NATIONAL CONSUMER COOPERATIVE BANK /DC/
10-K, 1999-04-01
PERSONAL CREDIT INSTITUTIONS
Previous: NEXT GENERATION MEDIA CORP, NT 10-K, 1999-04-01
Next: NATIONAL CONSUMER COOPERATIVE BANK /DC/, 424B3, 1999-04-01



THIS DOCUMENT IS A COPY OF THE (SPECIFY DOCUMENT) FILED ON (DATE) PURSUANT TO A
RULE 201 TEMPORARY HARDSHIP EXEPMTION.

                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, 1998 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
2.74% 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, 1998

Class C                      
(Common stock, $100.00 par value)           221,996

Class B
(Common stock, $100.00 par value)           922,096

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

                             INDEX
          
                              PART I

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

Item 2   Properties................................................  8

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

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

                             PART II

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

Item 6   Selected Financial Data...................................  12

Item 7   Management's Discussion and Analysis of
           Financial Condition and Results of Operations...........  13

Item 7A  Quantitative and Qualitative Disclosures about
           Market Risk.............................................  31  

Item 8   Financial Statements and Supplementary Data...............  37

Item 9   Changes in and Disagreements with Accountants, 
           on Accounting and Financial Disclosure..................  77

                             PART III

Item 10  Directors and Executive Officers of the Registrant........  77

Item 11  Executive Compensation....................................  86

Item 12  Security Ownership of Certain 
           Beneficial Owners and Management........................  88

Item 13  Certain Relationships and Related Transactions............  89

                             PART IV

Item 14  Exhibits, Financial Statement Schedules
           and Reports on Form 8-K.................................  95
<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
members or those eligible to become its members.
 
         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, 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 fulfills 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 principally 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 by borrowers or entities eligible
to borrow from NCB.  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 Anchorage, New York City, and  Oakland. NCB
Financial Corporation, NCB Retail Finance Corporation  and NCB I,
Inc. maintain offices in Wilmington, Delaware while NCB Savings
Bank, FSB maintains its office 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 international, 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, cooperative-like organizations, 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. 
         
Lending Authorities 

The Board of Directors establishes its policies governing the
lending operations in compliance with the Act and the policies  
are carried out by management 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.
 
         Management may approve individual credit exposures 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  may delegate
authorities up to this limit to such committees and individual
officers as he may deem appropriate. 

         All loan approvals require at least two signatures and the
Bank's senior management approves credit commitments that exceed
individual or team lending authority.

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
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 its
financial viability and to encourage the development of new and
existing cooperatives.  In addition, in an attempt to ensure that
NCB will have access to additional sources of capital in order to
sustain its growth, it seeks to maintain a portfolio that is
competitively priced and of sound quality. 
          
Interest Rates for Real Estate Loans 
 
         NCB offers both adjustable and fixed rates based on a basis
point spread over recognized indexes such as LIBOR and U.S.
Treasury securities with yields adjusted to a constant maturity. 
Interest rates may be fixed at the time of commitment for a
period generally not exceeding 30 days. NCB takes the following
factors into consideration in pricing its real estate loans:
prevailing market conditions, loan-to-value ratios, lien
position, borrower payment history, reserves, occupancy level and
cash flow. 

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 of the transaction. 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 fees paid to outside vendors such as appraisers,
environmental consultants and 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 requested loan
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  fiscal year at least
35% of NCB's 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. 
As of December 31, 1998, 24.8% of the outstanding loans were to
"low income persons". 

Loans for Residential Purposes

         The Act prohibits 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. The preponderance of
NCB real estate origination volume in recent years 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, 1998, approximately 10.83% 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.
          
         NCB Financial Corporation ("NCBFC") is a Delaware chartered,
wholly-owned, unitary thrift 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 Capital Corporation ("NCBCC") is a wholly-owned
subsidiary of NCB that originates loans to cooperatives and sells
loans in the secondary market.  The company's name was changed
from NCB Mortgage Corporation in November, 1998.
         
         NCB Insurance Brokers, Inc. ("NCBIB") is engaged in the
business of brokering housing-related insurance to cooperatives.

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

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

COMPETITION

         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 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 Subchapter T of
the Internal Revenue Code and 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 reduced NCB's federal income tax liability.  

         NCB has determined that under the Internal Revenue Code as
amended by the Bank Act, 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.
         
         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.  
         
         NCB's subsidiaries are subject to state income taxes.  

AGREEMENT CONCERNING CLASS A NOTES

         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 1, 1999,
the face amounts and current maturities of the outstanding
replacement notes were as follows:
              
                        Current
      Replacement      Maturity      Face
         Note            Date       Amount       Maturity 
           1            4/1/99   $53,553,328     3 months     
           2           10/1/99   $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(as amended April 1998) 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 1998, 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 Anchorage, New York City, and
Oakland.  NCB Financial Corporation, NCB Retail Finance Corporation
and NCB I, Inc. maintain offices in Wilmington, Delaware while NCB
Savings Bank, FSB maintains its office 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, 1998 was $1,318,000 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 
                                    
                1999       $1,478,000          $237,000            
                2000       $1,507,000          $221,000            
                2001       $1,537,000          $228,000            
                2002         $384,000          $232,000            
                2003                           $244,000


                   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 1998.


                          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 of 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 transferable to another eligible holder only with
the approval of NCB.  NCB does not permit any transfers of Class B-
2 stock and permits only such transfers, at the stock's $100 par
value, of Class B-1 stock as are required to permit new borrowers
to obtain their required holdings of Class B stock.  In each
instance, NCB specifies which holder(s) are permitted to transfer
their stock to the new borrower, based upon which Class B
stockholders with holdings of such stock beyond that required to
support their loans have held such stock for the longest time.  NCB
will also repurchase, 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. At
December 31, 1998, the stock required to be repurchased was
approximately $105,000.  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 5.93% during 1998.  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 NCB's
Board of Directors. The Board declared an initial cash dividend of
83 cents per share of Class C stock, payable on June 30, 1996  to
holders of record as of March 31, 1996. On April 24, 1997, the
Board declared a cash dividend of $1.02 per share of  Class C stock
payable on or before June 30, 1997 to holders of record as of March
31, 1997. On April 23, 1998, the Board declared a cash dividend of
$1.13 per share of Class C stock payable on or before June 30, 1998
to holders of record as of March 31, 1998.  In November, 1996, the
Board approved a dividend de minimus provision which states that
Class C stock dividends shall not be distributed to a stockholder
until such time as the cumulative amount of the 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 transferable to another eligible holder only with the
approval of NCB.  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 transferable 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 may be permitted by NCB, within
the limits set forth above, to transfer Class B stock to another
borrower from  NCB.

         As of December 31, 1998 there were 1,353 holders of Class B
stock, 388 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. 

         Under NCB's current patronage refund policy that became
effective in 1995,  NCB makes 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 current 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.   

         NCB has declared a patronage refund for the year ended
December 31, 1998 of approximately $12.5 million of which $5.3
million will be distributed in cash and $7.2 million in Class B or
Class C stock.

Sales of Unregistered Shares of Class C Stock

         During the fourth quarter of 1998, NCB sold two 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>
                     ITEM 6. SELECTED FINANCIAL DATA
                         (DOLLARS IN THOUSANDS)
At December 31,                  1998      1997      1996      1995      1994   
 Loans and lease financing    $795,174  $773,768  $750,094  $597,190  $501,090
 Allowance for loan losses      17,426    17,638    15,505    14,554    13,031 
 Total assets                  933,415   869,304   839,336   684,532   567,321
 Total capital*                322,838   314,376   307,714   300,995   295,749
 Subordinated debt**           182,542   182,542   182,542   182,542   182,542
 Long-term borrowings, 
  including subordinated debt  413,735   387,335   384,679   337,230   287,899
 Members' equity               140,296   131,833   125,172   118,453   113,207
 Other borrowed funds 
  including 
   Deposits                    575,265   531,740   515,257   365,288   256,315

For the Years Ended December 31, 1998      1997      1996      1995      1994   
 Total interest income        $ 71,187  $ 68,787  $ 61,265  $ 52,770  $ 41,714
 Total interest expense         45,561    41,944    35,299    30,753    20,609 
 Net interest income            25,627    26,843    25,966    22,017    21,105
 Net income                     12,628    12,462    11,199     9,083     8,877
 Ratios
   Capital to assets             34.6%     36.2%     36.7%     44.0%     52.3%
   Return on average assets       1.4%      1.5%      1.5%      1.5%      1.7%
   Return on average assets
     members' equity              9.3%      9.7%      9.2%      7.8%      7.9%
 Net yield on interest 
     earning assets               2.9%      3.3%      3.7%      3.7%      4.2%  
 
 Average members' equity as 
    a percent of
 Average total assets            14.8%     15.3%     16.5%     18.9%     21.5%
  Average total loans and 
    lease financing              17.5%     17.9%     19.2%     21.9%     25.0%
 Net average loans and 
    lease financing to average 
    total assets                 84.9%     85.5%     84.3%     84.0%     83.4%  
 Net average earning assets to
    average total assets         96.0%     95.9%     92.4%     92.7%     94.8%
 Allowance for loan losses
    to loans outstanding          2.2%      2.3%      2.1%      2.5%      2.6%
 Provision for loan losses
    to average loans outstanding  0.1%      0.5%      0.3%      0.4%      0.2%

 * - Capital includes members' equity and subordinated debt
** - Excludes deferred hedge gains
<PAGE>

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

Financial summary

1998 and 1997

         Net income for the year ended December 31, 1998 of $12.6
million showed a slight increase of $165 thousand or 1.3% compared
with $12.5 million in 1997.  The positive effects of interest
income of $2.4 million and provision for possible credit losses of
$2.7 million were offset by increased interest expense and non-
interest expenses of $3.6 million and $.7 million, respectively

         NCB continued to maintain strong credit quality.  Impaired
assets amounted to .7% of total assets at year end.  Net chargeoffs
as a percentage of total loans and leases outstanding at December
31, 1998 were .13%.  The provision for loan losses as a percentage
of average loans and leases decreased to .1% in 1998 from .5% in
1997.  In this same period, the allowance for loan losses as a
percentage of loans and leases decreased to 2.2% in 1998 from 2.3%
in 1997.

         The return on average assets in 1998 and 1997 was 1.4% and
1.5%, respectively.  The return on average equity decreased to 9.3%
in 1998 compared with 9.7% in 1997.

         Total assets increased 7.4% or $64.1 million to $933.4 million
as of December 31, 1998 from $869.3 million at year end 1997 due
primarily to the growth in cash and cash equivalents and interest-
only receivables which resulted from real estate loan sales.  In
addition, commercial and lease financing were ahead of last year. 


Net Interest Income                          

         Net interest income for 1998 was $25.6 million, $1.2 million 
or 4.5% lower than $26.8 million in the prior year.  Table 1
contains more detailed information on the $1.2 million decrease.
         
         As shown on Table 2, while average interest earning assets at
December 31, 1998 were up 9.0%, average yield dropped 43 basis
points to 8.09% in 1998 from 8.52% in 1997.  Net yield was 2.91%
and 3.32% in 1998 and 1997, respectively. The primary reason for
the decrease in net yield was the origination of new loans at
narrower spreads and excess liquidity.  
         
          For the year ended December 31, 1998, interest income
increased 3.5% to $71.2 million compared with $68.8 million from
the prior year.  The increase in interest income was mostly due to
a higher average balance of real estate loans.  Average loans and
leases outstanding at year end 1998 increased 8.0% to $778.2
million compared with $720.3 million at December 31, 1997.
         
         Total interest expense increased $3.6 million to $45.6 million
for the year ended December 31, 1998 from $41.9 million in 1997. As
shown on Table 2, the average rate on interest bearing liabilities
at December 31, 1998 declined 17 basis points to 6.03% from 6.20%
at December 31, 1997.  While there was an  increase in interest
expense due to the repricing of $53.6 million of subordinated debt,
it was offset by lower interest payments on the increased usage of
the long term borrowing facilities and on higher volume of
deposits.

         See Table 1 & Table 2

Credit quality

    Credit quality improved and continued to remain strong in
1998. NCB maintains loan loss reserves that, in management's
judgement based on current expectations relative to portfolio
characteristics, are adequate to absorb future losses inherent in
the loan portfolio.

    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 a multilevel
approval process 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.  

    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
senior management in an attempt to ensure the quality of lending
decisions.  Financial analysis of the industries and regions
serviced is regularly performed by the various lending teams that
keep abreast of economic events and market conditions throughout
the United States.

    Loans with developed risk characteristics that make their full
and timely payment uncertain 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.
    
    By maintaining an adequate allowance for loan losses,
management 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 future economic conditions, concentrations,
diversification, portfolio size and level of nonperforming and
delinquent credits, among other relevant factors.

    The provision for loan losses decreased to $843 thousand in
1998 from $3.5 million in 1997. The decrease was largely
attributable to improved credit quality resulting in a decline of
classified loans. The provision as a percentage of average loans
and leases outstanding decreased to .1% in 1998 from .5% in 1997. 

         The allowance for loan losses slightly decreased 1.2% to $17.4
million as of December 31, 1998 from $17.6 million a year earlier.
The allowance as a percentage of loans and leases outstanding
decreased to 2.2% at December 31, 1998 from 2.3% at December 31,
1997.  The allowance as a percentage of impaired assets increased
to 259% in 1998 compared with 192% in the prior year.   
<PAGE>


Table 1
CHANGES IN NET INTEREST INCOME
(dollars in thousands)
<TABLE>
                                  <C>  <S>        <C>        <C>  <S>         <C>
                                  1998 Copared to 1997       1997 Compared to 1996
                                Increase (decrease) due to Increase (decrease) due to
                                          change in:                   change in:

For the years ended December 31,  Average  Average           Average  Average
                                  Volume*   Rate    Net**    Volume*   Rate   Net**
Interest Income
Cash equivalents and 
  <S>                           <C>  <C>  <C>      <C>      <C>      <C> <C>  <C>
  investment securities         $    959  $(1,453) $  (494) $  162   $   482  $  644
Commercial loans and leases         (215)     567      352   4,123       367   4,490
Real estate loans                  4,984   (2,443)   2,541   3,440    (1,052)  2,388

Total interest income              5,728   (3,329)   2,399   7,725      (203)  7,522

Interest Expense

Deposits                           1,046      (77)     969      53      (192)   (139)
Notes payable                     10,933   (8,660)   2,273   6,413      (236)  6,177
Subordinated debt                      0      374      374     (22)      628     606

Total interest expense            11,979   (8,363)   3,616   6,444       200   6,644

Net interest income              $(6,251) $ 5,034  $(1,217) $1,281   $  (403) $  878
 *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>

Table 2
RATE RELATED ASSETS AND LIABILITIES
(dollars in thousands)
<TABLE>
For the years ended 
 December 31,                      1998                   1997                  1996                         
Assets                                     Avg.                  Avg.                   Avg.
                         Avg.     Income/ Rate/ Avg.     Income/ Rate/ Avg.     Income/ Rate/
                         Balance  Expense Yield Balance  Expense Yeild Balance  Expense Yield
Interest earning assets
  <S>                    <C>      <C>     <C>   <C>      <C>     <C>   <C>      <C>     <C>
  Real estate loans      $415,493 $33,493 8.06% $355,160 $30,951 8.71% $316,015 $28,565 9.04%
  Commercial loans 
    and leases            362,670  31,950 8.81%  365,143  31,599 8.65%  317,427  27,106 8.54%

  Total loans and 
    leases                778,163  65,443 8.41%  720,303 62,550  8.68%  633,442  55,671 8.79%

Investment securities 
  and cash equivalents    102,218   5,744 5.62%   87,386  6,237  7.14%   77,955   5,594 7.17%

 Total interest 
   earning assets         880,381  71,187 8.09%  807,689 68,787  8.52%  711,397  61,265 8.61%

Allowance for loan 
  losses                  (17,722)               (16,747)               (14,976)

Non-interest earning 
  assets
 Cash                       1,327                  5,028                  4,577
 Other                     52,837                 46,176                 32,992

Total non-interest earning
  assets                   54,164                 51,204                 37,569

Total assets             $916,823               $842,146               $733,990

Liabilities and members' 
  equity

Interest bearing 
  liabilities

 Subordinated debt       $182,542 $10,830 5.93% $182,542 $10,455 5.73% $182,943 $ 9,849 5.38%
 Note payable             466,288  29,791 6.39%  409,767  27,518 6.72%  321,080  21,341 6.65%
 Deposits                 106,720   4,940 4.63%   84,147   3,971 4.72%   83,056   4,109 4.95%

 Total interest bearing
   liabilities            755,550  45,561 6.03%  676,456  41,944 6.20%  587,079  35,299 6.01%
Other liabilities          25,461                 36,754                 25,038
Members' equity           135,812                128,936                121,873

   Total liabilities 
     and members' equity $916,823               $842,146               $733,990

Net interest earning 
  assets                 $124,831               $131,233               $124,289
Net interest revenues 
  and spread                      $25,626 2.06%          $26,843 2.32%          $25,966 2.60%
Net yield on interest 
  earning assets                          2.91%                  3.32%                  3.65%<PAGE>


*Based on monthly balances. Average loan balances includes
nonaccrual loans.
</TABLE>
 

         Total impaired assets ( non-accruing and restructured loan and
real estate owned(REO)) decreased to $6.7 million at December 31,
1998 from $8.1 million at December 31, 1997. At December 31, 1998
and 1997, impaired assets as a percentage of total capital were
4.8% and 6.2%, respectively.

         See Table 3 & Table 4

         Non-accruing loans, as a percentage of loans and leases, were
 .3% and .4% at year end 1998 and 1997, respectively. The decrease
of $772 thousand in REO was due to the sale of various parcels of
foreclosed real estate.
  
         The majority of NCB's loans are to cooperatives in industries
such as owner-occupied multi-family 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, 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 5

Non-interest income

         Non-interest income decreased 3.4% from $14.6 million at year
end 1997 to $14.1 million  in 1998.  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. Gain on sale of loans of $5.8 million in 1998,
which represented 41.3% of non-interest income, decreased 19.7%
from $7.2 million for year ended December 31, 1997.  The decrease
was attributable to lower gains on large loan sales in the fourth
quarter due to market conditions. Real estate loan sales in 1998 of
$569.3 million reflected an increase of 77.7% or $248.9 million
compared with $320.4 million in 1997. NCB maintains a conservative
interest rate risk policy; accordingly, warehoused loans were fully
hedged in 1998 and 1997.

         Servicing income remained a stable source of non-interest
income for NCB in 1998.  NCB earned servicing fee income of $2.6
million and $2.2 million in 1998 and 1997, respectively. As of
December 31, 1998, NCB serviced $1.8 billion in single and multi-
family real estate and commercial loans for investors compared with
$1.4 billion at year end 1997.  
         
         Other income increased 11.6% to $5.7 million for the year
ended December 31, 1998 compared with $5.1 million for the prior
year.  The majority of the increase in other income was related to
a $700,000 prepayment penalty fee received before the end of the
year.

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

For the years ended December 31,  1998    1997    1996    1995    1994 

Balance at beginning of year    $17,638 $15,504 $14,554 $13,031 $12,309 

Charge-offs
  Commercial                      1,161     597   1,106     131     320
  Real estate - residential          70     958      31     568       0
   Total charge-offs              1,231   1,555   1,137     699     320

Recoveries
  Commercial                        101     133     137     125     164
  Real estate residential            75      52       0     192       0
   Total recoveries                 176     185     137     317     164

Net charge-offs(recoveries)       1,055   1,370   1,000     382     156

Provision for loan losses           843   3,504   1,950   1,905     878

Balance at end of year          $17,426 $17,638 $15,504 $14,554 $13,031

Table 4
 ALLOCATION OF ALLOWANCE FOR LOAN  LOSSES
 (dollars in thousands)
<TABLE>
At December 31,         1998            1997            1996            1995            1994   
                         <S><C>           <S><C>            <S><C>          <S><C>         <S><C>
                         Per.             Per.              Per.            Per.           Per.
                  Amt.   of Total   Amt.  of Total  Amt.   of Total Amt.   of Total  Amt.   of Total    
Loans and lease 
  financing
  <S>        <C> <C>       <C>   <C>       <C>   <C>       <C>   <C>       <C>   <C>       <C>
  Commercial *   $353,768  44.5% $347,658  44.9% $342,211  45.6% $327,215  54.8% $246,797  49.3%
  Real estate -
   residential*   386,565  48.6   389,153  50.3   384,035  51.2   247,524  41.5   234,526  46.7
  Real estate -
   commercial       7,350    .9     7,025   1.0     8,742   1.2     9,361   1.6    10,301   2.1 
  Lease financing  47,491   6.0    29,932   3.8    15,106   2.0    13,090   2.1     9,466   1.9

Total loans and lease
 financing       $795,174 100.0% $773,768 100.0% $750,094 100.0% $597,190 100.0% $501,090 100.0%

Allocation of allowance for
 loan losses
  Commercial      $ 9,959  57.2%  $10,348  58.7% $  7,826  50.5% $  7,158  49.2% $      0   0.0%
  Real estate -
    residential     5,378  30.9     6,971  39.5     6,963  44.9     5,820  40.0         0   0.0  
  Lease financing     671   3.8       319   1.8       151   1.0       250   1.7         0   0.0 
  Unallocated       1,418   8.1         0   0.0       564   3.6     1,326   9.1    13,031 100.0

Total allowance for loan
 losses           $17,426 100.0%  $17,638 100.0% $ 15,504 100.0%  $14,554 100.0% $ 13,031 100.0%*

*Includes loans held for sale
</TABLE>

Table 5
IMPAIRED ASSETS
(dollars in thousands)
    
At December 31,          1998    1997    1996   1995    1994 
         
Real estate owned       $4,343  $5,115  $  377  $1,397  $  300

Non-accruing             2,385   3,030   2,829   1,741     723

Restructured               -       -     1,049     709      -
                       
                        $6,728  $8,145  $4,255  $3,847  $1,023

Non-interest expense
         
         Non-interest expense for the year ended December 31, 1998 
increased 2.9 % to $24.8 million compared with $24.1 million for the
prior year. Non-interest expense as a percentage of average assets
was 2.7% and 2.9% for 1998 and 1997, respectively. Salaries and 
benefits, remaining by far the single largest component of non-interest 
expenses, had a minimal increase of .6% or $78 thousand from last year. 
Salaries and employee benefits accounted for 51.4% of non-
interest expenses in 1998 compared with 52.6% in 1997.  As of December 31, 
1998, NCB and its consolidated subsidiaries employed 172 employees 
compared with 159 employees one year earlier. For the
year ended December 31, 1998, contractual services increased 
$1.1 million or 27.7% to $4.9 million from $3.8 million in
1997. The increase in contractual services was mainly due to 
higher audit fees and corporate development and marketing expenses.  
Occupancy and equipment and other expenses went up by $572 thousand 
due to increases in depreciation associated with new technology and  
computer/internet related supplies and services. Under the provisions 
of the Act, NCB makes tax deductible, voluntary contributions to NCB 
Development Corporation.  These contributions are discretionary and are
based upon the approval of NCB's Board of Directors.  In 1998, there 
was no contribution to NCBDC while in 1997 $1.0 million was made 
to fund certain business activities. Non-interest expense, adjusted for the
contribution to NCBDC, as a percentage of average assets remained the 
same at 2.7% in 1998 and 1997.   

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 the basis of 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.

1997 and 1996

         Net income for year ended 1997 of $12.5 million increased 
11.3% from $11.2 million in 1996. 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, non-interest expenses 
and provision for income taxes.

         Net interest income for the year ended December 31, 1997 
increased 3.4% or $0.9 million from the same period in the prior year.  
The increase resulted primarily from higher volume of loans and leases
outstanding. The net  spread decreased 28 basis points to 2.32% at year 
end 1997 compared with 2.60% at the prior year.

         Credit quality in NBC's lending portfolio remained strong 
during 1997. Nonperforming assets, which include nonaccrual loans and 
foreclosed real estate, amounted to .7% of total assets at year end. Net
chargeoffs as a percentage of total loans and leases outstanding at 
December 31, 1997 was .18%. The provision for loan losses as a percentage of
average loans and leases increased  to .5%  in 1997 from .3% in 1996.  
In this same period, the allowance for loan losses as a percentage of 
loans and leases has increased to 2.3% in 1997 from 2.1% in 1996.

         Non-interest income increased by 32.6% to $14.6 million in 1997.  
Non-interest income was composed of gains from sales of blanket mortgages 
and share loans to secondary market investors, servicing fees, origination 
fees and advisory fees.  The majority of the increase was caused by the 
higher amount of asset sales to the secondary market. Gains on loan sales 
were $7.2 million in 1997 which represented 49.6% of non-interest income.  
Real estate loan sales in 1997 of $320.4 million reflected an increase of 
85.0% or $147.2 million compared with $173.2 million in 1996.    

         Non-interest expense increased 4.6% from $23.0 million to $24.1 
million.  Increases in compensation and employee benefits and contributions 
to NCBDC were offset by a decrease in contractual services, occupancy and
equipment and other expenses.  Non-interest expense as a percentage of 
average assets decreased to 2.9% during 1997 compared with 3.1% in 1996. 
Salaries and benefits went up 16.9% or $1.8 million.  During 1997,
loan officers were paid greater commissions due to high levels of loan 
originations while bonuses paid to the remaining employees were at their
maximum payout based on NCB's performance.  Salaries and employee benefits 
accounted for 52.6% of non-interest expenses in 1997 compared with 47.1% 
in 1996. In 1997, NCB agreed to make a contribution to NCB Development
Corporation to fund certain business activities.  The contribution to 
NCBDC was $1.0 million in 1997 and $.72 million in 1996.  Non-interest 
expense, adjusted for the contribution to NCBDC, as a percentage of
average assets decreased to 2.7% in 1997 compared with 3.0% in 1996.

1998 and 1997 Fourth quarter results

         Net income for the fourth quarter of 1998 decreased slightly 
to $5.0 million compared with $5.1 million for the prior year's quarter.  
The negative variance resulted primarily from a decrease of $3.3 million in
non-interest income due to timing of the loan sale which was offset by 
a decline of $1.4 million and $2.0 million in provision for loan losses 
and non-interest expenses, respectively.

See Table 6

Sources of Funds

Capital Markets Access
         
              NCB maintains line of credit facilities provided by a
consortium of banks.  At year end 1998 and 1997, total borrowing
capacity under these facilities was $402.5 million and $320.0
million, respectively.  The outstanding balance at December 31,
1998 was $156.0 million compared with an outstanding balance of
$206.0 million at December 31, 1997. Usage, as measured by average
outstanding balances during the year, increased from $143.7 million
in 1997 to $165.8 million in 1998 due to growth in commercial loan
volume and additional activity to fund warehoused real estate
loans.  
         
     NCB developed a program under which it borrows, on a short-term
basis,  from certain of its customers.  At December 31, 1998 and
1997, the short-term borrowings outstanding were $34.7 million and
$12.2 million, respectively.
     
     In 1997, steps were taken to move into the medium term note
market. In April 1998, NCB received Board approval to issue up to
$200.0 million under the medium term note program. As of December
31, 1998 and 1997, NCB had $55.0 million and $40.0 million
outstanding under this program.  In addition, during 1997, NCB
implemented a commercial paper program.  At year-end 1998 and 1997,
face values of $30.0 million and $25.0 million, respectively, were
outstanding.
     
     Unused capacity under the short-term and long-term facilities
of approximately $181.8 million and $65.0 million, respectively, is
sufficient to meet anticipated disbursements in 1999.
         
         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 1998, NCB sold $601.5 million of cooperative real estate,
commercial and share loans compared with $366.2 million in the prior
year. 
         
         In 1999, NCB expects to sell $437.0 million of cooperative real
estate, commercial and share loans in the secondary market. In April
1999, approximately $200.0 million is scheduled to be sold.

Table 6
CONSOLIDATED QUARTERLY FINANCIAL INFORMATION
(dollar in thousands)
<TABLE>
                         1998                        1997                     
For the three months
 <S>                 <C>  <C> <C>     <C>  <C>      <C>     <C>      <C>     <C>      <C>
 ended               Dec. 31  Sept.30 June 30 March 31 Dec. 31 Sept. 30 June 30 March 31

Interest income     $17,561   $18,354 $17,895 $17,377  $16,248 $18,545  $17,088 $16,906
Interest expense     11,457    12,121  11,459  10,524    9,831  11,428   10,489  10,196

Net interest income   6,104     6,233   6,436   6,853    6,417   7,117    6,599   6,710
Provision for loan   
 losses                  30        30     430     353    1,460     655      687     702

Income after provision
 forloan losses       6,074     6,203   6,006   6,500    4,957   6,462    5,912   6,008
Non-interest income   4,587     1,903   2,054   5,524    7,852   1,860    1,783   3,069

Net revenue          10,661     8,106   8,060  12,024   12,809   8,322    7,695   9,077
Non-interest 
 expenses             5,298     6,246   7,004   6,222    7,308   6,076    5,589   5,092

Income before income
 taxes                5,363     1,860   1,056   5,802    5,501   2,246    2,106   3,985

Provision for income
 taxes                  379       404     377     293      353     283      402     337

Net income          $ 4,984   $ 1,456 $   679 $ 5,509  $ 5,148 $ 1,963  $ 1,704 $ 3,648
</TABLE>

Deposits
         
     At NCB's wholly-owned subsidiary, NCB Savings Bank, FSB,
deposits increased 47.2% to $123.4 million in 1998 from $83.8
million a year earlier.  The growth was attributable to an
aggressive campaign to attract local and national deposit accounts
and cooperative customers. The weighted average rates on deposits
at December 31, 1998 and 1997 were 4.7% and 4.9%, respectively.  The
average maturity of the certificates of deposit at December 31, 1998
was 15.4 months compared with 18.5 months at same period in the
prior year.  Although NCB relies heavily on funds raised through the
capital markets, deposits are a major portion of interest bearing
liabilities -- 16.3% in 1998 compared with 11.7% in 1997. 
Management anticipates that deposits will represent an increasing
portion of its funding structure.
         
Uses of funds

Loans and leases

         Loans and leases outstanding increased 2.8% to $795.2 million 
at year-end 1998 from $773.8 million in 1997. 

      NCB's commercial loan portfolio expanded with new business 
opportunities. The commercial loan and lease portfolio increased 6.3% 
to $401.3 million at  December 31, 1998 compared with $377.6 a year
earlier. The commercial loan portfolio reflects a decrease in the 
areas of food processing and distribution, financial services, native 
Alaskan and hardware wholesale cooperatives due to scheduled loan 
repayments and maturities. Other commercial industries
including education, leisure and ESOP loans increased during the year.

      NCB's real estate portfolio decreased .6% to $393.9 million at 
the end of 1998 from $396.2 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 1999, NCB expects a decline in its origination and 
secondary marketing activities.  New disbursements and loan sales are 
expected to decrease approximately $253.0 million and $164.5 million,
respectively.

Cash, Cash Equivalents, and Investment Securities

         Cash, cash equivalents, and investments increased 32.7% or 
$30.0 million to $121.8 million compared with $91.8 million in 1997. 
Cash, cash equivalents, and investment securities, represent 13.5% of
interest earning assets in 1998 compared with 10.6% in 1997.

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, 1998, NCB held $66.6
million in cash and cash equivalents compared with $21.7 million in cash 
and cash equivalents at year end 1997.  These funds are normally used
to fund business operations.

         NCB had at year end a  $13.7 million investment portfolio which 
is a second source of asset liquidity. The portfolio consists of high-grade 
corporate and government obligations. The weighted average period to maturity
remained at approximately 5 years for 1998 and 1997. 

         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 $402.5 million of revolving lines of credit.  At 
December 31, 1998, the following commitments were outstanding:

         $159.5 million is committed until May 26, 1999
         $130.5 million is committed until May 26, 2001
          $50.0 million is committed until May 28, 1999
          
The remaining balance of $62.5 million is uncommitted at December 31, 1998. 
Average outstanding balances were $165.8 million in 1998 compared with 
$143.7 million in 1997.  

         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 co-originate loans with NCB.
         
See Table 7

Year 2000

         A significant challenge facing NCB, its subsidiaries and
affiliate as well as all companies, is the readiness of its
computer systems for the next millennium.  NCB is dependent upon
its internal computer systems and has external interdependencies
with other financial institutions and customers.  

         NCB has surveyed all mission critical internal software and
systems (See  Table (1)) and has determined a remediation strategy. 
Table (2) reflects the phase completion with respect to all mission
critical systems.  NCB expects all testing to be completed by April
1, 1999.

         With respect to "non-information technology items", NCB has
surveyed the vendors/providers with the results shown in Table (3).

         NCB has surveyed all associated banks and financial
institutions with which a mission critical interdependence exists. 
Based upon the results of this survey, NCB took actions which
involved testing of key systems or transitioning to alternative
institutional systems.  All associated respondents  indicated that
they were already Year 2000 compliant by December 31, 1998.

         To date, direct costs relative to the Year 2000 efforts have
totalled less than $100,000.  NCB does not anticipate exceeding
this amount in addressing all associated Year 2000 issues.  All
costs to date are and in the future will be funded through
operating income and are not considered material. NCB converted to
a new Year 2000 compliant loan accounting system in November 1998
which  replaced its existing systems that were not Year 2000
compliant.  The cost of this replacement was less than $500,000.  

         NCB has surveyed the major portion of its customer base to
determine the ability of its customers to continue debt service
coverage and will follow with a specific review of annual financial
statements for Year 2000 disclosure. A primary risk for NCB lies in
the ability of its customers to continue debt service payment on
schedule in the Year 2000.  To date, survey results indicated that
the issue is being addressed.

         While NCB is confident that all core systems will be tested and
found to be compliant by April 1999, efforts are underway to
develop contingency plans at the business unit level as an added
precaution.  The contingency plans will be completed by April 1999.

Table (1)
Total Mission Critical Systems (MCS)  58

         Number of MCS to be:

         Repaired                      4          
         Replaced                      2
         Retired                       2
         Vendor Upgraded              50
         Tested Only                   0            
         Outsourced                    0


Table (2)
Phase Completion Status

  Phase     Percent Complete  Estimate or Actual  #of MCS in Phase
               
Awareness          100%                A                58
Assessment         100%                A                58
Renovation         100%                A                58
Validation          97%                A                56
Implementation      95%                A                55

Table (3)
Non-Information Technology Items (Infrastructure Items)

                        Compliant (Y=Yes)

Kastle System                   Y
Montgomery Kone(HVAC)           Y
TRANE(Elevators)                Y
Willtel(Phone)                  Y
PEPCO                           Y
Sungard Business Recovery       Y


<PAGE>

 ITEM 7A, QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET
                              RISK

         NCB's principal market risk exposure is to interest rates.

         NCB's asset and liability management process is utilized to
manage NCB's interest rate risk through the structuring of the
balance sheet and off-balance sheet portfolios to maximize net
interest income while maintaining an acceptable level of risk to
changes in market interest rates.  The achievement of this goal
requires a balance between profitability, liquidity, and interest
rate risk.
         
