NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORP /DC/
10-K, 1997-08-29
MISCELLANEOUS BUSINESS CREDIT INSTITUTION
Previous: NATIONAL DATA CORP, DEF 14A, 1997-08-29
Next: NABI /DE/, 8-A12G, 1997-08-29




<PAGE>
																							       

	SECURITIES AND EXCHANGE COMMISSION
	Washington, D.C. 20549
			  

	FORM 10-K
x       ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
	THE SECURITIES EXCHANGE ACT OF 1934     
	For the fiscal year ended May 31, 1997
	OR
	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
	OF THE SECURITIES EXCHANGE ACT OF 1934
	For the transition period from                   to
	Commission File Number 1-7102
			   
	NATIONAL RURAL UTILITIES COOPERATIVE
	FINANCE CORPORATION
	(Exact name of registrant as specified in its charter)

	DISTRICT OF COLUMBIA
	(State or other jurisdiction of incorporation or organization)

	52-0891669
	(I.R.S. Employer Identification Number)
	
	2201 COOPERATIVE WAY, HERNDON, VA 20171
	(Address of principal executive offices)
	(Registrant's telephone number, including area code, is 703-709-6700)
			     

	Securities registered pursuant to Section 12(b) of the Act:

							Name of each exchange
	      Title of each class                        on which registered 
	
		
8.50%  Collateral Trust Bonds, Series U, Due 1998      New York Stock Exchange
9.00%  Collateral Trust Bonds, Series V, Due 2021      New York Stock Exchange
8.00%  Quarterly Income Capital Securities Due 2045    New York Stock Exchange

Indicate by check mark whether the registrant (1) has filed all reports 
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 
1934 during the preceding 12 months (or for such shorter period that the 
registrant was required to file such reports), and (2) has been subject to 
such filing requirements for the past 90 days.  Yes  X  No    .

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 the registrant's knowledge in definitive proxy or information 
statements incorporated by reference in Part IV of this Form 10-K or any 
amendment to this Form 10-K. 
Yes  X  No    .

	The Registrant has no common or voting stock.   

	DOCUMENTS INCORPORATED BY REFERENCE:
    None
																						

<PAGE>

	TABLE OF CONTENTS


Part No.  Item No.                                                     Page

  I.      1.  Business                                                   1
		Members                                                  1
		Loans and Guarantees                                     2
		   General                                               2
		   Loan and Guarantee Policies                           6
		     Long-Term Loans to Utility Members                  6
		     Intermediate-Term Loans to Utility Members          8
		     Short-Term Loans to Utility Members                 8
		     Loans to Telecommunication Borrowers                8
		     Loans to Associate Members                          9
		     RUS Guaranteed Loans                                9
		     Guarantees of Pollution Control Facility 
		       and Utility Property Financings                   9
		     Guarantees of Lease Transactions                   10
		     Guarantees of Tax Benefit Transfers                10
		     Other                                              10
		CFC Financing Factors                                   11
		Revolving Credit Agreement                              11
		Tax Status                                              14
		Investment Policy                                       14
		Competition                                             14
		Employees                                               15
		The Rural Electric and Telephone Systems                16
		   General                                              16
		   The RUS Program                                      16
		   Distribution Systems                                 16
		   Power Supply Systems                                 17
		   Telephone Systems                                    18
		   Regulation and Competition                           18
		   Financial Information                                19
		   Composite Financial Statements                       21
	  2.  Properties                                                25
	  3.  Legal Proceedings                                         25
	  4.  Submission of Matters to a Vote of Security Holders       26
  II.     5.  Market for the Registrant's Common Equity and 
		Related Stockholder Matters                             26
	  6.  Selected Financial Data                                   26
	  7.  Management's Discussion and Analysis of Financial 
		Condition and Results of Operations                     27
	  8.  Financial Statements and Supplementary Data               39
	  9.  Changes in and Disagreements with Accountants on 
		Accounting and Financial Disclosure                     39
  III.   10.  Directors and Executive Officers of the Registrant        39
		Compliance with Section 16(a) of the Exchange Act       43
	 11.  Executive Compensation                                    43
	 12.  Security Ownership of Certain Beneficial Owners and 
		Management                                              45
	 13.  Certain Relationships and Related Transactions            45
  IV.    14.  Exhibits, Financial Statement Schedules, and Reports 
		on Form 8-K                                             46

				       i
<PAGE>
				     PART I

Item 1.  Business. 

National Rural Utilities Cooperative Finance Corporation (the "Company" or 
"CFC") was incorporated as a private, not-for-profit cooperative 
association under the laws of the District of Columbia in April 1969.  The 
principal purpose of CFC is to provide its members with a source of 
financing to supplement the loan programs of the Rural Utilities Service 
("RUS") of the United States Department of Agriculture.  CFC makes loans 
primarily to its rural utility system members ("Utility Members") to enable 
them to acquire, construct and operate electric distribution, generation, 
transmission and related facilities.  Most CFC long-term loans to Utility 
Members have been made in conjunction with concurrent loans from RUS and 
are secured equally and ratably with RUS's loans by a single mortgage.  CFC 
also has provided guarantees for tax-exempt financings of pollution control 
facilities and other properties constructed or acquired by its members, and  
has provided guarantees of taxable debt in connection with certain lease 
and other transactions of its members.

CFC's 1,052 members as of May 31, 1997, included 907 Utility Members, 
virtually all of which are consumer-owned cooperatives, 74 service members 
and 71 associate members.  The Utility Members included 841 distribution 
systems and 66 generation and transmission ("power supply") systems 
operating in 46 states and U.S. territories.  At December 31, 1995, CFC's 
member rural electric systems provided service to about 70% of the 
contiguous continental land territory of the United States, serving 
approximately 11.5 million consumers, representing an estimated 27.8 
million ultimate users of electricity, and owned approximately $69.1 
billion (before depreciation of $20.8 billion) in total utility plant.

Rural Telephone Finance Cooperative ("RTFC") was incorporated as a taxable 
cooperative association in the State of South Dakota in September 1987.  
RTFC is a controlled affiliate of CFC and was created for the purpose of 
providing financing to its rural telecommunication members and affiliates.  
RTFC's bylaws and voting members' agreement require that the majority of 
RTFC's Board of Directors be elected from individuals designated by CFC.  
CFC is the sole source of funding for RTFC.  See Note 1 to Combined 
Financial Statements for summary financial information relating to RTFC at 
May 31, 1997.  As of that date, RTFC had 464 members.

Guaranty Funding Cooperative ("GFC") was organized in December 1991 as a 
taxable cooperative association owned by its member rural electric systems 
and CFC to provide a source of funds for members to refinance their RUS 
guaranteed debt previously held by the Federal Financing Bank of the United 
States Treasury ("FFB").  GFC is a controlled affiliate of CFC (the 
majority of its directors are appointed by CFC).  All loans from GFC are 
guaranteed by RUS.  CFC is the sole source of funding for GFC.  See Note 1 
to Combined Financial Statements for summary financial information relating 
to GFC at May 31, 1997.  As of May 31, 1997, GFC had four members.

Except as indicated, financial information presented herein includes CFC, 
RTFC and GFC on a combined basis.

National Cooperative Services Corporation ("NCSC") was organized in 1981 as 
a taxable cooperative, owned and operated by its member rural electric 
distribution systems, to provide specialized financing and services to the 
cooperative rural electric industry that CFC could not otherwise provide 
due to competitive, regulatory or other reasons.  NCSC has an independent 
Board of Directors, with CFC providing all management services through a 
contractual arrangement.  CFC is the source for essentially all of NCSC's 
financing capabilities through direct loans or, predominantly, providing 
credit enhancements (guarantees) of debt issued by NCSC in the public and 
private credit markets.  NCSC's financial statements are not combined or 
consolidated with CFC's.

Members

CFC currently has five classes of members:  Class A-cooperative or 
nonprofit distribution systems; Class B-cooperative or nonprofit power 
supply systems which are federations of Class A or other Class B members; 
Class C-statewide and regional associations which are wholly-owned or 
controlled by Class A or Class B members; Class D-national associations of 
cooperatives; and Class E-associate members' nonprofit groups or entities 
organized on a cooperative basis which are owned, controlled or operated by 
Class A, B or C members and which provide non-electric services primarily 
for the benefit of ultimate consumers.  Associate members are not entitled 
to vote at any meeting of the members and are not eligible to be 
represented on CFC's Board of Directors.

Membership in RTFC is limited to CFC and commercial or cooperative 
corporations eligible to receive loans or other assistance from RUS and 
which are engaged (or plan to be engaged) in providing telephone or 
telecommunication services to ultimate users and affiliates of such 
corporations.
				       1
<PAGE>
Membership in GFC is limited to CFC and cooperative or nonprofit Utility 
Member systems who have refinanced all or a portion of their FFB debt 
through CFC.

Set forth below is a table showing by State or U.S. territory, at May 31, 
1997, the total number of CFC, RTFC and GFC members (memberships in each 
other have been eliminated and corporations which belong to more than one 
of CFC, RTFC and GFC have been counted only once), the percentage of loans 
and the percentage of loans and guarantees outstanding.
<TABLE>
<CAPTION>
		    Number            Loan and                 Number            Loan and
		      of       Loan   Guarantee                  of      Loan    Guarantee
		    members     %         %                    members     %        %      
<S>                   <C>     <C>      <C>      <C>             <C>       <C>      <C>  
Alabama                33      1.5%     1.9%     Montana           38      1.8%     1.4%
Alaska                 28      1.2%     1.0%     Nebraska          38      0.2%     0.2%
American Samoa          1      0.0%     0.0%     Nevada             5      0.3%     0.3%
Arizona                20      1.0%     1.3%     New Hampshire      6      2.9%     2.3%
Arkansas               29      2.7%     3.4%     New Jersey         1      0.1%     0.1%
California             10      0.2%     0.1%     New Mexico        18      1.0%     0.8%
Colorado               38      3.6%     3.0%     New York          14      0.1%     0.1%
Delaware                1      0.2%     0.1%     North Carolina    46      3.4%     3.8%
District of Columbia    5      1.3%     1.0%     North Dakota      35      0.6%     0.5%
Florida                21      3.8%     5.9%     Ohio              38      1.3%     1.0%
Georgia                73      8.1%     6.6%     Oklahoma          52      2.9%    2.9%
Guam                    1      0.0%     0.0%     Oregon            37      1.9%    1.6%
Idaho                  16      0.9%     0.7%     Pennsylvania      23      1.1%    1.0%
Illinois               52      4.9%     4.0%     South Carolina    38      3.4%    3.2%
Indiana                56      1.4%     2.3%     South Dakota      52      1.3%    1.0%
Iowa                  105      2.6%     2.2%     Tennessee         25      0.9%    0.8%
Kansas                 50      2.5%     2.4%     Texas            117     11.5%   10.5%
Kentucky               36      2.2%     3.5%     Utah               7      4.8%    6.5%
Louisiana              17      1.8%     1.5%     Vermont            9      0.7%    0.6%
Maine                   9      0.6%     0.5%     Virgin Islands     1      0.6%    0.5%
Maryland                2      1.0%     0.8%     Virginia          25      2.0%    2.0%
Massachusetts           1      0.0%     0.0%     Washington        20      0.9%    0.7%
Michigan               24      1.1%     0.9%     West Virginia      3      0.0%    0.0%
Minnesota              70      4.3%     4.8%     Wisconsin         64      2.3%    1.9%
Mississippi            24      2.5%     2.7%     Wyoming           17      1.3%    1.2%
Missouri               65      3.3%     4.5%      Total Members 1,516  100.0%  100.0%
</TABLE>
Loans and Guarantees

General

CFC provides its Utility Members with a source of financing to supplement 
the loan programs of RUS.  CFC provides the majority of total non-RUS 
direct funding and guarantees obtained by members.   Interest rates charged 
on loans by CFC include the cost of funds incurred by CFC plus increments 
estimated to cover general and administrative expenses, a provision for 
loan and guarantee losses and to provide margins in amounts considered by 
CFC to be consistent with sound financial practice.  While interest rates 
are set to cover estimated costs and to provide reasonable margins, CFC 
does not always match the maturity of its borrowings to those of its loans.  
CFC generally finances its long-term variable rate loans to members through 
borrowings having shorter maturities than the loans. CFC generally finances 
its long-term fixed rate loans with fixed rate funds whose maturities 
generally coincide with, or exceed, the term of the rate adjustment cycle 
of the loan (see "Loan and Guarantee Policies").

Substantially all long-term and most intermediate-term loans are secured, 
while substantially all short-term loans are unsecured.  Long-term loans 
have maturities of up to 35 years.  Fixed rate long-term loans provide for 
a fixed interest rate for terms of one to 35 years (but not beyond the 
maturity of the loan).  Generally, borrowers select a fixed interest rate 
term that is shorter than the maturity of the loan.  Upon expiration of the 
fixed rate term, the borrower may select another 
				       2
<PAGE>
fixed rate term or a variable rate.  Variable rate long-term interest rates 
are subject to adjustment monthly as determined by CFC.  Intermediate- and 
short-term loans are made for terms not exceeding 60 months.  CFC adjusts the 
rate monthly on outstanding short- and intermediate-term loans.  On 
notification to borrowers, CFC may adjust the rate semimonthly.  Interest 
rates are established by CFC and are not tied to any external index, however 
some rates may be capped at a percentage over prime.  Long-term 
telecommunication loans are generally secured fixed or variable rate loans 
with maturities generally not exceeding 15 years.  Intermediate- and short-
term telecommunications loans are generally unsecured.  CFC has also 
provided guarantees for tax-exempt financings of pollution control 
facilities and utility properties constructed or acquired by its members 
and for members' obligations under certain lease transactions (see "Loan 
and Guarantee Policies").

Set forth below is a table showing loans outstanding to borrowers as of May 
31, 1997, 1996 and 1995 and the weighted average interest rates thereon and 
loans committed but unadvanced to borrowers at May 31, 1997.
<TABLE>                                                
<CAPTION>                                                                        
												   Loans committed
				    Loans outstanding and weighted average interest                but unadvanced 
					    rates thereon at May 31,                             at May 31,1997(A)(B)
(Dollar Amounts In Thousands)           1997                1996               1995
<S>                               <C>          <C>      <C>         <C>     <C>          <C>       <C>  
Long-term fixed rate loans(C):
  Distribution Systems (D)         $2,503,890   7.20%   $2,380,587   7.29%   $1,645,551   7.68%    $   46,657
  Power Supply Systems (D)            239,381   7.54%      247,556   7.71%      253,208   7.68%         1,214
  Telecommunication Organizations     148,566   8.53%      134,497   8.66%      141,144   8.98%             - 
  Service Organizations (D)(E)         82,634   8.62%       77,205   8.03%       81,521   9.27%         3,170
  Associate Members                     1,512  10.25%        1,542  10.25%        1,569  10.25%             -  
    Total long-term fixed rate
     secured loans                  2,975,983   7.33%    2,841,387   7.41%    2,122,993   7.83%        51,041

Long-term variable rate loans (F):
  Distribution Systems              3,209,472   6.55%    2,717,494   6.45%    2,553,590   6.50%     1,185,303
  Power Supply Systems                281,368   6.55%      202,249   6.45%      191,967   6.50%       798,984
  Telecommunication Organizations     875,135   6.65%      764,911   6.55%      704,427   6.64%       237,170
  Service Organizations (E)            54,802   6.55%       46,376   6.45%       53,332   6.50%        86,229
  Associate Members                    48,186   6.29%       47,541   6.19%       42,561   6.20%        13,666
    Total long-term variable rate
     secured loans                  4,468,963   6.57%    3,778,571   6.47%    3,545,877   6.52%     2,321,352

Refinancing variable rate loans 
  guaranteed by RUS:
  Power Supply Systems                137,984   6.49%      416,637   6.47%      429,129   7.27%             -  

Intermediate-term secured loans:
  Distribution Systems                 12,530   6.70%        4,831   6.60%        4,176   6.85%         2,609
  Power Supply Systems                198,985   6.70%       53,614   6.60%       40,237   6.85%       196,385
  Service Organizations                14,592   6.70%       27,652   6.60%       11,429   6.85%         2,884
    Total intermediate-term 
     secured loans                    226,107   6.70%       86,097   6.60%       55,842   6.85%       201,878

Intermediate-term unsecured loans:
  Distribution Systems                 72,860   6.70%       16,019   6.45%       11,392   6.50%        37,687
  Power Supply Systems                 43,129   6.70%       28,957   6.45%       47,443   6.50%       124,405
  Telecommunication Organizations      13,683   7.25%       12,048   6.80%        3,255   7.54%         9,387
    Total intermediate-term 
     unsecured loans                  129,672   6.76%       57,024   6.52%       62,090   6.56%       171,479

Short-term  loans (G):
  Distribution Systems                473,639   6.70%      409,664   6.60%      445,962   6.85%     2,436,785
  Power Supply Systems                 25,051   6.70%       25,763   6.60%       10,267   6.85%       913,371
  Telecommunication Organizations      61,779   7.25%       63,813   7.15%       34,637   7.60%       478,807
  Service Organizations                27,420   6.70%       23,467   6.60%       25,653   6.85%        93,346
  Associate Members                    13,417   6.70%        9,240   6.60%        7,651   6.85%        19,308

    Total short-term loans            601,306   6.76%      531,947   6.67%      524,170   6.90%     3,941,617
</TABLE>                                     
				       3
<PAGE>
<TABLE>                                                                                                                     
<CAPTION>                                                                                          Loans committed
				      Loans outstanding and weighted average interest              but unadvanced
					      rates thereon at May 31,                         at May 31, 1997(A) (B)
(Dollar Amounts In Thousands)           1997                1996               1995
<S>                               <C>                   <C>         <C>     <C>          <C>      <C>
Nonperforming loans(H):
  Distribution Systems            $     1,705   7.21%   $    1,739   7.20%  $     1,830   7.21%   $         - 
  Power Supply Systems                  7,723   6.64%       23,555   6.48%       25,811   6.57%             - 

	
    Total nonperforming loans           9,428   6.75%       25,294   6.53%       27,641   6.61%             -   

  Restructured loans(I):
  Distribution Systems                      -       -        2,576  18.37%        2,654  18.37%             -
  Power Supply Systems                361,961   8.32%      205,074   9.13%      180,521   9.01%             -
  Service Organizations                     -       -        1,711   6.45%        1,803   6.50%             -

    Total restructured loans          361,961   8.32%      209,361   9.22%      184,978   9.12%             -

    Total loans                     8,911,404   6.81%    7,946,318   6.85%    6,952,720   7.01%     6,687,367
Less:  Allowance for loan and 
   guarantee losses                   233,208              218,047              205,596                     - 

    Net loans                      $8,678,196           $7,728,271           $6,747,124            $6,687,367
</TABLE>                          

(A)     The interest rates in effect at August 1, 1997, for loans to electric 
	members were 6.95% for long-term loans with a seven-year fixed rate 
	term, 6.55% on variable rate long-term loans and 6.70% on intermediate-
	and short-term loans. The rates in effect at August 1, 1997, on loans 
	to telecommunication organizations were 7.50% for long-term loans with
	a seven-year fixed rate term, 6.65% on long-term variable rate loans,
	6.90% on intermediate-term loans and 7.25% on short-term loans.  The 
	rates in effect at August 1, 1997, on loans to associate members were 
	7.40% for long-term loans with a seven-year fixed rate term, 6.55% on 
	long-term variable rate loans and 6.70% on short-term loans.