         Interest rate risk is managed by the Risk Management Committee
(RMC), which is composed of senior officers of NCB, in accordance
with policies approved by NCB's  Board of Directors. The RMC
formulates strategies based on appropriate levels of interest rate
risk.  In determining the appropriate level of interest rate risk,
the RMC considers the impact on earnings and capital of the current
outlook on interest rates, potential changes in interest rates,
regional and national economies, liquidity, business strategies,
and other factors.  The RMC meets regularly to review, among other
things, the sensitivity of assets and liabilities to interest rate
changes, the book and market values of assets and liabilities,
unrealized gains and losses, purchase and sale activity, warehouse
loans and commitments to originate loans ("mortgage pipeline"),and
the maturities of investments and borrowings.  Additionally, the
RMC reviews liquidity, cash flow flexibility, maturities of
deposits, and consumer and commercial deposit activity.
         
         To effectively measure and manage interest rate risk, NCB uses
simulation analysis to determine the impact on net interest income
under various interest rate scenarios, balance sheet trends, and
strategies.  From these simulations, interest rate risk is
quantified and appropriate strategies are developed and
implemented.  Additionally, duration and  market value sensitivity
measures are utilized when they provide added value to the overall
interest rate risk management process.  The overall interest rate
risk position and strategies are reviewed by executive management
and NCB's Board of Directors on an ongoing basis.  NCB has
traditionally managed its business to reduce its overall exposure
to changes in interest rates.  However, under current policies of
NCB's Board of Directors, management has been given some latitude
to increase NCB's interest rate sensitivity position within certain
limits if, in management's judgement, it will enhance
profitability.  As a result, changes in market interest rates may
have a greater impact on NCB's financial performance in the future
than they have had historically.
         
         NCB manages its exposure to interest rates by entering into
certain financial instruments with off-balance sheet risk in the
ordinary course of business.  The financial instruments used for
hedging interest rate risk include interest rate swaps, caps,
floors, financial options, financial futures contracts, and forward
delivery contracts.  A hedge is an attempt to reduce risk by
creating a relationship whereby any losses on the hedged asset or
liability are expected to be offset in whole or in part by gains on
the financial instrument used for hedging.  Thus, market risk
resulting from a particular instrument is normally offset by other
on or off-balance-sheet instruments.  See Note 21 to the
Consolidated Financial Statements.
         
         The following tables present an analysis of the sensitivity
inherent in NCB's net interest income and market value of portfolio
equity (market value of assets, less liabilities, adjusted for the
market value of mortgage servicing rights and off-balance-sheet
instruments).  The interest rate scenarios presented in the table
include interest rates at December 31, 1998 and December 31, 1997
as adjusted for each year-end by instantaneous parallel rate
changes upward and downward of up to 200 basis points.  Each rate
scenario reflects unique prepayment and repricing assumptions. 
         
         Since there are limitations inherent in any methodology used
to estimate the exposure to changes in market interest rates, this
analysis is not intended to be a forecast of the actual effect of
a change in market interest rates. The net interest income
variability reflects NCB's interest sensitivity gap (defined
below).
                                     1998
                                   CHANGE IN             CHANGE IN
                CHANGE IN         NET INTEREST        MARKET VALUE OF 
              INTEREST RATES          INCOME          PORTFOLIO EQUITY
         
                   +200                1.2%               (5.4)%
                   +100                 .6                (2.6)
                      0                0.0                 0.0
                   -100               (1.0)                3.0
                   -200               (2.4)                6.1
         
                                       1997
                                   CHANGE IN             CHANGE IN
                CHANGE IN         NET INTEREST        MARKET VALUE OF 
              INTEREST RATES          INCOME          PORTFOLIO EQUITY
         
                  +200                (1.9)%              (6.7)%
                  +100                 1.0                (3.5)
                     0                 0.0                 0.0
                  -100                  .8                 3.8
                  -200                 1.7                 8.2
         
         Assumptions with respect to the model's projections of the
effect of changes in interest rates on Net Interest Income include:
         
         1. Target balances for various asset and liability classes which   
            are solicited from the management of the various business units.
         2. Interest rate scenarios which are generated by RMC.
         3. Spread relationships between various interest rate indices,
            which are generated by the analysis of historical relationships 
            and RMC consensus.
         4. Assumptions about the effect of embedded options and prepayment 
            speeds:  NCB is subject to limited prepayment risk given the 
            structure of the loans; therefore limited prepayments are
            factored into the assumptions. 
         
         The interest rate sensitivity gap ("gap") is defined as the
difference between interest-earning assets and interest-bearing
liabilities maturing or repricing within a given time period. 
During a period of rising interest rates, a positive gap (where the
amount of assets maturing and repricing within one year exceed
liabilities maturing or reprising within one year) would tend to
have a positive impact on net interest income while a negative gap
would tend to have a detrimental impact.  During a period of
declining interest rates, a negative gap would tend to have a
positive impact on net interest income while a positive gap would
tend to have a detrimental impact. NCB's one-year cumulative gap
positions at December 31, 1998 and 1997 were positive $26.0 million
or 2.78% of assets and positive $20.6 million or 2.37% of assets,
respectivly. 
         
          While the gap position is a useful tool in measuring interest
rate risk, it is difficult to predict the effect of changing
interest rates solely on that measure, without accounting for
alterations in the maturity or repricing characteristics of the
balance sheet that occur during changes in market interest rates. 
For example, the gap position reflects only the prepayment
assumptions pertaining to the current rate environment.  Assets
tend to prepay more rapidly during periods of declining interest
rates than during periods of rising interest rates.  Because of
this and other risk factors not contemplated by the gap position,
an institution could have a matched gap position in the current
rate environment and still have its net interest income exposed to
interest rate risk.
         
         The following tables set forth the expected maturity and
repricing characteristics of NCB's consolidated assets, liabilities
and off-balance sheet contracts at December 31, 1998 and 1997.

See Table 8 and 9
         
         It is clear from Table 8 that on December 31, 1998 NCB had a
positive gap (as a percentage of total assets) of 2.78% and 2.35%
at the one year and 180 day time horizons, respectively. Table 9
indicated that on December 31, 1997, NCB had a positive gap (as a
percentage of total assets of 2.37% and 2.94% at the one year and
180 day time horizons, respectively. At December 31, 1998 and 1997,
NCB's static gap positions were in compliance with existing Board
policies.

<PAGE>
Table 7
MATURITY SCHEDULE OF LOANS
(dollar in thousands)
                                     One Year
                         One Year     Through        Over
At December 31, 1998     or Less     Five Years   Five Years  Total    

Commercial               $37,325      $158,885     $157,702  $353,768
Real estate-residential    3,879        52,854      329,688   386,565
Real estate-commercial                   5,732        1,618     7,350
Leases                       447        34,688       12,356    47,491

Total loans and leases   $41,651      $252,159     $501,364  $795,174

Fixed interest rate
 loans                                $146,289     $319,620
Variable interest rate
 loans                                 105,870      181,744

                                      $252,159     $501,364
<PAGE>
Table 8
Interest Rate Sensitivity
(dollar in thousands)
<TABLE>
                                                                               Over 12
At December 31, 1998   Interest    Interest   Interest   Interest   Interest   Months and 
                      -sensitive  -sensitive -sensitive -sensitive -sensitive  Non-interest
                        30 day     3 month    6 month    12 months   Total     Sensitive      Total

Interest earning assets  
 Cash and cash 
  <S>                  <C>         <C>    <C> <C>    <C> <C>   <C>  <C>         <C>    <C>   <C>
  equivalents          $ 57,483    $      0   $      0   $     0    $ 57,483    $      0     $ 57,483
 Investment 
  securities             28,548       1,192      3,199     3,247      36,186      31,122       67,308
 Loans and leases       183,155     194,839     31,097    62,457     471,548     323,439      794,987

   Total interest 
    earning assets     $269,186    $196,031   $ 34,296   $65,704    $565,217    $354,561     $919,778

Interest bearing liabilities
 Deposits              $  6,823    $ 10,870   $ 28,872   $24,806    $ 71,371    $ 52,049     $123,420 
 Short-terms 
  borrowings            240,653           0          0         0     240,653           0      240,653
 Long-term debt*         19,193           0          0         0      19,193     192,000      211,193
 Subordinated debt*      53,717           0          0    36,854      90,571      92,135      182,706

   Total interest bearing
     liabilities        320,386      10,870     28,872    61,660     421,788     336,184      757,972

Other
  Other non-interest 
    bearing, net              0           0          0         0           0     161,806      161,806
  Effect of interest 
    rate swaps and 
    financial futures         0      72,450     45,000         0     117,450    (117,450)           0

  Total                $320,386    $ 83,320   $ 73,872   $61,660    $539,238    $380,540     $919,778

Repricing difference   $(51,200)   $112,711   $(39,576)  $ 4,044    $ 25,979    $(25,979)    

Cumulative gap         $(51,200)   $ 61,511   $ 21,935   $25,979

Cumulative gap as 
  % total assets         -5.45%       6.55%      2.35%     2.78%

* Net of premiums/discounts.
</TABLE>
<PAGE>

Table 9
Interest Rate Sensitivity
(dollar in thousands)
<TABLE>
                                                                                Over 12
At December 31, 1997   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 

Interest earning assets
  Cash and cash 
    <S>                <C>         <C>     <C> <C>    <C> <C>    <C>  <C>       <C>    <C>    <C>
    equivalents        $ 28,574    $       0   $      0   $      0  $ 28,574    $      0      $ 28,574
  Investment 
    securities            9,500        1,364         96      1,492    12,452      50,759        63,211
  Loans and leases      202,827       48,992     18,948     38,100   308,867     464,901       773,768

    Total interest 
      earning assets   $240,901    $  50,356   $ 19,044   $ 39,592  $349,893    $515,660      $865,553

Interest bearing liabilities
 Deposits              $  3,567    $   5,540   $ 27,435   $ 17,462  $ 54,004    $ 29,822      $ 83,826  
 Short-terms 
   borrowings           243,121            0          0          0   243,121           0       243,121
 Long-term debt*              0        8,000     13,000     27,000    48,000     156,793       204,793  
Subordinated debt*       53,553            0          0          0    53,553     128,989       182,542

    Total interest bearing
     Liabilities        300,241       13,540     40,435     44,462   398,678     315,604       714,282

Other
  Other non-interest 
    bearing, net              0            0          0          0         0     151,271       151,271  
  Effect of interest rate
    swaps and 
  Financial futures        9,027     (118,410)   40,000          0   (69,383)     69,383             0

   Total                $309,268    $(104,870) $ 80,435   $ 44,462  $329,295    $536,258      $865,553

Repricing difference    $(68,367)   $ 155,226  $(61,391)  $ (4,870) $ 20,598    $(20,598)     

Cumulative gap          $(68,367)   $  86,859  $ 25,468   $ 20,598
Cumulative gap as 
  % total assets          -7.89%       10.03%     2.94%      2.37%

* Net of premiums/discounts.
</TABLE>
<PAGE>
Capital 
         
     NCB's strong capital position should support growth, continuing
access to financial markets, and allow for greater flexibility
during difficult economic periods.
     
     Historically, NCB has maintained a strong capital structure.  NCB's 
average equity to average assets was 14.8% in 1998 compared with 15.3% in 
1997. When including NCB's subordinated debt, NCB's average
total capital to average assets was 34.7% and 37.0% in 1998 and 1997, 
respectively. The Bank Act limits NCB's outstanding debt to ten times
its capital and surplus (including the subordinated debt). As of 
December 31, 1998, NCB Savings Bank, FSB, had a risk-based capital 
ratio of 20.8%, well in excess of regulatory requirements.
     
Patronage policy
     
     Each year, NCB declares patronage refunds approximately equal to its 
taxable net income thereby substantially reducing its Federal income tax.  
In June 1998, NCB distributed $14.6 million to its active member-borrowers.  
Of this total, approximately $5.6 million was distributed in cash.
     
     ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
     
     NCB's financial statements and notes thereto are set forth beginning 
at page 38 below.  NCB is not subject to any of the requirements for 
supplementary financial information contained in Item 302 of Regulation
S-K.

<PAGE>
 

           Report of Independent Public Accountants


         
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, 1998 and 1997, and 
the related consolidated statements of income, comprehensive
income, changes in members' equty, and cash flows for the years then ended. 
These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these 
financial statements based on our audits. 

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

In our opinion, the consolidated financial statements referred to above 
present fairly, in all material respects, the financial 
position of National Cooperative Bank and subsidiaries as of December
31, 1998 and 1997, and the results of their operations and their cash 
flows for the years then ended in conformity with generally accepted
accounting principles.


Washington, D.C.
January 27, 1999





<PAGE>

INDEPENDENT AUDITORS'S REPORT


         
To the Board of Directors and
Members of National Cooperative Bank

We have audited the accompanying consolidated statements of income, 
comprehensive income, changes in members' equity and cash flows of National 
Cooperative Bank and subsidiaries for the year ended December 31, 1996. 
These consolidated financial statements are the responsibility of the 
Company's management. Our responsibility is to express an opinion on 
these consolidated financial statements based on our audit. 

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

In our opinion, such consolidated statements of income, comprehensive 
income, changes in members' equity and cash flows referred to above 
present fairly, in all material respects, the results of operations 
and cash flows of National Cooperative Bank and subsidiaries for the 
year ended December 31, 1996, in conformity with generally accepted
accounting principles.



Deloitte & Touche LLP

Washington, D.C.
January 30, 1997
<PAGE>

                    NATIONAL COOPERATIVE BANK
                   CONSOLIDATED BALANCE SHEETS
                                                   December 31,      

Assets                                            1998        1997

Cash and cash equivalents                    $ 66,563,160  $ 21,689,245
Restricted cash                                13,202,725     6,884,572
Investment securities                         
    Available-for-sale (amortized cost of
    $38,732,390 and $60,911,708)               39,127,948    61,268,440
    Held-to-maturity (fair value of        
    $2,861,605 and $1,911,605)                  2,892,312     1,942,312

Loans held for sale                           184,000,331   189,132,330

Loans and lease financing                      611,174,140  584,635,993
     Less: Allowance for loan losses           (17,426,450) (17,638,136)
     Net loans and lease financing             593,747,690  566,997,857
 
Other assets                                    33,881,044   21,389,059

    Total assets                              $933,415,210 $869,303,815

Liabilities and Members' Equity
Liabilities
Deposits                                      $123,419,544 $ 83,825,979
Patronage dividends payable in cash              5,275,325    5,872,708
Other liabilities                               29,872,655   17,072,271
Borrowings
    Short-term                                 220,652,186  243,120,607
    Long-term                                  231,193,174  204,793,392
                                               451,845,360  447,913,999

    Subordinated debt                          182,706,417  182,785,385
    Total borrowings                           634,551,777  630,699,384
    Total liabilities                          793,119,301  737,470,342

Members' equity
Common stock
    Class B                                     92,209,648   84,004,502
    Class C                                     22,199,604   21,904,447
    Class D                                            300          300
Retained earnings
    Allocated                                    7,245,656    8,109,931
    Unallocated                                 17,097,102   17,474,132
Accumulated other comprehensive
  income                                         1,543,599      340,161    
 
     Total members' equity                     140,295,909  131,833,473
      
     Total liabilities and members' equity    $933,415,210 $869,303,815
                                
 The accompanying notes are an integral part of these financial statements.
                                <PAGE>

                  NATIONAL COOPERATIVE BANK
               CONSOLIDATED STATEMENTS OF INCOME
                                
Years ended December 31,                 1998         1997        1996

Interest income
  Loans and lease financing          $65,443,587  $62,549,700  $55,671,365
  Investment securities                5,743,674    6,237,441    5,593,678
   Total interest income              71,187,261   68,787,141   61,265,043

Interest expense
  Deposits                             4,939,806    3,970,498    4,109,098
  Short-term borrowings               14,614,417   11,229,046    7,851,964
  Long-term debt, other borrowings 
   and subordinated debt              26,006,479   26,744,347   23,338,194
   Total interest expense             45,560,702   41,943,891   35,299,256

  Net interest income                 25,626,559   26,843,250   25,965,787

Provision for loan losses                842,881    3,504,000    1,950,000
  Net interest income after
  provision for loan losses           24,783,678   23,339,250   24,015,787

Non-interest income
  Gain on sale of loans                5,808,568    7,229,368    4,578,209
  Loan and deposit servicing fees      2,569,098    2,237,082    2,125,131
  Other                                5,689,462    5,097,382    4,283,566
   Total non-interest income          14,067,128   14,563,832   10,986,906

Non-interest expense
  Compensation and employee benefits  12,736,507   12,658,409   10,828,385
  Contractual services                 4,862,537    3,808,267    4,182,131
  Occupancy and equipment              4,395,558    4,016,118    4,140,589
  Contribution to NCB Development 
   Corporation                             -        1,000,000      720,000
Other                                  2,775,414    2,582,435    3,135,476
   Total non-interest expense         24,770,016   24,065,229   23,006,581

Net income before taxes               14,080,790   13,837,853   11,996,112

Provision for income taxes             1,453,165    1,375,498      796,914

  Net income                         $12,627,625  $12,462,355   11,199,198

Distribution of net income
  Patronage dividends                $12,520,982   $13,982,639 $10,492,444
  Retained earnings                      106,643    (1,520,284)    706,754
                                     $12,627,625   $12,462,355 $11,199,198   


 The accompanying notes are an integral part of these financial statements.

                   NATIONAL COOPERATIVE BANK
        CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


Years ended December 31,             1998         1997         1996


Net income                       $12,627,625  $12,462,355  $11,199,198
Other comprehensive income, 
  net of tax:
   Net unrealized holding 
    gains (losses) before tax      1,201,899      405,577     (318,812)
   Tax benefit (expense)               1,539         (642)      -    

Comprehensive income             $13,831,063  $12,867,290  $10,880,386    


                                
                                
                                
                                
                                
                                
 The accompanying notes are an integral part of these financial statements.
<PAGE>
                   NATIONAL COOPERATIVE BANK
     CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY
      For the years ended December 31, 1998, 1997 and 1996
<TABLE>                               
                                         Retained    Retained   Accumulated Other  Total
                              Common     Earning     Earnings   Comprehensive     Members'
                              Stock      Allocated Unallocared      Income         Equity    
<S>    <C>        <C> <C>  <C>          <C>         <C>          <C>              <C>
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   
 stock                           1,000      -            -           -                   1,000
Cancellation and
  redemption of stock         (658,484)     -           590,484      -                 (68,000)
1995 patronage dividends
  distributed in stock
  and cash                   6,928,564   (6,219,707)    101,189      -                 810,046
Other dividends 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
Net income                      -            -       12,462,355      -              12,462,355
Proceeds from issuance of
 stock                             500       -           -           -                     500
Cancellation and
 redemption of stock        (1,133,918)      -          247,597      -                (886,321)
1996 patronage dividends
 distributed in stock
 and cash                    6,690,367   (5,770,844)   (144,882)     -                 774,641
Other dividends paid            -            -         (221,484)     -                (221,484)
1997 patronage dividends
  To be distributed in
    cash                        -            -       (5,872,708)     -              (5,872,708)
Retained in form of
  equity                        -         8,109,931  (8,109,931)     -                  -
Unrealized gain on
  investment securities
  available-for-sale            -            -           -          404,935            404,935
Balance, December 31, 1997 105,909,249    8,109,931  17,474,132     340,161        131,833,473
Net income                                           12,627,625                     12,627,625
Adjustment to 1996
  patronage dividends 
  paid in 1997                 (40,338)      -           -           -                 (40,338)
Proceeds from issuance of
  stock                            300       -           -           -                     300 
Cancellation and
  redemption of stock         (403,294)      -           23,112      -                (380,182)
1997 patronage dividends
  distributed in stock
  and cash                   8,943,635   (8,109,931)   (249,824)     -                 583,880
Other dividends paid            -            -         (256,961)     -                (256,961)
1998 patronage dividends
  To be distributed in 
   cash                         -            -       (5,275,326)     -              (5,275,326)
  Retained in form of
   equity                       -         7,245,656  (7,245,656)     -                  -
Unrealized gain on
  investment securities 
  available-for-sale            -            -           -        1,203,438          1,203,438
Balance, December 31, 1998 $114,409,552 $ 7,245,656 $17,097,102  $1,543,599        $140,295,909

The accompanying notes are an integral part of these financial statements.
</TABLE>

                               NATIONAL COOPERATIVE BANK
                         CONSOLIDATED STATEMENTS OF CASH FLOWS

For the years ended December 31         1998        1997           1999

Cash flows from operating activities 
 Net income                       $  12,627,625  $  12,462,355  $  11,199,198
 Adjustments to reconcile net income to
  net cash provided by (used in) operating
  activities
 Provision for loan losses              842,881      3,504,000      1,950,000
 Depreciation and amortization        5,357,156      5,212,091      5,148,255
 Gain on sale of loans               (5,808,568)    (7,229,368)    (4,578,209) 
 Loans originated for sale         (586,305,753)  (365,279,273)  (243,114,015)
 Proceeds from sale of loans
  held for sale                     585,050,379    362,446,396    135,955,259
 (Increase) decrease in 
   other assets                        (853,805)     3,441,735     (5,443,982)
 Increase (decrease) in other 
  liabilities                        12,800,384      5,740,238     (2,186,480)
 Net cash provided by (used in) 
  operating activities               23,710,299     20,298,174   (101,069,974)
Cash flows from investing 
 activities
 Increase in restricted cash         (6,318,153)        -              -
 (Purchase) sale of investment 
  securities 
   Available-for-sale                  (350,000)    (7,046,767)    (9,435,643)
   Held-to-maturity                    (950,000)     1,464,131         - 
Proceeds from maturities of 
  investments
   Available-for-sale                15,677,261      5,009,306      8,006,556
   Held-to-maturity                      -             154,113        198,000
Proceeds from sales of 
  investments
   Available-for-sale                 3,460,0000         -               -
Net increases in loans and lease
  financing                          (35,401,178)   (44,351,586)  (84,941,273)
Proceeds from sale of portfolio
  loans                                8,156,399     17,276,924    38,679,408
Purchases of premises and 
  equipment                             (953,488)      (712,729)   (1,235,856)

Net cash used in investing 
 activities                          (16,679,159)   (28,206,608)  (48,728,808)

Cash flows from financing activities
 Net increase (decrease) in deposits  39,593,565     (4,794,023)   10,519,829 
 Net (decrease) increase in 
  short-term borrowings              (22,468,421)    18,620,607    92,000,000
  Proceeds from issuance of 
   long-term debt                     74,303,558     30,916,680    47,550,000
  Repayment on long-term debt        (48,000,000)   (28,000,000)       -
  Redemption of common stock              -             (15,000)      (68,000)
  Dividends paid                      (5,585,927)    (4,281,119)   (4,341,889)

Net cash provided by financing 
 activities                           37,842,775     12,447,145   145,659,940

Increase (decrease) in cash 
 and cash equivalents                 44,873,915      4,538,711    (4,138,842)

Cash and cash equivalents, 
 beginning of year                    21,689,245     17,150,534    21,289,376
                                                                 
Cash and cash equivalents, 
 end of year                       $  66,563,160  $  21,689,245 $  17,150,534

 The accompanying notes are an integral part of these financial statements.

                   NATIONAL COOPERATIVE BANK
             CONSOLIDATED STATEMENTS OF CASH FLOWS

Supplemental schedule of investing and financing activities:


                                  1998                  1997         1996    
  
Unrealized gain (loss) on 
 investment available-for-sale    $ 1,203,438   $   404,935   $  (318,812) 

Common stock cancelled against
 allowance for loan losses        $   403,294   $     9,114   $    21,390  

Interest paid                     $45,195,243   $40,722,565   $34,582,531      

Income taxes paid                 $ 1,263,362   $ 1,223,695   $   670,122      










                                
                                
The accompanying notes are an integral part of these 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 Capital Corporation (NCBCC), previously
named NCB Mortgage Corporation, a wholly-owned subsidiary, originates, sells and
services real estate and commercial loans for cooperatives. Cooperative Funding
Corporation (CFC), a wholly-owned subsidiary, was a registered broker-dealer and
provided corporate financial services. NCB Investment Advisers, Inc. (NCBIA), a
wholly-owned subsidiary, provided investment advisory services to cooperatives.
CFC and NCBIA were both dissolved effective December 31, 1998 with NCB assuming
all their assets and liabilities.  NCB Financial Corporation (NCBFC), a wholly-
owned subsidiary, is the holding company of NCB Savings Bank, FSB (NCBSB), a
federally-chartered thrift institution. NCB I, Inc. (NCB 1), 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 (NCBRFC), a wholly-owned subsidiary,
purchases and sells commercial loans which are then securitized into commercial
paper.

     The Act also provided for the formation of NCB Development Corporation
(NCBDC), a related entity, 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.

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 assets,
liabilities or results of operations of NCBDC.
Comprehensive Income

     In June 1997, Statement of Financial Accounting Standards
("SFAS") No. 130, "Reporting Comprehensive Income, " was issued. In
1998, NCB adopted this standard which requires the display of
comprehensive income and its components in the financial statements.
In NCB's case, comprehensive income includes net income and
unrealized gains and losses on securities available-for-sale.

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

     Securities are accounted for under Statement of Financial Accounting
Standards ("SFAS") No. 115, "Accounting for Certain Investments in Debt and
Equity Securities." SFAS No. 115 requires, among other things, for NCB 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 other comprehensive income. 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.
     
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 and amortized over the
life of the hedged asset or liability as an adjustment to interest income or
interest expense. Unamortized hedging gains or losses are recognized at the time
of disposition of the assets or liabilities being hedged.

     Interest rate swap agreements are used to shorten the functional repricing
period of 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 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 2004. 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 estimated 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 expected losses inherent in the loan portfolio at the 
balance sheet date. 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.     

     A loan is considered impaired when, based on current information, it is
probable NCB will be unable to collect all amounts due under the contractual
terms of the loan.  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.  

Loan-Origination Fees, Commitment Fees, and Related Costs

     Loan fees received and direct origination costs are accounted for in
accordance with SFAS 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.

Servicing Assets and Interest-Only Receivables

     Effective January 1, 1997, NCB adopted Statement of Financial Accounting
Standards No. 125 ("SFAS No. 125"), "Accounting for Transfers and Servicing of
Financial Assets and Extinguishments of Liabilities," which supersedes, but
generally retains, the requirements of SFAS No. 122, "Accounting for Mortgage
Servicing Rights" ("SFAS No. 122"). Both statements require that entities that
acquire servicing assets through either purchase or origination of loans and 
sell or securitize those loans with servicing  assets retained must allocate 
the total cost of the loans to the servicing assets and the loans (without the 
servicing assets) based on their relative fair value.

     Servicing assets, stated net of accumulated amortization, are amortized in
proportion to the remaining net servicing revenues estimated to be generated by
the underlying loans using the effective yield method over the remaining lives
of the underlying loans.

     Under SFAS No. 125, servicing assets are assessed for
impairment based an fair value. In addition, mortgage servicing
assets must be stratified based on one or more predominant risk
characteristics of the underlying loans and impairment is recognized
through a valuation allowance for each impaired stratum.

     Upon NCB's adoption of SFAS No. 125, previously recognized excess spread
assets were reclassified as interest-only receivables. Interest-only receivables
represent rights to certain future net cash flows from securitized assets that
are available after all expenses of the transaction have been paid ("residual
cash flow"). Interest-only receivables are amortized using the effective yield
method over the estimated lives of the underlying loans.

     SFAS No. 125 requires a periodic assessment of the carrying value of
interest-only receivables. Because these assets can be contractually prepaid or
otherwise settled such that NCB would not recover substantially all of its
recorded investment, the assets are being measured like available-for-sale
securities under SFAS No. 115.

     Substantially all interest-only receivables pertain 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 interest-only
receivables, 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. 
     
     Interest-only receivables that are certificated have been included as
investment securities consistent with SFAS No. 115.  Interest-only receivables
that are not certificated are included as other assets.

Other Assets

     Foreclosed property pending disposition is carried at fair value less
estimated costs to sell. Goodwill relating to the acquisition of NCBSB by NCBFC
is being amortized over the estimated remaining lives of the long-term interest-
bearing assets acquired. Interest-only receivables are carried at fair value 
with unrealized gains and losses recorded as other comprehensive income.

     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.

Income Taxes

     The 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, as amended by the Act with respect
solely to NCB. Under Subchapter T and the Act, NCB issues its member-borrowers
patronage refunds, which are tax deductible to NCB thereby reducing its taxable
income. NCB has 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 provides for income taxes under SFAS No. 109, "Accounting for Income
Taxes." The asset and liability approach of SFAS No. 109 requires the 
recognition of deferred tax liabilities and assets for the expected future 
tax consequences of temporary differences between the financial statement 
carrying amounts of the existing assets and liabilities and their respective 
tax bases.  

Reclassifications   

     Certain prior year amounts have been reclassified to conform to the 1998
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:
                                        1998          1997   

Cash in bank                         $ 9,416,039    $8,082,813 
Federal funds                         33,570,870     5,949,195
Overnight investments                 23,576,251     7,657,237

                                     $66,563,160   $21,689,245


3.   Investment Securities

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

                                         1998                        

                                   Gross      Gross
                       Amortized Unrealized  Unrealized   Fair
                        Cost        Gains      Losses     Value 

U.S. Treasury and agency          
 obligations         $ 4,142,322 $ 37,702   $  7,373   $ 4,172,651
Corporate bonds        7,224,045  113,553      4,857     7,332,741
Mutual funds           1,198,418     -         5,484     1,192,934
Money market           1,125,615     -       108,777     1,016,838
Interest-only 
  receivables         25,041,990  370,794       -       25,412,784      

                     $38,732,390 $522,049   $126,491   $39,127,948
                     

<PAGE>
                                          1997                         
                                    Gross      Gross
                      Amortized   Unrealized Unrealized    Fair
                        Cost        Gains     Losses      Value  

U.S. Treasury and agency 
 obligations         $18,027,503  $140,820   $ 28,840   $18,139,483
Corporate bonds       12,169,073   129,615      8,368    12,290,320
Mutual funds           1,164,610      -         2,493     1,162,117
Money market           1,068,825      -       112,403       956,422
Interest-only 
  receivables         28,481,697   238,401       -       28,720,098

                     $60,911,708  $508,836   $152,104   $61,268,440

     
     Interest-only receivables substantially pertain to blanket loans to
cooperative housing corporations.
     
     The maturities of investment securities available-for-sale at December 31,
1998 are as follows:
                                        
                                        Weighted
                            Amortized    Average
                              Cost        Yield    Fair Value

Within 1 year              $ 3,824,033   6.65%    $ 3,720,232
After 1 year through 
  5 years                   11,071,021   6.90%     11,142,166
After 5 years through 
  10 years                  22,487,295   7.11%     22,909,234
After 10 years               1,350,041   6.72%      1,356,316
                                     
                           $38,732,390   6.99%    $39,127,948

      The composition of investment securities held-to-maturity at December 31
is as follows:

                                       1998                         
                                       Gross
                          Amortized  Unrealized     Fair
                             Cost      Losses       Value  
   
Mortgage-backed security  $1,942,312 $  30,707    $1,911,605
Private debt security        950,000      -          950,000

                          $2,892,312 $  30,707    $2,861,605

                          
                                       1997                        

                                       Gross
                          Amortized  Unrealized      Fair
                            Cost       Losses        Value  
                          
Mortgage-backed security  $1,942,312 $  30,707     $1,911,605
Private debt security          -          -            -  
  
                          $1,942,312 $  30,707     $1,911,605

     The 1998 mortgage-backed security held-to-maturity has a
weighted average yield of 9.4% and matures after ten years.
 
     In 1997, NCB had no sales of securities available-for-sale.   In 1998,
securities available-for-sale totalling $3,460,000, were sold resulting in a 
gain of $10,150. There were no sales of securities classified as held-to-
maturity during 1998, 1997, or 1996. NCB held callable investment securities 
with amortized costs of $1,992,553 and $8,323,643 at December 31, 1998 and 
1997, respectively. The fair values of the callable securities are 
$2,016,170 and $8,478,587 in the same respective periods.

4.   Loan 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, 1998 and 1997 are $1,763,050,000 and $1,366,353,000, respectively.

5.   Loans and Lease Financing
     
     Loans and leases outstanding, including loans held for sale, by category at
December 31 are as follows:
  
                                       1998          1997    

Commercial loans
  Portfolio                        $346,570,990  $344,849,332    
  Loans held for sale                 7,197,347     2,808,807
Real estate loans                                          
  Residential                       209,762,519   202,828,605    
  Loans held for sale               176,802,984   186,323,523    
  Commercial                          7,349,882     7,025,073
Lease financing                      47,490,749    29,932,983

                                   $795,174,471  $773,768,323    
    
   NCB's commercial and real estate loan portfolio is diversified both in terms
of industry and geography. The following is the distribution of the loans
outstanding at December 31:

                               Commercial Loans    Real Estate Loans

                               1998     1997       1998     1997 
By Region
  Northeast                   20.5%     21.4%      72.6%    75.6%
  South Atlantic                4.5      7.0        7.5     10.2
  Central                      25.6     33.5       10.8     12.0
  West                         49.4     38.1        9.1      2.2

                              100.0%   100.0%     100.0%   100.0%

                                         
                                         Percentage of Total
                                            Loan Portfolio  

                                         1998       1997     
By Borrower Type
  Real estate
    Residential                          48.6%      50.4% 
    Commercial                             .9         .8
  Commercial
    Food processing and distribution     17.1       19.6
    Financial services                    3.9        4.4
    Medical service and supplies          2.3        2.1
    Hardware                              5.9        6.1
    Alaskan native corporations           4.3        4.4
    Other                                11.0        8.3
  Lease financing                         6.0        3.9
                                         
                                        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
secured by real estate in New York City due to that city's extensive cooperative
market. At December 31, 1998, $226.0 million of real estate loans are secured by
real estate in New York City. The collateral for almost all of the real estate
loans consists 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 (dollars in thousands):
                         
                         Carrying Amount       Estimated Fair Value 
 

                           1998       1997        1998      1997  
Commercial
  Fixed rate loans       $144,445   $137,723   $154,706   $140,855
  Adjustable rate loans   202,126    207,126    206,671    207,872
  Loans held for sale       7,197      2,809      7,004      2,818
Real Estate
  Loans held for sale     176,803    186,324    191,425    187,453
  Portfolio-fixed rate     91,313     45,326     93,716     44,905
  Portfolio-adjustable    125,799    164,528    127,509    170,675
Lease financing            47,491     29,932     51,265     31,426

                         $795,174   $773,768   $832,296   $786,004

6.        Receivables Sold with Recourse

     In 1998, of the Bank's restricted cash totalling $13,202,725, $7,512,630
related to loans sold with balances totalling $188,481,079. At December 31, 1998
and 1997, restricted cash of $5,690,095 and $6,884,572, respectively, is held by
a trustee for the benefit of certificate holders in the event of a loss on
certain loans sold with balances totaling $81,879,000 and $92,623,000 in 1993 
and 1992, respectively. At December 31, 1998 and 1997, the outstanding 
balances of the 1994 and 1993 recourse loan sales totaled $49,449,633 and 
$55,504,322, respectively. These loans are primarily concentrated in New 
York City. NCB's exposure to credit loss in the event of nonperformance by 
the other parties to the loan is limited to the required restricted cash 
balance. To date NCB has not incurred any losses on these loan sales.

     In an unrelated 1993 transaction, NCB sold loans totaling $25,924,380 of
which any losses on the subordinate tranche are repaid from a security held by
NCB totaling $1,942,312 at December 31, 1998 and 1997, respectively. At December
31, 1998 and 1997, the outstanding balances of the 1993 recourse loan sale
totaled $9,681,480 and $14,832,919, respectively. These loans are primarily
concentrated in New York City. NCB's exposure to credit loss in the event of
nonperformance by the other parties to the loan is limited to the required
balance of the security held. 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 this loan sale.