(B)     Unadvanced commitments include loans approved by CFC for which loan 
	contracts have not yet been executed and for which loan contracts have 
	been executed but funds have not been advanced.  Since commitments may 
	expire without being fully drawn upon, the total amounts reported as 
	commitments do not necessarily represent future cash requirements.  
	Collateral and security requirements for commitments are identical to 
	those for advanced loans.  Long-term unadvanced commitments that do not 
	have an interest rate associated with the commitment have been listed 
	with the variable rate loans.  Rates, fixed or variable, are set at the 
	time of each advance on the amount of the advance.

(C)     Includes $38.4 million and $198.3 million of unsecured loans at May 31, 
	1997 and 1996.

(D)     During calendar year 1998, $172.1 million of such outstanding fixed 
	rate loans, which currently have a weighted average interest rate of 
	8.17% per annum, will become subject to rate adjustment.  During the 
	first quarter of calendar year 1997, long-term fixed rate loans 
	totaling $41.3 million had their interest rates adjusted.  These loans 
	will be eligible to readjust their interest rate again during the first 
	quarter of calendar year 1998 to the lowest long-term fixed rate 
	offered during 1997 for the term selected.  At January 1 and May 31, 
	1997, the seven-year long-term fixed rate was 7.55% and 7.60%, 
	respectively.

(E)     CFC had loans outstanding to NCSC in each of the periods shown.  Long-
	term fixed rate loans outstanding to NCSC as of May 31, 1997, 1996 and 
	1995, were $29.2 million, $31.8 million and $48.5 million, 
	respectively.  In addition, as of May 31, 1997, 1996 and 1995, CFC had 
	unadvanced long-term loan commitments to NCSC in the amounts of  $15.4 
	million, $15.4 million and $12.3 million, respectively.

(F)     Includes $112.4 million, $84.6 million and $41.4 million of unsecured 
	loans at May 31, 1997, 1996 and 1995.

(G)     Includes $99.1 million, $92.7 million and $30.9 million of secured 
	loans at May 31, 1997, 1996 and 1995.

(H)     The rates on nonperforming loans are the weighted average of the stated 
	rates on such loans as of the dates shown and do not necessarily relate 
	to the interest recognized by CFC from such loans.
				       4
<PAGE>
(I)     The rates on restructured loans are the weighted average of the 
	effective rates (based on the present value of scheduled future 
	cashflows) as of the dates shown and do not necessarily relate to the 
	interest recognized by CFC on such loans.

Set forth below are the weighted average interest rates earned by CFC 
(recognized in the case of nonperforming and restructured loans) on all 
loans outstanding during the fiscal years ended May 31.

			 INTEREST RATES EARNED ON LOANS

						  1997    1996    1995

	     Long-term fixed rate                 7.65%   7.92%   8.63%   
	     Long-term variable rate              6.25%   6.30%   5.90%   
	     Telecommunication organizations      6.73%   6.86%   6.70% 
	     Refinancing loans guaranteed by RUS  6.36%   6.75%   6.07%   
	     Intermediate-term                    7.08%   6.57%   6.19%   
	     Short-term                           6.40%   6.49%   6.29%   
	     Associate members                    6.42%   6.46%   5.40%   
	     Nonperforming                        0.00%   0.25%   1.56%   
	     Restructured                         0.56%   1.49%   1.92%   
			    All loans             6.58%   6.77%   6.72%   

At May 31, 1997, CFC's ten largest exposures, which were all power supply 
members, had outstanding loans from CFC totaling $1,198.7 million 
(excluding $2.8 million of loans guaranteed by RUS), which represented 
approximately 13.5% of CFC's total loans outstanding.  As of May 31, 1997, 
outstanding CFC guarantees for these same ten borrowers totaled $1,261.7 
million, which represented 59.3% of CFC's total guarantees outstanding, 
including guarantees of the maximum amounts of lease obligations at such 
date.  On that date, no member had outstanding loans and guarantees in 
excess of 10% of the aggregate amount of CFC's outstanding loans and 
guarantees; however, one of the ten largest borrowers, Deseret Generation & 
Transmission Co-operative ("Deseret"), was in financial difficulty (see 
Note 10 to Combined Financial Statements).  At May 31, 1997, loans 
outstanding to Deseret (excluding loans guaranteed by RUS) accounted for 
4.1% of total loans outstanding. Guarantees outstanding to Deseret 
accounted for 13.7% of total guarantees outstanding.  Total loans and 
guarantees outstanding to Deseret equaled 38.1% of total Members' Equity, 
Members' Subordinated Certificates and the allowance for loan and guarantee 
losses.

Set forth below is a table showing CFC's guarantees as of the dates 
indicated.  Substantially all guarantees have been provided on behalf of 
power supply members.
<TABLE>                                                 
<CAPTION>
							      May 31,                           
						    1997          1996           1995
						   (Dollar Amounts In Thousands)
<S>                                            <C>            <C>             <C>
Long-term tax-exempt bonds                      $1,190,925*    $1,317,655*     $1,496,930*
Debt portions of leveraged lease transactions      418,916        432,516         568,662  
Indemnifications of tax benefit transfers          338,264        363,702         389,755         
Other guarantees                                   132,566        135,567         119,575       
		  Total                         $2,080,671     $2,249,440      $2,574,922  
</TABLE>             
* Includes $1,043.2 million, $1,168.9 million and $1,200.1 million at May 
31, 1997, 1996 and 1995, respectively, of adjustable rate pollution 
control bonds which can be tendered for purchase at specified times at 
the option of the holders (in the case of $260.7 million, $370.1 million 
and $376.7 million of such bonds outstanding at May 31, 1997, 1996 and 
1995, respectively, at any time on seven days' notice, in the case of 
$242.3 million, $248.8 million and $254.5 million outstanding at May 31, 
1997, 1996 and 1995, respectively, at any time on a minimum of one day's 
notice and in the case of the remainder on a five-week or semiannual 
basis).  CFC has agreed to purchase any such bonds that cannot be 
remarketed.  Since the inception of the program, CFC has not been 
required to purchase any such bonds.

Loan Contingencies

CFC maintains a loan and guarantee loss allowance to cover losses that may 
be incurred in the course of lending or extending credit enhancements.  The 
allowance is periodically evaluated by management with the Board of 
Directors.
				       5
<PAGE>
CFC classifies a loan as nonperforming if interest or principal payments 
are contractually past due 90 days or more, repayment in accordance with 
the original terms is not expected due to court order or ultimate repayment 
is otherwise not expected.  Loans in which the original terms have been 
modified as a result of a borrower's financial difficulties are classified 
as restructured.  Interest income on nonperforming loans is recognized on a 
cash basis as long as CFC believes the collateral value supports the 
outstanding principal balance.

Loan and Guarantee Policies

Long-Term Loans to Utility Members

Under CFC's lending criteria, distribution systems must generally achieve a 
Modified DSC ("MDSC") (as described herein) of 1.35.  The MDSC calculation 
is the ratio of (x) operating margins and patronage capital plus interest 
on long-term debt  plus depreciation and amortization expense plus Non-
operating Margins-Interest plus cash received in respect of generation and 
transmission and other capital credits to (y) long-term debt service 
obligations.  Distribution systems  are also required to have achieved a 
20% ratio of equity to total assets at the end of the preceding calendar 
year (the "Equity" test) to be eligible collateral for pledging under the 
1994 Collateral Trust Bond Indenture.  The MDSC is computed using the 
average of the best two of three calendar years' ratios preceding the date 
of determination.  The borrower is required to maintain these ratios at or 
above the minimum loan eligibility requirements as long as there is a 
balance outstanding on the loan. Unadvanced loan funds may be stop ordered 
if CFC determines that the borrower's ability to make debt service 
payments has been seriously impaired. Loans that have been pledged as 
security for the collateral trust bonds that have ratios below the 
minimum must be replaced, unless there is sufficient excess collateral on 
deposit.

Under present RUS policy, a system which meets the RUS concurrent mortgage 
requirement for Average TIER and Average DSC (as described herein) of 1.50 
and 1.25, respectively, will generally be required to borrow a portion of 
its financial requirements from a supplemental lender.  TIER is the ratio 
of (x) margins and patronage capital as defined under "The Rural Electric 
Systems---Financial Information" plus interest on long-term debt (y) 
interest on long-term debt.  DSC is the ratio of (x) net margins and 
patronage capital plus interest on long-term debt plus depreciation and 
amortization expense to (y) long-term debt service obligations.  In 
applying the tests, obligations under contracts providing for payment 
whether or not the purchaser in fact receives electric power from the 
seller, guarantees and other contingent obligations are not considered 
debt, nor is interest on the proposed CFC loan given effect.  In 
determining the eligibility of a member for a long-term loan, each of the 
above ratios is averaged for the best two of three calendar years preceding 
the date of determination, resulting in the "Average TIER" and "Average 
DSC".  The extent of the supplemental loan required generally reflects the 
revenue productivity of the borrower's investment in plant, as measured by 
the ratio of its investment in plant to its operating revenues (the "plant-
revenue ratio").  RUS regulations, however, permit borrowers which meet 
certain rate disparity, consumer income or extremely high rate tests to 
qualify for 100% RUS loans.  Further, the Administrator of RUS has the 
authority to approve 100% RUS loans according to new qualifications 
established in 1993, or at his/her discretion on a case-by-case basis.

It is anticipated that many CFC loans to distribution systems will continue 
to be made in conjunction with loans by RUS.  However, in addition to 
making concurrent loans, CFC's loan policy permits it to make 100% loans to 
member systems which meet the applicable borrowing requirements.  As of May 
31, 1997, CFC had a total of $3,985.0 million in long-term loans committed 
and outstanding to 105 Utility Members which did not have long-term RUS 
loans outstanding.  These systems have either prepaid their RUS loans or 
have never incurred any RUS debt.

Under CFC policy, a member power supply system having an MDSC of at least 
1.0 in each case is eligible for a long-term loan from CFC.  Loans have 
been made both for additions to or acquisition of existing power supply 
facilities and in connection with the construction of new power supply 
projects.  Loans have also been made in connection with the termination 
costs associated with certain plant construction for canceled power supply 
projects.  However, most loans to CFC member power supply systems for new 
generating plants and transmission facilities have been made by other 
lenders (principally the FFB, which has typically offered rates lower than 
CFC's)  under repayment guarantees from RUS, with RUS's rights as guarantor 
secured by a mortgage on the system's properties.

Under the RUS mortgage, distribution borrowers are required to design their 
rates to cover all operating expenses, including all payments in respect of 
principal and interest on notes when due, provide and maintain reasonable 
working capital and to maintain a TIER of not less than 1.5 and a DSC of 
not less than 1.25.
				       6
<PAGE>
CFC has made and may continue to approve long-term secured loans to 
borrowers which fall below CFC's loan eligibility requirements.  Such loans 
are made on a case-by-case basis, based upon the submission by the borrower 
of, among other things, a long-range financial forecast which indicates 
that the borrower will, in future years, meet the applicable borrowing 
requirements.  During the past five years, such loans accounted for 6.8% of 
the total dollar amount of loans approved.  While certain borrowers may not 
meet the eligibility requirements at the time of loan approval, such 
borrowers may meet the eligibility requirements by the time the loan is 
fully advanced.

The rate charged for long-term fixed rate mortgage loans is designed to 
reflect CFC's estimated overall cost of fixed rate capital allocated to its 
fixed rate mortgage loans (including Subordinated 
Certificates, Collateral Trust Bonds, Medium-Term Notes, Quarterly Income 
Capital Securities, variable rate borrowings supported by interest rate 
exchange agreements and Members' Equity) plus increments estimated to cover 
general and administrative expenses, a provision for loan and guarantee 
losses and a reasonable margin.

Long-term fixed rate loans provide for a fixed interest rate for periods of 
one to 35 years.  Upon expiration of the interest rate period, the borrower 
may select another fixed rate term of one to 35 years (but not beyond the 
maturity of the loan) or in certain instances may repay the loan or convert 
to another interest rate program.

The rate on long-term fixed rate loans is set at the time of advance.  In 
the event that there is more than one advance, each advance will receive 
the fixed rate in effect at the time of advance for the selected maturity 
period.

CFC also makes long-term loans with variable interest rates.  Such loans 
are funded primarily from available variable rate  sources, and the rate is 
adjusted monthly to reflect CFC's cost of capital raised to fund these 
loans plus increments estimated to cover general and administrative 
expenses, a provision for loan and guarantee losses and the maintenance of 
a reasonable margin.

A borrower may convert a long-term loan from the variable rate to a fixed 
rate at any time with no fee.  Some fixed rate loans may be converted to 
variable rate loans at any time, subject to the payment of a conversion fee 
and in certain cases borrower's regulatory approval.

Prepayment of concurrent loans, where permitted by CFC and RUS, or 
otherwise agreed to by CFC and RUS, will be apportioned pro-rata between 
RUS and CFC based on the respective balances of their concurrent loans 
outstanding as of the date of prepayment. All prepayments except those 
required to maintain the original RUS/CFC concurrent loan proportions will 
be subject to a prepayment fee.

Distribution systems may be required to purchase Loan Subordinated 
Certificates in an amount up to 3% of the loan amount or may not be 
required to purchase any certificates depending upon the borrower's 
leverage ratio with CFC (the ratio of the outstanding and available loan 
funds to Subordinated Certificates and allocated but unretired patronage 
capital), including the new loan.  Power supply members are required to 
purchase the certificates in amounts up to 10% of the loan amount.

CFC long-term loans made in conjunction with concurrent RUS loans are 
generally for terms of 35 years and under present policy are payable, after 
a short period during which interest only is payable, in level quarterly 
installments which include both accrued interest and a portion of the 
principal.  Substantially all of CFC's present long-term mortgage loans to 
Utility Members are secured by a first mortgage lien upon all property 
(other than office equipment and vehicles) at any time owned by the 
borrower and future revenues.  In the case of members whose property is 
already subject to a mortgage to RUS, RUS approval of the loan is required, 
even in the case of a 100% CFC loan, in order to accommodate RUS's mortgage 
lien so that CFC may share ratably in the security provided by the 
mortgaged property.  CFC and RUS are then mortgagees in common, entitled to 
the security in proportion to the unpaid principal amounts of their 
respective loans.  Mortgages do not require that the value of the mortgaged 
property be equal to the obligations secured thereby.

Events of default under the long-term mortgages include default in the 
payment of the mortgage notes, default (continuing after grace periods in 
some cases) in the performance of the covenants in the loan agreements or 
the mortgages and events of bankruptcy and insolvency.  Under common 
mortgages securing long-term CFC loans to distribution system members, RUS 
has the sole right to exercise remedies on behalf of all holders of 
mortgage notes for 30 days after default.  If RUS does not act within 30 
days or if RUS is not legally entitled to act on behalf of all noteholders, 
CFC may exercise remedies.  Under common mortgages securing long-term CFC 
loans to, or guarantee reimbursement obligations of, power supply members, 
RUS retains substantial control over the exercise of mortgage remedies.
				       7
<PAGE>
Intermediate-Term Loans to Utility Members

Intermediate-term loans are made to members for terms of up to five years.  
The interest rates on intermediate-term loans are adjusted monthly (and may 
be adjusted semimonthly) to cover CFC's cost of capital raised to fund 
these loans plus increments estimated to cover general and administrative 
expenses, a provision for loan and guarantee losses and the maintenance of 
a reasonable margin.  Intermediate-term loans that are classified as 
secured are secured by a first mortgage lien upon all property (other than 
office equipment and vehicles) at any time owned by the borrower and future 
revenues.  Borrowers are generally not required to purchase Loan 
Subordinated Certificates  in conjunction with an intermediate-term loan.

Short-Term Loans to Utility Members

CFC makes short-term line of credit loans to its member distribution 
systems in amounts based on the system's monthly operation and maintenance 
expenses and prior year's additions to plant.  Power supply systems are 
eligible for lines of credit in amounts up to a maximum of $50 million, 
based on the system's quarterly operation and maintenance expenses.  Loans 
made to distribution and power supply systems under such lines of credit 
are generally unsecured, have  terms agreed to by the system and CFC and 
may be prepaid without premium and reborrowed in whole or in part during 
such term.  Short-term loans with terms greater than 12 months are required 
to be paid down to a zero balance for five consecutive business days during 
each 12-month period.

The interest rates on short-term line of credit loans are adjusted monthly 
(and may be adjusted semimonthly) to cover CFC's cost of capital raised to 
fund these loans plus increments estimated to cover general and 
administrative expenses, a provision for loan and guarantee losses and the 
maintenance of a reasonable margin.  Borrowers are not required to purchase 
Loan Subordinated Certificates in conjunction with a short-term loan.

Loans to Telecommunication Borrowers

RTFC makes long-term loans to rural telecommunication companies for the 
acquisition of telecommunication systems and the construction or upgrade of 
wireline telephone systems, wireless telephone systems, fiber optic 
networks and cable television systems as well as other legitimate corporate 
purposes.

Under RTFC policy, a wireline telephone system able to demonstrate to CFC's 
satisfaction the ability to achieve and maintain an Average DSC and an 
Average TIER of 1.25 and 1.50, respectively, is eligible for a long-term 
mortgage loan from RTFC.  A cable television system or cellular telephone 
system able to demonstrate to CFC's satisfaction the ability to achieve and 
maintain an Average DSC of 1.25 is eligible for a long-term mortgage loan.  
Loans made to start-up ventures using emerging technologies are evaluated 
based on the quality of the business plan and the level and quality of 
credit support from established companies.  Based on the business plan, 
specific covenants are developed for each transaction which require 
performance at levels sufficient to repay the RTFC obligations under the 
approved terms.

Security for RTFC long-term loans made to RUS borrowers generally consists 
of a first mortgage lien on the assets and revenues of the system on a pari 
passu basis with RUS.  Security from non-RUS borrowers is considered on a 
case-by-case basis but generally a loan will not exceed 80% of the 
estimated initial value of the collateral.  At May 31, 1997, a total of 
$74.0 million or 6.7% of RTFC loans outstanding were unsecured.  Long-term 
loans are made to RTFC borrowers for terms generally up to 15 years and 
amortized quarterly over the life of the loan.  Borrowers are required to 
purchase Loan Subordinated Certificates from RTFC in amounts equal to 5% of 
the loan amount.

The interest rate on long-term loans can be fixed for the full term of the 
loan or for a predetermined period.  Alternatively, the borrower may elect 
a variable rate which is adjusted monthly (and may be adjusted 
semimonthly).  A long-term variable rate loan may be converted to a fixed 
rate at any time.  A long-term fixed rate loan may be converted to a 
variable rate without payment of a fee on a rate adjustment date, or at any 
other time upon payment of a fee calculated to ensure that RTFC is made 
whole on the funding placed for that loan.  

RTFC provides intermediate-term equipment financing for periods up to five 
years.  These loans are provided on an unsecured basis and are used to 
finance the purchase and installation of central office equipment, support 
assets and other communications equipment.  Intermediate-term equipment 
financing loans are generally made to operating telephone companies with an 
equity level of at least 25% of total assets and which have achieved a DSC 
ratio for each of the previous two calendar years of at least 1.75.
				       8
<PAGE>
RTFC also provides short-term financing to telecommunication systems for 
periods up to 60 months.  These short-term loans are typically in the form 
of a revolving line of credit which requires the borrower to pay off the 
balance for five consecutive business days at least once during each 12-
month period.  These loans are provided on an unsecured basis and are used 
primarily for normal cash management.  Lines of credit are available to 
telecommunication systems generally in amounts not to exceed the greater of 
five percent of total assets or 25% of equity in excess of 35% of total 
assets.   Borrowers are not required to purchase Loan Subordinated 
Certificates as a condition to receiving a line of credit.