7.   Impaired Assets

     Impaired loans, representing the nonaccrual loans at December 31, 1998 and
1997, totaled $2,384,691 and $3,030,448, respectively, and averaged $3,097,000
and $3,785,000 during the same respective periods. Specific allowances of
$557,267 and $706,520 were established at December 31, 1998 and 1997,
respectively. During 1998 and 1997, the interest collected on the nonaccrual
loans was applied to reduce the outstanding principal.  
                             
     At December 31, 1998, there are no commitments to lend additional funds to
borrowers whose loans are impaired. 

     At December 31, 1998 and 1997, NCB had real estate owned of $4,342,739 and
$5,114,991, respectively, which is classified as other assets. 

8.  Allowance for Loan Losses

     The following is a summary of the activity in the allowance for loan
losses:

                                  1998         1997         1996    
                              
Balance at beginning of year  $17,638,136  $15,504,510  $14,554,240
  
Provision for loan losses         842,881    3,504,000    1,950,000
  
Charge-offs                    (1,230,892)  (1,555,226)  (1,137,229)
Recoveries of loans previously
  charged-off                     176,325      184,852      137,499   

Balance at end of year        $17,426,450  $17,638,136  $15,504,510   

     The allowance for loan losses was 2.2%, 2.3% and 2.1% of loans and leases
outstanding at December 31, 1998, 1997, and 1996, respectively.
<PAGE>
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, 1998, loans to affiliated cooperatives,
directors, officers, and their family members have the following outstanding
balances:
     
                    January 1,                         December 31,
                       1998     Additions  Deductions     1998    
Loans to affiliated 
  cooperatives     $63,330,098 $25,716,312 $33,521,910 $55,524,500

Loans to directors,
  officers, and
  family members        93,371      -           93,371      -     
  

                   $63,423,469 $25,716,312 $33,615,281 $55,524,500

Percent of loans
  outstanding             8.2%                                7.0%
  
     During 1998, 1997, and 1996, NCB recorded interest income of $5,352,355, 
  $6,412,886, and $3,216,776, respectively, on loans to related parties.

     Included in the analysis of loans outstanding to affiliated cooperatives
as of December 31, 1998 is a $20.0 million revolving line of credit to the Co-
operative Central Bank. At December 31, 1998, none of the loan is 
outstanding. The loan is secured by U.S. 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. 

10.  Premises and Equipment

     Premises and equipment are included in other assets and consist of the
following as of December 31:
                                             1998        1997   

Furniture and equipment                   $2,461,610  $3,046,361
Leasehold improvements                     1,321,816     846,538
Other                                      1,548,155   2,461,694
                                           5,331,581   6,354,593
Less: Accumulated depreciation
     and amortization                     (3,262,369) (4,286,837)

                                          $2,069,212  $2,067,756

11.  Leases

     NCB leases its headquarters in Washington, D.C. through March 31, 2002. NCB
also leases premises for its regional offices with expiration dates from 
June 30, 1999 to January 30, 2008. 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, 1998 are as follows:

               1999                       $1,681,943
               2000                        1,680,768
               2001                        1,679,123
               2002                          612,236
               2003                          299,251   

                                          $5,953,321
                             
     Rental expense on premises and office equipment in 1998, 1997, and 1996 is
$1,687,183, $1,689,415, and $1,686,788, 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, 1998 and 1997, the unamortized lease 
incentive is $750,891 and $955,892, respectively.


12.  Deposits

     Deposits as of December 31 are summarized as follows:
                        
                                  1998               1997         

                                      Weighted            Weighted
                                       Average             Average
                          Balance       Rate     Balance      Rate  
Balances by type
  Passbook accounts     $  4,695,457   2.65%    $ 4,937,068  2.72%
  Money market demand 
     and NOW accounts     22,949,597   1.21%     15,578,000  2.26%
  Fixed-rate certificates
     Less than $100,000   63,775,057   5.69%     45,397,875  5.74%
     $100,000 or greater  31,999,433   5.56%     17,913,036  5.51%

                        $123,419,544   4.72%    $83,825,979  4.87%
          

The remaining contractual maturities of certificate accounts at December 31, 
1998 are as follows:

                          Less than     $100,000   
                          $100,000     or greater     Total   
   
  Three months or less  $10,640,921   $ 5,287,036  $15,927,957
  Three to six months    12,725,177     5,236,449   17,961,626
  Six to twelve months   18,186,403     6,120,010   24,306,413
  Twelve months or 
   longer                22,222,556    15,355,938   37,578,494

                        $63,775,057   $31,999,433  $95,774,490
  
     The estimated fair value of deposits is $121,313,000 and $83,281,000 at
December 31, 1998 and 1997, respectively.

13.  Short-Term Borrowings

Revolving credit facilities

     NCB has $402.5 million of revolving lines of credit, $130.5 million of
which is committed until May 26, 2001, $159.5 million of which is committed 
until May 26, 1999, and $50.0 million of which is committed until May 28, 
1999. The remaining balance of $62.5 million is uncommitted at December 31, 
1998.
     
     Interest expense from borrowings under the revolving line of credit
facilities was $9,689,345, $8,732,851, and $6,671,725 in 1998, 1997, and 1996,
respectively. The following is a summary of the borrowings under the facilities
for the years ended December 31:
     
     
                                   1998             1997    

Borrowings outstanding
 at December 31               $156,000,000      $206,000,000
Unfunded capacity 
  at December 31               181,800,000       114,000,000
Average line of credit 
  borrowings outstanding
  during the year              165,813,699       143,669,170
Maximum borrowings 
  during the year              256,500,000       227,000,000
Weighted average borrowing    
  rate
  During the year                     5.8%              5.9%
  At December 31                      6.7%              6.5%
  
     Borrowing rates under the revolving credit facility are based on the prime
rate, federal funds rate or the London Interbank Offered Rate (LIBOR) and vary
with the amount of borrowings outstanding. As of December 31, 1998, commitment
fees for the line of credit are .15% on $130.5 million and .125% on $159.5
million. Total commitment fees paid for revolving credit facilities were 
$524,000 in 1998, and $479,000 in 1997 and $340,000 in 1996. 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 $25.0 million of cash, cash equivalents, and investments and have, 
among other items, an effective net worth of not less than $296.0 million 
(defined as total members' equity plus subordinated debt). Additionally, NCB 
may not permit consolidated senior debt to exceed 650% of consolidated 
adjusted net worth.

Other Short-term Borrowings
 
     In an effort to reduce NCB's cost of funds, NCB developed a program under
which it borrows, on a short-term basis, from certain customers. At December 31,
1998 and 1997, the short-term borrowings outstanding totaled $34.7 million and
$12.2 million, respectively. In 1997, NCB also implemented a commercial paper
program to further reduce NCB's cost of funds. At December 31, 1998 and 1997,
commercial paper totaled $29.9 million and $24.9 million, respectively.
     
     During 1998 and 1997, NCB also entered into a series of reverse repurchase
agreements. The average balances of reverse repurchase agreements outstanding
during 1998 and 1997 were $5,385,833 and $14,364,135, respectively, and the
maximum borrowings during 1998 and 1997 were $16,509,000 and $17,047,000,
respectively. The weighted average rates on the reverse repurchase agreements
during 1998 and 1997 were 5.62% and 5.73%, respectively. There were no reverse
repurchase agreements outstanding at December 31, 1998 and 1997.

     The carrying amounts of short-term borrowings at December 31 are as follows
(dollars in thousands):
    
                           Carrying Amount     

                           1998      1997   

Line of credit           $156,000  $206,000
Commercial paper           29,939    24,921
Other                      34,713    12,200

                         $220,652  $243,121

14.  Long-term Debt
     
     NCB has entered into various agreements for extension of credit with third
parties. Under the medium term note program, NCB has approval to issue up to 
$200 million. As of December 31, 1998, NCB had $55 million outstanding under 
this program. In addition, as of December 31, 1998, NCB had outstanding 
$177.0 million of private placements issued to various institutional 
investors. The majority of the long-term debt has semi-annual interest with 
principal payments due on a 30/360 basis.

     NCB is required under these lending agreements to, among other things,
maintain $25.0 million of cash, cash equivalents and investments and have an
effective net worth of not less than $296.0 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.

<PAGE>
     The following is a schedule of outstanding long-term debt at December 31,
1998:
                  Amount      Rate       Maturity

               $ 19,930,446   5.92%        1999
                 31,888,714   8.51%        2000
                 49,826,115   6.79%        2001
                 69,756,561   6.37%        2002
                 59,791,338   6.53%        2003 and thereafter

               $231,193,174
     
     NCB has entered into a series of interest rate swap agreements which have
a combined notional amount of $65 million. The effect of the agreements is to
convert $65 million of the long-term debt from a weighted average fixed rate of
6.52% 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 throughout the year. At
December 31, 1998 the three and six month LIBOR were 5.07% and 5.07%,
respectively.  These agreements expire as follows:

                          Maturity       LIBOR
              Amount        Date         Index  
    
          $ 15,000,000      2001        Three month
            20,000,000      1999        Three month
            30,000,000      2001        Six month
            
          $ 65,000,000      

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. At December 31, 1998, the current balance of the subordinated debt
was $182,542,000. 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 1998 and 1997, 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 $100.0 million. The remaining $80.0 million would be obtained 
through the issuance of preferred stock or subordinated debt. In accordance 
with these plans, NCB had designated investments totaling $5.0 million and 
$4.0 million, respectively, plus accrued interest at December 31, 1998 and 
1997.

     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, excluding
hedge gains, and respective estimated fair values of the subordinated debt at
December 31, 1998 (dollars in thousands):
                                   Next        Carrying Estimated
        Index           Rate   Repricing Date   Amount  Fair Value

91-day  Treasury rate  4.37%   January 1, 1999 $ 53,553 $ 55,552 
 3-year Treasury rate  6.28%   October 1, 1999   36,854   37,092 
 5-year Treasury rate  6.01%   October 1, 2000   55,281   56,315 
10-year Treasury rate  8.82%   October 1, 2000   36,854   39,269
                                                182,542  188,228
Premium on hedging                                  164     -   

                                               $182,706 $188,228

     In addition to the $65.0 million of interest rate swaps on the long-term
debt, NCB has entered into a series of interest rate swap agreements totaling 
$60.0 million which have the effect of converting the subordinated debt from a 
fixed rate of 7.42% 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,
1998, the one, three and six month LIBOR rates were 5.06%, 5.07% and 5.07%,
respectively.  The agreements, which expire in the year 2000, are described 
below: 
<PAGE>
            Debt                    LIBOR
           Swapped       Amount     Index  
    
          Five year   $30,000,000 Six month
          Ten year     10,000,000 Six month
          Ten year     10,000,000 Three month
          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 entities eligible to borrow from NCB, and Class D non-voting
stock owned by others. 
                  
                                1998                          1997           
                       Class B  Class C  Class D  Class B   Class C  Class D

Par value per share  $      100 $    100 $    100  $    100 $    100 $    100
Shares authorized     1,000,000  300,000  100,000   900,000  300,000  100,000
Shares issued and          
  outstanding           922,096  221,996        3   840,045  219,004        3
  
The changes in each class of common stock are described below:

                                   Class B      Class C   Class D    Total    

Balance, December 31, 1995      $ 72,349,754  $21,731,166  $300   $ 94,081,220
Proceeds from issuance of 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
December 31, 1996                 78,600,416   21,751,584   300    100,352,300
Proceeds from issuance of stock       -               500    -             500
Cancellation and redemption
 of common stock                  (1,088,713)     (45,205)   -      (1,133,918)
1996 patronage dividend
 distributed in common stock       6,492,799      197,568    -       6,690,367

Balance, December 31, 1997        84,004,502   21,904,447   300    105,909,249 
Adjustment to 1996 patronage 
 dividends paid in 1997              (35,087)      (5,251)   -         (40,338)
Proceeds from issuance of stock       -               300    -             300
Cancellation and redemption
 of common stock                    (400,980)      (2,314)   -        (403,294)
1997 patronage dividend
 distributed in common stock       8,641,213      302,422    -       8,943,635
               
Balance, December 31, 1998      $ 92,209,648  $22,199,604  $300   $114,409,552
<PAGE>
     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 NCBSB
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), NCBSB, 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, 1998. The following table summarizes NCBSB's capital
at December 31, 1998:
<TABLE>
                                                                 To Be Well Capitalized
                                               For Capital       Under Prompt Corrective
                                 Actual        Adequacy Purposes   Action Provisions    
                            Amount    Ratio    Amount    Ratio   Amount  Ratio 
As of December 31, 1998:
Tangible Capital (to 
  <S>            <C>     <C>          <C>    <C>         <C>        <S>        <C>
  tangible assets)       $10,812,000  8.0%   $2,031,984  1.5%       N/A       N/A
Total Risk-Based Capital
  (to risk-weighted 
   assets)               $11,612,000 20.8%   $4,467,223  8.0%    $5,584,029  10.0%
Tier I Risk-Based Capital
  (to risk-weighted 
   assets)               $10,812,000 19.4%       N/A     N/A     $3,350,418   6.0%
Core Capital (to adjusted
  tangible assets)       $10,812,000  8.0%   $4,063,969  3.0%    $6,773,281   5.0%

As of December 31, 1997:
Tangible Capital (to 
  tangible assets)       $10,170,000 10.6%   $1,436,000  1.5%       N/A       N/A
Total Risk-Based Capital
  (to risk-weighted 
   assets)               $10,822,000 21.6%   $4,008,000  8.0%    $5,011,000  10.0%
Tier I Risk-Based Capital 
  (to risk-weighted 
   assets)              $10,170,000 20.3%        N/A     N/A     $3,006,000   6.0%
Core Capital (to adjusted
  tangible assets)      $10,170,000 10.6%    $2,871,000  3.0%    $4,785,000   5.0%
</TABLE>     

     The Office of Thrift Supervision regulations impose certain
restrictions on NCBSB's payment of dividends. At December 31, 1998,
substantially all retained earnings were available for dividend
declaration without prior regulatory approval.<PAGE>
18.  Employee Benefits

     Substantially all employees are covered by a non-contributory,
defined contribution retirement plan. Total expense for the
retirement plan for 1998, 1997, and 1996 is $425,103, $428,676, and 
$362,621, respectively.

     NCB maintains an employee thrift plan organized under Internal
Revenue Code Section 401(k) and contributes up to 6% of each
participant's salary. Contributions and expense for 1998, 1997, and
1996 are $365,942, $359,401, and $278,720, and respectively.

     Effective January 1, 1997, the Board of Directors approved the
Executive Long-Term Incentive Plan (the Plan) to provide incentive
compensation to certain key executives of NCB. NCB expensed $388,000
and $210,000 for the Plan in 1998 and 1997, 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 liability. In
1999, NCB anticipates that it will declare a patronage dividend for
1998 of approximately $12,521,000. The anticipated cash portion of
the 1998 patronage dividend is included in patronage dividends
payable at December 31, 1998. The anticipated stock portion of the
patronage dividend of 1998 earnings to be distributed has been added
to allocated retained earnings at December 31, 1998. Patrons of NCB
receiving such patronage dividends consent to include them in their
taxable income. 

     The provision for income taxes consists of the following:

                                      Years Ended December 31,    
  
                                1998        1997         1996     
Current tax expense
     Federal                $1,189,112   $1,270,100   $674,728
     State and local           186,911      143,504    148,054 
     
Total current                1,376,023    1,413,604    822,782
Deferred tax expense 
 (benefit)
     Federal                   (42,262)     (38,106)   (25,868)
     State and local           119,404         -          -    
     
     Total deferred             77,142      (38,106)   (25,868)

Total provision             $1,453,165   $1,375,498   $796,914
<PAGE>
     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:

                                        Years Ended December 31,  
   

                                1998         1997          1996   

Statutory U.S. tax rate     $5,286,768   $ 5,884,348   $ 4,242,158
Patronage dividends         (4,257,134)   (4,754,097)   (3,567,430)
State and local taxes          186,911       143,504       148,054
Other                          236,620       101,743       (25,868)

Income tax provision        $1,453,165   $ 1,375,498   $   796,914

     Deferred tax assets net of liabilities, included in other
assets, are comprised of the following at December 31, 1998 and
1997:

                                           1998         1997  

Deferred commitment fees                 $120,691     $ 133,609
Allowance for loan losses                 295,321       313,112
Other                                      30,875       146,925
Gross deferred tax assets                 446,887       593,646

Mortgage servicing rights                 (58,674)      (60,994)
Federal Home Loan Bank stock dividends    (85,698)      (65,175)
Other                                     (54,780)      (58,078)

Gross deferred tax liabilities           (199,152)     (184,247)

Net deferred tax asset                   $247,735     $ 409,399 


20.  Income Available for Dividends on Stock

     Under existing long-term debt agreements, 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 20% 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 the subordinated debt. Those rates
for 1998, 1997, and 1996 are 5.93%, 5.73% and 5.38%, respectively.
Consequently, the amounts available for payment on the Class C Stock
for 1998, 1997, and 1995 are $1,316,437, $1,255,125, and $1,170,235,
respectively. In addition, under the Act and its bylaws, NCB may not
pay dividends on its Class B Stock.

21.  Financial Instruments with Off-Balance Sheet Risk

     NCB is a party to financial instruments with off-balance sheet
risk. 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 off-balance sheet financial instruments.

     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 and equipment; and 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 commitments to extend credit and standby letter
of credit at December 31, are as follows (dollars in thousands):

                                        Contract or          Estimated
                                        Notional Amounts     Fair Value 

                                         1998      1997      1998    1997 
Financial instruments whose
contract amounts represent
credit risk:
   Commitments to extend credit        $178,621  $414,905   $  961  $1,899
   Standby letters of credit           $126,814  $116,814   $1,567  $1,309

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 exposure to fluctuations
in interest rates. These instruments include interest rate swaps,
financial future contracts, and forward commitments. Existing NCB
policies prohibit the use of derivative financial instruments for any
purpose other than managing interest rate risk. 

     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 $4.2 million at December
31, 1998 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 (Fannie Mae) 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.

     The contract or notional amounts and the respective estimated
fair value of NCB's financial future contracts and interest rate
swaps at December 31, are as follows: (dollars in thousands):
 
                               Contract or
                             Notional Amounts   Estimated Fair Value
                               1998      1997      1998     1997 
Financial instruments whose
   notional or contract amounts
   exceed the amount of
   credit risk:

      Financial futures
      contracts             $180,700   $218,200  $ (512)    $(1,150)
      Interest rate swap
      agreements            $125,000   $123,000  $4,257     $ 3,144
     
     At December 31, 1998 and 1997, NCB had deferred losses of
$3,361,937 and $3,607,407, respectively, outstanding on financial
futures contracts, which are included in loans held for sale.

22. Fair Value of Financial Instruments

     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 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 is based on market prices for similar loans sold in the
secondary market adjusted for differences in loan characteristics.
 
     Interest-only receivables - The fair value of interest-only
receivables is estimated by discounting the future cash flows using
current market investor pass-through rates for similar securities.
     
     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
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 subordinated 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 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, 1998 and 1997.  The fair value of
forward commitments is 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.
<PAGE>

The estimated fair values of the Bank's financial instruments as of
December 31, 1998 and 1997 are as follows (dollars in thousands):
                                        
                                       1998                        1997    
Financial Assets:        Carrying Amount  Fair Value Carrying Amount  Fair Value
  
  Cash and cash 
    equivalents             $ 66,563        $ 66,563   $ 21,689        $ 21,689
  Investments
    Available-for-sale        39,128          39,128     61,268          61,268
    Held-to-maturity           2,892           2,862      1,942           1,912
  Interest-only receivables   16,041          16,041      4,450           4,450
  Loans and lease financing  795,174         832,296    773,768         786,004
  
Financial Liabilities:            
  Deposits                   123,420         121,313     83,826          83,281
  Short-term and other 
    borrowings               220,652         220,652    243,121         243,121
  Long-term debt             231,193         238,274    204,793         207,079
  Subordinated debt          182,542         188,228    182,785         189,137

Off-Balance Sheet Financial
Instruments:

  Interest rate swap 
    agreements                  -             4,257       -               3,144
  Financial futures and
    forward commitments         -              (512)      -              (1,150)
  Commitments to extend 
    credit                      -               961       -               1,899
  Standby letters of credit     -             1,567       -               1,309


23.  SEGMENT REPORTING

     NCB reportable segments are stratgic business units that provide diverse
products and services within the financial servicess industry. NCB has four
reportable segments: commercial lending, real estate, NCB Saving Bank and
other. The commercial lending segment porvides financial services to 
cooperative and member-owned businesses. The real estate lending segment
originates, sells and services real estate loand=s nationally, with a 
concentration in New York City. NCB Saving Bank segments provides traditional
banking services such aslending and deposit gathering to retail, corporate
and commercial customers. "Other" consist of NCB's unallocated parent
company income and expense, and net interest income from investments
and corporatie debt after allocations to segments.

     The corporation evaluates segments performance based on net      
income before taxes. The accounting policies of the segments are
substantially the same as those described in the summary of
significant accounting policies. Overhead and support expenses are
allocated to each operating segment based on number of employees, and
other factors relevant to expenses incurred. Also included in
overhead and support is depreciation allocated based on equipment
usage. 

  The following is the segment reporting for the years ended
December 31, 1998, 1997 and 1996 (dollars in thousand):


   1998               Commercial Real Estate                       NCB
                        Lending   Lending     NCBSB     Other    Consolidated

Net interest income
 Interest income       $ 29,769 $ 27,676     $  8,814 $  4,928                
 Allocated interest
   expense               21,942   18,883         -     (40,825)
 Interest expense          -        -           4,941   40,620
Net interest income       7,827    8,793        3,873    5,133    $ 25,626

Provisions for loan
  losses                     49     (141)         125      810         843

Non-interest income-
  external                3,912    9,480          781     (106)     14,067

Non-interest expense 
 Direct expense           4,622    5,314        2,632   12,202      24,770
 Overhead and support       509      342          200   (1,051)       -
Total non-interest
  expense                 5,131    5,656        2,832   11,151      24,770

Income(loss) before 
  taxes                $  6,559 $ 12,758     $  1,697 $ (6,934)   $ 14,080

Total average assets   $356,320 $330,512     $124,533 $105,458    $916,823

   1997

Net interest income   
 Interest income       $ 27,989 $ 23,042     $  7,664 $ 10,092
 Allocated interest
   expense               20,494   15,833         -     (36,327)
 Interest expense          -        -           3,966   37,978
Net interest income       7,495    7,209        3,698    8,441   $ 26,843

Provision for loan
  losses                  1,525       43          154    1,782      3,504

Non-interest income-
  external                3,169    9,805        1,016      574     14,564

Non-interest expense   
 Direct expense           3,268    2,876        2,439   15,482     24,065
 Overhead and support       509      452          450   (1,411)      -

Income (loss) before
  taxes                $  5,362 $ 13,643     $  1,671 $ (6,838)  $ 13,838

Total average assets   $348,984 $283,590     $ 97,729 $111,843   $842,164


   1996

Net interest income
 Interest income       $ 25,565 $ 17,191     $  7,530 $ 10,979 
 Allocated interest
   expense               18,158   11,610         -     (29,768)
 Interest expense          -        -           4,109   31,190
Net interest income       7,407    5,581        3,421    9,557   $ 25,966

Provisions for loan
  losses                    448      165           50    1,287      1,950

Non-interest income-
  external                2,267    7,569          565      586     10,987
Non-interest expense
 Direct expense           3,113    2,629        2,771   14,494     23,007
 Overhead and support       528      405          650   (1,583)      -
Total non-interest
  expense                 3,641    3,034        3,421   12,911     23,007

Income (loss) before
  taxes                $  5,585 $  9,951     $    515 $ (4,055)  $ 11,996

Total average assets   $317,427 $225,158     $ 90,857 $100,548   $733,990

24.  New Accounting Standards

     In June, 1998, the FASB issued SFAS No. 133, "Accounting for Derivative
Instruments and Hedging Activities, "which requires that every derivative 
instruments, including derivative instruments embedded in other contracts, be 
recorded in the balance sheet as either an asset or liability meaured at its 
fair value. SFAS 133 requires that changes in the derivative instrument's 
fair value be recognized currently in earnings unless specific hedge 
accounting criteria are met. Special accounting for derivative financial
instruments that qualify as fair value hedges allows a derivative
instrument's gains and losses to offset related results on the
hedged item in the income statement and requires that an entity
formally document, designate and assess the effectiveness of
transactions that receive hedge accounting treatment.  Derivative
financial instruments that qualify as cashflow hedges are reported
as an adjustment to members' equity as a component of other
comprehensive income.  The Statement could result in increased
period to period volatility in reported net income.  Management is
continuing to assess the potential impact of the statement on NCB's
reported results of operations and financial position.  NCB will
adopt SFAS No. 133 on January 1, 2000. 
           
     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   
Alfred A. Plamann     Chairman of the Board of
                      Directors and Director           1995       2001     56
                      (Term as Chairman expires
                       April 1999)

Charles E. Snyder     President and Chief
                      Executive Officer                1983        -       45

James L. Burns, Jr.   Vice Chairman of the Board
                      Of Directors and Director        1997       1999     60
         
Joseph Cabral         Director                         1995       2001     50

Kirby J. Erickson     Director                         1998       2000     58

Eben Hopson, Jr.      Director                         1998       1999     52
         
Jackie Jenkins-Scott  Director                         1998       2000     49

Marilyn J. McQuaide   Director                         1997       1999     49

Michael J. Mercer     Director                         1998       2001     45

Alex N. Miller        Director                         1998       2001     56

Mary Ann Rothman      Director                         1993       1999     56

Anthony J. Scallon    Director                         1995        -       53

Sheila A. Smith       Director                         1995        -       53

Peter C. Young        Director                         1998       2000     53

Thomas K.Zaucha       Director                         1998       2000     54

                                                   Year First    End of
                         Position                  Appointed     Term     Age
Caroline Blakely    Managing Director, Chief
                    Marketing Officer
                    President, NCB Capital
                    Corporation
                    President and Director,
                    NCB 1, Inc.
                    President and Director,
                    NCB Insurance Brokers, Inc.      1992         -        44

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         -         54

Mark W. Hiltz       Managing Director, Chief
                    Risk Officer                    1982         -         51

Richard L. Reed     Managing Director, Chief    
                    Financial Officer              
                    Treasurer, NCB Capital        
                    Corporation                               
                    Vice President and Director,      
                    NCB Savings Bank, FSB          
                    Treasurer, NCB Retail                
                    Finance Corporation            1985          -         40
                       
Thomas C. Schoettle President, NCB Savings
                    Bank,FSB                       1998          -         43

               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).
                
               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 from 1983 to December
         1991.

               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 is past President of the California chapter of the ESOP
         Association.  He is also Secretary/Treasurer and member 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.

               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.

               Eben Hopson, Jr. has been Treasurer and Board Member of Arctic
         Slope Regional Corporation, Executive Director of Arctic Slope
         Native Association and Executive Director of Bristol Bay Borough. 
         He was also a former Financial Director of the City of Barrow.  

               Jackie Jenkins-Scott is 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 the Massachusetts League of
         Commmunity Health  Centers and a member of the National
         Association of Community Health Centers, Inc.
               
               Marilyn J. McQuaide has been Senior Vice President and Senior
         Operations Officer of Vermont National Bank since 1989.  She also
         served on the Board of Northeast Cooperatives Association for
         seven years and as Vice President for five years.

               Michael J. Mercer has been the President of Georgia Credit
         Union Affiliates since 1985 and Vice Chairman of the Association
         of Credit Union League Executives since 1997. He was also one of
         the founders of the Credit Union Service Corporation and was its
         former Chairman.
               
               Alex N. Miller has been the President of G & M Management
         Corporation since 1974 and President and Chief Executive Officer
         of CAM Systems, Inc. since 1986.  In 1996, he founded and now
         serves as the President of Share Credit Corporation which provides
         low cost share financing to limited equity housing cooperatives. 
         He founded the Registered Cooperative Manager Program and serves
         on its Board of Governors.  He also served as a member of the
         Board of Directors of the National Association of Housing
         Cooperatives for four consecutive years.
               
               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
         also has been a Vocational Coordinator, Independent School
         District # 197, West St. Paul, Minnesota from 1994 to the present
         time. He was elected as a Minneapolis City Council Member in 1979
         and served until 1993.

               Sheila A. Smith has been President of ARC Global Technologies,
         Inc. since 1979 and also a Director of ARC Europe, Ltd. in
         Scotland.

               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
         Oficer 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 a Board Member of NCB
         Retail  Finance Corporation and Cooperative Development
         Foundation.  
               
               Caroline E. Blakely is a Managing Director and Chief Marketing
         Officer of 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 and Chief Credit
         Officer of 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.  

               Mark W. Hiltz is a Managing Director and Chief Risk Officer of
         NCB.  He was a Corporate Vice President and Manager of Special
         Assets from 1994 to 1997 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.

               Richard L. Reed is a Managing Director and Chief Financial
         Officer of NCB. He 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.

               Thomas  C. Shoettle was named President and Chief Executive
         Officer of NCB Savings Bank, FSB in 1997.  He was the Executive
         Vice President of the Savings Bank from 1995 to 1996.  Previously,
         he served for eight years as Vice President, Commercial and
         Residential Lending and Regional Manager with Merchants National
         Bank and for three years as Manager,  Special Assets with Farm
         Credit System.                                                  
               

               Non-Incumbent Nominees for Directorships
                                                                    
               Jim Edenso
               Robert Friedrich
               Kenneth L. Hartung
               Richard B. Levine
               Michael D. Ray
               Stuart M. Saft
               Calvin H. Simons
               
               Jim Edenso has been an Executive Vice President and Chief
         Financial Officer of Sealaska Corporation and Chairman of the 
         Board of Directors of Sealaska Timber Corporation.  He previously
         served as financial and management consultant and was President
         of Pacific Structural Systems, Inc.  He also served as Special
         Assistant to the Governor of Alaska and Deputy  Commissioner and
         Treasurer for the State of Alaska.
               
               Robert Friedrich has been President and Chief Financial
         Officer of Glen Oaks Village Owners, Inc. for more than four
         years.
               
               Kenneth L. Hartung has been a Vice President of FoodService
         Purchasing Cooperative, Inc. since 1993. He also serves as
         President of the Cooperative's Canadian subsidiary (FoodService
         Purchasing of Canada) since 1994.  He is also a Board Member of
         National Cooperative Business Association and Bridgehaven, a non-
         profit mental health agency.
               
               Richard B. Levine has been a Senior Vice President of 
         Salomon, Smith Barney, New York and past President of New York
         Mercantile Exchange.  He is also the Treasurer of 565 Equities,
         Inc. for eight years and was a Member of the  housing co-op board
         for nine years.
               
               Michael D. Ray has been a General Partner of Anderson-J.Ray
         Development.  He is also a Board Member of Discovery Science
         Center and Chair and Co-founder of Art Spaces Irvine.  He was
         previously a real estate loan officer for Citibank of New York.
               
               Stuart M. Saft has been Chairman, Council of New York
         Cooperatives and New York City Workforce Development Board Task
         Force.  He is also currently a Vice Chair of the Board of
         Directors of Private Industry Council of New York City, Advisory
         Board Member of First American Title Insurance Company, Board
         Member and General Counsel of American Women's Economic
         Development Corporation, Member of the Board of Advisors for the
         Real Estate Investments and Asset Management Newsletter and Member
         of the New York State Attorney General's task force on the Martin
         Act and the Condominium Act.
               
               Calvin H. Simons has been the Chief Financial Officer of Santa
         Rosa Creek Commons, Inc.  He was a Co-founder and past President
         and Treasurer of Santa Rosa Housing Cooperative.
               
         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 (1) 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, such as Executive, Loan and
         Business Development, Finance, Audit, Low Income Policy, and
         Strategic Planning and Nominating Committees, including an Ad Hoc
         Committee on Patronage and Capitalization.

               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
         James L. Burns, Jr., Joseph Cabral, Jackie Jenkins-Scott, Marilyn
         J. McQuaide, Alfred A. Plamann(Chair), Mary  Ann Rothman and
         Sheila A. Smith.

               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 James L. Burns, Jr., Eben Hopson,
         Jr., Jackie Jenkins-Scott, Alex N. Miller, Mary Ann Rothman,
         Sheila A. Smith(Chair) and Thomas K. Zaucha.   

               The Finance Committee is responsible for monitoring NCB's
         financial planning, budgeting process, asset liability management
         and funding strategies.  The members of the committee are Joseph
         Cabral(Chair), Kirby J. Erickson, Marilyn J. McQuaide, Michael J.
         Mercer, Alfred A. Plamann, Anthony J. Scallon and Peter C. Young.

               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 Joseph  Cabral, Kirby J. Erickson, Marilyn J.
         McQuiade(Chair), Michael J. Mercer, Anthony J. Scallon and Peter
         C. Young.

               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 James L. Burns, Jr.,
         Eben Hopson, Jr., Jackie Jenkins-Scott(Chair), Alex N. Miller,
         Mary Ann Rothman, Sheila A. Smith and Thomas K. Zaucha.

               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.
               
               The Ad Hoc Committee on Patronage and Capitalization is
         responsible for the consideration of the following: 1) education
         and the dynamics of NCB as a cooperative, 2) exploring necessary
         modifications and policy refinements, and 3) describing what the
         capital structure of NCB should be in the future. The members of
         the committee are James L. Burns, Jr., Joseph Cabral, Jackie
         Jenkins-Scott, Michael J. Mercer, Alfred A. Plamann(Chair), Mary
         Ann Rothman and Sheila A. Smith. 
<PAGE>

                 ITEM 11.  EXECUTIVE COMPENSATION
                                
COMPENSATION OF THE OFFICERS

     The following table sets forth the compensation during the
last three fiscal years of NCB's Chief Executive Officer and its
four other most highly compensated executive officers.
                                                                All Other
                                        Annual  Compensation  Compensation
(a)                           (b)       (c)         (d)        (e)
Name and
Principal Position             Year     Salary     Bonus        
                                       
Charles E. Snyder              1998    $320,000    $155,000  $20,800
President & CEO                1997     310,013     103,250   20,440
                               1996     295,000      96,670   19,380

Caroline Blakely               1998     199,500      66,500   20,487
Managing Director, Chief       1997     203,678      59,500   20,440
Marketing Officer              1996     170,627      53,375   19,267
                                     
Charles H. Hackman             1998     196,450      66,115   20,800
Managing Director, Chief       1997     189,387      63,591   20,440
Credit Officer                 1996     182,664      63,591   19,380

Richard L. Reed                1998     157,500      52,500   20,340
Managing Director, Chief       1997     150,005      52,500   19,037
Financial Officer              1996     117,500      36,575   15,010

Mark Hiltz                     1998     150,800      50,750   19,488
Managing Director, Chief       1997     145,005      48,125   18,592
Risk Officer                   1996     137,505      45,719   15,520
                                               
 * The "All Other Compensation" reported for 1998 consists of NCB's
contributions to the defined contribution retirement plan accounts
of the named officers, NCB's matching contributions to the 401 (k)
plan accounts of the named officers, and NCB's payments of term
insurance premiums for the named officers as follows:
              
                     Retirement Plan  Matching 401(k)  Term Insurance
                      Contribution     Contribution       Premiums    

Mr. Snyder               $9,600           $9,600           $1,600
Ms. Blakely               9,600            9,287            1,600
Mr. Hackman               9,600            9,600            1,600
Mr. Reed                  9,450            9,450            1,440
Mr. Hiltz                 9,048            9,048            1,392
  
        <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 1998 to $484.23
         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.
                       <PAGE>


           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, 1998.  

                        Class B Stock                Class C Stock 
                    
       Name and Addresses      No. of    Percent    No. of   Percent
       of Shareholders         Shares    of Class   Shares   of Class 

       The Co-operative       30,500.00    3.31%   28,555.32   12.86%
        Central Bank
       75 Park Plaza 
       Boston, MA 02116 

       Greenbelt Homes, Inc.  14,424.28    1.56%   29,482.80   13.28%
       Hamilton Place 
       Greenbelt, MD 20770 
 
       Group Health, Inc (1)  12,111.75    1.31%   14,249.60    6.42%  
       2829 Univ. Ave., S.E. 
       Minneapolis, MN 55414 

         (1) Included in the above are 3,353.79 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 with 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. 
       <PAGE>

                   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
                                                1998         12/31/98 12/31/98
James L. Burns, Jr. Co-op Central Bank        7,500,000          0  
   
Joseph Cabral       Chatsworth Products          111,600          0           
                    Chatsworth Products          241,350          0           
                    Chatsworth Products          477,089    349,089      8.54%
                    Chatsworth Products        3,440,417  2,710,270      8.54%
         
Kirby J. Erickson   Central Minnesota            
                     Group Health              3,008,280  3,008,280      7.14%
                    Central Minnesota 
                     Group Health              3,123,085  2,825,668      8.10%

Alex N. Miller      The Columns at 
                      East Hill                  205,148    202,699      9.24%
                    1261 La Vista              2,175,000  2,159,599      8.38%
                    Belvedere Point, Inc.        316,828    312,251      9.81%
                    Tanglewood Garden Coop       864,859    855,202      9.69%
         
         
                                            Largest                   Interest
                                            Balance      Balance as   Rate as
                                               in            of          of
                                              1998       12/31/98     12/31/98

Alfred A. Plamann   Superior Warehouse      8,369,302    4,250,880      8.50%
                    Park/Shop-Andronico's   6,851,188            0
                    K. V. Mart              3,014,244    2,773,619    various
                    Mollie Stone Market     8,585,722    8,406,071      8.25%
                    Andronico's             4,526,268    3,721,746      8.75%
                    Certified Revolver      3,100,000    3,100,000    various
                    Certified Lease            98,608        39,443   lease
                    Green Frog Market         800,000       755,681   various
                    M&M Highland              316,500       310,121     9.26%
                    Major Market            2,739,257     2,063,153     9.00%
                    Yucaipa Trading           325,000       320,054     8.75%
                    Grocers Cap Revolver    1,000,000             0
                    Grocers Cap Program    18,322,075    17,638,600     6.19%

Mary Ann Rothman   110-118 Riverside 
                    Tenants                 1,000,000             0

Peter C. Young     Area Coop Education
                    Services                 670,000              0
                   Area Coop Education 
                    Services               1,135,310        430,920     8.75%
                   Area Coop Education
                    Services                  93,466         65,760     8.95% 

Charles H. Hackman Watergate South                 0              0

Charles E. Snyder  National Cooperative
                    Business Association     100,990         68,512     lease   
                   National Cooperative
                    Business Association     250,000              0  

         <PAGE>
Nominees for Directorship                     Largest                  Interest
                                              Balance      Balance as  Rate as  
                                                in             of         of
                                               1998         12/31/98   12/31/98

Jim Edenso         Sealaska Timber Corp.     6,389,603  
                   Sealaska Corporation      1,074,580               0
                   Sealaska Corporation      4,766,667               0
                   Sealaska Corporation      3,500,000       3,500,000    6.53%
                   Sealaska Corporation      1,650,000       1,650,000    6.44%

Robert Friedrick   Glen Oaks Village        34,811,342      33,925,937    6.00%
                   Glen Oaks Village        13,769,109      13,634,264    6.88%

Kenneth L. Hartung KFC National 
                   Purchasing                3,000,000      3,000,000     6.65% 
                   4M,Inc/C&N Ent.             525,802        509,700     9.00% 
                   KFC/Southgate                13,333          8,750     9.50%
                   KFC/Ecorse, Inc              13,778          9,042     9.50%
                   KFC/Lincoln Park             11,556          7,583     9.50%
                   KFC/River Rouge               8,888          5,833     9.50%
                   KFC/River Rouge               2,061            860    10.00%
                   KFC/Wyandotte                13,333          8,750     9.50%
                   KFC/Wyandotte                 2,061            861    10.00%
                   Best Mexican Foods, 
                    Inc.                       294,323        262,240     8.30%
                   Quality Foods, Inc.         336,667        300,000     8.30%
                   Italian American Foods      170,833        125,000     8.30%
                   KFC/Cerritos                295,833        245,833     8.55%
                   Dinsmoor Mini Mart          716,667        669,898     8.25%
                   Easter Food                 323,750        291,667     8.88%
                   Carolina Bell               140,854        118,902     8.88%
                   Tollgate Foods, Inc.        253,571        210,714     8.63%
                   Siegel Food Services        399,695        335,976     8.05% 
                   Ross Point KFC, Inc.        234,134        204,892    11.68%
                   Dev. Diversified Corp     1,288,889              0   
                   Dev. Diversified Corp       576,842              0     
                   Marvin L & Phyllis 
                    White                    1,045,658              0 
                   E.A.P. Management 
                     Corp                      101,333         72,000     8.20%

Richard B.Levine   565 Equities, Inc.        2,985,918      2,982,203     7.53%

Calvin H. Simons   Santa Rosa Creek
                    Commons                    420,623        405,834     8.63%
            
NCB Savings Bank, FSB

Charles H. Hackman               Personal       93,371           0    

         NCB has a $12.5 million committed line of credit facility and a 
$7.5 million bid line facility with The Co-operative Central Bank of which 
Mr. Burns is the President and Chief Executive Officer.

         NCB has two term loans outstanding to Chatsworth Products, Inc. 
of which Mr. Cabral is the President. The term loans were used for the 
purchase of machinery and equipment and were termed out after the
initial draw periods. 

         NCB has two outstanding commercial loans with Central Minnesota 
Group Health Plan, Inc. (CMGHP). Mr. 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 CMGHP.  These loans were used to fund a new healthcare
center and refinance an existing term loan.

         NCB has outstanding loans to Belvedere Point, Inc., 1261 La Vista,
The Columns at East Hill and Tanglewood Garden Coop. of which Mr. Miller is 
the President of G & M Management Company.  G & M provides management
services for these cooperatives.  The purposes of these loans were to 
refinance acquisition, for construction loan and for capital improvements.  
These loans, with the exception of 1261 La Vista, have been sold and
are not reflected on NCB's books.

         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. 
In addition, NCB has entered into an agreement to purchase at par member 
loans held by Grocers Capital Company.

         NCB has a line of credit and a real estate loan outstanding to 
110-118 Riverside Tenants Cooperative of which Ms. Rothman is a member.  
The line of credit is used to fund capital improvements while the real
estate loan is to refinance existing mortgage.  This loan has been sold 
and is not reflected on NCB's books. 

              NCB has two commercial loans outstanding with Area Cooperative 
Educational Services of which Peter C. Young is the Executive Director.  
The first loan consolidated an existing line of credit and first
deed of trust while the second loan is a term facility to finance the 
reproofing of the Educational Center for the Arts Building. Also
available is a $1.5 million line of credit for working capital needs.      

              NCB has a line of credit outstanding to Watergate South, Inc.
of which Mr. Hackman, an officer of NCB, is the President of the Board. The 
purpose of the line of credit is for capital improvements to the
property.

              NCB has lease financing to National Cooperative Business 
Association of which Mr. Snyder, President and CEO of NCB, is a Board 
Member.  The lease financing is for computer hardware and software
purchased.  Also available is a $.5 million working capital line of credit.

         Board nominee Jim Edenso is the Executive Vice President and
Chief Financial Officer of Sealaska Corporation. NCB has two
participations through the Bank of America National Trust and
Savings Association outstanding to Sealaska Corporation.  The
purpose of the facilities was to refinance outstanding obligations
and to provide working capital.

         Board nominee Robert Friedrick is the President and Chief
Financial Officer of Glen Oaks Village Owners, Inc. NCB has two
mortgage  loans to Glen Oaks Village Owners which were used to
finance closing costs, fund reserves and refinance existing
mortgages.  These loans have been sold and are not reflected on
NCB's books.

         Board nominee Kenneth L. Hartung is a Vice President of
FoodService Purchasing Cooperative(FSPC). NCB has a line of credit
to KFC National Purchasing Cooperative, Inc. d/b/a FoodService
Purchasing Cooperative which is available for working capital
purposes. NCB also had 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. FSPC provided guarantees for these member loans. The
remaining loans listed with respect to Mr. Hartung were made under
this program.

         Board nominee Richard B. Levine is the Treasurer of 565
Equities, Inc. NCB has an outstanding real estate loan to 565
Equities to refinance existing mortgage and fund reserves. This
loan has been sold and is not reflected on NCB's books. 

         Board nominee Calvin H. Simons is the Chief Financial Officer
of Santa Rosa Creek Commons, Inc. NCB has an outstanding loans with
Santa Rosa Creek Commons to fund the purchase and construction of
24 units of housing.

         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 to Charles Hackman which was fully paid off
at the end of the year.

         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, 1996, 1997, and 1998.
   Page #
   
       38 Report of Independent Public Accountants

       39 Independent  Auditors' Report 
 
       40 Consolidated Balance Sheets

         Consolidated Statements of Income

         Consolidated Statements of Comprehensive Income

       43 Consolidated Statements of Changes in Members' Equity

    44-45 Consolidated Statements of Cash Flows

    47-76 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.

         (d)  3.3  Bylaws of NCB

         (f)  4.1  Election Rules of the NCB.  For other
                   instruments defining the rights of security 
                   holders, see Exhibits 3.1 and 3.2.

         (g)  4.2  Form of Assumption Agreements and Amended and Restated
                   Senior Note Agreements

         (g)  4.3  Schedule Concerning Senior Note Agreements

         (k)  4.4  Financing Agreement with U.S. Treasury
         
         (l)  4.5  Note Purchase Agreement with Lutheran Brotherhood et al.
         
         (m)  4.6  Master Shelf Agreement with Prudential Insurance Co. of
                   America et al.

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

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

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

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

         (o)  4.11 Form of Indenture for Debt Securities
         
         (p)  4.12 Form of Fixed Rate Medium Term Note

         (q)  4.13 Form of Floating Rate Medium Term Note

        *(t) 10.1 Chief Executive Officer Incentive Plan
               
         (u) 10.2   Term Loan Agreement with Credit Suisse First Boston      

        *(h) 10.3 Deferred Compensation Agreement with Charles E. Snyder

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

         (s) 10.5 Third Amended and Restated Loan Agreement
                  with Fleet Bank as Agent
                                                                         
                                                                        
        *(a) 10.6 Insurance Plan for NCB Executive Officers
          
         (b) 10.7 Subordination Agreement with Consumer Cooperative Development
                  Corporation (now NCB Development Corporation) 
              
         (s) 10.8 Master Shelf Agreement with Prudential
                  Insurance Co. of America et al. (June 1997)
 
         (u) 10.11 Fleet Loan Agreement

         (d) 10.12 Lease on Headquarters of  NCB      

        *(t) 10.13 NCB Executive Long-Term Incentive Plan        
     

        *(f)   10.14    Employment Agreement with Marlon W. Pickles
  
         (v)  10.15     First Amendment to Third Amended and Restated Loan
                        Loan Agreement with Fleet Bank as Agent

         (w)  10.16     Amendment to Fleet Loan Agreement 

         (x)  10.17     Term Loan Agreement with Comerica Bank

         (h)  10.18     Term Loan Agreement with Credit Suisse ( Feb. 1997)

         (x)  10.19     Term Loan Agreement with Funding Corporation
                        and Credit Suisse First Boston (November 1998)
               
         (i)  10.20     Term Loan Agreement with Credit Suisse (Sept. 1995)   

              10.21    (No Exhibit)

              10.22    (No Exhibit)

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

              10.24    (No Exhibit)

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

       *(x)   10.26     Incentive Plan for NCB Executive Officers

             10.27    (No Exhibit)

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

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

        (r)  10.30     Amendment to Term Loan Agreement with 
                       Comerica Bank (Dec. 1995)
         
        (i)  22.1      List of Subsidiaries and Affiliates of the NCB

        (x)  23.1      Consent of Arthur Andersen LLP

        (i)  25.1      Power of Attorney by Joseph Cabral

        (x)  25.2      Power of Attorney by Alex N. Miller

        (t)  25.3      Power of Attorney by Kirby J. Erickson

        (e)  25.4      (No Exhibit)

        (t)  25.5 Power of Attorney by Jackie Jenkins-Scott     
 
        (r)  25.6 Power of Attorney by James L. Burns, Jr.
 
        (g)  25.7 Power of Attorney by Mary Ann Rothman

        (t)  25.8 Power of Attorney by Michael J. Mercer

        (t)  25.9 Power of Attorney by Peter C. Young

        (t)  25.10     Power of Attorney by Thomas K.Zaucha

        (i)  25.11     Power of Attorney by Alfred A. Plamann

        (i)  25.12     Power of Attorney by Anthony J. Scallon

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

        (x)  25.14     Power of Attorney by Eben Hopson, Jr.

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

        (x)  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 Registration Statement No.
           33-42403 (filed September 6, 1991).

          (e) 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).

          (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, 1992 (File No. 2-99779).

          (g) 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).

          (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, 1994 (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, 1995 
           (File No. 2-99779).

          (j) Incorporated by reference to the exhibit of the same
           number filed as part of the registrant's quarterly 
           report on Form 10-Q for the three months ended September 
           30, 1996 (File No. 2-99779).

          (k) 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).

          (l) 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).

          (m) 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).

          (n) 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).<PAGE>

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

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

          (q) Incorporated by reference to Exhibit 4 to the
           registrant's report on Form 8-K filed February 11, 1997 (File No. 
           2-99779).
          
          (r) 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, 1996 (File No. 2-99779).

          (s) 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 quarter ended June 30, 1997 (File No. 2-99779).

          (t) 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, 1997 (File No. 2-99779).
          
          (u) 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 quarter ended March 31, 1998 (File No. 2-99779).
          
          (v) 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 quarter ended June 30, 1998 (File No. 2-99779).
          
          (w) 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 quarter ended September 30,1998 
           (File No. 2-99779).
          
          (x) Filed herewith

         (b) The Registrant did not file any  report on Form 8-K
          during the last quarter of 1998.   
<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 30, 1999 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/Alfred A. Plamann          Chairman of the Board and   3/31/99
Alfred A. Plamann              Director

/s/Richard L. Reed             Managing Director,          3/31/99
Richard L. Reed                (Principal Financial Officer)

/s/Marietta J. Orcino          Vice President, Tax &       3/31/99
Marietta J. Orcino             Regulatory Compliance

/s/Patricia A. Ferrick         Vice President (Principal   3/31/99
Patricia A. Ferrick            Accounting Officer)

*/s/James L. Burns, Jr.        Director                    3/31/99
James L. Burns, Jr.

*/s/Joseph  Cabral             Director                    3/31/99
Joseph Cabral

*/s/Kirby J. Erickson          Director                    3/31/99
Kirby J. Erickson

*/s/Eben Hopson, Jr.           Director                    3/31/99
Eben Hopson, Jr.       

*/s/Jackie Jenkins-Scott       Director                   3/31/99
Jackie Jenkins-Scott<PAGE>

Signature                      Title                        Date
          
*/s/Marilyn J. McQuiade        Director                    3/31/99
Marilyn J. McQuiade                                        

*/s/Michael J. Mercer          Director                    3/31/99
Michael J. Mercer                                       

*/s/Alex N. Miller             Director                    3/31/99
Alex N. Miller   

*/s/Mary Ann Rothman           Director                    3/31/99
Mary Ann Rothman

*/s/Anthony J. Scallon         Director                    3/31/99
Anthony J. Scallon
         
*/s/Sheila A. Smith            Director                    3/31/99
Sheila A. Smith             

*/s/Peter C. Young             Director                    3/31/99
Peter C. Young   

*/s/Thomas K. Zaucha           Director
Thomas K. Zaucha




* 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 1998 annual
meeting. The registrant has not yet distributed the 1998 annual report
to security holders and will furnish such report to the Commission when
it is sent to security holders.  <PAGE>
  

                         INDEX TO EXHIBITS

Exhibit No.        Description                            

10.17    Term Loan Agreement with Comerica Bank

10.19    Term Loan Agreement with Greenwich Funding
              Corporation and Credit Suisse  First Boston
         
10.26    Incentive Plan for NCB Executive Officers

23.1     Consent of Arthur Andersen LLP

25.2     Power of Attorney by Alex N. Miller

25.14    Power of Attorney by Eben Hopson, Jr.

27       Financial Data Schedule


          Supplemental Information
      
       Registrant's 1999 Election Materials


                       TERM LOAN AGREEMENT


     THIS  TERM  LOAN AGREEMENT (this "Agreement")  is  made  and
entered  into  as of the ________ day of December, 1998,  by  and
between   NATIONAL  CONSUMER  COOPERATIVE  BANK,  a   corporation
organized under the laws of the United States that does  business
as the National Cooperative Bank ("Company") and COMERICA BANK, a
Michigan banking corporation ("Bank").
     
     IN  CONSIDERATION  of  the mutual covenants  and  agreements
herein  contained,  the  Company and the  Bank  hereby  agree  as
follows:
                                
                            ARTICLE I
                DEFINITIONS AND ACCOUNTING TERMS
     
     Section 1.01   Definitions. As used in this Agreement, and unless
the  context  requires a different meaning, the  following  terms
shall  have  the meanings indicated (such meanings  to  be,  when
appropriate, equally applicable to both the singular  and  plural
forms of the terms defined):
     
     "Accumulated Funding Deficiency" has the meaning ascribed to
that term in Section 302 of ERISA.
     
     "Affiliate"  means,  with respect to  a  Person,  any  other
Person   that,  directly  or  indirectly  through  one  or   more
intermediaries, controls, or is controlled by, or is under common
control  with,  such  first Person; unless  otherwise  specified,
"Affiliate" means an Affiliate of the Company.
     
     "Asset  Securitization"  shall mean,  with  respect  to  any
Person,   a  transaction  involving  the  sale  or  transfer   of
receivables  by  such Person to a special purpose corporation  or
grantor  trust (an "SPV") established solely for the  purpose  of
purchasing  such  receivables from the Company  for  Cash  in  an
amount equal to the Fair Market Value thereof; provided, however,
that the Company may (A) establish and maintain a reserve account
containing Cash or Securities as a credit enhancement in  respect
of  any  such  sale,  or  (B) purchase or retain  a  subordinated
interest in such receivables being sold.
     
     "Asset  Securitization Recourse Liability" shall mean,  with
respect  to  any  Person,  the maximum amount  of  such  Person's
liability  (whether matured or contingent) under  any  agreement,
note or other instrument in connection with any one or more Asset
Securitizations  in  which such Person has agreed  to  repurchase
receivables or other assets, to provide direct or indirect credit
support  (whether  through cash payments,  the  establishment  of
reserve  accounts containing cash or Securities, an agreement  to
reimburse  a  provider  of  a letter  of  credit  for  any  draws
thereunder, the purchase or retention of a subordinated  interest
in   such   receivables  or  other  assets,  or   other   similar
arrangements),  or in which such Person may be  otherwise  liable
for  all  or  a portion of any SPV's obligations under Securities
issued in connection with such Asset Securitizations.
     
     "Authorized Officer" means any of the Chairman of the Board,
the  President, any Vice President, the Treasurer of the Company,
and  any  other officer duly authorized to execute this Agreement
on behalf of the Company.
     
     "Bank  Lending Office" or Lending Office of the  Bank  means
500  Woodward Avenue, Detroit, Michigan, or such other office  or
offices situated in the United States of America as the Bank  may
from time to time designate to the Company by written notice.
     
     "Benefit Plan" means, at any time, any employee benefit plan
(including   a   Multiemployer   Benefit   Plan),   the   funding
requirements of which (under Section 302 of ERISA or Section  412
of  the  Code)  are, or at any time within six years  immediately
preceding  the time in question were, in whole or  in  part,  the
responsibility of the Company or an ERISA Affiliate.
     
     "Business  Day" means any day on which commercial banks  are
open  for  business  (and not required or authorized  by  law  to
close) in Detroit, Michigan.
     
     "Capitalized  Lease" means any obligation for Rentals  which
is required to be capitalized on a balance sheet of the lessee in
accordance with GAAP.
     
     "Cash" means, as to any Person, such Person's cash and  cash
equivalents,  as  defined in accordance  with  GAAP  consistently
applied.
     
     "Class  A  Notes"  means the class A  notes  issued  by  the
Company to the Secretary of the Treasury on behalf of the  United
States pursuant to Section 116(a)(3)(A) [12 U.S.C.
3026(a)(3)(A)] of the National Consumer Cooperative Bank Act,  as
amended,  12 U.S.C. 3001, et seq. (the "Bank Act") on  the  Final
Government Equity Redemption Date (the "Redemption Date") in full
and  complete redemption of the class A stock of the Company held
by  the  Secretary  of the Treasury on such Redemption  Date  and
replacement notes for such Class A notes in a principal amount(s)
not  greater  than  those  notes being  replaced  and  containing
identical terms of subordination as the Class A notes. The  terms
"class  A notes", "Final Government Equity Redemption Date",  and
"class  A  stock" are defined in the Bank Act, which  definitions
are incorporated by this reference as if fully set forth herein.
     
     "Code" means the Internal Revenue Code of 1986, as amended.
     
     "Commitment Expiration Date" has the meaning  specified  in
Section 2.01 of this Agreement.
     
     "Consolidated Adjusted Net Income" for any fiscal period  of
the  Company,  means net earnings or net loss  (determined  on  a
consolidated  basis)  of the Company and the  Subsidiaries  after
income   taxes   for   such  period,  but  excluding   from   the
determination of such earnings the following items (together with
the income tax effect, if any, applicable thereto):
     
     (a)  the proceeds of any life insurance policy;
     
     (b)   any  gain  or  loss arising from the sale  of  capital
assets;
     
     (c)   any gain arising from any reappraisal, revaluation  or
write-up of assets;
     
     (d)   any  gain arising from transactions of a non-recurring
or  nonoperating  and material nature or arising  from  sales  or
other dispositions relating to the discontinuance of operations;
     
     (e)  earnings of any Subsidiary accrued prior to the date it
became a Subsidiary;
     
     (f)   earnings  of  any corporation, substantially  all  the
assets  of  which have been acquired in any manner,  realized  by
such other corporation prior to the date of such acquisition;
     
     (g)   net  earnings  of any business entity  (other  than  a
Subsidiary)  in  which  the  Company or  any  Subsidiary  has  an
ownership interest, unless such net earnings shall have  actually
been  received by the Company or such Subsidiary in the  form  of
cash distributions;
     
     (h)  any portion of the net earnings of any Subsidiary which
for  any  reason is unavailable for payment of dividends  to  the
Company or any other Subsidiary;
     
     (i)   the  earnings  of any Person to which  assets  of  the
Company shall have been sold, transferred or disposed of, or into
which  the Company shall have merged, prior to the date  of  such
transaction;
     
     (j)  any gain arising from the acquisition of any Securities
of the Company or any Subsidiary; and
     
     (k)    any   amortization  of  deferred  or   other   credit
representing  the excess of the equity in any Subsidiary  at  the
date  of  acquisition thereof over the amount  invested  in  such
Subsidiary.
     
     "Consolidated  Adjusted Net Worth" at any time  means,  with
respect  to  the  Company and the Subsidiaries (determined  on  a
consolidated basis):
     
     (a)  the amount of capital stock liability plus (or minus in
the case of a deficit) the capital surplus and earned surplus  of
the  Company and the Subsidiaries, less (without duplication) the
sum of
     
     (b)   the  net  book  value, after  deducting  any  reserves
applicable thereto, of all items of the following character which
are included in the assets of the Company and the Subsidiaries:
          
          (i)   all  deferred charges and prepaid expenses  other
     than prepaid taxes and prepaid insurance premiums;
          
          (ii) treasury stock;
          
          (iii)      unamortized debt discount  and  expense  and
     unamortized stock discount and expense;
          
          (iv)  good  will,  the excess of  the  cost  of  assets
     acquired over the book value of such assets on the books  of
     the transferor, the excess of the cost of investments in any
     Person  (including any Subsidiary) over the  value  of  such
     investments  on  the books of such Person  at  the  time  of
     making  such  investments,  organizational  or  experimental
     expense,  patents, trademarks, copyrights, trade  names  and
     other intangibles;
          
          (v)   all  receivables (other than Eurodollar deposits)
     owing  by  Persons  whose principal  place  of  business  or
     principal assets are located in any jurisdiction other  than
     the United States of America or Canada; and
          
          (vi)   any   increment  resulting   from   reappraisal,
     revaluation  or  write-up of capital  assets  subsequent  to
     December  31, 1991, other than any adjustment made  pursuant
     to statement of accounting standards number 115.1
(see note 1)
     
     If   the  Company  shall  have  any  Restricted  Investments
outstanding at any time, such Investments shall be excluded  from
Consolidated Adjusted Net Worth.
     
     "Consolidated  Debt"  means  at any  date  of  determination
thereof, the aggregate amount of all Indebtedness of the  Company
and  its  Subsidiaries, plus, without duplication, the  aggregate
amount of the obligations of the Company and its Subsidiaries set
forth below, at such time:
     
     (a)   the  principal amount of all recourse and  nonrecourse
interest  bearing  obligations of the Company or  any  Subsidiary
including,  without limitation, any such obligations  bearing  an
implicit  rate  of  interest,  such as  Capitalized  Leases,  and
interest  bearing obligations secured by any Lien  upon  Property
owned  by the Company or any Subsidiary, even though such  Person
has  not  assumed  or  become liable  for  the  payment  of  such
obligations;
     
     (b)   the  aggregate amount of all demand and term  deposits
made by any Person with the Company or any Subsidiary (including,
without limitation, certificates of deposit issued by the Company
or any Subsidiary);
     
     (c)   the face amount of all letters of credit issued by the
Company  or any Subsidiary and all bankers' acceptances  accepted
by the Company or any Subsidiary; and
     
     (d)   the  aggregate  amount  of  any  Asset  Securitization
Recourse Liabilities.
     
     "Consolidated  Earnings Available for Fixed  Charges"  shall
mean,  for any period, the sum of: (i) Consolidated Adjusted  Net
Income  during such period; plus (ii) to the extent  deducted  in
determining Consolidated Adjusted Net Income, (a) all  provisions
for  any Federal, state or other income taxes made by the Company
and  its  Subsidiaries during such period, and  (b)  Consolidated
Fixed Charges during such period plus (iii) contributions made by
the Company to Development Corp.
     
     "Consolidated Effective Net Worth" at any time means:
     
     (a)  Consolidated Adjusted Net Worth at such time; plus
     
     (b)   the aggregate outstanding principal amount of Class  A
Notes at such time.
     
     "Consolidated Fixed Charges" shall mean, with respect to the
Company  on a consolidated basis for any period, the sum of:  (i)
all  interest  and  all amortized discount  and  expense  on  all
Indebtedness   for  borrowed  money  of  the  Company   and   its
Subsidiaries, plus (ii) all Rentals payable during such period by
the Company and its Subsidiaries.
     
     "Consolidated Net Earnings" means, for any period,  the  net
income or loss of the Company and its Subsidiaries, as applicable
(determined  on  a consolidated basis for such  Persons  at  such
time),  for  such  period,  as  determined  in  accordance   with
generally accepted accounting principles in effect at such time.
     
     "Consolidated Net Worth" means, with respect to the Company,
the sum of (i) the common stock account of the Company determined
as  of  any  date  in  accordance with GAAP consistent  with  the
principles   applied  in  the  preparation   of   the   Company's
     consolidated statement of financial condition for the fiscal year
ended  December 31, 1997; (ii) the Class A Notes; and  (iii)  the
consolidated  retained  earnings account  (whether  allocated  or
unallocated) of the Company and its Subsidiaries determined as of
any  date  in accordance with GAAP consistent with the principles
applied   in   the  preparation  of  the  Company's  consolidated
statement  of  financial  condition for  the  fiscal  year  ended
December 31, 1997.
     
     "Consolidated Senior Debt" means all unsecured  Indebtedness
of  the Company and its Subsidiaries on a consolidated basis  (i)
for  borrowed  money (including the Indebtedness  hereunder,  the
Senior  Notes,  Indebtedness under the Fleet Loan Agreement,  and
all  demand and term deposits made by any Person with the Company
or any of its Subsidiaries) which is not expressly subordinate or
junior to any other Indebtedness, plus without duplication,  (ii)
all "guarantees," as defined in Section 6.02(D) hereof, and (iii)
Asset Securitization Recourse Liabilities to the extent, but only
to  the  extent,  that such obligations have matured  and  remain
unpaid.
     
     "Consolidated  Senior Obligations" at any time  means,  with
respect  to  the  Company and the Subsidiaries (determined  on  a
consolidated basis), the sum of:
     
     (a)   the  aggregate unpaid principal amount of Consolidated
Senior Debt, plus
     
     (b)  the aggregate amount of all Capitalized Leases, plus
     
     (c)   Restricted Guarantees computed on the basis  of  total
outstanding contingent liability.
     
     "Consolidated Subsidiary" means, with respect to any  Person
at any time, any Subsidiary or other Person the accounts of which
would  be  consolidated with those of such first  Person  in  its
consolidated  financial  statements  as  of  such  time;   unless
otherwise   specified,   "Consolidated   Subsidiary"   means    a
Consolidated Subsidiary of the Company.
     
     "Credit  Agreement Related Claim" means any  claim  (whether
civil,  criminal or administrative and whether sounding in  tort,
contract or otherwise) in any way arising out of, related to,  or
connected  with,  this Agreement, the Notes, or the  relationship
established hereunder or thereunder.
     
     "Default" means an Event of Default or an event or condition
the  existence or occurrence of which would, with  the  lapse  of
time or the giving of notice or both, become an Event of Default.
     
     "Default  Rate" means the rate of interest applicable  under
Section 3.03 from time to time.
     
     "Development  Corp."  means NCB Development  Corporation,  a
District  of Columbia non-profit corporation established pursuant
to 12 U.S.C. 3051(b).
     
     "Dollars",  and the sign "$" mean such coin or  currency  of
the  United  States  of America as at the time  shall  constitute
legal tender for the payment of public and private debts.
     
     "Effective Date" means December 31, 1998.
     
     "Eligible  Cooperatives" has the meaning  assigned  to  such
term in Section 3015 of Title 12 of the United States Code.
     
     "Eligible Derivatives" means derivative Securities which are
sold  in  the ordinary course of the business of the Company  and
its Subsidiaries for the purpose of hedging or otherwise managing
portfolio risk.
     
     "Equity  Investment(s)"  shall  mean  the  amount  paid   or
committed  to be paid in connection with the acquisition  of  any
stock  (common  or preferred) or other equity securities  of  any
Person or any obligation convertible into or exchangeable  for  a
right, option or warrant to acquire such equity securities.
     
     "ERISA" means the Employee Retirement Income Security Act of
1974, as amended.
     
     "ERISA  Affiliate" means any Person, including a  Subsidiary
or   other   Affiliate,  that  is  a  member  of  any  group   of
organizations  within the meaning of Code Sections  414(b),  (c),
(m) or (o) of which the Company is a member.
     
     "Events  of  Default" means the occurrence  of  any  of  the
events described in Section 7.01 of this Agreement.
     
     "Exchange  Act"  means the Securities and  Exchange  Act  of
1934, as amended, and any successor Federal statute.
     
     "Fair  Market Value" means, at any time with respect to  any
Property, the sale value of such Property that would be  realized
in  an  arm's-length sale at such time between  an  informed  and
willing  buyer  and  an  informed and willing  seller,  under  no
compulsion to buy or sell, respectively.
     
     "Fixed Charges" means, with respect to the Company, for  any
period,  the sum of: (i) all interest and all amortized  discount
and  expense  on  all  Indebtedness for  borrowed  money  of  the
Company, plus (ii) all Rentals payable during such period by  the
Company.
     
     "Fleet Loan Agreement" means the Loan Agreement dated as  of
May 28, 1997 among the Company, the Banks party thereto and Fleet
Bank, N.A., as Agent, as amended through the Effective Date.
     
     "Funded Debt" means all Indebtedness for borrowed money that
by  its terms matures more than twelve months from the date as of
which  any  determination of Funded Debt is  made,  any  and  all
Indebtedness maturing within twelve months from such date that is
renewable  at  the option of the obligor to a date beyond  twelve
months  from  the  date  of  such  determination,  including  any
Indebtedness renewable or extendable (whether or not  theretofore
renewed or extended) under, or payable from the proceeds of other
Indebtedness that may be incurred pursuant to the provisions  of,
any revolving credit agreement or other similar agreement.
     
     "GAAP" means generally accepted accounting principles.
     
     "Government   Obligations"  means   any   and   all   direct
obligations  of  the United States of America or  obligations  in
respect  of  which the payment of the principal of, and  interest
thereon,  is unconditionally guaranteed by the United  States  of
America.
     
     "Governmental Body" means (i) the United States of  America,
any State thereof, any other country or any political subdivision
of  such  other  country, or any department, agency,  commission,
board, bureau or instrumentality of the United States of America,
any State thereof, any other country or political subdivision  of
such  other country or any subdivision of any of them,  and  (ii)
any  quasi-governmental body, agency or authority (including  any
central  bank)  exercising regulatory  authority  over  the  Bank
pursuant  to  applicable  law  in  respect  of  the  transactions
contemplated by this Agreement.
     
     "Guarantees"   means   all   obligations   of   any   Person
guaranteeing  or  in  effect  guaranteeing  any  indebtedness  or
obligation  or  dividend  of  any  other  Person  (the   "primary
obligor")   in  any  manner,  whether  directly  or   indirectly,
including,  without limitation, all obligations incurred  through
an agreement contingent or otherwise, by such Person:
     
     (a)   to  purchase  any indebtedness or  obligation  or  any
Property constituting security therefor;
     
     (b)  to advance or supply funds;
          
          (i)  for the purchase or payment of any Indebtedness or
     obligation, or
          
          (ii)  to  maintain working capital, equity  capital  or
     other  balance  sheet condition or otherwise to  advance  or
     make  available  funds for the purchase or  payment  of  any
     indebtedness or obligation;
     
     (c)   to purchase Property, Securities or services primarily
for  the  purpose  of assuring the owner of any  indebtedness  or
obligation of the ability of the primary obligor to make  payment
of the indebtedness or obligation; or
     
     (d)   otherwise  to assure the owner of the indebtedness  or
obligation  of  the  primary  obligor  against  loss  in  respect
thereof.
     
     Liabilities  or  endorsements  in  the  ordinary  course  of
business  of checks and other negotiable instruments for  deposit
or  collection and obligations of the Company or the Subsidiaries
to  acquire  assets  from  the Bank in  the  ordinary  course  of
business shall not be deemed "Guarantees."
     