Interim financing lines of credit are also made available to RTFC members 
which have an RUS and/or Rural Telephone Bank ("RTB") loan pending and have 
received approval from RUS to obtain interim financing.  These loans are 
for terms up to 24 months and must be retired with advances from the 
RUS/RTB long-term loans.

RTFC interest rates on all loans are set to cover the cost of funds, plus 
an increment estimated to cover general and administrative expenses, a 
provision for loan losses and the maintenance of a reasonable margin.

RTFC obtains funding for its loans through back-to-back borrowing from CFC.  
Under a long-term financing agreement, RTFC grants CFC a security interest 
in RTFC's right to receive payments under the RTFC notes and in the 
security interests created pursuant to the RTFC loan agreements with its 
members.

Loans to Associate Members

CFC also makes loans to Associate Members, which are non-profit or 
cooperative organizations owned, controlled or operated by a CFC Class A, B 
or C Member or by CFC and engaged primarily in furnishing nonelectric 
services within the sponsor's service area.  Long-term loans are available 
to Associate Members for periods of one to 35 years and are secured by the 
assets financed or by a guarantee from a Utility Member, or both.  The rate 
on these loans, to the extent funding sources are available, may be fixed 
for the full term of the loan or for a predetermined period.  
Alternatively, the borrower may elect a variable rate which is adjusted 
monthly (and may be adjusted semimonthly).  Associate Members are required 
to purchase a Loan Subordinated Certificate equal to 5% of the long-term 
loan amount. CFC also provides short-term loans to Associate Members for 
periods of up to 60 months.  The short-term loans are generally revolving 
lines of credit which may require the borrower to pay off the balance for 
five consecutive business days during each 12-month period.  Borrowers are 
not required to purchase Loan Subordinated Certificates as a condition to 
receiving a short-term loan.  Short-term interest rates are set monthly 
(and may be adjusted semimonthly).  These loans are generally unsecured but 
are guaranteed by operating Utility Members of CFC.

Associate Member interest rates are set to cover the cost of funds plus an 
increment estimated to cover general and administrative expenses, a 
provision for loan losses and a reasonable margin.

RUS Guaranteed Loans

In connection with legislation which allowed certain systems to prepay 
existing borrowings from the FFB without prepayment penalties or fees, CFC 
established a program under which it made long-term loans to members for 
the purpose of prepaying these loans.  Each note evidencing such a loan was 
issued to a trust which in turn issued certificates evidencing its 
ownership to CFC.  The principal and interest payments on these notes are 
guaranteed by RUS.  Under RUS regulations, the note rate may not exceed the 
rate borne by the system's prepaid borrowings from the FFB adjusted to 
reflect savings accrued since prepayment of the note compared with the rate 
on the prepaid borrowing.  The systems are required to pay service fees to 
CFC in connection with these transactions.  Most of these loans that have 
not been sold in public offerings have been transferred to GFC ($135.2 
million of the $138.0 million outstanding at May 31, 1997.)  In addition, 
CFC services $420.2 million of these loans for trusts, the certificates of 
which have been sold in public offerings.
	
Guarantees of Pollution Control Facility and Utility Property Financings

CFC has guaranteed debt issued in connection with the construction or 
acquisition by CFC members of pollution control, solid waste disposal, 
industrial development and electric distribution facilities.  Such debt is 
issued by governmental authorities and the interest thereon is exempt from 
Federal income taxation.  The proceeds of the offering are made available 
to the member system, which in turn is obligated to pay the governmental 
authority amounts sufficient to service the debt.  The debt, which is 
guaranteed by CFC, may include short- and long-term obligations.
				       9  
<PAGE>                                       
In the event of a default by a system for nonpayment of debt service, CFC 
is obligated to pay, after available debt service reserve funds have been 
exhausted, scheduled debt service under its guarantee and the bond issue 
will not be accelerated so long as CFC performs under its guarantee.  The 
system is required to repay, on demand, any amount advanced by CFC pursuant 
to its guarantee.  This repayment obligation is secured by a common 
mortgage with RUS on all the system's assets, but CFC may not exercise 
remedies thereunder for up to two years following default.  However, if the 
debt is accelerated because of a determination that the interest thereon is 
not tax-exempt, the system's obligation to reimburse CFC for any guarantee 
payments will be treated as a long-term loan.

In connection with these transactions, the systems generally must purchase 
unsecured Guarantee Subordinated Certificates from CFC in an amount up to 
12% of the principal amount guaranteed and maturing at the final maturity 
of the related debt (but not less than 20 years).  These certificates 
generally bear interest at the greater of the 34-year FFB interest rate, 
the interest rate on the longest maturity of the debt being guaranteed or 
90% of the rate on the loan from CFC used to purchase the certificate.  In 
addition, if a debt service reserve fund is created by CFC to secure the 
debt being issued, the system must buy an additional Debt Service 
Subordinated Certificate, maturing at the time of the final maturity of the 
debt, in the amount of such reserve.  No interest is paid on such 
certificate, but any earnings from investments held by the trustee of such 
debt service reserve funds will be credited against the system's debt 
service obligations.  The system is also required to pay to CFC initial 
and/or on-going servicing fees in connection with these transactions.

Certain guaranteed long-term debt bears interest at variable rates which 
are adjusted at intervals of one to 270 days, weekly, each five weeks or 
semi-annually to a level expected to permit their resale or auction at par.  
At the option of the member on whose behalf it is issued and provided 
funding sources are available, rates on such debt may be fixed until 
maturity. Holders have the right to tender the debt for purchase at par at 
the time rates are reset when it bears interest at a variable rate and CFC 
has committed to purchase debt so tendered if it cannot otherwise be 
remarketed.  If CFC held the securities, the cooperative would pay interest 
to CFC at its intermediate-term loan rate.

Guarantees of Lease Transactions

CFC has a program of lending to or guaranteeing debt issued by NCSC in 
connection with leveraged lease transactions.  In such transactions, NCSC 
has lent money to an industrial or financial company (a "Lessor") for the 
purchase of a power plant (or an undivided interest therein) or utility 
equipment which was then leased to a CFC member ("the Lessee") under a 
lease requiring the Lessee to pay amounts sufficient to permit the Lessor 
to service the loan.  The loans were made on a non-recourse basis to the 
Lessor but were secured by the property leased and the owner's rights as 
Lessor.  NCSC borrowed the funds it lent either under a CFC guarantee or on 
an interim basis directly from CFC and purchased from CFC a Guarantee 
Subordinated Certificate in an amount up to 12% of the amount CFC 
guaranteed or lent.  The Guarantee Subordinated Certificates generally bear 
interest at a rate equal to the FFB rate for 34-year loans or 90% of CFC's 
loan rate and are repaid proportionally as the amount guaranteed decreases.  
NCSC is obligated to pay administrative and/or guarantee fees to CFC in 
connection with these transactions.  Such fees are reimbursed to NCSC by 
the Lessee in each transaction.

Guarantees of Tax Benefit Transfers

CFC has also guaranteed members' obligations to indemnify against loss of 
tax benefits in certain tax benefit transfers that occurred in 1981 and 
1982.  A member's obligation to reimburse CFC for any guarantee payments 
would be treated as a long-term loan, secured on a pari passu basis with 
RUS by a first lien on substantially all the member's property to the 
extent of any cash received by the member at the outset of the transaction.  
The remainder would be treated as an intermediate-term loan secured by a 
subordinated mortgage on substantially all of the member's property.  Due 
to changes in Federal tax law in 1982, no further guarantees of this nature 
have occurred since 1982.  In connection with these transactions, the 
members purchased from CFC Guarantee Subordinated Certificates in an amount 
up to 12% of the amount guaranteed.

Other

CFC may provide other loans and guarantees as requested by its members.  
Such loans and guarantees will generally be made on a secured basis with 
interest rates and guarantee fees set to cover CFC's cost of capital, 
general and administrative expenses, a provision for loan and guarantee 
losses and maintenance of a reasonable margin.  In connection with these 
transactions, the system generally must purchase from CFC a Loan or 
Guarantee Subordinated Certificate in an amount up to 12% of the amount 
guaranteed or lent.
				       10
<PAGE>
CFC Financing Factors

Funding for the Company's loan programs is derived from Members' Equity 
(net margins, retained as allocated but unreturned patronage capital),  the 
issuance of its Subordinated Certificates to members (see Note 3 to 
Combined Financial Statements), Collateral Trust Bonds, Medium-Term Notes, 
Commercial Paper, Bank Bid Notes, and Quarterly Income Capital Securities.  
CFC's ability to obtain short- and long-term funds from external sources as 
needed depends on such factors as its credit ratings and reputation in the 
investment community, its financial condition and that of its members, the 
depth and liquidity of the markets in which it participates, market factors 
outside of its control, its ability to conduct its operations to meet or 
exceed the financial standards of performance expected by investment 
markets and credit rating agencies and the continued support of its 
members.

Each year CFC allocates its net margins among its borrowers in proportion 
to interest earned by CFC from such borrowers.  These allocations are 
evidenced by Patronage Capital Certificates which bear no interest or 
dividends and have no stated maturity.  These amounts are available for use 
in CFC's operations pending their retirement.