     "Indebtedness"  means, with respect to any Person,  all  (i)
liabilities  or  obligations, direct  and  contingent,  which  in
accordance  with  GAAP  would be included  in  determining  total
liabilities as shown on the liability side of a balance sheet  of
such  Person  at  the  date as of which  Indebtedness  is  to  be
determined, including, without limitation, contingent liabilities
which, in accordance with such principles, would be set forth  in
a  specific  Dollar amount on the liability side of such  balance
sheet;  (ii) liabilities or obligations of others for which  such
Person  is  directly  or indirectly liable, by  way  of  guaranty
(whether  by  direct guaranty, suretyship, discount, endorsement,
take-or-pay agreement, agreement to purchase or advance  or  keep
in  funds or other agreement having the effect of a guaranty)  or
otherwise; (iii) liabilities or obligations secured by  liens  on
any  assets  of  such Person, whether or not such liabilities  or
obligations  shall have been assumed by it; (iv)  liabilities  or
obligations of such Person, direct or contingent, with respect to
letters  of  credit  issued for the account of  such  Person  and
banker's acceptances credited for such Person; (v) obligations in
the  form of demand and term deposit accounts maintained by  such
Person; and (vi) Asset Securitization Recourse Liabilities to the
extent,  but  only  to  the extent, that  such  obligations  have
matured and remain unpaid.
     
     "Interest  Payment Date" means the 9th day  of  each  April,
July,  November and January and, in addition, the  Maturity  Date
for each Loan.
     
     "Investment"  in any Person by the Company  means:  (a)  the
amount paid or committed to be paid, or the value of property  or
services  contributed  or committed to  be  contributed,  by  the
Company  for or in connection with the acquisition by the Company
of  any  stock,  bonds, notes, debentures, partnership  or  other
ownership interests or other securities of such Person;  and  (b)
the  amount  of any advance, loan or extension of credit  to,  or
guaranty  or  other  similar  obligation  with  respect  to   any
Indebtedness  of,  such  Person  by  the  Company  and   (without
duplication)  any  amount committed to be  advanced,  loaned,  or
extended  to, or the payment of which is committed to be  assured
by  a  guaranty  or similar obligation for the benefit  of,  such
Person by the Company.
     
     "Lien"  means any mortgage, deed of trust, pledge,  security
interest, encumbrance, lien or charge of any kind (including  any
agreement to give any of the foregoing), any conditional sale  or
other  title retention agreement, any lease in the nature of  any
of  the  foregoing, and the filing of or agreement  to  give  any
financing  statement  under the Uniform Commercial  Code  of  any
jurisdiction.
     
     "Loans"  means  the  loans to be made by  the  Bank  to  the
Company pursuant to this Agreement.
     
     "Loan  Date" means each date, on or before April  30,  1999,
when a Loan is advanced pursuant to Section 2.01 hereof.
     
     "Maturity Date" means for each Loan, the date which  is  the
third anniversary of the date such Loan is initially advanced.
     
     "Multiemployer Benefit Plan" means any Benefit Plan that  is
a multiemployer plan as defined in Section 4001(a)(3) of ERISA.
     
       "NCB  Capital" means NCB Capital Corporation,  a  Delaware
corporation, formerly known as NCB Mortgage Corporation.
     
        "NCB   Senior  Obligations"  means,  at   any   date   of
determination thereof, with respect to the Company, the sum of:
     
     (a)   the aggregate unpaid principal amount of Senior  Debt, plus
     
     (b)  the aggregate amount of all Capitalized Leases, plus
     
     (c)   Restricted Guarantees computed on the basis  of  total
outstanding contingent liability, plus
     
     (d)    Asset  Securitization  Recourse  Liabilities  of  the
Company (meeting the conditions set forth in either clause (i) or
clause (ii) below):
          
          (i)   to the extent, but only to the extent, that  such
     obligations   arise   from  the  Company's   obligation   to
     repurchase  receivables or other assets as  a  result  of  a
     default  in payment by the obligor thereunder or  any  other
     default  in performance by such obligor under any  agreement
     related to such receivables; or
          
          (ii)  if  the Company shall maintain a reserve  account
     containing  Cash  or  Securities  in  respect  of  any  such
     obligations  or  shall  retain or  purchase  a  subordinated
     interest therein, to the extent, but only to the extent,  of
     the amount of such reserve account or subordinated interest.
     
     "Notes"  means each Promissory Note or the Promissory  Notes
issued  to  the  Bank by the Company pursuant to this  Agreement,
substantially in the form (appropriately completed) of Exhibit  A
to this Agreement.
     
     "Notice of Borrowing" means any notice given to the Bank  by
the  Company pursuant to and in accordance with Section  4.01  of
this Agreement.
     
     "Paid-in-Capital" shall have the meaning ascribed to  it  by
GAAP.
     
     "PBGC" shall mean the Pension Benefit Guaranty Corporation.
     
     "Permitted  Liens"  means (i) pledges  or  deposits  by  the
Company under workman's compensation laws, unemployment insurance
laws, social security laws, or similar legislation, or good faith
deposits in connection with bids, tenders, contracts (other  than
for  the  payment of Indebtedness of the Company), or  leases  to
which  the  Company is a party, or deposits to secure  public  or
statutory obligations of the Company or deposits of cash or  U.S.
government Bonds to secure surety, appeal, performance  or  other
similar  bonds  to which the Company is a party, or  deposits  as
security for contested taxes or import duties or for the  payment
of   rent;   (ii)  Liens  imposed  by  law,  such  as  carriers',
warehousemen's,  materialmen's and  mechanics'  liens,  or  Liens
arising  out  of  judgments or awards against  the  Company  with
respect  to  which  the Company at the time  shall  currently  by
prosecuting an appeal or proceedings for review; (iii) Liens  for
taxes not yet subject to penalties for non-payment and Liens  for
taxes  the  payment of which is being contested as  permitted  by
Section  6.01(J) hereof; and (iv) Liens incidental to the conduct
of  the  business  of  the Company or to  the  ownership  of  its
property  which were not incurred in connection with Indebtedness
of  the  Company,  all  of which Liens do not  in  the  aggregate
materially detract from the value of the properties to which they
relate  or  materially impair their use in the operation  of  the
business of the Company.
     
     "Person"   means  an  individual,  partnership,  corporation
(including  a  business  trust),  joint  stock  company,   trust,
unincorporated association, joint venture or other entity,  or  a
government  or  any  political subdivision or agency  thereof,  a
court,  or any other legal entity, whether acting in an undivided
fiduciary or other capacity.
     
     "Prepayment  Amount" means the present value, discounted  at
the  Reinvestment Rates, of the positive amount by which: (a) the
interest  the Bank would have earned had the amount of  principal
prepaid been paid according to a Note's amortization schedule  at
a  Note's interest rate exceeds, (b) the interest the Bank  would
earn  by  reinvesting  the  amount of principal  prepaid  at  the
Reinvestment Rates.
     
     "Prohibited  Transaction"  means  any  transaction  that  is
prohibited under Code Section 4975 or ERISA Section 406  and  not
exempt under Code Section 4975 or ERISA Section 408.
     
     "Property"  means any interest in any kind  of  property  or
asset,   whether  real,  personal  or  mixed,  or   tangible   or
intangible.
     
     "Qualified  Assets"  means,  at any  date  of  determination
thereof, the sum of the following items (a), (b) and (c) owned by
the Company:
     
     (a)   The principal amount of all promissory notes and other
interest  bearing  obligations acquired by  the  Company  in  the
ordinary  course  of  its business less (i) reserves  for  credit
losses applicable thereto, and (ii) unearned income;
     
     (b)  Cash on hand and in banks; and
     
     (c)   Investments  other than "Restricted  Investments"  (as
such  term is defined in the Senior Note Agreements as in  effect
on the date hereof).
     
     "Regulatory    Change"    means    any    applicable    law,
interpretation, directive, request or guideline (whether  or  not
having  the  force  of  law), or any change  therein  or  in  the
administration or enforcement thereof, that becomes effective  or
is  implemented or first required or expected to be complied with
after  the date hereof, whether the same is (i) the result of  an
enactment  by a government or any agency or political subdivision
thereof,  a determination of a court or regulatory authority,  or
otherwise or (ii) enacted, adopted, issued or proposed before  or
after the date hereof, including any such that imposes, increases
or  modifies  any  tax,  reserve requirement,  insurance  charge,
special  deposit  requirement,  assessment  or  capital  adequacy
requirement,  but excluding any such that imposes,  increases  or
modifies any income or franchise tax imposed upon the Bank by any
jurisdiction (or any political subdivision thereof) in which  the
Bank or any office is located.
     
     "Reinvestment Rates" means the per annum rates  of  interest
equal  to  one-half  percent (1/2%) above the rates  of  interest
reasonably determined by the Bank to be in effect not  more  than
seven  days prior to date of any prepayment of principal  in  the
secondary  market  for  United  States  Treasury  Obligations  in
amount(s) and with maturity(ies) which correspond (as closely  as
possible)  to  the  principal  installment  amount(s)   and   the
prepayment date(s) against which such prepaid principal  will  be
applied.
     
     "Rentals"  means all fixed rentals (including  as  such  all
payments  that the lessee is obligated to make to the  lessor  on
termination of the lease or surrender of the property) payable by
the  Company,  as lessee or sublessee under a lease  of  real  or
personal property, but shall be exclusive of any amounts required
to  be paid by the Company (whether or not designated as rents or
additional  rents) on account of maintenance, repairs, insurance,
taxes  and  similar  charges. Fixed  rents  under  any  so-called
"percentage leases" shall be computed solely on the basis of  the
minimum  rents,  if  any,  required to  be  paid  by  the  lessee
regardless of sales volume or gross revenues.
     
     "Restricted Guarantees" at any time means all Guarantees  by
the  Company of obligations of others that constitute sum certain
obligations at the time such Guarantees are incurred.
     
     "Restricted  Investments" at any time means  any  investment
that is not permitted under Section 6.02(I) of this Agreement.
     
     "Restricted Payment" means any payment by the Company of the
type described in 6.02(F) of this Agreement.
     
     "Security"  shall  have  the  meaning  ascribed  thereto  in
Section  2(1)  of  the  Securities  Act,  as  amended;  provided,
however, that Asset Securitization Recourse Liabilities shall not
constitute  "Securities"  except (i)  to  the  extent  that  such
obligations  arise  from the Company's obligation  to  repurchase
receivables or other assets as a result of a default  in  payment
by  the obligor thereunder or any other default in performance by
such  obligor under any agreement related to such receivables  or
(ii)  if  the Company shall maintain a reserve account containing
Cash  or  Securities in respect of any such obligations or  shall
retain  or purchase a subordinated interest therein to the extent
of the amount of such reserve account or subordinated interest.
     
     "Selected  Banks"  means  the Bank  of  Delaware,  the  bank
signatories  to the NatWest Loan Agreement, and the  one  hundred
largest  commercial banks that either are United States  national
banking  associations or are chartered under the laws of a  state
of the United States and that have ratings by Thompson BankWatch,
Inc. no lower than B/C.
     
     "Senior  Debt"  means all Indebtedness of  the  Company  for
borrowed  money (including, without limitation, all  Indebtedness
under  this Agreement, the Senior Note Agreements and the Natwest
Loan  Agreement) that is not expressly subordinate or  junior  to
any other Indebtedness.
     
     "Senior  Note  Agreements"  means  collectively,  (i)   Note
Purchase  Agreement  dated as of December 16,  1994,  as  amended
December  5  and  December 10, 1996 in respect of  the  Company's
8.84%  Series A Senior Notes due March 31, 2000, 8.85%  Series  B
Senior  Notes due March 31, 2000 and 7.96% Series C Senior  Notes
due  March  31,  2000; (ii) Master Shelf Agreement  dated  as  of
December 30, 1994, as amended December 6, 1996, in respect to  up
to  $50,000,000  of Senior Notes, pursuant to  which  there  were
issued $30,000,000 in 7.15% Senior notes due September 29,  2001;
(iii)  Senior Note Agreements dated December 15, 1995, as amended
December  6,  1996, in respect of the Company's  6.60%  Series  D
Senior  Notes  due December 31, 2002, and 6.59% Series  E  Senior
Notes  due  December  31, 2002; and (iv) Master  Shelf  Agreement
dated  as  of  June 30, 1997, in respect to up to $30,000,000  of
Senior  Notes pursuant to which there were issued $10,000,000  in
6.94%  Senior  Notes due July 14, 2003 and $20,000,000  in  6.22%
Senior Notes due February 3, 2004.
     
     "Senior  Notes" shall mean the Senior Notes  issued  by  the
Company  under  the  terms  and conditions  of  the  Senior  Note
Agreements.
     
     "SPV"  shall have the meaning assigned to such term  in  the
definition of "Asset Securitization" in this Article 1 and NCB I,
Inc., NCB Retail Finance Corporation and any other Subsidiary  of
the  Company having powers limited to the holding of  regular  or
residual interests arising out of Asset Securitization.
     
     "Subsidiary"  shall mean any corporation a majority  of  the
capital  stock of which at the time outstanding, having  ordinary
voting  power  for the election of directors,  is  owned  by  the
Company directly or indirectly.
     
     "Termination Event" means, with respect to any Benefit Plan,
(i)  any Reportable Event with respect to such Benefit Plan, (ii)
the  termination of such Benefit Plan, or the filing of a  notice
of intent to terminate such Benefit Plan, or the treatment of any
amendment  to  such  Benefit Plan as a  termination  under  ERISA
Section   4041(c),  (iii)  the  institution  of  proceedings   to
terminate such Benefit Plan under ERISA Section 4042 or (iv)  the
appointment  of a trustee to administer such Benefit  Plan  under
ERISA Section 4042.
     
     "Voting Stock" means Securities of any class or classes of a
corporation  the holders of which are ordinarily, in the  absence
of  contingencies,  entitled  to vote  in  the  election  of  the
corporate directors (or persons performing similar functions).
     
     "Year  2000  Issue" shall mean the ability of all  software,
hardware,  equipment, goods or system utilized by or material  to
the business, operations or financial condition of any Person, to
perform date sensitive functions, during and after the year 2000.
     
     Section  1.2  Accounting  Terms. All  accounting  terms  not
specifically defined herein shall be construed in accordance with
generally accepted accounting principles in the United States.
     
     Section 1.3 Time Period Computations. In the computation  of
a  period  of  time specified in this Agreement from a  specified
date  to  a  subsequent  date, the word "from"  means  "from  and
including" and the words "to" and "until" mean "to but excluding"
                                
                           ARTICLE II
                     GENERAL LOAN PROVISIONS
     
     Section 2.01   The Loans. Subject to the terms and conditions of
this  Agreement,  on the Loan Dates the Bank shall  lend  to  the
Company,  and  the  Company  shall  borrow  from  the  Bank,  the
aggregate principal amount of FORTY MILLION UNITED STATES DOLLARS
($40,000,000)  (the "Loans") in two separate advances  of  TWENTY
MILLION DOLLARS ($20,000,000) each.
     
     The  initial  Loan shall be applied to repay, by replacement
and  renewal  evidence, indebtedness of Company to Bank  borrowed
and  outstanding  under  the  Term Loan  Agreement  dated  as  of
December  24,  1995 between Company and Bank if such indebtedness
has  not  been  repaid in full on or before  the  date  for  such
initial  Loan, and such prior agreement shall, upon  the  initial
Loan hereunder, be terminated and superceded by this Agreement.
     
     Section 2.02   Term of Loans. The entire principal amount of each
Loan shall be due and payable on the Maturity Date.

     Section 2.03   Proceeds of Loans. With respect to each Loan, the
Bank shall, upon the Company's satisfaction of the conditions
specified in Article IV of this Agreement, make the entire
principal amount of the Loan available to the Company before
12:00 Noon (Detroit, Michigan time) on its Loan Date in Dollars
in immediately available funds at the bank (and for credit to the
account of the Company at such Bank designated by the Company)
specified by the Company in the Notice of Borrowing.
     
     Section 2.04   The Notes. Each Loan shall be evidenced by a
Promissory Note of the Company, which shall be substantially in
the form of Exhibit A to this Agreement (appropriately
completed), dated the Loan Date for such Loan, payable to the
order of the Bank in the principal amount of the relevant Loan.
The first and last days of each interest period during the term
of each Loan and each payment of interest on each Loan shall be
recorded by the Bank on the "Schedule of Interest" attached to
the relevant Note and by specific reference made a part thereof.
Any prepayment of the principal amount of a Loan shall be
recorded by the Bank on the reverse side of the relevant Note and
indicated on the "Schedule of Interest".
                                
                           ARTICLE III
                     INTEREST AND REPAYMENT
     
     Section 3.01   Interest on the Loan.  The first Loan shall bear
interest   at  the  rate  of  _________________________   percent
(__________%) per annum.  The second Loan shall bear interest  at
the  fixed  rate  of  interest quoted by Bank therefore,  in  its
discretion, and accepted by the Company therefore, on or prior to
its Loan Date.

    Section 3.02   Additional Interest. If, after the date of this
Agreement, any Regulatory Change
          
          (A)  shall subject the Bank to any tax, duty or other charge with
respect to its obligation to make or maintain the Loan, or  shall
change  the  basis of taxation of payments to  the  Bank  of  the
principal  of  or interest on any Loan in respect  of  any  other
amounts due under this Agreement in respect of its obligation  to
make  any  Loan  (except for changes in the rate of  tax  on  the
overall net income of the Bank); or

          (B)  shall impose, modify or deem applicable any reserve, special
deposit, capital adequacy or similar requirement against assets
of, deposits with or for the account of, or credit extended by,
the Bank or shall impose on the Bank any other condition
affecting (1) the obligation of the Bank to make or maintain the
Loan; or (2) the Note;
     
     and  the  result of any of the foregoing is to increase  the
cost  to the Bank of making or maintaining any Loan or to  reduce
the  amount  of any sum received or receivable by the Bank  under
this  Agreement or under any Note, by an amount reasonably deemed
by  the  Bank  to  be material, then, within fifteen  days  after
demand  by  the  Bank, the Company shall pay  to  the  Bank  such
additional amount or amounts as will compensate the Bank for such
increased  cost or reduction. A certificate of the  Bank  setting
forth the basis for determining such additional amount or amounts
necessary  to  compensate the Bank shall  be  conclusive  in  the
absence of manifest error.
     
     Section 3.03   Interest after Maturity. In the event the Company
shall  fail  to make any payment of the principal amount  of,  or
interest  on,  any  Loan  when due (whether  by  acceleration  or
otherwise),  after giving effect to any applicable  grace  period
provided for in this Agreement, the Company shall pay interest on
such unpaid amount, payable from time to time on demand, from the
date  such  amount shall have become due to the date  of  payment
thereof,  accruing  on a daily basis, at a per  annum  rate  (the
"Default  Rate") equal to the sum of the interest  rate  on  such
Loan  in  effect immediately before such amount became due,  plus
two percent (2.0%).

     Section 3.04   Payment and Computations.
          
          (A)  All payments required or permitted to be made to the Bank
under  this  Agreement or any Note shall be made to the  Bank  in
Dollars  at  the  Lending  Office  of  the  Bank  in  immediately
available funds.

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

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

          (D)  Whenever any payment of principal is required or permitted
to be made on a day which is not a Business Day, the obligation
of the Company to make such payment shall be deferred until the
next succeeding Business Day and, in such case, such extension of
time shall be included in the computation of interest in respect
of such principal amount at the rate in effect at the date such
principal amount was otherwise due and payable.
     
     Section 3.05   Payment at Maturity. Any principal amount of the
Notes  theretofore not repaid, together with any accrued interest
thereon, shall be due and payable in full on the Maturity Date.
Section 3.06   Optional Prepayments; Certain Early Repayments.
          
          (A)  Subject to the terms and conditions of this Section 3.06,
the  Company may, at its sole option, prepay the principal amount
of  either  Loan in whole or in part (in any amount of $1,000,000
or  more)  at  any time and from time to time (each an  "Optional
Prepayment").   Each Optional Prepayment shall be accompanied  by
the  payment  of all accrued and unpaid interest to the  date  of
such Optional Prepayment on the principal amount of such Optional
Prepayment.

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

          (C)  If the Company prepays all or any part of the outstanding
principal balance of a Loan in advance of the Maturity Date
(whether due to optional prepayment, acceleration or for any
other reason), in addition to the payments on principal and
accrued and unpaid interest, the Company shall pay to the Bank,
together with such prepayment, the Prepayment Amount.
                                
                           ARTICLE IV
                CONDITIONS PRECEDENT TO THE LOAN
     
     Section 4.01   Delivery on or Prior to Loan Date. The obligation
of the Bank to make a Loan to the Company hereunder is subject to
the  condition  precedent that the Bank shall  have  received  an
irrevocable Notice of Borrowing from the Company on the  Business
Day prior to the requested Loan Date that specifies the Loan Date
(which  shall  be  a Business Day) and that the Bank  shall  have
received  from  the Company, on or prior to the  Loan  Date,  the
following instruments, each dated as of the Loan Date:
          
          (A)  The relevant Note, duly executed by the Company;

          (B)  An opinion of counsel to the Company in form and substance
satisfactory to the Bank;
 
          (C)  A certified copy of the resolutions of the Board of
Directors of the Company authorizing the execution and delivery
of this Agreement and the Notes;

          (D)  A certificate of the Secretary, an Assistant Secretary or an
Assistant Treasurer of the Company certifying the names and true
signatures of the Authorized Officers;
  
          (E)  A certified copy of the By-Laws of the Company as in effect
on the Loan Date;

          (F)  A certified copy of each Senior Note Agreement and other
agreement evidencing Indebtedness of the Company for borrowed
money in effect as of the Loan Date; provided that Company shall
not be required to deliver a copy of any such document to the
extent that it has previously delivered a certified copy of such
document to Bank..
     
     Section 4.02   Further Condition Precedent to the Loan.  The
obligation  of  the Bank to make a Loan shall be subject  to  the
further  conditions precedent that on the relevant Loan Date  the
following  statements shall be true and correct as of  such  Loan
Date:
          
          (A)  The representations and warranties of the Company contained
in Article V are correct;
  
          (B)  No event has occurred and is continuing, or would result
from the Loan after giving effect to the application of the
proceeds therefrom, which constitutes an Event of Default or
would constitute an Event of Default but for the requirement that
notice be given or time elapse or both;
 
          (C)  No Default shall have occurred and be continuing at the time
the Loan is to be made or would result from the making of the
Loan or from the application of the proceeds thereof; and
  
          (D)  All legal matters incident to the closing of the
transactions contemplated by this Agreement and the making of the
Loan shall be satisfactory to the Bank and its counsel.
                                
                            ARTICLE V
                 REPRESENTATIONS AND WARRANTIES
     
     The Company represents and warrants that:
     
     Section 5.01   Existence, Power and Authority. Each  of  the
Company  and  its  Subsidiaries is a corporation duly  organized,
validly  existing  and in good standing under  the  laws  of  the
jurisdiction of its incorporation, with full corporate power  and
authority to carry on its business as currently conducted and  to
own  or  hold  under  lease its property;  the  Company  is  duly
qualified  or  diligently  pursuing to  become  qualified  to  do
business as a foreign corporation in good standing in each  other
jurisdiction  in  which  the  conduct  of  its  business  or  the
maintenance  of its property requires it to be so qualified;  the
Company  has  full corporate power and authority to  execute  and
deliver  this  Agreement  and the  Note  and  to  carry  out  the
transactions contemplated by this Agreement.

     Section 5.02   Authorization: Enforceable Obligations. This
Agreement and the Notes have been duly authorized and have been
or will be duly executed and delivered by the Company and
constitute, or when executed and delivered pursuant hereto will
constitute, a legal, valid and binding obligation of the Company
enforceable against the Company in accordance with their terms
(except as such enforceability may be limited by general
principles of the law of equity or by any applicable bankruptcy,
reorganization, insolvency, moratorium or similar laws affecting
creditors' rights generally).

     Section 5.03   No Legal Bar. The execution, delivery and
performance by the Company of this Agreement and of the Note, (i)
do not and will not violate the certificate of incorporation or
charter, by-laws or any preferred stock provision of the Company
or (ii) do not and will not violate or conflict with any law,
governmental rule or regulation or any judgment, writ, order,
injunction, award or decree of any court, arbitrator,
administrative agency or other governmental authority applicable
to the Company or any indenture, mortgage, contract, agreement or
other undertaking or instrument to which the Company is a party
or by which its property may be bound and (iii) do not and will
not result in the creation or imposition of any lien, mortgage,
security interest or other encumbrance on any of its property
pursuant to the provisions of any such indenture, mortgage,
contract, agreement or other undertaking or instrument.

     Section 5.04   Consents. The execution, delivery and performance
by the Company of this Agreement and of the Notes, do not and
will not require any consent, which has not been obtained, of any
other Person (including, without limitation, stockholders of the
Company) or any consent, license, permit, authorization or other
approval of, any giving of notice to, exemption by, any
registration, declaration or filing with, or any taking of any
other action in respect of, any court, arbitrator, administrative
agency or other governmental authority.
  
     Section 5.05   Litigation. Except as previously disclosed to the
Bank in writing, there is no action, suit, investigation or
proceeding by or before any court, arbitrator, administrative
agency or other governmental authority pending or, to the
knowledge of the Company, threatened (i) which involves any of
the transactions contemplated by this Agreement or (ii) against
or affecting the Company which could be reasonably expected to
materially adversely affect the financial condition, business or
operation of the Company.

     Section 5.06   No Default. The Company is not in default under
any material order, writ, injunction, award or decree of any
court, arbitrator, administrative agency or other governmental
authority binding upon it or its property, or any material
indenture, mortgage, contract, agreement or other undertaking or
instrument to which it is a party or by which its property may be
bound, and nothing has occurred which would materially adversely
affect the ability of the Company, to carry on its business or
perform its obligations under any such material order, writ,
injunction, award or decree or any such material indenture,
mortgage, contract, agreement or other undertaking or instrument.
Section 5.07   Financial Condition. The consolidated balance
sheet of the Company and its Consolidated Subsidiaries as at
December 31, 1997, and the related consolidated statements of
income, stockholders' or members' equity and cash flows for the
fiscal year ended on such date, reported upon by Arthur Andersen
LLP, and the unaudited consolidated statement of financial
condition of the Company and its Consolidated Subsidiaries as at
September 30, 1998, and the related consolidated statements of
income and stockholders' or members' equity for the three (3)
months ended that date, present fairly the consolidated financial
condition of the Company and its Consolidated Subsidiaries as of
said date and the consolidated results of their operations for
such fiscal year, in conformity with GAAP. No material adverse
changes have occurred in the financial condition of the Company
or its Consolidated Subsidiaries since September 30, 1998.

     Section 5.08   Use of Proceeds. The Company shall use the
proceeds of the Loan for its general corporate purposes. None of
the proceeds of the Loan shall be used to purchase or carry, or
reduce or retire or refinance any credit incurred to purchase or
carry, any margin stock (within the meaning of Regulations U and
X of the Board of Governors of the Federal Reserve System) or to
extend credit to others for the purchasing or carrying of any
margin stock. If requested by the Bank, the Company shall
complete and sign Part I of a copy of Federal Reserve Form U-1
referred to in Regulation U and deliver such copy to the Bank.

     Section 5.09   Company Not an Investment Company. The Company is
not an "investment company", or a company "controlled" by an
"investment company", within the meaning of the Investment
Company Act of 1940, as amended.

     Section 5.10   Environmental Matters. The Company and its
Consolidated Subsidiaries conduct their respective operations in
compliance with all applicable laws and regulations concerning
the discharge of substances into the environment and other
environmental control matters, except to the extent that
non-compliance would not have a material adverse effect on the
business, results of operations or condition (financial or
otherwise) of the Company or its Consolidated Subsidiaries taken
as a whole. Neither the Company nor any of its Consolidated
Subsidiaries has any liability, contingent or otherwise, under
any law, ordinance or regulation relating to the storage,
transport, disposal or release of "oil", "petroleum products",
"hazardous substance", "hazardous waste", "hazardous material",
"hazardous chemical substance", "refuse" or any other term of
similar import (as such terms are defined in any such law,
ordinance or regulation), except to the extent that any such
liability would not have a material adverse effect on the
business, results of operations or condition (financial or
otherwise) of the Company or its Consolidated Subsidiaries taken
as a whole.

     Section 5.11   Addressing the Year 2000 Issue.  Company has
reviewed its operations and those of its Subsidiaries and major
commercial counterparts with a view to assessing whether it or
its Subsidiaries' respective businesses will, in the receipt,
transmission, processing, manipulation, storage, retrieval,
retransmission or other utilization of data, be vulnerable to a
Year 2000 Issue.  Based on such review, Company has no reason to
believe that any material adverse effect will occur with respect
to its or its Subsidiaries' businesses or operations resulting
from a Year 2000 Issue.
                                
                           ARTICLE VI
                            COVENANTS
     
     Section 6.01   Affirmative Covenants. The Company covenants and
agrees that, so long as this Agreement shall remain in effect  or
any  of  the  principal of or interest on either  Note  hereunder
shall remain unpaid:
          
          (A)  The Company will deliver to the Bank, within ninety (90)
days  after  the  end of each fiscal year, the  consolidated  and
consolidating  balance sheet of the Company and its  Consolidated
Subsidiaries as at the end of such fiscal year, and  the  related
consolidated    and   consolidating   statements    of    income,
stockholders' or members' equity and cash flows for  such  fiscal
year,   accompanied  by  a  certificate  of  independent   public
accountants  of  recognized standing satisfactory  to  the  Bank,
which   certificate  will  contain  no  material  exceptions   or
qualifications except such as are acceptable to the Bank;

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

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

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

          (E)  The Company will deliver to the Bank, simultaneously with
the delivery of each set of financial statements referred to in
(a) above, a certificate of the President, any Vice President, or
the Treasurer of the Company (i) stating that in the course of
the performance of his duties he would normally obtain knowledge
of any condition or event which constitutes an Event of Default,
or any event, act or condition which with notice or lapse of time
or both would constitute an Event of Default, (ii) stating
whether or not he has obtained knowledge of any such condition,
act or event and, if so, specifying each such condition, act or
event of which he has knowledge and the nature and period of
existence thereof and the action the Company is taking and
proposes to take with respect thereto; and (iii) setting forth
the calculations necessary to establish the Company's compliance
with Section 6.01(m) hereof;
 
          (F)  The Company will preserve and maintain its corporate
existence and each of the material rights, privileges, licenses
and franchises, which are necessary or desirable in the normal
conduct of its business. The Company will comply with all
applicable laws, rules, regulations, and orders of any
governmental or regulatory body or authority, a breach of which
could have a material adverse effect on the financial condition
or business (taken as a whole) of the Company, except where
contested in good faith and by proper proceedings;

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

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

          (I)  The Company will permit the Bank to make or cause to be made
(and, after the occurrence of and during the continuance of an
Event of Default, at the Company's expense), inspections and
audits of any books, records and papers of the Company and to
make extracts therefrom and copies thereof, or to make
inspections and examinations of any properties and facilities of
the Company, on reasonable notice, at all such reasonable times
and as often as the Bank may reasonably require, in order to
assure that the Company is and will be in compliance with its
obligations under this Agreement;
 
          (J)  The Company will pay and discharge all of its obligations
and liabilities, including, without limitation, all taxes,
assessments and governmental charges upon its income and
properties, when due, unless and to the extent only that such
obligations, liabilities, taxes, assessments and governmental
charges shall be contested in good faith and by appropriate
proceedings and that proper and adequate book reserves relating
thereto are established by the Company, and then only to the
extent that a bond is filed in cases where the filing of a bond
is necessary to avoid the creation of a lien or encumbrance
against any of its properties;

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

          (L)  The Company will:
               
               (i)  Maintain with responsible insurance companies such insurance
on such of its properties, in such amounts and against such risks
as  is  customarily maintained by similar businesses  (including,
without  limitation,  public  liability,  embezzlement  or  other
criminal misappropriation insurance); file with the Bank upon its
request  a detailed list of the insurance then in effect, stating
the  names of the insurance companies, the amounts and  rates  of
the insurance, dates of the expiration thereof and the properties
and  risks  covered thereby; and, within 10 days after notice  in
writing  from the Bank, obtain such additional insurance  as  the
Bank may reasonably request; and
(ii) Carry all insurance available through the PBGC or any
private insurance companies covering its obligations (if any) to
the PBGC;
          
          (M)  The Company will maintain:
               
               (i)  At all times, Consolidated Effective Net Worth in an amount
not  less  than  the  sum of (i) Two Hundred  Sixty-Five  Million
Dollars ($265,000,000) plus (ii) the sum, for all fiscal quarters
of  the  Company  ended subsequent to January  1,  1993,  of  the
greater  of (A) Zero Dollars ($0) and (B) fifty percent (50%)  of
Consolidated Net Earnings for each such fiscal quarter.2
(see note 2)

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

              (iii)     With respect to the Company at all times, Investments
of the types described in Section 6.02(I)(i) through (xii) in an
aggregate amount not less than Twenty-Five Million ($25,000,000)
Dollars.

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

              (v)  With respect to the Company, Paid-in-Capital in each of the
following Subsidiaries in an amount not greater than the
following amounts:
                                             
                                                  Amount of
               Subsidiary                         Paid-In-Capital
               NCB Financial Corporation          $15,000,000
               NCB Capital                        $15,000,000
               
               (vi) With respect to the Company at all times, Investments in
Subsidiaries  (other  than as set forth in subsection  6.01(M)(V)
above and excluding SPV's and secured loans to NCB Capital) in an
aggregate  amount  with respect to all such Subsidiaries  of  not
greater than $30,000,000.

               (vii)     At all times during the periods set forth below, a
ratio of Consolidated Debt to Consolidated Adjusted Net Worth in
an amount not greater than the respective ratio set forth below
opposite each such period:
     
     Period                             Maximum  Ratio of Consolidated
                                        Debt  to Consolidated Adjusted Net Worth
     
     December 31, 1998 through and
     Including May 26, 1999             8.5 : 1.0
     
     May 27, 1999 through and
     Including May 26, 2000             9.0 : 1.0
     
     May 27, 2000 and at all times
     Thereafter                         9.5 : 1.0
     
     For   purposes  of  calculating  the  ratio  set  forth   in
subsection 6.01(M)(vii) above, "Consolidated Adjusted Net  Worth"
shall be reduced by the amount by which the sum of 75% of (i)  90
day  overdue accounts, (ii) non-performing loans, (iii)  REO,  in
substance  foreclosure and other miscellaneous repossession  and,
(iv)  modified  loans,  exceed the  reserves  for  credit  losses
established by the Company and its Subsidiaries.
               
               (viii)    Qualified Assets of not less than one hundred (100%)
percent of the sum (at any date of determination thereof) of:
               
                    (i)  NCB Senior Obligations, plus
               
                    (ii) the aggregate unpaid principal amount of
                    Subordinated Debt (as defined in  the  Senior
                    Note  Agreements  as in effect  on  the  date
                    hereof), less
               
                    (iii)       the  aggregate  unpaid  principal
                    amount of Class A Notes.
          
          (N)  The Company will comply and remain at all times in
compliance  with  all  material provisions  of  the  Senior  Note
Agreements  and  all other agreements evidencing Indebtedness  of
the  Company for borrowed money and will deliver to  the  Bank  a
certified  copy  of  each Senior Note Agreement  and  other  such
agreement entered into after the Loan Date.
     