As a condition of membership, CFC members have agreed to purchase 
Membership Subordinated Certificates, which like CFC's Loan and Guarantee 
Subordinated Certificates are unsecured subordinated obligations of CFC.  
They generally mature 100 years after issuance and bear interest at the 
rate of 5% per annum.  The purchase of non-interest bearing Loan 
Subordinated Certificates may also be required as a condition of each long-
term loan and certain intermediate-term loans made by CFC to its members. 
Guarantee Subordinated Certificates, bearing interest at various rates, are 
also required to be purchased in connection with CFC guarantees of member 
debt.  The maturity of Loan and Guarantee Subordinated Certificates 
generally coincides with the maturity of the related loan or guaranteed 
debt.  Membership Certificates and Loan and Guarantee Certificates 
represented 53% and 47%, respectively, of total Subordinated Certificates 
outstanding at May 31, 1997.

To fund a portion of its long-term fixed rate loan program, CFC issues 
intermediate- and long-term senior secured Collateral Trust Bonds, senior 
unsecured Medium-Term Notes and subordinated unsecured Quarterly Income 
Capital Securities with differing maturities, interest rates and redemption 
provisions.  The Collateral Trust Bonds are secured by pledges of eligible 
mortgage notes with a principal amount at least equal to the total amount 
of bonds outstanding.  If certain minimum eligibility ratios are not 
maintained, the mortgage notes affected must be replaced with other 
eligible collateral.  In addition, variable rate funding supported by an 
equal amount of interest rate exchange agreements is used to fund long-term 
fixed rate loans (see Note 5 to Combined Financial Statements).

The Company issues Commercial Paper in the United States and Europe through 
dealers and directly to members and other eligible nonmember investors to 
provide funds for short-, intermediate- and long-term variable rate loans 
to members, including RUS guaranteed loans, and temporarily to fund long-
term fixed rate loans to members prior to funding with long-term fixed rate 
securities. All securities issued in Europe have been denominated in U.S. 
dollars.  Commercial Paper could also be used to fund purchases of tax-
exempt securities which CFC may be obligated to purchase pursuant to its 
commitment to act as standby purchaser.  Commercial Paper outstanding at 
May 31, 1997, 1996 and 1995, net of discount related to the issuance of 
dealer Commercial Paper, was approximately $5,492.4 million, $4,718.1 
million and $3,892.6 million respectively.  The outstanding Commercial 
Paper at May 31, 1997, 1996 and 1995 had average maturities of 34 days, 35 
days and 68 days respectively.  The amount of such outstanding Commercial 
Paper sold directly by CFC to its members and eligible nonmembers as a 
percentage of total outstanding Commercial Paper was 23% as of May 31, 1997 
versus 26% at May 31, 1996.

CFC also issues short-term Bank Bid Notes to fund its variable rate loans.  
These bid notes are unsecured loan obligations. Bank Bid Note facilities 
are uncommitted lines of credit for which CFC does not pay a fee.  The 
amount of Bank Bid Notes outstanding as of May 31, 1997, 1996 and 1995 was 
$115.0 million, $183.5 million and $350.0 million, respectively.

Revolving Credit Agreement

As of  May 31, 1997, CFC had three revolving credit agreements totaling 
$5,000.0 million which are used principally to provide liquidity support 
for CFC's outstanding U.S. and European commercial paper programs, CFC's 
guaranteed commercial paper issued by NCSC and the adjustable or 
floating/fixed rate put bonds which CFC guarantees and for which it is 
standby purchaser.
				       11
<PAGE>
Two of these credit agreements, which total a combined $4,500.0 million, 
were executed with 52 banks, with J.P. Morgan Securities, Inc. and The Bank 
of Nova Scotia as Co-Syndication Agents and Morgan Guaranty Trust Company 
of New York as Administrative Agent.  Under these agreements, CFC can 
borrow up to $2,250.0 million until November 26, 2001(the "five-year 
facility"), and $2,250.0 million until November 25, 1997 (the "364-day 
facility").  Any amounts outstanding under these facilities will be due on 
the respective maturity dates.  A third revolving credit agreement for 
$500.0 million was executed on November 27, 1996 with ten banks, including 
The Bank of Nova Scotia as Administrative and Syndication Agent (the "BNS 
facility").  This agreement has a 364-day revolving credit period which 
terminates November 26, 1997 during which CFC can borrow, and such 
borrowings may be converted to a 1-year term loan at the end of the 
revolving credit period.

In connection with the five-year facility, CFC pays a per annum facility 
fee of .090%.    The per annum facility fee for both agreements with a 364-
day maturity is .065% and there is no commitment fee at CFC's current 
credit rating level.  If CFC's long-term ratings decline, these fees may be 
increased by no more than .035%.  Generally, pricing options are the same 
under all three agreements and will be at one or more rates as defined in 
the agreements, as selected by CFC.

The revolving credit agreements require CFC among other things to maintain 
Members' Equity and Members' Subordinated Certificates of at least $1,349.9 
million as of May 31, 1997, an increase of $3.6 million compared to the 
$1,346.3 million required at May 31, 1996.  Each year, the required amount 
of Members' Equity and Members' Subordinated Certificates is increased by 
90% of net margins not distributed to members.  CFC is also required to 
maintain an average fixed charge coverage ratio over the six most recent 
fiscal quarters of at least 1.025 and may not retire patronage capital 
unless a minimum fixed charge coverage ratio of 1.05 was achieved for the 
preceding fiscal year.  The credit agreements prohibit CFC from incurring 
senior debt (including guarantees but excluding indebtedness incurred to 
fund RUS guaranteed loans and Quarterly Income Capital Securities) in an 
amount in excess of ten times the sum of Members' Equity and subordinated 
debt, restrict, with certain exceptions, the creation by CFC of liens on 
its assets and contain certain other conditions to borrowing.  The 
agreements also prohibit CFC from pledging collateral in excess of 150% of 
the principal amount of Collateral Trust Bonds outstanding.  Provided that 
CFC is in compliance with these financial covenants (including that CFC has 
no material contingent or other liability or material litigation that was 
not disclosed by or reserved against in its most recent annual financial 
statements) and is not in default, CFC may borrow under the agreements 
until the termination date.  As of May 31, 1997 CFC was in compliance with 
all covenants and conditions.

As of  May 31, 1997 there were no borrowings outstanding under the 
revolving credit agreements.  On the basis of the five-year facility, at 
May 31, 1997, CFC classified $2,250.0 million of its short term notes 
payable outstanding as long-term debt.  CFC expects to maintain more than 
$2,250.0 million of notes payable outstanding during the next 12 months.  
If necessary, CFC can refinance such notes payable on a long-term basis by 
borrowing under the five-year facility, subject to the conditions therein.
				       12
<PAGE>

Set forth below is a table showing CFC's outstanding borrowings and the 
weighted average interest rates thereon as of the dates shown:
<TABLE>                
<CAPTION>
								      Amounts Outstanding at May 31,                                              
(Dollar Amounts In Thousands)                                1997               1996                 1995
<S>                                                       <C>       <C>    <C>          <C>     <C>        <C>       
Long- and intermediate-term debt: (A)
   Floating Rate Series 1994A Collateral Trust Bonds,                        
	 Due 1996(B)(2)                                    $      -         $   150,000          $  150,000        
   9.50% Series T Collateral Trust Bonds, Due 1997 (1)            -             150,000             150,000    
   8.50% Series U Collateral Trust Bonds, Due 1998(B)(1)    149,800             149,800             149,800 
   Variable Rate Collateral Trust Bonds, Due 1999(2)        150,000                   -                   -
   6.75% Collateral Trust Bonds, Due 2001(2)                100,000                   -                   -
   6.45% Collateral Trust Bonds, Due 2001(2)                100,000             100,000                   -
   6.50% Collateral Trust Bonds, Due 2002(2)                100,000             100,000                   -
   5.95% Collateral Trust Bonds, Due 2003(2)                100,000             100,000                   -
   6.65% Collateral Trust Bonds, Due 2005(2)                 50,000              50,000                   -
   7.30% Collateral Trust Bonds, Due 2006(2)                100,000                   -                   -
   Floating Rate Series E-2 Collateral Trust Bonds,
      Due 2010(1)                                             2,142               2,178               2,189   
   7.20% Collateral Trust Bonds, Due 2015(2)                 50,000              50,000                   -
   9.00% Series O Collateral Trust Bonds, Due 2016(C)(1)          -                   -              82,289  
   9.00% Series V Collateral Trust Bonds, Due 2021(1)       150,000             150,000             150,000 
   7.35% Collateral Trust Bonds, Due 2026(2)                100,000                   -                   -
Medium-Term Notes and weighted
      average interest rates                                615,396 (6.30%)     604,252 (6.68%)     573,637 (7.23%)
	 Total long- and intermediate-term
	 debt and weighted average interest
	 rates (D) (E)                                    1,767,338 (6.82%)   1,606,230 (7.20%)   1,257,915 (7.90%)
Quarterly Income Capital Securities                         125,000 (8.00%)           -                   -
Members' Subordinated Certificates,
      including advance payments and
      weighted average interest rates (F)                 1,069,158 (4.29%)   1,073,924 (4.29%)   1,096,466 (4.36%)
	 Total long- and intermediate-term
	 debt and Members' Subordinated
	 Certificates and weighted average
	 interest rates                                  $2,961,496 (5.96%)  $2,680,154 (6.03%)  $2,354,381 (6.25%)
   Short-term debt(G) and weighted
      average interest rates(H)                          $5,607,372 (5.64%)  $4,901,570 (5.41%)  $4,242,570 (6.11%)
      Total debt and weighted average
	 interest rates at May 31                        $8,568,868 (5.75%)  $7,581,724 (5.63%)  $6,596,951 (6.16%)
</TABLE>                
(1)  Collateral Trust Bonds issued under the 1972 Indenture.
(2)  Collateral Trust Bonds issued under the 1994 Indenture.

(A)  Net of $0.2 million, $0.2 million and $1.1 million  principal amount of 
bonds held in treasury at May 31, 1997, 1996 and 1995, respectively, 
all of which was purchased in connection with CFC's deferred 
compensation program.

(B)  Collateral Trust Bonds maturing during fiscal year 1998 have been 
reclassified to short-term debt in the  balance sheet.