     Section 6.02   Negative Covenants. The Company covenants and
agrees that, so long as this Agreement shall remain in effect  or
any  of the principal of or interest on any Note hereunder  shall
remain unpaid, the Company, will not:
          
          (A)  Merge or consolidate with any Persons (whether or not the
Borrower   is   the  surviving  entity),  except  (i)   for   the
Dissolution, and (ii) a Subsidiary may consolidate with, or merge
into, the Borrower or another Subsidiary, or, except as permitted
by subsection 6.01(M)(v), acquire all or substantially all of the
assets or any of the capital stock of any Person.

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

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

               (ii) As set forth on Exhibit B annexed hereto;
 
               (iii)     To secure obligations in connection with Eligible
Derivatives;
          
          (D)  Assume, endorse, be or become liable for, or guarantee, the
obligations   of  any  Person,  except  by  the  endorsement   of
negotiable instruments for deposit or collection in the  ordinary
course of business. For the purposes hereof, the term "guarantee"
shall  include  any  agreement, whether such agreement  is  on  a
contingency  or otherwise, to purchase, repurchase  or  otherwise
acquire Indebtedness of any other Person, or to purchase, sell or
lease,  as  lessee or lessor, property or services, in  any  such
case primarily for the purpose of enabling another person to make
payment  of Indebtedness, or to make any payment (whether  as  an
advance, capital contribution, purchase of an equity interest  or
otherwise)  to  assure  a  minimum equity,  asset  base,  working
capital  or  other  balance  sheet  or  financial  condition,  in
connection with the Indebtedness of another Person, or to  supply
funds  to or in any manner invest in another Person in connection
with  such  Person's Indebtedness. Asset Securitization  Recourse
Liabilities shall not constitute "guarantees" hereunder;
 
          (E)  Acquire all or substantially all of the assets or any of the
capital stock of any Person except as permitted under Section
6.01(M)(vi);
          
          (F)  (i)  Except for redemptions by the Company of its Class B1
     Common Stock from the holders thereof who no longer have loans
     from  the  Company outstanding, purchase, redeem, retire  or
     otherwise acquire, directly or indirectly, or make any sinking
     fund payments with respect to, any shares of any class of stock
     of the Company now or hereafter outstanding or set apart any sum
     for any such purpose; or
               
               (ii)Declare  or  pay  any dividends  or  make  any
     distribution of any kind on the Company's outstanding stock,
     or  set aside any sum for any such purpose, except that  the
     Company  may declare or pay any dividend payable  solely  in
     shares of its common stock;
          
          (G)  Make any material change in its business, or in the nature
of  its operation, or liquidate or dissolve itself (or suffer any
liquidation  or  dissolution), or convey,  sell,  lease,  assign,
transfer  or otherwise dispose of any of its property, assets  or
business except in the ordinary course of business and for a fair
consideration,  or  dispose  of  any  shares  of  stock  or   any
Indebtedness, whether now owned or hereafter acquired;

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

               (ii) Indebtedness of NCB Capital to the Company; and

               (iii)     any Indebtedness which has a maturity of not more than
one year from the date of its occurrence;
          
          (I)  Make, or suffer to exist, any Investment in any Person,
including, without limitation, any shareholder, director, officer
or  employee  of  the Company or any of its Subsidiaries,  except
investments in:
               
               (i)  Demand deposits in and one-to-four day unsecured loans to
Selected Banks;

               (ii) Marketable obligations of the United States;

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

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

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

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

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

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

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

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

               (xi) Asset-backed securities issued against a pool of receivables
which have a long-term rating of AAA or better by Standard &
Poors, Moodys or Duff & Phelps and which have an average life or
final maturity, as determined by the dealer's prepayment
assumptions at the time of purchase, of no more than five years;

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

               (xiii)    Subsidiaries, subject to the limitations stated in
subsection 6.01(M)(vi) hereof;

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

               (xv) Equity Investments provided that (i) the aggregate amount of
such Equity Investments (on a cumulative basis) does not exceed
an amount equal to ten (10%) percent of Consolidated Adjusted Net
Worth as at any date of determination thereof, after giving
effect to any such Equity Investment, and (ii) no single Equity
investment in any Person shall be greater than $2,000,000.
          
          (J)  Change its fiscal year;
          
          (K)  (i)  Be or become obligated to the Pension Benefit Guaranty
     Corporation, other than in respect of annual premium payments, in
     excess of $50,000 in the aggregate;
          
                (ii)  Be  or  become obligated to  the  IRS  with
     respect  to  excise or other penalty taxes provided  for  in
     Section  4975  of  the  Code in excess  of  $50,000  in  the
     aggregate;
          
          (L)  Modify, amend, supplement or terminate, or agree to modify,
amend, supplement or terminate its charter or by-laws;

          (M)  Except as expressly permitted by this Agreement, directly or
indirectly: (i) make any investment in an Affiliate; or (ii)
consolidate with or purchase or acquire assets from an Affiliate;
or enter into any other transaction directly or indirectly with
or for the benefit of any Affiliate (including, without
limitation, guarantees and assumptions of obligations of an
Affiliate); provided, however, that (x) any Affiliate who is an
individual may serve as an employee or director of the Company
and receive reasonable compensation for his services in such
capacity, (y) the Company may enter into any transaction with an
Affiliate providing for the leasing of property, the rendering or
receipt of services or the purchase or sale of product, inventory
and other assets in the ordinary course of business (including an
unsecured line of credit of up to Ten Million Dollars
($10,000,000) to Development Corp. if the monetary or business
consideration arising therefrom would be substantially as
advantageous to the Company as the monetary or business
consideration that would obtain in a comparable arm's-length
transaction with a Person not an Affiliate, and (z) subject to
compliance with Section 6.01(M) and the other provisions of this
Agreement, the Company may make annual charitable contributions
in reasonable amounts as may be determined from time to time by
the Board of Directors of the Company to Development Corp.;

          (N)  Subject to subsection 6.01(M)(vi) and (vii), create, incur,
permit to exist or have outstanding any Indebtedness, except:
               
               (i)  Indebtedness under the Fleet Loan Agreement, and the Note;

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

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

               (iv) Indebtedness under the Class A Notes; and

               (v)  Indebtedness of NCB Capital and Development Corp. to the
Company.
     
     Section 6.03   Fleet Loan Agreement Covenants. During all such
times  as the Fleet Loan Agreement shall remain in force  against
the Company, the Company shall comply and remain at all times  in
compliance with the provisions of Article 6 and Article 7 thereof
and  any  financial  covenant set forth in  any  other  provision
thereof (all collectively the "Fleet Covenants"), and all of  the
Fleet   Covenants,   together  with  all   relevant   definitions
pertaining  thereto,  shall  hereby  be  incorporated  herein  by
reference. Any subsequent amendment to any of the Fleet Covenants
to  which Bank affirmatively consents in its capacity as  one  of
the  "Banks" thereunder shall also be so incorporated  and  shall
supersede any previously conflicting provision hereof.
                                
                           ARTICLE VII
                        EVENTS OF DEFAULT
     
     Section 7.01   Events of Default. If one or more of the following
Events of Default shall occur and be continuing:
          
          (A)  (i)  the Company shall fail to make any payment of principal
on either Note when due; or
               
               (ii) the Company shall fail to make any payment of interest on
either Note when due and such failure shall continue for a period
of three (3) Business Days; or
          
          (B)  the Company shall default in any payment of principal of or
interest  on any other obligation for borrowed money  beyond  any
period  of  grace  provided  with  respect  thereto  or  in   the
performance  of any other agreement, term or condition  contained
in any instrument or agreement evidencing, securing, guaranteeing
or  otherwise relating to any such obligation and shall not  have
cured  such default within any period of grace provided  by  such
agreement,  or  any event or condition referred to  in  any  such
agreement  shall occur or fail to occur, if the  effect  of  such
default, event or condition is to cause, or permit the holder  or
holders  of  such  obligations (or a trustee on  behalf  of  such
holder or holders) to cause, such obligation to become due  prior
to  its stated maturity and such accelerated obligation is for an
amount  in excess of one percent (1%) of the Indebtedness of  the
Company and its Consolidated Subsidiaries; or

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

         (D)  the Company shall default in the performance or observance
of any covenant, condition or agreement contained in Section
6.01(G), 6.01(M), 6.02 or 6.03; or

         (E)  the Company shall default in the performance or observance
of any other covenant, condition or provision hereof and such
default shall not be remedied within thirty (30) days after
written notice thereof is delivered to the Company by the holder
of any Note; or
 
         (F)  a proceeding (other than a proceeding commenced by the
Company) shall have been instituted in a court having
jurisdiction in the premises seeking a decree or order for relief
in respect of the Company in an involuntary case under any
applicable bankruptcy, insolvency or other similar law now or
hereafter in effect, or for the appointment of a receiver,
liquidator, assignee, custodian, trustee, sequestrator (or
similar official) of the Company or for any substantial part of
its total assets, or for the winding-up or liquidation of its
affairs and such proceedings shall remain undismissed or unstayed
and in effect for a period of sixty (60) consecutive days or such
court shall enter a decree or order granting the relief sought in
such proceeding; or

         (G)  the Company shall commence a voluntary case under any
applicable bankruptcy, insolvency or other similar law now or
hereafter in effect, shall consent to the entry of an order for
relief in an involuntary case under any such law, or shall
consent to the appointment of or taking possession by a receiver,
liquidator, assignee, trustee, custodian, sequestrator (or other
similar official) of the Company or for any substantial part of
its total assets, or shall make a general assignment for the
benefit of creditors, or shall fail generally to pay its debts as
they become due, or shall take any corporate action in
furtherance of any of the foregoing; or

         (H)  a judgment or order shall be entered against the Company by
any court, and (i) in the case of a judgment or order for the
payment of money, either (A) such judgment or order shall
continue undischarged and unstayed for a period of 10 days in
which the aggregate amount of all such judgments and orders
exceeds $500,000 or (B) enforcement proceedings shall have been
commenced upon such judgment or order and (ii) in the case of any
judgment or order for other than the payment of money, such
judgment or order could, in the reasonable judgment of the Bank,
together with all other such judgments or orders, have a
materially adverse effect on the Company; or

          (I)  (i) any Termination Event shall occur with respect to any
Benefit Plan, (ii) any Accumulated Funding Deficiency, whether or
not waived, shall exist with respect to any Benefit Plan, (iii)
any Person shall engage in any Prohibited Transaction involving
any Benefit Plan, (iv) the Company or any ERISA Affiliate shall
be in "default" (as defined in ERISA Section 4219(c)(5)) with
respect to payments owing to a Multiemployer Benefit Plan as a
result of the Company's or any ERISA Affiliate's complete or
partial withdrawal (as described in ERISA Section 4203 or 4208)
from such Multiemployer Benefit Plan, (v) the Company or any
ERISA Affiliate shall fail to pay when due an amount that is
payable by it to the PBGC or to a Benefit Plan under Title IV of
ERISA, or (vi) a proceeding shall be instituted by a fiduciary of
any Benefit Plan against the Company or any ERISA Affiliate to
enforce ERISA Section 515 and such proceeding shall not have been
dismissed within 30 days thereafter, except that no event or
condition referred to in clauses (i) through (vi) shall
constitute an Event of Default if it, together with all other
such events or conditions at the time existing, has not had, and
in the reasonable determination of the Bank will not have, a
materially adverse effect on the Company;

then,  and in any such event, the Bank upon notice to the Company
may  (a) declare the entire outstanding principal amount, if any,
of  the  Notes (if then issued), any and all accrued  and  unpaid
interest  thereon and any and all other amounts  payable  by  the
Company  to  the  Bank under this Agreement or the  Notes  to  be
forthwith  due  and  payable, whereupon  the  entire  outstanding
principal amount, if any, of the Notes, together with any and all
accrued  and unpaid interest thereon and any and all  other  such
amounts, shall become and be forthwith due and payable,  and  (b)
terminate the obligation of the Bank to make Loans, in each  case
without  presentment, demand, protest or further  notice  of  any
kind,  all  of which are hereby expressly waived by the  Company;
provided, however, that in the event of the entry of an order for
relief  with respect to the Company under the Federal  Bankruptcy
Code,  (a)  any  principal amount of the Notes then  outstanding,
together with any and all accrued and unpaid interest thereon and
any  and  all  such other amounts, shall thereupon  automatically
become  and be due and payable, and (b) the Bank's obligation  to
make  Loans shall thereupon automatically terminate, in each case
without  presentment, demand, protest or notice of any kind,  all
of which are hereby expressly waived by the Company.
                                
                          ARTICLE VIII
                          MISCELLANEOUS
     
     Section 8.01   Amendments and Waivers; Cumulative Remedies. No
delay  or  failure  of  the Bank or the holder  of  any  Note  in
exercising  any right, power or privilege hereunder shall  affect
such  right, power or privilege; nor shall any single or  partial
exercise thereof or any abandonment or discontinuance of steps to
enforce  such  a right, power or privilege preclude  any  further
exercise  thereof or of any other right, power or privilege.  The
rights and remedies of the Bank, of any other holder of any  Note
hereunder and of the Company are cumulative and not exclusive  of
any  rights  or remedies which any of them would otherwise  have.
Any  waiver, permit, consent or approval of any kind or character
(whether  involving  a breach, default, provision,  condition  or
term  hereof or otherwise) on the part of the Bank, of the holder
of  any Note, or of the Company under this Agreement or under any
Note  must  be  in  writing and shall be effective  only  in  the
specific instance and for the purpose for which given and only to
the  extent set forth specifically in such writing. No notice  or
demand given hereunder shall entitle the recipient thereof to any
other   or   further  notice  or  demand  in  similar  or   other
circumstances.

     Section 8.02   Survival of Representation and Warranties. All
representations, warranties, covenants and agreements of the
Company contained herein or made in writing in connection
herewith shall survive the execution and delivery of this
Agreement, the making of Loans hereunder and the issuance of the
Notes, provided that the survival of a representation or warranty
shall not constitute a restatement of such representation or
warranty after the Effective Date.

     Section 8.03   Supervening Illegality.  If, after any Loan Date,
as the result of (i) the adoption of any law, rule or regulation
by the United States of America or other Governmental Body, (ii)
any change in the existing laws, rules and regulations of the
United States of America or other Governmental Body, (iii) the
issuance of any order or decree by any Governmental Body, (iv)
any change in the interpretation or administration of any
applicable law, rule, regulation, order or decree by any
Governmental Body (including any central bank or similar agency)
charged with the interpretation or administration thereof, or (v)
compliance by the Bank with any request or directive (whether or
not having the force of law) of any Governmental Body, it shall
be unlawful or impossible for the Bank to maintain the Loans, or
either of them (after the Bank shall have used reasonable efforts
to avoid such result), the Bank shall so notify the Company and
the Bank may require the Company to prepay the entire principal
amount of, and all accrued and unpaid interest on, such Loan or
Loans, together with any amount payable pursuant to Section
3.06(C), by giving the Company at least thirty (30) business
days' prior written notice. If after the Effective Date and prior
to a Loan Date it shall become unlawful or impossible for the
Bank to make a Loan, the obligation to make such Loan shall
terminate forthwith.
 
     Section 8.04   No Reduction in Payments. All payments due to the
Bank hereunder, and all other terms, conditions, covenants and
agreements to be observed and performed by the Company hereunder,
shall be made, observed or performed by the Company without any
reduction or deduction whatsoever, including any, reduction or
deduction for any set-off, recoupment, counterclaim (whether
sounding in tort, contract or otherwise) or tax. The Bank has
submitted to the Company two duly completed and signed copies of
Form 4224 of the United States Internal Revenue Service relating
to all amounts to be received by such Bank pursuant to this
Agreement. The Bank shall, from time to time, submit to the
Company such additional duly completed and signed copies of such
forms (or such successor forms as shall be adopted from time to
time by the relevant United States taxing authorities) as may be
(i) requested in writing by the Company and (ii) appropriate
under then current United States law or regulations to avoid or
reduce United States withholding taxes on payments in respect of
all amounts to be received by the Bank pursuant to this
Agreement.

     Section 8.05   Change of Control Option.
          
          (A)  In the event that there shall occur any Change of Control
(as defined below) in respect of the Company, the Bank shall have
the  right,  at  its option exercisable at any  time  within  six
months  following the Change Date (as defined below), to  require
the  Company  to  purchase the Notes on  the  Purchase  Date  (as
defined below) at a purchase price that shall be equal to the sum
of  (i) the principal amount of the Notes then outstanding,  plus
(ii) any and all accrued and unpaid interest on the Notes to  the
Purchase Date plus (iii) the amount that would be payable by  the
Company under Section 3.06(C) in the case of a prepayment in full
of the Notes (the "Purchase Price").

          (B)  The Company shall give the Bank written notice of the
occurrence of a Change of Control within five Business Days
following the Change Date. No failure of the Company to give
notice of a Change of Control shall limit the right of the Bank
to require the Company to purchase the Note pursuant to this
Section 8.05.

          (C)  The Bank may exercise its option hereunder to require the
Company to purchase the Notes by delivering to the Company at any
time within six months after the Change Date (i) written notice
of such exercise specifying the Purchase Date and (ii) the Notes
duly endorsed. The Bank's commitment shall automatically
terminate immediately upon the Company's receipt of the Bank's
written notice of such exercise of its option under and in
accordance with this Section 8.05.

          (D)  In the event of the exercise by the Bank of its option under
this Section 8.05 in the manner provided herein, the Company
shall pay or cause to be paid to the Bank on the Purchase Date
the Purchase Price (determined in accordance with Subsection
8.05(A)) in immediately available funds.

          (E)  As used in this Section 8.05, the term:
               
               (i)  "Change Date" means the date on which any Change of Control
shall  be deemed to have occurred; provided, that, if the Company
shall fail to give timely notice of the occurrence of a Change of
Control  to  the Bank as provided in Subsection 8.05(B)  of  this
Section 8.05, for the purpose of determining the duration of  the
option of the Bank granted under this Section 8.05, "Change Date"
shall  mean  the  earlier of (i) the date on which  notice  of  a
Change  of  Control is duly given by the Company to the  Bank  or

               (ii)  the date on which the Bank obtains actual knowledge of  the
Change of Control.

               (ii) "Change of Control" means when, and shall be deemed to have
occurred at such time as, a "person" or "group" (within the
meaning of Sections 13(d) and 14(d)(2) of the Exchange Act)
becomes the "beneficial owner" (as defined in Rule 13d-3 under
the Exchange Act) of more than fifty percent (50%) of the then
outstanding Voting Stock of the Company; provided, that fifty
percent shall become seventy percent (70%) with respect to any
"employee benefit plan" (as defined in Section 3(3) of ERISA)
maintained by the Company or any Subsidiary of the Company or any
trust or funding vehicle maintained for or pursuant to such
"employee benefit plan".

               (iii)     "Purchase Date" means the date on which the Company
shall purchase the Note from the Bank pursuant to the exercise by
the Bank of its option under this Section 8.05 pursuant to a
notice given to the Company in accordance with Subsection 8.05(C)
of this Section 8.05, which date shall be a business day not less
than 90 nor more than 120 days after the date the Bank gives the
Company written notice of such exercise.

               (iv) "Voting Stock" shall mean capital stock of the Company of
any class or classes (however designated) the holders of which
are ordinarily, in the absence of contingencies, entitled to vote
for the election of the Board of Directors of the Company, it
being understood that, at the Effective Date, the Common Stock,
Classes B and C $100 par value, of the Company are the only
outstanding classes of capital stock of the Company that
constitute "Voting Stock".
     
     Section 8.06   Stamp Taxes. The Company agrees to pay, and to
save  the  Bank  harmless  from all  liability  for,  any  stamp,
transfer,  documentary or similar taxes, assessments  or  charges
(herein  "Stamp  Taxes"),  and any  penalties  or  interest  with
respect  thereto,  which may be assessed,  levied,  collected  or
imposed,  or  otherwise become payable, in  connection  with  the
execution and delivery of this Agreement or the Note.

     Section 8.07   Notices. Any notice, statement, request or demand
required or permitted hereunder to be in writing may be given by
telex, cable or electronic communication means. All notices,
statements, requests and demands given to or made upon either
party hereto in accordance with the provisions of this Agreement
shall be deemed to have been given or made in the case of
telephonic notice (to the extent expressly permitted hereunder)
when made, or in the case of any other type of notice, when
actually received, if to the Company, to it at
          
          National Consumer Cooperative Bank
          1401 Eye Street, N.W. - Suite 700
          Washington, D.C. 20005
          Attention: William E. Seas
          Telecopy: (202) 336-7803
          
          and:
          
          Shea & Gardner
          1800 Massachusetts Avenue, N.W.
          Washington, D.C. 20036
          Attention: Martin J. Flynn, Esq.
          Telecopy: 202-828-2195
          
          and if to the Bank, to it at:
          
          Comerica Bank
          One Detroit Center
          500 Woodward Avenue
          Detroit, Michigan 48226
          Attention: Dan Roman
          Telecopy: (313) 222-3330

or  such  other address for notice as either party may  designate
for  itself in a notice to the other party, except in cases where
it  is  expressly  provided herein that such  notice,  statement,
request  or demand shall not be effective until received  by  the
party to whom it is addressed.
     
     Section 8.08   Governing Law. This Agreement and the Notes shall
be deemed to be contracts under the laws of the State of Michigan
and  for  all  purposes shall be governed  by  and  construed  in
accordance with the laws of said state.
Section 8.09   Successors and Assigns.
          
          (A)  This Agreement shall be binding upon and inure to the
benefit  of  and be enforceable by the respective successors  and
assigns of the parties hereto, provided that the Company may  not
assign  or  transfer  any of its interest hereunder  without  the
prior written consent of the Bank.

           (B)  The Bank may make, carry or transfer any Loan at, to or for
the account of, any of its branch offices or the offices of any
of its Affiliates.

           (C)  The Bank may assign its rights and delegate its obligations
under this Agreement; provided that any such assignment or
delegation (other than the pledge of the Note to the Federal
Reserve Bank) may be made only with the prior written consent of
the Company, which consent shall not be unreasonably withheld or
delayed. The Bank may sell participations in all or any part of
the Loans made by it or its commitment or any other interest
herein or in the Notes to another bank or other entity. In the
case of an assignment, upon notice thereof by the Bank to the
Company, the assignee shall have, to the extent of such
assignment (unless otherwise provided thereby), the same rights
and benefits as it would have if it were the Bank hereunder and
the holder of the Notes, and, if the assignee has expressly
assumed, for the benefit of the Company, the Bank's obligations
hereunder, the Bank shall be relieved of its obligations
hereunder to the extent of such assignment and assumption. In the
case of a participation, the participant shall not have any
rights under this Agreement or the Notes or any other document
delivered in connection herewith (the participant's rights
against the Bank in respect of such participation to be those set
forth in the agreement executed by the Bank in favor of the
participant relating thereto) and all amounts payable by the
Company shall be determined as if the Bank had not sold such
participation.
     
     Section 8.10   Maximum Rate of Interest Permitted by Law. Nothing
in  this Agreement shall require the Company to pay interest  for
the  account  of  the Bank at a rate exceeding the  maximum  rate
permitted  by  applicable law to be charged or  received  by  the
Bank,  it being understood that neither this Section nor  Section
8.08  is  intended to make the criminal laws of any  jurisdiction
applicable  in  circumstances in which they would  not  otherwise
apply.  If the rate of interest specified herein or in the  Notes
would  otherwise  exceed  the maximum rate  so  permitted  to  be
charged  or  received  with respect to  any  Note,  the  rate  of
interest required to be paid for the account of the Bank shall be
automatically reduced to such maximum rate.

     Section 8.11   Expenses; Indemnification.
          
          (A)  The Company shall save the Bank harmless against all
reasonable out-of-pocket expenses (including attorneys' fees  and
expenses)  of  the  Bank  and  shall  indemnify  the  Bank,   its
Affiliates,   officers,   employees  and   agents   ("Indemnified
Persons") against the costs of preparing this Agreement  and  the
Notes,  all  costs,  expenses,  losses  and  damages  arising  in
connection  with  this  Agreement or the  Notes,  including  with
respect to any Credit Agreement Related Claim. The obligation  of
the Company under this paragraph shall survive the payment of the
Notes.

          (B)  All amounts payable by the Company under Section 8.11(A)
shall be immediately due upon written request by the Bank for the
payment thereof.
     
     Section 8.12   Set-Off; Suspension of Payment and Performance.
The  Bank  is hereby authorized by the Company, at any  time  and
from  time  to  time,  without notice, (a) during  any  Event  of
Default, to set off against, and to appropriate and apply to  the
payment  of, the liabilities of the Company under this  Agreement
and  the Notes (whether matured or unmatured, fixed or contingent
or  liquidated or unliquidated) any and all liabilities owing  by
the Bank or any of its Affiliates to the Company (whether payable
in  Dollars  or any other currency, whether matured or  unmatured
and,  in  the  case  of  liabilities that are  deposits,  whether
general  or  special,  time or demand and however  evidenced  and
whether  maintained  at  a  branch or office  located  within  or
without  the United States) and (b) during any Event of  Default,
to  suspend the payment and performance of such liabilities owing
by  such Person or its Affiliates and, in the case of liabilities
that are deposits, to return as unpaid for insufficient funds any
and all checks and other items drawn against such deposits.

     Section 8.13   Judicial Proceedings: Waiver of Jury Trial. Any
judicial proceeding brought against the Company with respect to
any Credit Agreement Related Claim may be brought in any court of
competent jurisdiction whose territorial jurisdiction includes
the Eastern District of Michigan, and, by execution and delivery
of this Agreement, the Company (a) accepts, generally and
unconditionally, the nonexclusive jurisdiction of such courts and
any related appellate court and irrevocably agrees to be bound by
any judgment rendered thereby in connection with any Credit
Agreement Related Claim and (b) irrevocably waives any objection
it may now or hereafter have as to the venue of any such
proceeding brought in such a court or that such a court is an
inconvenient forum. The Company hereby waives personal service of
process and consents that service of process upon it may be made
by certified or registered mail, return receipt requested, at its
address specified or determined in accordance with the provisions
of Section 8.07, and service so made shall be deemed complete on
the third Business Day after such service is deposited in the
mail. Nothing herein shall affect the right of the Bank or any
other Indemnified Person to serve process in any other manner
permitted by law or shall limit the right of the Bank or any
other Indemnified Person to bring proceedings against the Company
in the courts of any other jurisdiction. Any judicial proceeding
by the Company against the Bank involving any Credit Agreement
Related Claim shall be brought only in a court located in the
State of Michigan. THE COMPANY AND THE BANK HEREBY WAIVE TRIAL BY
JURY IN ANY JUDICIAL PROCEEDING TO WHICH THEY ARE BOTH PARTIES
INVOLVING ANY CREDIT AGREEMENT RELATED CLAIM.

     Section 8.14   LIMITATION OF LIABILITY. NEITHER THE BANK NOR ANY
OTHER INDEMNIFIED PERSON SHALL HAVE ANY LIABILITY WITH RESPECT
TO, AND THE COMPANY HEREBY WAIVES, RELEASES AND AGREES NOT TO SUE
FOR, ANY SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES SUFFERED OR
ALLEGED BY THE COMPANY OR THE BANK IN CONNECTION WITH ANY CREDIT
AGREEMENT RELATED CLAIM.

     Section 8.15   Severability. The provisions of this Agreement are
severable, and if any clause or provision of this Agreement shall
be held invalid or unenforceable in whole or in part in any
jurisdiction, then such clause or provision shall, as to such
jurisdiction, be ineffective to the extent of such invalidity or
Unenforceability without in any manner affecting the validity or
enforceability of such clause or provision in any other
jurisdiction or the remaining provisions hereof in any
jurisdiction.

     Section 8.16   Counterparts. This Agreement may be executed in
any number of counterparts and by different parties hereto on
separate counterparts, each complete set of which, when so
executed and delivered by all parties, shall be an original, but
all such counterparts shall together constitute but one and the
same instrument.

     Section 8.17   Headings, Bold Type and Index. The section
headings, subsection headings, and bold type used herein and the
Index hereto have been inserted for convenience of reference only
and do not constitute matters to be considered in interpreting
this Agreement.
     
     IN  WITNESS  WHEREOF, the parties hereto, by their  officers
"hereunto duly authorized, have executed this Agreement as of the
day and year first above written.

NATIONAL CONSUMER
  COOPERATIVE BANK                 COMERICA BANK


By:                                By:

Its:                               Its:




                           EXHIBIT "A"
                     FORM OF PROMISSORY NOTE
                                
                         PROMISSORY NOTE

U.S.      $20,000,000                                      Dated:

     
     FOR  VALUE  RECEIVED,  the  undersigned,  National  Consumer
Cooperative Bank, a corporation organized under the laws  of  the
United States (the "Company"),hereby promises to pay to the order
of  Comerica  Bank  (the "Bank") the principal amount  of  TWENTY
MILLION UNITED STATES DOLLARS ($20,000,000) on the Maturity Date.
     
     The  Company  promises to pay interest from the date  hereof
until  the  Maturity  Date  on  the  principal  amount  of   this
Promissory  Note from time to time outstanding at the  per  annum
interest    rate   of   ______________________________    PERCENT
(__________%),  payable on each Interest Payment Date.   Interest
shall  be  computed on the basis of a year of 360 days consisting
of  12 months of 30 days each and, in the case of a portion of  a
month,  for  the actual number of days (including the  first  and
excluding  the  last)  elapsed.  Any  principal  amount  of  this
Promissory Note which is not paid on the Maturity Date shall bear
interest  from the Maturity Date and until paid in  full  at  the
Default  Rate.  In no event shall the rate of interest  borne  by
this  Promissory  Note at any time exceed  the  maximum  rate  of
interest permitted at that time under applicable law.
     
     Payments  of  the principal amount of and interest  on  this
Promissory  note  shall be made in lawful  money  of  the  United
States  of  America to the Bank at 500 Woodward Avenue,  Detroit,
Michigan  or at such other place as the holder of this  Note  may
designate in writing to the Company.
     
     This  Promissory Note is a Note referred to in the Term Loan
Agreement,   dated   December  _____,  1998   (the   "Term   Loan
Agreement"),  between the Bank and the Company.   The  Term  Loan
Agreement,  among other things, contains provisions for  optional
prepayments  on account of the principal of this Promissory  Note
by  the  Company  and for acceleration of the  maturity  of  this
Promissory  note upon the terms and conditions therein specified.
Capitalized terms used (but not defined) in this Promissory  Note
shall have the meanings given to them in the Term Loan Agreement.
                         
                         NATIONAL CONSUMER COOPERATIVE BANK
                         
                         
                         By:_____________________________________
                         
                         Its:____________________________________



                      SCHEDULE OF INTEREST
          
          
          This  Schedule  of Interest attached  to  the
          Promissory   Note  dated  __________________,
          199___ of NATIONAL CONSUMER COOPERATIVE BANK,
          payable  to the order of COMERICA  BANK,  and
          is,  by  specific reference, incorporated  in
          and made a part of the Promissory Note.
          
                                
          ============================================

  Interest                          Payment of      
 First  Last      Principal         Interest         Notation
 Day    Day      Outstanding      Amount  Date        Made By

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________

_________________________________________________________________



                           EXHIBIT "B"
                    PURSUANT TO SECTION 6.02
              OF TERM LOAN AGREEMENT BY AND BETWEEN
               NATIONAL CONSUMER COOPERATIVE BANK
                               AND
                          COMERICA BANK
       __________________________________________________
                                
                  PERMITTED SECURITY INTERESTS,
                     LIENS AND ENCUMBRANCES
       __________________________________________________


NCB  Savings Bank, FSB, ("NCBSB") has under pledge to the Federal
Home  Loan Bank of Cincinnati (FHLBC) its mortgage loan portfolio
under  a  Blanket  Agreement for Advances and Security  Agreement
which allows a blanket lien to secure borrowings from FHLBC.

Each  of  the Company and NCB Capital sells mortgage loans,  ESOP
loans  and other loans from its portfolio in the ordinary  course
of  business, structured either as an Asset Securitization  or  a
sale  of  whole  loans.   The  SPV or other  purchaser  typically
provides  for  an  alternative  security  interest  and  files  a
financing  statement  covering such loans  in  order  to  protect
itself against a subsequent determination that such sale was  not
a sale but rather a loan.

Note:

1    Need to discuss whether this should be updated.

2     Note  that  these  step-ups run from 1993.  Should  opening
number and step-up date be adjusted?





                                                  EXECUTION COPY

                       TERM LOAN AGREEMENT


          THIS TERM LOAN AGREEMENT (this "Agreement") is made and entered into
as of the 5th day of November, 1998, by and among NATIONAL CONSUMER COOPERATIVE
BANK, a banking corporation organized under the laws of the United States that
does business as the National Cooperative Bank (hereinafter referred to as the
"Company"), GREENWICH FUNDING CORPORATION,  a Delaware corporation ("GFC"), and
CREDIT SUISSE FIRST BOSTON, a banking company organized and existing under the
laws of Switzerland, acting by and through its New York Branch (hereinafter
referred to as "CSFB").

          IN CONSIDERATION of the mutual covenants and agreements herein
contained, the parties hereby agree as follows:

                            ARTICLE 1

                  DEFINITIONS AND ACCOUNTING TERMS

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

               "Affiliate" means, as to any Person, any other Person which
     directly or indirectly controls, or is under common control with, or is
     controlled by, such Person.  As used in this definition, "control"
     (including, with its correlative meanings, "controlled by" and "under
     common control with") shall mean possession, directly or indirectly, of
     power to direct or cause the direction of management or policies (whether
     through ownership of securities or partnership or other ownership
     interests, by contract or otherwise); provided that, in any event:  (i)
     any Person which owns directly or indirectly securities having 5% or more
     of the ordinary voting power for the election of directors or other
     governing body of a corporation or 5% or more of the partnership or other
     ownership interests of any other Person (other than as a limited partner
     of such other Person) will be deemed to control such corporation or other
     Person; and (ii) each director and officer of the Company shall be deemed
     to be an Affiliate of the Company.

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

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

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

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

               "Business Day" means any day on which commercial banks are open
     for business (and not required or authorized by law to close) in New York,
     New York.

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

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

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

               "Class B1 Common Stock" means the series of Class B stock
     comprising Class B stock purchased for cash after June 28, 1984.

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

               "Consolidated Adjusted Net Income" means, for any fiscal period
     of the Company, net earnings or net loss (determined on a consolidated
     basis) of the Company and its Subsidiaries after income taxes for such
     period, but excluding from the determination of such earnings the
     following items (together with the income tax effect, if any, applicable
     thereto):  (i) the proceeds of any life insurance policy; (ii) any gain or
     loss arising from the sale of capital assets; (iii) any gain arising from
     any reappraisal, revaluation or write-up of assets; (iv) any gain arising
     from transactions of a non-recurring or non-operating and material nature
     or arising from sales or other dispositions relating to the discontinuance
     of operations; (v) earnings of any Subsidiary accrued prior to the date it
     became a Subsidiary; (vi) earnings of any corporation, substantially all
     the assets of which have been acquired in any manner, realized by such
     other corporation prior to the date of such acquisition; (vii) net
     earnings of any business entity (other than a Subsidiary) in which the
     Company or any Subsidiary has an ownership interest unless such net
     earnings shall have actually been received by the Company or such
     Subsidiary in the form of cash distributions; (viii) any portion of the
     net earnings of any Subsidiary which for any  reason is unavailable for
     payment of dividends to the Company or any other Subsidiary; (ix) the
     earnings of any Person to which assets of the Company shall have been
     sold, transferred or disposed of, or into which the Company shall have
     merged, prior to the date of such transaction; (x) any gain arising from
     the acquisition of any securities of the Company or any of its
     Subsidiaries; and (xi) any amortization of deferred or other credit
     representing the excess of the equity in any Subsidiary at the date of
     acquisition thereof over the amount invested in such Subsidiary.

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

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

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

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

                         (ii)  treasury stock;

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

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

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

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

     If the Company or any of the Subsidiaries shall have any Investments
     outstanding at any time which are not permitted under this Agreement, such
     Investments shall be excluded from Consolidated Adjusted Net Worth.

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

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

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

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

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

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

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

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

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

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

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

               "Controlled Group" means all members of a controlled group of
     corporations and all trades or businesses (whether or not incorporated)
     under common control which, together with the Company, are treated as a
     single employer under Section 414(b), 414(c) or 414(m) of the Internal
     Revenue Code of 1986, as amended, and Section 4001(a)(2) of ERISA.

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

               "Debt Instrument" is defined in Section 9.5 hereof.

               "Default" means an event which with notice or lapse of time or
     both would constitute an Event of Default.

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

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

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

               "Effective Date" means  November 5, 1998.

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

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

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

               "Event of Default" is defined in Article 9 of this Agreement.

               "Exchange Act" means the Securities Exchange Act of 1934, as
     amended.

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

               "Financial Statements" means the consolidated statements of
     financial condition of the Company and its Subsidiaries as of December 31
     in the years 1994, 1995 and 1996 inclusive, and the related consolidated
     statements of income and cash flows and changes in members' equity for the
     fiscal years ended on such dates, in each case accompanied by reports
     thereon containing opinions without qualification, except as therein
     noted, by Deloitte & Touche, independent certified public accountants, and
     the consolidated balance sheet of the Company and its Subsidiaries as of
     September 30, 1997 and the related consolidated statements of income and
     cash flows and reconciliation of net income to net cash provided by
     operating activities for the nine (9) month period ended on such date.

               "Fleet Loan Agreement" means the Third Amended and Restated
     Loan Agreement dated as of May 28, 1997 among the Company, the Banks
     listed therein, and Fleet Bank, N.A., as Agent, as amended through the
     Effective Date.

               "GAAP" means generally accepted accounting principles in the
     United States of America as in effect on the date of this Agreement and
     applied on a basis consistent with the Financial Statements.

               "Governmental Body" shall mean any nation or government, any
     state or other political subdivision thereof and any entity exercising
     executive, legislative, judicial, regulatory or administrative functions
     of or pertaining to government.

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

               "Interest Payment Date" means the 25th day of February, May,
     August and November of each year, beginning February, 1999, or, if any
     such day is not a Business Day, the next succeeding Business Day.

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

               "IRS" means the Internal Revenue Service.

               "Lender" is defined in Section 2.1. 

               "Lending Office" or  "Lending Office of the Lender" means Credit
     Suisse First Boston, (New York Branch), Eleven Madison Avenue, New York,
     New York 10010, or such other office or offices situated in the United
     States of America as the Lender may from time to time designate to the
     Company by written notice.

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

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

               "Loan Date" means November 9, 1998.

               "Maturity Date" is defined in Section 2.2.

               "Moody's" means Moody's Investors Services, Inc. 

               "NCB Capital" means NCB Capital Corporation, a Delaware
     corporation formerly named NCB Mortgage Corporation.

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

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

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

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

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

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

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

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

               "Notice of Borrowing" means any notice given to GFC and CSFB
     by the Company pursuant to and in accordance with Section 4.1 of this
     Agreement.

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

               "PBGC" means the Pension Benefit Guaranty Corporation.

               "Permitted Liens" means (i) pledges or deposits by Company
     under workman's compensation laws, unemployment insurance laws, social
     security laws, or similar legislation, or good faith deposits in
     connection with bids, tenders, contracts (other than for the payment of
     Indebtedness of the Company), or leases to which the Company is a party,
     or deposits to secure public or statutory obligations of the Company or
     deposits of cash or U.S. government Bonds to secure surety, appeal,
     performance or other similar bonds to which the Company is a party, or
     deposits as security for contested taxes or import duties or for the
     payment of rent; (ii) Liens imposed by law, such as carriers',
     warehousemen, materialmen's and mechanics' liens, or Liens arising out of
     judgments or awards against the Company with respect to which the Company
     at the time shall currently by prosecuting an appeal or proceedings for
     review; (iii) Liens for taxes not yet subject to penalties for non-payment
     and Liens for taxes the payment of which is being contested as permitted
     by Section 7.6 hereof; and (iv) Liens incidental to the conduct of the
     business of the Company or to the ownership of its property which were not
     incurred in connection with Indebtedness of the Company, all of which
     Liens do not in the aggregate materially detract from the value of the
     properties to which they relate or materially impair their use in the
     operation of the business of the Company.

               "Person" means an individual, a corporation, a partnership, a
     joint venture, a trust or unincorporated organization, a joint stock
     company or other similar organization, a government or any political
     subdivision thereof, a court, or any other legal entity, whether acting in
     an individual, fiduciary or other capacity.

               "Plan" means at any time an employee pension benefit plan which
     is covered by Title IV of ERISA or subject to the minimum funding
     standards under Section 412 of the Code and is either (i) maintained by
     the Company or any member of the Controlled Group for employees of the
     Company, or by the Company for any other member of such Controlled Group
     or (ii) maintained pursuant to a collective bargaining agreement or any
     other arrangement under which more than one employer makes contributions
     and to which the Company or any member of the Controlled Group is then
     making or accruing an obligation to make contributions or has within the
     preceding five plan years made contributions.

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

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

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

                    (b)  Cash on hand and in banks; and

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

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

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

               "Restricted Guarantees" at any time means all "guarantees" (as
     defined in Section 8.3 hereof) by the Company of obligations of others
     that constitute sum certain obligations at the time such guarantees are
     incurred.

               "Retained Earnings" means the consolidated retained earnings
     account (whether allocated or unallocated) of the Company and its
     Subsidiaries determined as of any date in accordance with GAAP consistent
     with those applied in the preparation of the Company's consolidated
     statement of financial condition for the fiscal year ended December 31,
     1996.

               "S&P" means Standard & Poor's Ratings Services. 

               "Securities Act" means the Securities Act of 1933, as amended.

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

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

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

               "Senior Notes" means the Senior Notes issued by the Company in
     the aggregate principal amount of  $110,000,000 under the terms and
     conditions of the Senior Note Agreements. 

               "Senior Note Agreements" means collectively, (i) Note Purchase
     Agreement dated as of December 16, 1994, as amended December 5 and
     December 10, 1996 in respect of the Company's 8.84% Series A Senior Notes
     due March 31, 2000, 8.85% Series B Senior Notes due March 31, 2000 and
     7.96% Series C Senior Notes due March 31, 2000; (ii) Master Shelf
     Agreement dated as of December 30, 1994, as amended December 6, 1996, in
     respect to up to $50,000,000 of Senior Notes, pursuant to which there were
     issued $30,000,000 in 7.15% Senior Notes due September 29, 2001; (iii)
     Senior Note Agreements dated December 15, 1995, as amended December 6,
     1996, in respect of the Company's 6.60% Series D Senior Notes due December
     31, 2002, and 6.59% Series E Senior Notes due December 31, 2002; and (iv)
     Master Shelf Agreement dated as of June 30, 1997, in respect to up to
     $30,000,000 of Senior Notes pursuant to which there were issued
     $10,000,000 in 6.94% Senior Notes due July 14, 2003 and $20,000,000 in
     6.22% Senior Notes due February 3, 2004..

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

               "Subsidiary" means with respect to any Person, any corporation,
     partnership or joint venture whether now existing or hereafter organized
     or acquired:  (i) in the case of a corporation, of which a majority of the
     securities having ordinary voting power for the election of directors
     (other than securities having such power only by reason of the happening
     of a contingency) are at the time owned by such Person and/or one or more
     Subsidiaries of such Person or (ii) in the case of partnership or joint
     venture in which such Person is a general partner or joint venturer or of
     which a majority of the partnership or other ownership interests are at
     the time owned by such Person and/or one or more of its Subsidiaries.

          Section 1.2    Accounting Terms.  Any accounting terms used in this
Agreement which are not specifically defined shall have the meanings customarily
given to them in accordance with GAAP, except that references in Article 6 to
GAAP shall be deemed to refer to such principles as in effect on the date of the
financial statements delivered pursuant thereto.

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

                            ARTICLE 2

                      GENERAL LOAN PROVISION
                                 
          Section 2.1    The Loan.  Subject to the terms and conditions of this
Agreement, on the Loan Date, GFC may, in its discretion, make a loan to the
Company or, if GFC does not make such loan, CSFB shall make a loan to the
Company, and in either case the Company shall borrow from GFC or CSFB, as the
case may be (the party making such loan, the "Lender"), the aggregate principal
amount of TWENTY MILLION UNITED STATES DOLLARS ($20,000,000) (the "Loan").

          Section 2.2    Term of Loan.  The entire principal amount of the Loan
shall be due and payable on February 10, 2002 (the "Maturity Date").

          Section 2.3    Proceeds of Loan.  The Lender shall, upon the Company's
satisfaction of the conditions specified in Article 4 of this Agreement, make 
the entire principal amount of the Loan available to the Company before 12:00 
Noon (New York City time) on the Loan Date in Dollars in immediately 
available funds at the bank (and for credit to the account of the Company at 
such bank designated by the Company) specified by the Company in the Notice 
of Borrowing.

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

                            ARTICLE 3
                                 
                      INTEREST AND REPAYMENT
                                 
          Section 3.1    Interest on the Loan.  The Loan shall bear interest at
the rate of 5.68% per annum on the principal amount of the Loan from time to 
time outstanding until the entire principal amount of the Loan shall have 
been repaid.

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

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

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

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

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

          Section 3.4    Payment and Computations.

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

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

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

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

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

          Section 3.6    Optional Prepayments: Certain Early Repayments.

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

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

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

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

                            ARTICLE 4

CONDITIONS PRECEDENT TO THE LOAN 
                                 
          Section 4.1    Delivery on or Prior to Loan Date.  The obligation of 
GFC or CSFB to make the Loan to the Company hereunder is subject to the 
condition precedent that the applicable Lender shall have received an 
irrevocable Notice of Borrowing from the Company on the Business Day prior to 
the requested Loan Date that specifies the Loan Date (which shall be a Business 
Day) and confirms that the amount of the Loan shall be $20,000,000; and such 
obligation is subject to the further condition precedent that the applicable 
Lender shall have received from the Company on or prior to the Loan Date the 
following instruments, each dated as of the Loan Date:

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

               (b)  An opinion of counsel to the Company in form and
     substance satisfactory to the applicable Lender;

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

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

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

               (f)  A certified copy of each Senior Note Agreement, the
     Fleet Loan Agreement and other agreement evidencing Indebtedness of the
     Company for borrowed money in effect as of the Loan Date, provided that
     the Company shall not be required to deliver a copy of any such document
     if it has previously delivered a certified copy of such document to the
     Lender.

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

               (a)  The representations and warranties of the Company
     contained in Article 5 are correct as of the Loan Date as though made on
     and as of the Loan Date;

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

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

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

                            ARTICLE 5

                  REPRESENTATION AND WARRANTIES
                                 
     The Company hereby represents and warrants to GFC and CSFB that:

          Section 5.1    Organization.

               (a)  Each of the Company and its Subsidiaries is duly
     organized and validly existing under the laws of its jurisdiction of
     organization and has the power to own its assets and to transact the
     business in which it is presently engaged and in which it proposes to be
     engaged.  Schedule 3.1 annexed to the Fleet Loan Agreement accurately and
     completely lists the jurisdiction of incorporation of the Company and its
     Subsidiaries, and the authorized and outstanding shares of common stock of
     the Company and its Subsidiaries, except for the name change of NCB
     Capital as contemplated in Schedule 3.13.5.  All of the shares which are
     issued and outstanding have been duly and validly issued and are fully
     paid and nonassessable.  Except as set forth on such Schedule 3.1, there
     are not outstanding any warrants, options, contracts or commitments of any
     kind entitling any Person to purchase or otherwise acquire any shares of
     capital stock of the Company or its Subsidiaries nor are there outstanding
     any securities which are convertible into or exchangeable for any shares
     of capital stock of the Company or any of its Subsidiaries.  Except as set
     forth on such Schedule 3.1, neither the Company nor any of its
     Subsidiaries has any Subsidiary.

               (b)  There are no jurisdictions other than as set forth on
     Schedule 3.1 annexed to the Fleet Loan Agreement in which the character of
     the properties owned or proposed to be owned by the Company or any of its
     Subsidiaries or in which the transaction of the business of the Company or
     any of its Subsidiaries as now conducted or as proposed to be conducted
     requires or will require the Company or any of its Subsidiaries to qualify
     to do business and as to which failure so to qualify could have a material
     adverse effect on the business, operations, financial condition or
     properties of the Company and its Subsidiaries, taken as a whole.

          Section 5.2    Power, Authority and Consents.  (i)  The Company has 
the power to execute, deliver and perform the Loan Documents to be executed 
by it; (ii) the Company has the power to borrow hereunder and has taken all 
necessary action to authorize the borrowing hereunder on the terms and 
conditions of this Agreement, and (iii) the Company has taken all necessary 
action, corporate or otherwise, to authorize the execution, delivery and 
performance of this Agreement and the Note (the "Loan Documents").  No 
consent or approval of any Person (including, without limitation, any 
stockholder of the Company), no consent or approval of any landlord or 
mortgagee, no waiver of any Lien or right of distraint or other similar right
and no consent, license, approval, authorization or declaration of any 
governmental authority, bureau or agency, is or will be required in 
connection with the execution, delivery or performance by the
Company, or the validity or enforcement of, the Loan Documents, or if 
required each of which has been duly and validly obtained on or prior to the 
date hereof and is now in full force and effect.

          Section 5.3    No Violation of Law or Agreements.  The execution and
delivery by the Company of each Loan Document and performance by it hereunder
and thereunder, will not violate any provision of law and will not conflict 
with or result in a breach of any order, writ, injunction, ordinance, 
resolution, decree, or other similar document or instrument of any court or 
governmental authority, bureau or agency, domestic or foreign, or any charter 
or by-laws of the Company or create (with or without the giving of notice or 
lapse of time, or both) a default under or breach of any agreement, bond, note 
or indenture to which the Company is a party, or by which the Company is 
bound or any of its properties or assets is affected, or result in the 
imposition of any Lien of any nature whatsoever upon any of the properties or
assets owned by or used in connection with the business of the Company.

          Section 5.4    Due Execution, Validity and Enforceability.  This
Agreement and each other Loan Document has been duly executed and delivered by
the Company and each constitutes the valid and legally binding obligation of the
Company, enforceable in accordance with its terms, except as such enforcement 
may be limited by applicable bankruptcy, insolvency, reorganization, 
moratorium, or other similar laws, now or hereafter in effect, relating to or 
affecting the enforcement of creditors' rights generally and except that the 
remedy of specific performance and other equitable remedies are subject to 
judicial discretion.

          Section 5.5    Properties.  All of the properties and assets owned by
the Company or any of its Subsidiaries are owned by each of them, respectively,
free and clear of any Lien of any nature whatsoever, except Permitted Liens and
as permitted by Schedule 3.5 annexed to the Fleet Loan Agreement.

          Section 5.6    Judgments, Actions and Proceedings.  Except as set 
forth on Schedule 3.6 annexed to the Fleet Loan Agreement, there are no 
outstanding judgments, actions or proceedings pending before any court or 
governmental authority, bureau or agency, with respect to the Company or any 
of its Subsidiaries or, to the best of the Company's knowledge, threatened 
against or affecting the Company or any of its Subsidiaries, involving, in 
the case of any court proceeding, a claim in excess of $250,000, nor, to the 
best of the Company's knowledge is there any reasonable basis for the 
institution of any such action or proceeding which is probable of assertion, 
nor are there any such actions or proceedings in which the Company or any of 
its Subsidiaries is a plaintiff or complainant.

          Section 5.7    No Defaults, Compliance With Laws.  Except as set forth
on Schedule 3.7 annexed to the Fleet Loan Agreement, neither the Company nor any
of its Subsidiaries is in material default under any agreement, ordinance,
resolution, decree, bond, note, indenture, order or judgment to which it is a
party or by which it is bound, or any other agreement or other instrument by
which any of the properties or assets owned by it or used in the conduct of its
business is affected, and each of the Company and its Subsidiaries has complied
and is in compliance in all material respects with all applicable laws,
ordinances and regulations non-compliance with which could have a material
adverse effect on the business, operations, financial condition or properties of
the Company or any of its Subsidiaries or on the ability of the Company or any
of its Subsidiaries to perform their respective obligations under the Loan
Documents.

          Section 5.8    Burdensome Documents.  Except as set forth on Schedule
3.8 annexed to the Fleet Loan Agreement, neither the Company nor its 
Subsidiaries is a party to or bound by, nor are any of its properties or 
assets affected by, any agreement, ordinance, resolution, decree, bond, note,
indenture, order or judgment which materially and adversely affects its 
business, assets or condition, financial or otherwise.

          Section 5.9    Financial Statements.  Each of the Financial Statements
is correct and complete and presents fairly the consolidated and consolidating
financial position of the Company and its Subsidiaries, as the case may be, as
at its date, and has been prepared in accordance with GAAP.  As of the Effective
Date, (a) neither the Company nor any of its Subsidiaries has any material
obligation, liability or commitment, direct or contingent, which is not 
reflected in the Financial Statements, and (b) there has been no material 
adverse change in the financial position or operations of the Company or any 
of its Subsidiaries since the date of the latest balance sheet included in 
the Financial Statements (the "Latest Balance Sheet").  The fiscal year of 
the Company is the twelve-month period ending on December 31 in each year.

          Section 5.10   Tax Returns.  The Company and each of its
Subsidiaries has filed all federal, state and local tax returns  required to be
filed by it and has not failed to pay any taxes, or interest and penalties
relating thereto, on or before the due dates thereof.  Except to the extent that
reserves therefor are reflected in the Financial Statements, (a) there are no
material federal, state or local tax liabilities of the Company and its
Subsidiaries due or to become due for any tax year ended on or prior to the date
of the Latest Balance Sheet relating to such entity, whether incurred in respect
of or measured by the income of such entity, which are not properly reflected in
the Latest Balance Sheet, and (b) there are no material claims pending or, to
the knowledge of the Company, proposed or threatened against the Company or 
any of its Subsidiaries for past federal, state or local taxes, except those, 
if any, as to which proper reserves are reflected in the Financial Statements.

          Section 5.11   Intangible Assets.  The Company and each of its
Subsidiaries possess all necessary patents, trademarks, trademark rights, trade
names, trade name rights and copyrights to conduct its business as now conducted
and as proposed to be conducted, without any conflict with the patents,
trademarks rights, trade names, trade name rights and copyrights of others.

          Section 5.12   Regulation U.  No part of the proceeds received by
the Company from the Loan will be used directly or indirectly for the purpose of
purchasing or carrying, or for payment in full or in part of Indebtedness which
was incurred for the purposes of purchasing or carrying, any margin stock as 
such term is defined in 221.3 of Regulation U of the Board of Governors of the
Federal Reserve System, 12 C.F.R., Chapter II, Part 221.

          Section 5.13   Name Changes.  Except as set forth on Schedule 3.13
annexed to the Fleet Loan Agreement, neither the Company nor any of its
Subsidiaries has within the six-year period immediately preceding the date of
this Agreement changed its name, been the surviving entity of a merger or
consolidation, or acquired all or substantially all of the assets of any Person.

          Section 5.14   Full Disclosure.  None of the Financial Statements,
nor any certificate, opinion, or any other statement made or furnished in 
writing to GFC or CSFB by or on behalf of the Company or any of its 
Subsidiaries in connection with this Agreement or the transactions contemplated 
herein, contains any untrue statement of a material fact, or omits to state a 
material fact necessary in order to make the statements contained therein or 
herein not misleading, as of the date such statement was made. There is no fact 
known to the Company which has, or would in the now foreseeable future have, a 
material adverse effect on the business, prospects or condition, financial or 
otherwise, of the Company or of any of its Subsidiaries, which fact has not 
been set forth herein, in the Financial Statements, or any certificate, 
opinion, or other written statement so made or furnished to GFC and CSFB.

          Section 5.15   Employee Grievances.  Except as set forth on
Schedule 3.15 annexed to the Fleet Loan Agreement, there are no actions or
proceedings pending or, to the best of the knowledge of the Company, threatened
against the Company or any of its Subsidiaries by or on behalf of, or with, its
employees, other than employee grievances arising in the ordinary course of
business which are not, in the aggregate, material.

          Section 5.16   Condition of Assets.  All of the assets and
properties of the Company and its Subsidiaries which are reasonably necessary 
for the operation of its business are in good working condition, ordinary 
wear and tear excepted, and are able to serve the function for which they are 
currently being used.

          Section 5.17   ERISA.

               (a)  Except as set forth on Schedule 3.17 annexed to the
     Fleet Loan Agreement, neither the Company nor any of its Subsidiaries have
     and has ever had, any Plan in connection with which there could arise a
     direct or contingent liability of the Company or any of its Subsidiaries
     to the PBGC, Department of Labor or the IRS.  Neither the Company nor any
     of its Subsidiaries is a participating employer (i) in any Plan under
     which more than one employer makes contributions as described in Sections
     4063 and 4064 of ERISA, or (ii) in a multiemployer plan as defined in
     Section 4001(a)(3) of ERISA.

               (b)  All references to the Company or its Subsidiaries in
     this Section 5.17 or in any other Section of this Agreement relating to
     ERISA, shall be deemed to refer to the Company and its Subsidiaries and
     all other entities which are, together with the Company, part of a
     Controlled Group.

                            ARTICLE 6
 
DELIVERY OF FINANCIAL REPORTS, DOCUMENTS AND OTHER INFORMATION

          Prior to the Loan Date and thereafter until payment in full of the
Note and full and complete performance of all of its other obligations arising
hereunder, the Company shall deliver to the Lender:

          Section 6.1    Annual Financial Statements.  Annually, as soon as
available, but in any event within 90 days after the last day of each of its
fiscal years, consolidated and consolidating statements of financial condition,
income and cash flows, a reconciliation of net income and net cash provided by
operating activities and consolidated statements of changes in members' equity
of the Company and its Subsidiaries, and a consolidated balance sheet of the
Company as at such last day of the fiscal year, and the related consolidated
statements of income and retained earnings and cash flows of the Company for 
such fiscal year, each prepared in accordance with GAAP consistently applied, in
reasonable detail, and, as to the consolidated statements of the Company and its
Subsidiaries and the statements of the Company, certified without qualification
by independent certified public accountants satisfactory to the Lender, or
certified, as to the consolidating statements, by the chief financial officer of
the Company, as fairly presenting the financial positions and the results of
operations of the Company and its Subsidiaries, as at and for the year ending on
its date and as having been prepared in accordance with GAAP.

          Section 6.2    Quarterly Financial Statements.  As soon as available,
but in any event within 45 days after the end of the Company's first three 
fiscal quarterly periods, consolidated and consolidating statements of financial
condition, income and cash flows, a reconciliation of net income and net cash
provided by operating activities and consolidated statements of changes in
members' equity of the Company and its Subsidiaries and a consolidated balance
sheet of the Company as of the last day of such quarter, and statements of 
income and retained earnings and cash flows for the Company for such quarter, 
and comparative figures for the corresponding period of the immediately 
preceding fiscal year, all in reasonable detail, each such statement to be 
certified in a certificate of the president or chief financial officer of the 
Company as fairly presenting the financial position and the results of 
operations of the Company and its Subsidiaries as at its date and for such 
quarter and as having been prepared in accordance with GAAP (subject to 
year-end audit adjustments).

          Section 6.3    Other Information.  Promptly after a written request
therefor, such other financial data or information evidencing compliance  with
the requirements of this Agreement, as the Lender may reasonably request from
time to time.

          Section 6.4    No Default Certificate.  At the same time as it 
delivers the financial statements required under the provisions of 
Section 6.1 and 6.2, a certificate of the president or chief executive officer 
or chief financial officer of the Company to the effect that no Event of Default
hereunder and that no default under any other agreement to which the Company 
or any of its Subsidiaries is a party or by which it is bound, or by which, to 
the best of the knowledge of the Company and any of its Subsidiaries, any of 
its properties or assets, taken as a whole, may be materially affected, and 
no event which, with the giving of notice or the lapse of time, or both, would 
constitute such an Event of Default or default, exists, or, if such cannot be so
certified, specifying in reasonable detail the exceptions, if any, to such 
statement. Such certificate shall be accompanied by a detailed calculation 
indicating compliance with the covenants contained in Section 7.9 hereof.

          Section 6.5    Certificate of Accountants.  At the same time as it
delivers the financial statements required under the provisions of Section 6.1,
a certificate of the independent certified public accountants of the Company and
its Subsidiaries, specifically addressed to the Company and its Subsidiaries and
to the Lender, to the effect that during the course of their audit of the
operations of the Company and its Subsidiaries and its condition as of the end
of the fiscal year, nothing has come to their attention which would indicate 
that an Event of Default or Default hereunder has occurred or that there was any
violation of the covenants of the Company or any of its Subsidiaries contained
in Section 7.9 or Article 8 of this Agreement, or, if such cannot be so
certified, specifying in reasonable detail the exceptions, if any, to such
statement.

          Section 6.6    Copies of Documents.  Promptly upon their becoming
available, copies of any (a) financial statements, projections, non-routine
reports, notices (other than routine correspondence), requests for waivers and
proxy statements, in each case, delivered by the Company to any lending
institution other than the Lender; (b) correspondence or notices received by the
Company from any federal, state or local governmental authority which regulates
the operations of the Company, relating to an actual or threatened change or
development which would be materially adverse to the Company; (c) registration
statements and any amendments and supplements thereto, and any regular and
periodic reports, if any, filed by the Company with any securities exchange or
with the Securities and Exchange Commission or any governmental authority
succeeding to any or all of the functions of the said Commission; and (d) 
letters of comment or correspondence sent to the Company by any such 
securities exchange or such Commission in relation to the Company and its 
affairs.

          Section 6.7    Notices of Defaults.

               (a)  Promptly, notice of the occurrence of any event which
     constitutes, or with notice to it or lapse of time, or both, would
     constitute, an Event of Default hereunder, or would constitute or cause a
     material adverse change in the condition, financial or otherwise, or the
     operations of the Company.

               (b)  Promptly, notice of the occurrence of any event which
     constitutes or with notice or lapse of time, or both would constitute, an
     event of default by the Company under any material agreement of the
     Company, or would constitute or cause a material adverse change in the
     condition, financial or otherwise, or the operation of the Company.

          Section 6.8    ERISA Notices.

               (a)  Concurrently with such filing, a copy of each Form 5500
     which is filed with respect to each Plan with the IRS; and

               (b)  Promptly, upon their becoming available, copies of:  (i)
     all correspondence with the PBGC, the Secretary of Labor or any
     representative of the IRS with respect to any Plan, relating to an actual
     or threatened change or development which would be materially adverse to
     the Company; (ii) copies of all actuarial valuations received by the
     Company with respect to any Plan; and (iii) copies of any notices of Plan
     termination filed by any Plan Administrator (as those terms are used in
     ERISA) with the PBGC and of any notices from PBGC to the Company with
     respect to the intent of the PBGC to institute involuntary termination
     proceedings.
 
                            ARTICLE 7

                      AFFIRMATIVE COVENANTS

          Prior to the Loan Date and thereafter until payment in full of the
Note and full and complete performance of all of its other obligations arising
hereunder, the Company shall, and shall cause each of its Subsidiaries to:

          Section 7.1    Books and Records.  Keep proper books of record and
account in a manner reasonably satisfactory to the Lender in which full, true 
and correct entries shall be made of all dealings or transactions in relation to
its business and activities.

          Section 7.2    Inspections and Audits.  Permit the Lender to make or
cause to be made (and, after the occurrence of and during the continuance of an
Event of Default, at the Company's expense) inspections and audits of any books,
records and papers of the Company and to make extracts therefrom and copies
thereof, or to make inspections and examinations of any properties and 
facilities of the Company, on reasonable notice, at all such reasonable 
times and as often as the Lender may reasonably require, in order to assure 
that the Company is and will be in compliance with its obligations under the 
Loan Documents.

          Section 7.3    Maintenance and Repairs.  Maintain in good repair,
working order and condition, subject to normal wear and tear, all material
properties and assets from time to time owned by it and used in or necessary for
the operation of its business, and make all reasonable repairs, replacements,
additions and improvements thereto.

          Section 7.4    Continuance of Business.  Do, or cause to be done, all
things reasonably necessary to preserve and keep in full force and effect its
corporate existence and all permits, rights and privileges necessary for the
proper conduct of its business and continue to engage in the same line of
business.

          Section 7.5    Copies of Corporate Documents.  Subject to the
prohibitions set forth in Section 8.12 hereof, promptly deliver to the Lender
copies of any amendments or modifications to its by-laws, certified by the
secretary or assistant secretary of the corporation.

          Section 7.6    Perform Obligations.  Pay and discharge all of its
obligations and liabilities, including, without limitation, all taxes, assess-

ments and governmental charges upon its income and properties, when due, unless
and to the extent only that such obligations, liabilities, taxes, assessment and
governmental charges shall be contested in good faith and by appropriate
proceedings and that, to the extent required by GAAP then in effect, proper and
adequate book reserves relating thereto are established by the Company, and then
only to the extent that a bond is filed in cases where the filing of a bond is
necessary to avoid the creation of a Lien against any of its properties.

          Section 7.7    Notice of Litigation.  Promptly notify the Lender in
writing of any litigation, legal proceeding or dispute, other than disputes in
the ordinary course of business or, whether or not in the ordinary course of
business, involving amounts less than Two Hundred and Fifty Thousand Dollars
($250,000), affecting the Company whether or not fully covered by insurance, and
regardless of the subject matter thereof (excluding, however, any actions
relating to workmen's compensation claims or negligence claims relating to use
of motor vehicles, if fully covered by insurance, subject to deductibles).

          Section 7.8    Insurance.

               (a)  Maintain with responsible insurance companies such
     insurance on such of its properties, in such amounts and against such
     risks as is customarily maintained by similar businesses; file with the
     Lender upon its request a detailed list of the insurance then in effect,
     stating the names of the insurance companies, the amounts and rates of the
     insurance, dates of the expiration thereof and the properties and risks
     covered thereby; and, within ten (10) days after notice in writing from
     the Lender, obtain such additional insurance as the Lender may reasonably
     request; and,

               (b)  Carry all insurance available through the PBGC or any
     private insurance companies covering its obligations to the PBGC.

          Section 7.9    Financial Covenants.  Have or maintain:

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

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

               (c)  With respect to the Company at all times, Investments of
     the types described in Section 8.9(i) through (xii) hereof in an aggregate
     amount not less than Twenty-Five Million Dollars ($25,000,000).

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

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

                                               Amount of
          Subsidiary                              Paid-in-Capital

          NCB Financial Corporation                    $15,000,000
          NCB Capital                             $15,000,000

               (f)  With respect to the Company at all times, Investments in
     Subsidiaries (other than as set forth in subsection 7.9(e) above and
     excluding SPV's and secured loans to NCB Capital) in an aggregate amount
     with respect to all such Subsidiaries of not greater than $30,000,000.

               (g)  At all times, 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 the ratio set forth in this subsection 7.9(g)
     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 Company and its Subsidiaries.

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

                         (i)  NCCB Senior Obligations, plus

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

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

          Section 7.10   Reportable Events.  Promptly notify the Agent in
writing of the occurrence of any Reportable Event, as defined in Section 4043 of
ERISA, if a notice of such Reportable Event is required under ERISA to be
delivered to the PBGC within 30 days after the occurrence thereof, together with
a description of such Reportable Event and a statement of the action the Company
intends to take with respect thereto, together with a copy of the notice thereof
given to the PBGC.

          Section 7.11   Comply with ERISA.  Comply in all material respects
with all applicable provisions of ERISA now or hereafter in effect.

          Section 7.12   Senior Debt Agreements.  Comply and remain at all
times in compliance with the Senior Note Agreements and the Fleet Loan 
Agreement.

                            ARTICLE 8

                       NEGATIVE COVENANTS.

          Until the Loan Date and thereafter until payment in full of the Note
and full and complete performance of all of its other obligations arising
hereunder, neither the Company nor any of its Subsidiaries shall do, agree to
do, or permit to be done, any of the following:

          Section 8.1    Indebtedness.  Subject to subsections 7.9(f) and (g),
create, incur, permit to exist or have outstanding any Indebtedness, except:

               (a)  Indebtedness to the Lender under this Agreement and the
     Note;

               (b)  Indebtedness of the Company under the Fleet Loan
     Agreement;

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

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

               (e)  Indebtedness under the Class A Notes; and

               (f)  Indebtedness as set forth on Schedule 7.1 annexed to the
     Fleet Loan Agreement.

          Section 8.2    Liens.  Create, or assume or permit to exist, any Lien
on any of the properties or assets of the Company whether now owned or hereafter
acquired, except:

               (a)  Permitted Liens;

               (b)  As set forth on Schedule 3.5 annexed to the Fleet Loan
     Agreement; and

               (c)  To secure obligations in connection with Eligible
     Derivatives; provided, however, in the event the Agent under the Fleet
     Loan Agreement notifies the Company in writing that either (i) the Total
     Commitments (as defined therein) are being terminated pursuant to the
     terms and conditions of the Fleet Loan Agreement, or (ii) the Banks (as
     defined therein) have elected not to extend or renew either of their
     respective A Commitments or B Commitments (as so defined) upon maturity
     thereof, then the aggregate amount of obligations in respect of Eligible
     Derivatives secured by such Liens shall not exceed the greater of: (A)
     $10,000,000, or (B) the aggregate amount of such obligations outstanding
     on the date such notification is delivered to the Company by the Agent
     pursuant to the Fleet Loan Agreement.

          Section 8.3    Guaranties.  Assume, endorse, be or become liable for,
or guarantee, the obligations of any Person, except by the endorsement of
negotiable instruments for deposit or collection in the ordinary course of
business.  For the purposes hereof, the term "guarantee" shall include any
agreement, whether such agreement is on a contingency or otherwise, to purchase,
repurchase or otherwise acquire Indebtedness of any other Person, or to 
purchase, sell or lease, as lessee or lessor, property or services, in any 
such case primarily for the purpose of enabling another person to make 
payment of Indebtedness, or to make any payment (whether as an advance, capital
contribution, purchase of an equity interest or otherwise) to assure a minimum
equity, asset base, working capital or other balance sheet or financial condi-

tion, in connection with the Indebtedness of another Person, or to supply funds
to or in any manner invest in another Person in connection with such Person's
Indebtedness.   Asset Securitization Recourse Liabilities shall not constitute
"guarantees" hereunder.

          Section 8.4    Mergers, Acquisitions.  Merge or consolidate with any
Person (whether or not the Company is the surviving entity), except a Subsidiary
may consolidate with, or merge into, the Company or another Subsidiary, or,
except as permitted by subsection 7.9(f), acquire all or substantially all of
the assets or any of the capital stock of any Person.