(C)  The Series O Collateral Trust Bonds were called on March 16, 1996.

(D)  Excludes $2,250.0 million, $2,730.0 million, and $2,430.0 million of 
Commercial Paper classified as long-term debt as of May 31, 1997, 1996 
and 1995, respectively (see Note 4 to Combined Financial Statements).

(E)  Total long- and intermediate-term debt at May 31, 1997 includes $368.7 
million which will be due or is expected to be redeemed during fiscal 
year 1998.

(F)  Excluding $103.5 million, $102.5 million and $114.1 million of Debt 
Service Reserve Certificates and $39.8 million, $31.4 million and $24.3 
million of subscribed but unissued Subordinated Certificates as of May 
31, 1997, 1996 and 1995, respectively, since such funds are not 
generally available for investing in earning assets.

(G)  Net of discount; includes $2,250.0 million, $2,730.0 million and $2,430.0 
million of Commercial Paper classified as long-term debt as of May 31, 1997, 
1996 and 1995, respectively.  Includes $115.0 million, $183.5 million and 
				       13 
<PAGE>
$350.0 million of Bank Bid Notes at May 31, 1997, 
1996 and 1995, respectively (see Note 4 to Combined Financial 
Statements).

(H)  Average interest rates are weighted on the basis of amounts of 
outstanding borrowings without adjustment for bank credit compensation 
arrangements for short-term borrowings and without adjustment for 
Collateral Trust Bonds due within one year and reclassified as notes 
payable.

Set forth below are the weighted average costs incurred by CFC on its 
short-term borrowings (Commercial Paper and Bank Bid Notes) and on its 
long-term borrowings (Collateral Trust Bonds, Medium-Term Notes, Quarterly 
Income Capital Securities and interest rate swaps) for the period shown.
	
																	   
						    Years Ended May 31,       
						    1997    1996    1995
	
	Short-term borrowings                       5.54%   5.83%   5.59%
	Long-term borrowings                        7.36%   7.99%   8.15%
	   Total short- and long-term borrowings    5.99%   6.33%   6.15%

Tax Status

In 1969, CFC obtained a ruling from the Internal Revenue Service (the 
"IRS") recognizing CFC's exemption from the payment of Federal income taxes 
under Section 501(c)(4) of the Internal Revenue Code.  Such exempt status 
could be removed as a result of changes in legislation or in administrative 
policy or as a result of changes in CFC's business.  CFC believes that its 
operations have not changed materially from those described to the IRS.  
CFC's affiliates RTFC and GFC are taxable Subchapter T corporations.

Investment Policy

Surplus funds are invested pursuant to policies adopted by CFC's Board of 
Directors.  Under present policy, surplus funds may be invested in direct 
obligations of or obligations guaranteed by the United States or agencies 
thereof, the World Bank, or certain high quality commercial paper, 
obligations of foreign governments, Eurodollar deposits, bankers' 
acceptances, bank letters of credit, certificates of deposit or working 
capital acceptances.  The policy also permits investments in certain types 
of repurchase agreements with highly rated financial institutions, whereby 
the assets consist of eligible securities of a type listed above set aside 
in a segregated account.  CFC typically has two types of funds available 
for investment: (1) the debt service reserve funds held by the  trustee 
under the indenture under which CFC formerly issued Collateral Trust Bonds 
(the "1972 Indenture"), used to make bond interest and sinking fund 
payments; and (2) member loan payments and Commercial Paper investments in 
excess of daily cash funding requirements.  Debt service reserve funds are 
invested with maturities scheduled to coincide with interest and sinking 
fund payment dates.

Competition

According to annual financial statements filed with CFC, the electric 
cooperative distribution and power supply systems had a total of $42.1 
billion in long-term debt outstanding at December 31, 1996.  RUS is the 
dominant lender to the electric cooperative industry with $30.2 billion 
or 72% of the total outstanding debt.  RUS currently prices the majority 
of its loans based on a municipal government obligation index, prices 
hardship loans at a rate of 5% and provides guarantees of loans to its 
electrical cooperatives by others, principally the FFB.  RUS typically 
does not lend the full amount of debt requested by the cooperative, 
requiring the cooperative to seek supplemental lending from private 
capital sources.  CFC and other lenders are not in competition with RUS, 
but rather compete for the supplemental lending requirement, as well as 
for the full lending requirement for those cooperatives that have decided 
not to borrower from RUS.  At December 31, 1996, CFC had a total of $8.8 
billion in long-term loans and guarantees outstanding to the electric 
cooperatives.   This total included $2.1 billion of guarantees provided 
to the cooperatives for tax-exempt bonds, leverage leases and other debt 
obligations. The remaining $3.2 billion was outstanding from other 
sources. During fiscal year 1997, CFC was selected as the lender for 93% 
of the total supplemental lending requirement.  During this same period, 
CFC was selected as lender for 95% of the amount lent to distribution 
systems for the repayment of their RUS debt.

The competitive market for providing credit to the rural telephone 
industry is difficult to quantify, since rural areas are served by 
commercial telephone companies as well as cooperatives, and many 
rural telephone companies are not RUS 
				       14    
<PAGE>                                       
borrowers. At December 31, 1995, RUS had a total of $3.6 billion 
outstanding to telecommunications borrowers.  The RTB, which is 
a government sponsored enterprise providing supplemental 
financing to RUS borrowers and is managed by RUS, had a total of $1.5 
billion outstanding.  CFC is not in direct competition with RUS or RTB, 
but rather competes with other lenders for additional supplemental 
lending and for the full lending requirement of the telecommunications 
borrowers that have decided not to borrow from RUS or RTB or for projects 
not eligible for RUS or RTB financing.  CFC's competition includes 
regional banks, government sponsored enterprises and insurance companies.  
At December 31, 1995, CFC had a total of $1.0 billion in loans 
outstanding to telecommunications borrowers.  At December 31, 1995, to 
the best of CFC's knowledge, there was one other lender with a portfolio 
of similar size to CFC's, but no other lenders to rural 
telecommunications borrowers with portfolios of similar size to the RUS 
and RTB.

Employees

At May 31, 1997, CFC had 150 employees, including engineering, financial 
and legal personnel, management specialists, credit analysts, accountants 
and support staff.  CFC believes that its relations with its employees are 
good.

				       15

<PAGE>
		    THE RURAL ELECTRIC AND TELEPHONE SYSTEMS

General

The majority of the reporting systems at December 31, 1995, are members of 
CFC and information regarding these systems is available in the Annual 
Statistical Reports of RUS (the "RUS Reports"), therefore commentary in 
this section is based on information about the systems generally, rather 
than CFC members alone (see Note on page 20).  However, the Composite 
Financial Statements on pages 21 to 25 relate only to CFC Utility Members.  
At December 31, 1995 and for the year then ended, CFC's members accounted 
for approximately 98% of the total utility plant, 97% of the total equity, 
98% of the net margins and 97% of the total number of systems covered by 
RUS Reports, and CFC believes that its members are representative of the 
systems as a whole.

The RUS Program

Since the enactment of the Rural Electrification Act in 1936 (the "Act"), 
RUS has financed the construction of electric generating plants, 
transmission facilities and distribution systems in order to provide 
electricity to persons in rural areas who were without central station 
service.  Principally through the organization of systems under the RUS 
loan program in 46 states and U.S. territories, the percentage of farms and 
residences in rural areas of the United States receiving central station 
electric service increased from 11% in 1934 to almost 99% currently.  Rural 
electric systems serve 11% of all consumers of electricity in the United 
States and its territories.  They account for approximately 8% of total 
sales of electricity and about 7% of energy generation and generating 
capacity.

In 1949, the Act was amended to allow RUS to lend for the purpose of 
furnishing and improving rural telephone service.  The RUS 
telecommunications lending program had 844 reporting borrowers at December 
31, 1995.  The 844 borrowers operated 4,835 exchanges, providing service to 
approximately 1.0 million business customers and 4.1 million residential 
customers.

The Act provides for RUS to make insured loans and to provide other forms 
of financial assistance to borrowers.  RUS is authorized to make direct 
loans, at below market rates, to systems which are eligible to borrow from 
it.  RUS is also authorized to guarantee loans which have been used mainly 
to provide financing for construction of Bulk Power Supply Projects.  
Guaranteed loans bear interest at a rate agreed upon by the borrower and 
the lender (which generally has been the FFB).  For telephone borrowers, 
RUS also provides financing through the RTB.  The RTB is a government 
sponsored enterprise providing financing at rates reflecting its cost of 
capital and is managed by RUS.  RUS exercises a high degree of financial 
and technical supervision over borrowers' operations.  Its loans and 
guarantees are generally secured by a mortgage on substantially all of the 
system's property and revenues.

For fiscal year 1997, both the House and Senate Agriculture Appropriation 
Committees have approved RUS electric insured loan levels of $524 million, 
of which $69 million would be at the 5% rate, and $455 million would be at 
a government obligation index.  An additional $300 million is available 
from the FFB and guaranteed by RUS in loan guarantees.  Proposed electric 
funding levels for fiscal year 1998 are $525 million for loans and $300 
million for guarantees.  These levels must be approved by both Houses and 
the President.  The loan levels may be further adjusted based on the loan 
subsidies appropriated and the gap between the rate on these loans and the 
government cost of money on October 1, 1997.

Legislation enacted in 1994 allows RUS electric borrowers to prepay their 
loans to RUS at a discount based on the government's cost of funds at the 
time of prepayment.  If a borrower chooses to prepay its notes, it becomes 
ineligible for future RUS loans for a period of ten years, but remains 
eligible for RUS loan guarantees.  As of June 30, 1997, 108 borrowers had 
either fully prepaid or partially prepaid their RUS notes, under these 
provisions, in the total amount of  $1,435.7 million.  A total of 86 of 
these borrowers have refinanced a total of $1,261.4 million of this amount 
with CFC.