          Section 8.5    Redemptions; Distributions.

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

               (b)  Except as otherwise permitted under the Senior Note
     Agreements, declare or pay any dividends or make any distribution of any
     kind on the Company's outstanding stock, or set aside any sum for any such
     purpose, except that the Company may declare or pay any dividend payable
     solely in shares of its common stock and any Subsidiary may declare or pay
     any dividend to the Company.

          Section 8.6    Intentionally Omitted.

          Section 8.7    Changes in Business.  Make any material change in its
business, or in the nature of its operation, or liquidate or dissolve itself (or
suffer any liquidation or dissolution), or convey, sell, lease, assign, transfer
or otherwise dispose of any material portion of its property, assets or business
except in the ordinary course of business and for a fair consideration or 
dispose of any shares of stock or any Indebtedness, whether now owned or 
hereafter acquired.

          Section 8.8    Intentionally Omitted.

          Section 8.9    Investments.  Make, or suffer to exist, any Investment
in any Person, including, without limitation, any shareholder, director, officer
or employee of the Company or any of its Subsidiaries, except investments in:

                    (i)  Demand deposits in and one-to-four day loans which
          bear interest at the Federal Funds Rate or other similar short-term
          unsecured loans to Selected Banks;

                    (ii) Marketable obligations of the United States;

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

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

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

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

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

                    (viii)    Prime commercial paper having a credit
          rating equal to at least A-2 issued by S&P or P-2 issued by Moody's
          or Duff-2 issued by Duff & Phelps Credit Rating Co.;

                    (ix) Marketable corporate debt securities having at
          least an A credit rating issued by S&P or an A-2 issued by Moody's;

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

                    (xi) Asset-backed securities issued against a pool of
          receivables which have a long-term rating of AAA or better by S&P,
          Moody's or Duff & Phelps Credit Rating Co. and which have an average
          life or final maturity of no more than five years;

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

                    (xiii)    Subsidiaries, subject to the limitations
          stated in subsection 7.9(e)-(f) hereof;

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

                    (xv) "Equity Investments" provided that (i) the
          aggregate amount of such Equity Investments (on a cumulative basis)
          does not exceed an amount equal to ten (10%) percent of Consolidated
          Adjusted Net Worth as at any date of determination thereof, after
          giving effect to any such Equity Investment, and (ii) no single
          Equity Investment in any Person shall be greater than $2,000,000. 
          For purposes hereof, "Equity Investment(s)" shall mean the amount
          paid or committed to be paid in connection with the acquisition of
          any stock (common or preferred) or other equity securities of any
          Person or any obligation convertible into or exchangeable for a
          right, option or warrant to acquire such equity securities.

          Section 8.10   Fiscal Year.  Change its fiscal year.

          Section 8.11   ERISA Obligations.

               (a)  Be or become obligated to the PBGC other than in respect
     of annual premium payments in excess of $50,000.

               (b)  Be or become obligated to the IRS with respect to excise
     or other penalty taxes provided for in Section 4975 of the Code, as in
     effect or hereafter amended or supplemented, in excess of $50,000.

          Section 8.12   Amendment of Documents.

               (a)  Modify, amend, supplement or terminate, or agree to
     modify, amend, supplement or terminate its by-laws.

               (b)  Modify, amend or supplement or agree to modify, amend or
     supplement the Class A Notes (including, without limitation, the
     subordination provisions set forth therein) in any respect that could
     materially and adversely affect the financial condition or business of the
     Company or its ability to perform hereunder or could materially and
     adversely affect the rights of the Lender hereunder.

          Section 8.13   Transactions with Affiliates.  Except as expressly
permitted by this Agreement, and as set forth on Schedule 7.13 annexed to the
Fleet Loan Agreement, directly or indirectly:  (a) make any Investment in an
Affiliate; or (b) consolidate with or purchase or acquire assets from an
Affiliate; or enter into any other transaction directly or indirectly with or 
for the benefit of any Affiliate (including, without limitation, guarantees and
assumptions of obligations of an Affiliate); provided, however, that (i) any
Affiliate who is an individual may serve as an employee or director of the
Company and receive reasonable compensation for his services in such capacity,
and (ii) the Company may enter into any transaction with an Affiliate providing
for the leasing of property, the rendering or receipt of services or the 
purchase or sale of product, inventory and other assets in the ordinary 
course of business if the monetary or business consideration arising 
therefrom would be substantially as advantageous to the Company as the 
monetary or business consideration which would obtain in a comparable arm's 
length transaction with a Person not an Affiliate.

                            ARTICLE 9
 
                        EVENTS OF DEFAULT

          If any one or more of the following events ("Events of Default")
shall occur and be continuing, the entire unpaid balance of the principal of and
interest on the Note outstanding and all other obligations and Indebtedness of
the Company to the Lender arising hereunder and under the other Loan Documents
shall immediately become due and payable upon written notice to that effect 
given to the Company by the Lender (except that in the case of the occurrence 
of any Event of Default described in Section 9.7 no such notice shall be 
required), without presentment or demand for payment, notice of non-payment, 
protest or further notice or demand of any kind, all of which are expressly 
waived by the Company; provided, however, that: (i) in case of the occurrence 
of the Event of Default described in Section 9.1, no such notice shall be 
required after the passage of ten (10) days after the Grace Period provided 
for therein; and (ii) in case of the occurrence of the Event of Default 
described in Section 9.7, no such notice shall be required.

          Section 9.1    Payments.  Failure to make any required payment of
principal of the Note or the Loan or failure within three (3) Business Days 
after the due date thereof (the "Grace Period") to make any payment of 
interest on the Note or the Loan; or,

          Section 9.2    Incurring of Indebtedness during the Grace Period. 
Incurring of any Indebtedness during the Grace Period including, without
limitation, the issuance of Senior Notes; or,

          Section 9.3    Covenants.  Failure to perform or observe any of the
agreements of the Company contained in Section 7.9 or Article 8 hereof (except
for the agreements of the Company contained in Sections 8.9 or 8.13); or,

          Section 9.4    Other Covenants.  Failure by the Company to perform or
observe the agreements of the Company contained in Sections 8.9 or 8.13 hereof
or any other term, condition or covenant of this Agreement or of any of the 
other Loan Documents to which it is a party, including, without limitation, 
the Note, which shall remain unremedied for a period of fifteen (15) days a
fter notice thereof shall have been given to the Company by the Lender; or,

          Section 9.5    Other Defaults.

               (a)  Failure by the Company or any of its Subsidiaries to
     perform or observe any term, condition or covenant of any bond, note,
     debenture, loan agreement, indenture, guaranty, trust agreement, mortgage
     or similar instrument to which the Company or such Subsidiary is a party
     or by which it is bound, or by which any of its properties or assets may
     be affected including, without limitation, the Senior Note Agreements, the
     Fleet Loan Agreement or any other evidences of Indebtedness (a "Debt
     Instrument"), so that, as a result of any such failure to perform, the
     Indebtedness included therein or secured or covered thereby may be
     declared due and payable prior to the date on which such Indebtedness
     would otherwise become due and payable;

               (b)  Any event or condition referred to in any Debt
     Instrument shall occur or fail to occur, so that, as a result thereof, the
     Indebtedness included therein or secured or covered thereby may be
     declared due and payable prior to the date on which such Indebtedness
     would otherwise become due and payable; or,

               (c)  Failure to pay any Indebtedness for borrowed money when
     due under any Debt Instrument, whether at final maturity or, in the case
     of Debt Instruments payable on demand, upon demand; or,

          Section 9.6    Representations and Warranties.  Any representation or
warranty made in writing to GFC, CSFB or the Lender  in any of the Loan 
Documents or in connection with the making of the Loan, or any certificate, 
statement or report made or delivered in compliance with this Agreement, 
shall have been false or misleading in any material respect when made or 
delivered; or, 

          Section 9.7    Bankruptcy.

               (a)  The Company shall make an assignment for the benefit of
     creditors, file a petition in bankruptcy, be adjudicated insolvent,
     petition or apply to any tribunal for the appointment of a receiver,
     custodian, or any trustee for it or a substantial part of its assets, or
     shall commence any proceeding under any bankruptcy, reorganization,
     arrangement, readjustment of debt, dissolution or liquidation law or
     statute of any jurisdiction, whether now or hereafter in effect, or the
     Company shall take any action to authorize any of the foregoing actions;
     or there shall have been filed any such petition or application, or any
     such proceeding shall have been commenced against it, which remains
     undismissed for a period of thirty (30) days or more; or any order for
     relief shall be entered in any such proceeding; or the Company by any act
     or omission shall indicate its consent to, approval of or acquiescence in
     any such petition, application or proceeding or the appointment of a
     custodian, receiver or any trustee for it or any substantial part of any
     of its properties, or shall suffer any custodianship, receivership or
     trusteeship to continue undischarged for a period of thirty (30) days or
     more; or,

               (b)  The Company shall generally not pay its debts as such
     debts become due; or,

               (c)  The Company shall have concealed, removed, or permitted
     to be concealed or removed, any part of its property, with intent to
     hinder, delay or defraud its creditors or any of them or made or suffered
     a transfer of any of its property which may be fraudulent under any
     bankruptcy, fraudulent conveyance or similar law; or shall have made any
     transfer of its property to or for the benefit of a creditor at a time
     when other creditors similarly situated have not been paid; or shall have
     suffered or permitted, while insolvent, any creditor to obtain a Lien upon
     any of its property through legal proceedings or distraint which is not
     vacated within thirty (30) days from the date thereof; or,

          Section 9.8    Judgments.  Any judgment against the Company or any
attachment, levy of execution against any of its properties for any amount in
excess of $500,000 shall remain unpaid, unstayed on appeal, undischarged,
unbonded or undismissed for a period of sixty (60) days or more; or,

          Section 9.9    ERISA.

               (a)  The termination of any Plan or the institution by the
     PBGC of proceedings for the involuntary termination of any Plan, in either
     case, by reason of, or which results or could result in, a "material
     accumulated funding deficiency" under Section 412 of the Code; or,

               (b)   Failure by the Company to make required contributions,
     in accordance with the applicable provisions of ERISA, to each of the
     Plans hereafter established or assumed by it.

                            ARTICLE 10

                          MISCELLANEOUS

          Section 10.1   Amendments and Waivers: Cumulative Remedies.  No
delay or failure of the Lender or the holder of any Note in exercising any 
right, power or privilege hereunder shall affect such right, power or 
privilege; nor shall any single or partial exercise thereof or any 
abandonment or discontinuance of steps to enforce such a right, power or 
privilege preclude any further exercise thereof or of any other right, power 
or privilege.  The rights and remedies of the Lender, of any other holder of 
any Note hereunder and of the Company are cumulative and not exclusive of 
any rights or remedies which any of them would otherwise have.  Any waiver, 
permit, consent or approval of any kind or character (whether involving a 
breach, default, provision, condition or term hereof or otherwise) on the 
part of the Lender, of the holder of any Note, or of the Company under this 
Agreement or under any Note must be in writing and shall be effective only 
in the specific instance and for the purpose for which given and only to the 
extent set forth specifically in such writing.  No notice or demand given 
hereunder shall entitle the recipient thereof to any other or further notice 
or demand in similar or other circumstances.

          Section 10.2    Survival of Representations and Warranties.  All
representations, warranties, covenants and agreements of the Company contained
herein or made in writing in connection herewith shall survive the execution and
delivery of this Agreement, the making of Loan hereunder and the issuance of the
Note, provided that the survival of a representation or warranty shall not
constitute a restatement of such representation or warranty after the Effective
Date.

          Section 10.3    Supervening Illegality.  If, after the Loan Date,
as the result of (i) the adoption of any law, rule or regulation by the United
States of America or Switzerland or any Governmental Body of either thereof, 
(ii) any change in the existing laws, rules and regulations of the United 
States of America or Switzerland, or any Governmental Body of either thereof, 
(iii) the issuance of any order or decree by any Governmental Body of either 
thereof, (iv) any change in the interpretation or administration of any 
applicable law, rule, regulation, order or decree by any Governmental Body 
(including any central bank or similar agency) of either thereof charged with
the interpretation or administration thereof, or (v) compliance by the Lender 
with any request or directive (whether or not having the force of law) of any 
Governmental Body of either thereof, it shall be unlawful or impossible for 
the Lender to maintain the Loan (after the Lender shall have used reasonable 
efforts to avoid such result), the Lender shall so notify the Company and the 
Lender may require the Company to prepay the entire principal amount of, and 
all accrued and unpaid interest on, the Loan, together with any amount 
payable pursuant to Section 3.6, by giving the Company at least thirty (30) 
business days' prior written notice.  If after the Effective Date and prior 
to the Loan Date it shall become unlawful or impossible for the CSFB to make 
the Loan, this Agreement shall terminate forthwith and no party hereto shall 
have any further rights or obligations under this Agreement.

          Section 10.4   No Reduction in Payments.  All payments due to the
Lender hereunder, and all other terms, conditions, covenants and agreements to
be observed and performed by the Company hereunder, shall be made, observed or
performed by the Company without any reduction or deduction whatsoever, 
including any reduction or deduction for any set-off, recoupment, counterclaim 
(whether sounding in tort, contract or otherwise) or tax.  CSFB has submitted
to the Company two duly completed and signed copies of Form 4224 of the 
United States Internal Revenue Service relating to all amounts to be received
by it pursuant to this Agreement.  CSFB, if it is the Lender at such time, 
shall, from time to time, submit to the Company such additional duly completed
and signed copies of such forms (or such successor forms as shall be adopted 
from time to time by the relevant United States taxing authorities) as may be
(i) requested in writing by the Company and (ii) appropriate under then 
current United States law or regulations to avoid or reduce United States 
withholding taxes on payments in respect of all amounts to be received by 
CSFB pursuant to this Agreement.

          Section 10.5    Change of Control Option.  

               (a)  In the event that there shall occur any Change of
     Control (as defined below) in respect of the Company, the Lender shall
     have the right, at its option exercisable at any time within six months
     following the Change Date (as defined below), to require the Company to
     purchase the Note on the Purchase Date (as defined below) at a purchase
     price that shall be equal to the sum of (i) the principal amount of the
     Note then outstanding, plus (ii) any and all accrued and unpaid interest
     on the Note to the Purchase Date plus (iii) the amount that would be
     payable by the Company under Section 3.6(c) in the case of a prepayment in
     full of the Note (the "Purchase Price").

               (b)  The Company shall give the Lender written notice of the
     occurrence of a Change of Control within five Business Days following the
     Change Date.  No failure of the Company to give notice of a Change of
     Control shall limit the right of the Lender to require the Company to
     purchase the Note pursuant to this Section 10.5.

               (c)  The Lender may exercise its option hereunder to require
     the Company to purchase the Note by delivering to the Company at any time
     within six months after the Change Date (i) written notice of such
     exercise specifying the Purchase Date and (ii) the Note duly endorsed. 
     The Lender's commitment shall automatically terminate immediately upon the
     Company's receipt of the Lender's written notice of such exercise of its
     option under and in accordance with this Section 10.5.

               (d)  In the event of the exercise by the Lender of its option
     under this Section 10.5 in the manner provided herein, the Company shall
     pay or cause to be paid to the Lender on the Purchase Date the Purchase
     Price (determined in accordance with subsection 10.5(a) in immediately
     available funds.

               (e)  As used in this Section 10.5, the term:

                    (i)  "Change Date" means the date on which any Change
          of Control shall be deemed to have occurred; provided, that, if the
          Company shall fail to give timely notice of the occurrence of a
          Change of Control to the Lender as provided in subsection 10.5(b) of
          this Section 10.5, for the purpose of determining the duration of
          the option of the Lender granted under this Section 10.5, "Change
          Date" shall mean the earlier of (i) the date on which notice of a
          Change of Control is duly given by the Company to the Lender or (ii)
          the date on which the Lender obtains actual knowledge of the Change
          of Control.

                    (ii) "Change of Control" means when, and shall be deemed
          to have occurred at such time as, a "person" or "group" (within the
          meaning of Sections 13(d) and 14(d)(2) of the Exchange Act) becomes
          the "beneficial owner" (as defined in Rule 13d-3 under the Exchange
          Act) of more than fifty percent (50%) of the then outstanding Voting
          Stock of the Company; provided, that fifty per cent shall become
          seventy percent (70%) with respect to any "employee benefit plan" (as
          defined in Section 3(3) of ERISA) maintained by the Company or any
          Subsidiary of the Company or any trust or funding vehicle maintained
          for or pursuant to such "employee benefit plan".

                    (iii)     "Purchase Date" means the date on which the 
          Company shall purchase the Note from the Lender pursuant to the 
          exercise by the Lender of its option under this Section 10.5 
          pursuant to a notice given to the Company in accordance with 
          subsection 10.5(c) of this Section 10.5, which date shall be a 
          business day not less than 90 nor more than 120 days after the 
          date the Lender gives the Company written notice of such exercise.

                    (iv) "Voting Stock" shall mean capital stock of the
          Company of any class or classes (however designated) the holders of
          which are ordinarily, in the absence of contingencies, entitled to
          vote for the election of the Board of Directors of the Company, it
          being understood that, at the Effective Date, the Common Stock,
          Classes B and C $100 par value, of the Company are the only
          outstanding classes of capital stock of the Company that constitute
          "Voting Stock".

          Section 10.6   Stamp Taxes.  The Company agrees to pay, and to
save CSFB, GFC and the holder of any Note harmless from all liability for, any
Delaware or Federal stamp, transfer, documentary or similar taxes, assessments
or charges (herein "Stamp Taxes"), and any penalties or interest with respect
thereto, which may be assessed, levied, collected or imposed, or otherwise 
become payable, in connection with the execution and delivery of this 
Agreement or the Note.

          Section 10.7    Notices.  Any notice, statement, request or demand
required or permitted hereunder to be in writing may be given by telex, cable or
electronic communication means.  All notices, statements, requests and demands
given to or made upon either party hereto in accordance with the provisions of
this Agreement shall be deemed to have been given or made in the case of
telephonic notice (to the extent expressly permitted hereunder) when made, or in
the case of any other type of notice, when actually received, if to the Company,
to it at

          National Consumer Cooperative Bank
          1401 Eye Street, N.W. - Suite 700
          Washington, D.C.  20005
          Attention:  Treasurer
          Telecopy:  (202) 336-7803
          
          with a copy to:

          Shea & Gardner
          1800 Massachusetts Avenue, N.W.
          Washington, D.C.  20036
          Attention:  Martin J. Flynn, Esq. 
          Telecopy:   202-828-2195 

and if to the Lender, to it at:

          Credit Suisse First Boston
           New York Branch
          Eleven Madison Avenue
          New York, New York  10010
          Attention:  Jay Chall
          Telecopy:   (212) 325-9010
or such other address for notice as either party may designate for itself in a
notice to the other party, except in cases where it is expressly provided herein
that such notice, statement, request or demand shall not be effective until
received by the party to whom it is addressed.

          Section 10.8    Governing Law. THIS AGREEMENT AND THE NOTE SHALL
BE DEEMED TO BE CONTRACTS UNDER THE LAWS OF THE STATE OF NEW YORK AND FOR ALL
PURPOSES SHALL BE GOVERNED BY AND CONSTRUED IN ACCORDANCE WITH THE LAWS OF SAID
STATE.

          Section 10.9   Successors and Assigns.  

               (a)  This Agreement shall be binding upon and inure to the
     benefit of and be enforceable by the respective successors and assigns of
     the parties hereto; provided that the Company may not assign or transfer
     any of its interest hereunder without the prior written consent of the
     Lender.

               (b)  The Lender may make, carry or transfer the Loan at, to
     or for the account of, any of its branch offices or the offices of any of
     its Affiliates.

               (c)  The Lender may assign its rights and delegate its
     obligations under this Agreement; provided that any such assignment or
     delegation (other than the pledge of the Note to the Federal Reserve Bank
     and other than an assignment or delegation to CSFB by GFC) may be made
     only with the prior written consent of the Company, which consent shall
     not be unreasonably withheld or delayed.  The Lender may sell
     participation in all or any part of the Loan made by it or its commitment
     or any other interest herein or in the Note to another bank or other
     entity.  In the case of an assignment, upon notice thereof by the Lender
     to the Company, the assignee shall have, to the extent of such assignment
     (unless otherwise provided thereby), the same rights and benefits as it
     would have if it were the Lender hereunder and the holder of the Note,
     and, if the assignee has expressly assumed, for the benefit of the
     Company, the Lender's obligations hereunder, the Lender shall be relieved
     of its obligations hereunder to the extent of such assignment and
     assumption.  In the case of a participation, the participant shall not
     have any rights under this Agreement or the Note or any other document
     delivered in connection herewith (the participant's rights against the
     Lender in respect of such participation to be those set forth in the
     agreement executed by the Lender in favor of the participant relating
     thereto) and all amounts payable by the Company shall be determined as if
     the Lender had not sold such participation.

          Section 10.10   Maximum Rate of Interest Permitted by Law. 
Nothing in this Agreement shall require the Company to pay interest for the
account of the Lender at a rate exceeding the maximum rate permitted by
applicable law to be charged or received by the Lender, it being understood that
neither this Section nor Section 10.8 is intended to make the criminal laws of
any jurisdiction applicable in circumstances in which they would not otherwise
apply.  If the rate of interest specified herein or in the Note would otherwise
exceed the maximum rate so permitted to be charged or received with respect to
any Note, the rate of interest required to be paid for the account of the Lender
shall be automatically reduced to such maximum rate.

          Section 10.11   Expenses, Indemnification.

               (a)  The Company shall save GFC, CSFB and the Lender harmless
     against all reasonable out of-pocket expenses (including attorneys' fees
     and expenses) of such Person and shall indemnify GFC, CSFB and the Lender
     and their respective Affiliates, officers, employees and agents
     (Indemnified Persons") against the costs of preparing this Term Loan
     Agreement and the Note, all costs, expenses, losses and damages arising in
     connection with this Agreement or the Note, including with respect to any
     Credit Agreement Related Claim.  The obligation of the Company under this
     paragraph shall survive the payment of the Note.

               (b)  All amounts payable by the Company under Section
     10.11(a) shall be immediately due upon written request by the Indemnified
     Person for the payment thereof.

          Section 10.12  Set-Off: Suspension of Payment and Indemnities
Performance.  The Lender is hereby authorized by the Company, at any time and
from time to time, without notice, (a) during any Event of Default, to set off
against, and to appropriate and apply to the payment of, the liabilities of the
Company under this Agreement and the Note (whether matured or unmatured, fixed
or contingent or liquidated or unliquidated) any and all liabilities owing by 
the Lender or any of its Affiliates to the Company (whether payable in 
Dollars or any other currency, whether matured or unmatured and, in the case 
of liabilities that are deposits, whether general or special, time or demand 
and however evidenced and whether maintained at a branch or office located 
within or without the United States) and (b) during any Event of Default, to 
suspend the payment and performance of such liabilities owing by such Person 
or its Affiliates and, in the case of liabilities that are deposits, to 
return as unpaid for insufficient funds any and all checks and other items 
drawn against such deposits.

          Section 10.13  Judicial Proceedings; Waiver of Jury Trial.   Any
judicial proceeding brought against the Company with respect to any Credit
Agreement Related Claim may be brought in any court of competent jurisdiction in
the City of New York, and, by execution and delivery of this Agreement, the
Company (a) accepts, generally and unconditionally, the nonexclusive 
jurisdiction of such courts and any related appellate court and irrevocably 
agrees to be bound by any judgment rendered thereby in connection with any 
Credit Agreement Related Claim, and (b) irrevocably waives any objection it 
may now or hereafter have as to the venue of any such proceeding brought in 
such a court or that such a court is an inconvenient forum.  The Company 
hereby waives personal service of process and consents that service of 
process upon it may be made by certified or registered mail, return receipt 
requested, at its address specified or determined in accordance with the 
provisions of Section 10.7, and service so made shall be deemed completed on 
the third Business Day after such service is deposited in the mail.  Nothing 
herein shall affect the right of the Lender or any other Indemnified Person 
to serve process in any other manner permitted by law or shall limit the 
right of the Lender or any other Indemnified Person to bring proceedings 
against the Company in the courts of any other jurisdiction  Any judicial 
proceeding by the Company against the Lender involving any Credit
Agreement Related Claim shall be brought only in a court located in the City and
State of New York.  THE PARTIES HERETO HEREBY WAIVE TRIAL BY JURY IN ANY 
JUDICIAL PROCEEDING TO WHICH ANY TWO OR MORE OF THEM ARE PARTIES INVOLVING 
ANY CREDIT AGREEMENT RELATED CLAIM.

          Section 10.14  LIMITATION OF LIABILITY.  NEITHER GFC, CSFB, THE
LENDER NOR ANY OTHER INDEMNIFIED PERSON SHALL HAVE ANY LIABILITY WITH RESPECT 
TO, AND THE COMPANY HEREBY WAIVES, RELEASES AND AGREES NOT TO SUE FOR, ANY 
SPECIAL, INDIRECT OR CONSEQUENTIAL DAMAGES SUFFERED OR ALLEGED BY THE COMPANY IN
CONNECTION WITH ANY CREDIT AGREEMENT RELATED CLAIM.

          Section 10.15  Severability. The provisions of this Agreement are
severable, and if any clause or provision of this Agreement shall be held 
invalid or unenforceable in whole or in part in any jurisdiction, then such 
clause or provision shall, as to such jurisdiction, be ineffective to the 
extent of such invalidity or unenforceability without in any manner affecting
the validity or enforceability of such clause or provision in any other 
jurisdiction or the remaining provisions hereof in any jurisdiction.

          Section 10.16  Counterparts.  This Agreement may be executed in
any number of counterparts and by different parties hereto on separate
counterparts, each complete set of which, when so executed and delivered by all
parties, shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

          Section 10.17  Headings, Bold Type and Index.  The section
headings, subsection headings and bold type used herein and the Index hereto 
have been inserted for convenience of reference only and do not constitute 
matters to be considered in interpreting this Agreement.

          Section 10.18  Nonpetition Agreement.  The Company hereby agrees
that it shall not institute against, or join any other Person in instituting
against GFC any bankruptcy, reorganization, arrangement, insolvency, 
receivership or liquidation proceedings, or other proceeding under any 
federal or state bankruptcy or similar law, for one year and a day after the 
latest maturing commercial paper note, medium term note or other debt 
security issued by GFC is paid.  The agreement of the Company set forth in 
this Section 10.18 shall survive the termination of this Agreement and the 
repayment of the Loan.

          Section 10.19  GFC as Party.  The parties hereto hereby agree that
if GFC does not make the Loan pursuant to Section 2.1 hereof on the Loan Date,
GFC shall thereupon automatically cease to have any further rights or 
obligations under this Agreement, except that (i) GFC shall retain its rights 
under Section 10.18 and other rights of GFC or a Lender which survive 
termination of this Agreement, and (ii) Section 10.18 of this Agreement or 
provisions hereof affecting such rights may not thereafter be amended in a 
manner adverse to GFC without the prior written consent of GFC.

          IN WITNESS WHEREOF, the parties hereto, by their officers or
representatives hereunto duly authorized, have executed this Agreement as of the
day and year first above written.

                         NATIONAL CONSUMER COOPERATIVE BANK


                         By _____________________________
                              Name:
                              Title:


                         By _____________________________
                              Name:
                              Title:

                         GREENWICH FUNDING CORPORATION

                         By Credit Suisse First Boston, New York Branch,
                              its attorney-in-fact


                         By _____________________________
                              Name:
                              Title:


                         By _____________________________
                              Name:
                              Title:
         
                         CREDIT SUISSE FIRST BOSTON,
                              NEW YORK BRANCH


                         By _____________________________
                              Name:
                              Title:


                         By _____________________________
                              Name:
                              Title:

<PAGE>
                            EXHIBIT A

                     FORM OF PROMISSORY NOTE

                         PROMISSORY NOTE
                                 
U.S.  $20,000,000                         Dated: November 9, 1998


          FOR VALUE RECEIVED, the undersigned, NATIONAL CONSUMER COOPERATIVE
BANK, a corporation organized under the laws of the United States (the
"Company"), hereby promises to pay to the order of GREENWICH FUNDING CORPORATION
(the "Lender") the principal amount of TWENTY MILLION DOLLARS ($20,000,000) on
February 10, 2002.

          The Company promises to pay interest from the date hereof until the
Maturity Date on the principal amount of this Promissory Note from time to time
outstanding at the per annum interest rate of FIVE AND 68/100 PERCENT (5.68%),
payable on each Interest Payment Date.  Interest shall be computed on the basis
of a year of 360 days consisting of 12 months of 30 days each and, in the case
of a portion of a month, for the actual number of days (including the first and
excluding the last) elapsed.  Any principal amount of this Promissory Note which
is not paid on the Maturity Date shall bear interest from the Maturity Date and
until paid in full at the Default Rate.  In no event shall the rate of interest
borne by this Promissory Note at any time exceed the maximum rate of interest
permitted at that time under applicable law.

          Payments of the principal amount of and interest on this Promissory
Note shall be made in lawful money of the United States of America to the Lender
at the New York Branch of Credit Suisse First Boston, Eleven Madison Avenue, New
York, New York 10010 or at such other place as the holder of this Note may
designate in writing to the Company.

          This Promissory Note is the Note referred to in the Term Loan
Agreement, dated as of  November 5, 1998 (the "Term Loan Agreement"), among
Greenwich Funding Corporation, Credit Suisse First Boston, New York Branch, and
the Company.  The Term Loan Agreement, among other things, contains provisions
for optional prepayments on account of the principal of this Promissory Note by
the Company and for acceleration of the maturity of this Promissory Note upon 
the terms and conditions therein specified. Capitalized terms used (but not 
defined) in this Promissory Note shall have the meanings given to them in the 
Term Loan Agreement.

                         NATIONAL CONSUMER COOPERATIVE BANK



                         By:                                              
                                
                              Name:
                              Title: 


                         By:                                              
                                
                              Name:
                              Title: 
<PAGE>
                      SCHEDULE OF INTEREST

          This Schedule of Interest attached to the Promissory Note dated
November 9, 1998 of NATIONAL CONSUMER COOPERATIVE BANK, payable to the order of
GREENWICH FUNDING CORPORATION, is, by specific reference, incorporated in and
made a part of the Promissory Note.


Interest Period               Payment Date                  Payment Amount











Final 1/21/98  EXECUTIVE MANAGEMENT INCENTIVE PLAN FOR 1998

1.   BUSINESS DEVELOPMENT (20 Points)  The following objectives
     are weighted 40%, 40% and 20% respectively.

     A.   NCB Real Estate Transactions & NCBSB Originations      $395,000,000

     B.   Commercial - increase year to year in average
          outstanding of loans, leases, letters of credit & RFC
          portfolio                                              $ 50,000,000
               
          5 point bonus to total plan if average increase exceeds
                                                                 $ 60,000,000

     C.   Sourcing of Funds off Balance Sheet - three deals or   $100,000,000

2.   CREDIT QUALITY (25 Points)  The following objectives are
     weighted 35%, 35% and 30% 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 30
               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.

     B.   Achieve 9.6% return on equity.

     C.   Achieve ratio of 59% or less of operating expense (less
          NCBDC contribution) divided by net revenue.
     
     In addition, an "Add-on"award may be earned by exceeding the
     net income goal.  The maximum additional award is 7.5% of
     salary.  For each 1% that net income exceeds goal, 1% of
     salary is added to the award earned for achievement of the
     other goals, up to a maximum total award of 42.5% of salary.

Executive  Management Incentive Plan for 1998
Page 2

4.   LOW INCOME/ AFFORDABLE HOUSING (15 Points)  The following
     objectives are weighted 40%, 35% and 25% respectively and
     include NCBDC:

               Each $2 million in excess of the total of goals A
               & B increases the weight of the low income goal by
               one point to a maximum of 20 points.

     A.   Originations
               (loans, leases, Letters of Credit, and
               investments)                                       $60,000,000
               
     C.   Arranged Transactions off NCB & NCBDC balance sheets    $50,000,000

     B.   Conduct three new market or product opportunity
          assessments (25%) and implement one new opportunity
          (75%.)

5.   TRAINING AND PEOPLE DEVELOPMENT (5 points)  The following objectives
     are weighted equally.
     
     A.   Meet work and family objectives of employee retention,
          diversity, and internal promotions.

     B.   Implement of HR redesign objectives for selection,
          training, and people development .

6.   INNOVATION & CUSTOMER INTIMACY (10 Points) The following objectives 
     are weighted equally.

     A.   Develop new ideas, new markets, strategic alliances,
          new products, and new cooperative development and
          review at least two annually with board.

     B.   Evaluation of objectives in customer learning and
          market sensing.

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%

     The maximum award may reach 42.5 % if the "Add-on" objective
     in the budget is met. 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. Blakely
     C. H. Hackman
     M. Hiltz
     R. L. Reed
     T. W. Simonette



           Independent Public Accountants' Consent

As independent public accountants, we hereby consent to the incorporation
of our report included in this Form 10-K, into the Company's previously
filed Registration Statement File No. 333-17003.


Washington, D.C.
March 31, 1999


                      POWER OF ATTORNEY

               Know all men by these presents:
               That I Alex N. Miller,of G&M Management Corp.,
1776 Peachtree Rd., Suite 400N, Alberta, GA  30309,  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 Eben Hopson Jr.                   ,
Treasurer, Arctic Slope Regional Corporation, Barrow, Alaska
99723, 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:


<TABLE> <S> <C>

<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               DEC-31-1998
<CASH>                                       9,416,039
<INT-BEARING-DEPOSITS>                      23,576,251
<FED-FUNDS-SOLD>                            33,570,870
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 39,127,948
<INVESTMENTS-CARRYING>                       2,892,312
<INVESTMENTS-MARKET>                                 0
<LOANS>                                    795,174,471
<ALLOWANCE>                                 17,426,450
<TOTAL-ASSETS>                             933,415,210
<DEPOSITS>                                 123,419,544
<SHORT-TERM>                               220,652,186
<LIABILITIES-OTHER>                         35,147,980
<LONG-TERM>                                413,899,591
                                0
                                          0
<COMMON>                                   114,409,552
<OTHER-SE>                                   1,543,599
<TOTAL-LIABILITIES-AND-EQUITY>             933,415,210
<INTEREST-LOAN>                             65,443,587
<INTEREST-INVEST>                            5,743,674
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                            71,187,261
<INTEREST-DEPOSIT>                           4,939,806
<INTEREST-EXPENSE>                          45,560,702
<INTEREST-INCOME-NET>                       25,626,559
<LOAN-LOSSES>                                  842,881
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                             24,770,016
<INCOME-PRETAX>                             14,080,790
<INCOME-PRE-EXTRAORDINARY>                           0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                12,627,625
<EPS-PRIMARY>                                    11.04
<EPS-DILUTED>                                    11.04
<YIELD-ACTUAL>                                    2.91
<LOANS-NON>                                  2,384,691
<LOANS-PAST>                                    93,533
<LOANS-TROUBLED>                             2,590,719
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                            17,638,169
<CHARGE-OFFS>                                1,230,982
<RECOVERIES>                                   176,325
<ALLOWANCE-CLOSE>                           17,426,450
<ALLOWANCE-DOMESTIC>                                 0
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                     17,426,450
        

</TABLE>


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