Distribution Systems

Distribution systems are local utilities distributing electric power, 
generally purchased from wholesale sources, to consumers in their 
service areas.  Virtually all are locally-managed cooperative, 
non-profit associations, and most have been in operation for at 
least 40 years.  At December 31, 1995, the approximate number of 
consumers served by RUS electric borrowers was 11.5 million, representing 
an estimated 27.7 million ultimate users.  Aggregate operating revenues 
of the distribution systems from sales of electric energy for the year 
ended December 31, 1995, totaled $15.0 billion, of 
				       16
<PAGE>
which 66 was derived from the sales of electricity to 
residential consumers (farm and non-farm), 31% from such sales to 
commercial and industrial consumers and the remainder from sales to various 
other consumers.

The composite TIER of CFC member distribution systems increased from 2.42 
in 1995 to 2.44 in 1996.  The composite DSC ratio increased from  2.40 in 
1995 to 2.42 in 1996.  The composite MDSC ratio increased from  2.28 in 
1995 to 2.30 in 1996.  Composite equity as a percent of total assets for 
member distribution systems increased from 41.7% at December 31, 1995 to 
42.5% at December 31, 1996.

Virtually all power contracts between power supply systems and their member 
distribution systems provide for rate adjustments to cover costs of 
supplying power, although in certain cases such adjustments must be 
approved by regulatory agencies.  During the last five years, costs and 
rates have generally been stable, and in some cases, have actually 
declined.

Wholesale power supply contracts ordinarily guarantee neither an 
uninterrupted supply nor a constant cost of power.  Contracts with RUS-
financed power supply systems (which generally require the distribution 
system to purchase all its power requirements from the power supply system) 
provide for rate increases to pass along increases in sellers' costs.  The 
wholesale power contracts permit the power supply system, subject to 
approval by RUS and, in certain circumstances, regulatory agencies, to 
establish rates to its members so as to produce revenues sufficient, with 
revenues from all other sources, to meet the costs of operation and 
maintenance (including, without limitation, replacements, insurance, taxes 
and administrative and general overhead expenses) of all generating, 
transmission and related facilities, to pay the cost of any power and 
energy purchased for resale, to pay the costs of generation and 
transmission, to make all payments on account of all indebtedness and 
leases of the power supply system and to provide for the establishment and 
maintenance of reasonable reserves.  The rates under the wholesale power 
contracts are required to be reviewed by the Board of Directors of the 
power supply system at least annually.

Power contracts with investor-owned utilities and power supply systems 
which do not borrow from RUS generally have rates subject to regulation by 
the Federal Energy Regulatory Commission, ("FERC").  Contracts with Federal 
agencies generally permit rate changes by the selling agency (subject, in 
some cases, to Federal regulatory approval).  In the case of many 
distribution systems, only one power supplier is within a feasible distance 
to provide wholesale electricity.

Power Supply Systems

Power supply systems are utilities which purchase or generate electric 
power and provide it wholesale to distribution systems for delivery to the 
ultimate retail consumer.  Of the 63 operating power supply systems 
financed in whole or in part by RUS or CFC at December 31, 1996, 62 were 
cooperatives owned directly or indirectly by groups of distribution systems 
and one was government owned.  Of this number, 39 had generating capacity 
of at least 100 megawatts, and nine  had no generating capacity.  Eight of 
the nine systems with no generating capacity operated transmission lines to 
supply certain distribution systems.  Certain other power supply systems 
had been formed but did not yet own generating or transmission facilities.

At December 31, 1996, the 53 power supply systems reporting to RUS owned 
interests in 145 generating plants representing generating capacity of 
approximately 29,034 megawatts, or approximately 4.3% of the nation's 
estimated electric generating capacity, and served 689 RUS distribution 
system borrowers.  Certain of the power supply systems which lease 
generating plants from others operate these facilities to produce their 
power requirements.  Of the power supply systems' total generating capacity 
in place as of December 31, 1996, steam plants accounted for 94.1% 
(including nuclear capacity representing approximately 10.0% of such total 
generating capacity), internal combustion plants accounted for 5.5% and 
hydroelectric plants accounted for 0.4%.  RUS loans and loan guarantees as 
of December 31, 1996, have provided funds for the installation of over 
34,000 megawatts (including nuclear capacity of approximately 3,806 
megawatts, or 11.2% of the total) of which 1,279 megawatts or 3.8% of the 
total have officially been canceled.

The high level of growth in demand for electricity experienced in the 
1970's was not expected to decline in the 1980's and the power supply 
systems continued their construction programs in anticipation of continued 
growth in demand.  During the 1980's, however, slower growth in power 
requirements of the systems reduced the need for additional generating 
capacity in most areas of the country.  Thus, many areas are now 
experiencing a surplus of generating capacity and, as a result, some power 
supply systems have significant amounts of fixed costs for power plant 
investment not fully supported by increased revenues (see Note 10 to 
Combined Financial Statements for further information concerning certain 
CFC members experiencing this problem).  
				       17
<PAGE>
While the level of funds needed for new generating units is expected to be 
low over the next few years, the need for transmission and capital 
additions will continue to generate substantial long-term capital 
requirements. The power supply systems are expected to continue to seek to 
satisfy these requirements primarily through the RUS loan guarantee 
program.

Telephone Systems

As of December 31, 1995 (complete data at December 31, 1996 is not yet 
available), there were 863 telephone systems that were RUS borrowers, (RUS 
had collected financial data on 844).  The 863 telephone systems included 
235 cooperative not-for-profit organizations and 622 commercial for-profit 
organizations.  These organizations provided telephone service to 
approximately 5.1 million consumers and owned approximately 851,357 miles 
of telephone lines.  Total assets at December 31, 1995 were $13.6, billion, 
with a composite TIER of 3.08 and composite equity ratio of 48.4%.  The 
telephone systems operate in all fifty states and seven U.S. territories.

The RTB was created by a 1971 amendment to the Act to serve as a source of 
supplemental financing for rural telephone systems.  To initially 
capitalize the RTB, between 1971 and 1991 the government purchased $592 
million in Class A stock of the RTB.  RTB borrowers are required to 
purchase class B stock in an amount equal to five percent of the amount of 
each loan.  As of June 30, 1995, these borrowers have invested $524 
million.  In addition, borrowers and other eligible entities have purchased 
$112 million in Class C stock of the RTB.

The Rural Electrification Act provides that the RTB is to redeem and retire 
the government's Class A stock as soon as practicable after September 30, 
1995, but not to the extent that the bank's Board of Directors determines 
that such retirement would impair the operation of the RTB.  During fiscal 
year 1996, the RTB retired 3% of the U. S. Government's investment.  Up to 
five percent of the U.S. government's remaining investment will be retired 
in fiscal year 1997 and subsequent years.  Legislation to facilitate the 
RTB's operation as a privatized entity has been drafted by the Department 
of Agriculture, but has not yet been introduced to Congress or released to 
industry.  CFC will continue to monitor the situation, and will play 
whatever role is in the best interest of the RTB's telecommunication 
borrowers.

Regulation and Competition

In 1992 Congress passed the Energy Policy Act effectively providing 
competition in the generation sector of the wholesale electric power 
industry.  In 1996, the FERC promulgated rules governing transmission 
access within the wholesale market and providing for the recovery of 
stranded generation costs.  These rules were designed to support the 
competitive wholesale market.  Recently several states have passed laws 
requiring utilities to unbundle their vertically structured retail rates 
and to subsequently begin providing customer choice for retail generation 
services.  Many other states are considering such legislation.  The 
structure of subsequent legislation and rules defining the competitive 
retail market and the provision for stranded cost recovery are not yet 
known. The ultimate impact on CFC's members can not be determined until 
these items have been resolved.

The degree of regulation of rural electric systems by state authorities 
varies from state to state.  The retail rates of rural electric systems are 
regulated in 16 states (in which there are 257 systems).  Distribution 
systems in these states account for 32% of the total operating revenues and 
patronage capital of all distribution systems nationwide.  State agencies, 
principally public utility commissions, of 19 states regulate those states' 
293 systems as to the issuance of long-term debt securities.  In five 
states (in which there are 53 systems) state agencies regulate, to varying 
degrees, the issuance of short-term debt securities.   Since 1967, the 
Federal Power Commission and its successor, FERC, which regulates 
interstate sales of energy at wholesale, has taken the position that it 
lacks jurisdiction to regulate cooperative rural electric systems which are 
current borrowers from RUS.  However, rural electric cooperatives that pay 
off their RUS debt or never incur RUS debt may be regulated by FERC with 
respect to financing and/or rates.

In addition to competition from other utility systems, some distribution 
systems have expressed increasing concern about the loss of desirable 
suburban service areas as a result of annexation by expanding municipal or 
franchised investor-owned utility systems, regardless of the degree of 
territorial protection otherwise provided by applicable law. The systems 
are also subject to competition from alternate sources of energy such as 
bottled gas, natural gas, fuel oil, diesel generation, wood stoves and 
self-generation.

The systems, in common with the electric power industry generally, may 
incur substantial capital expenditures and increases in operating costs in 
order to meet the requirements of both present and future Federal, state 
and local standards relating to safety and environmental quality control.  
These include possible requirements for burying distribution lines and 
meeting air and water quality standards.
				       18
<PAGE> 
The 1990 amendments to the Clean Air Act of 1970 (the "Amendments"), 
required utilities and others to reduce emissions. The Amendments contain a 
range of compliance options and a phase-in period which will help mitigate 
the immediate costs of implementation.  Many of CFC's member systems 
already comply with the provisions of the Amendments.  CFC is currently 
monitoring the overall impact of the Amendments on individual member 
systems, which must implement compliance plans and operating or equipment 
modifications for Phase II of the Act (2000).  Compliance plans for member 
systems with units affected in Phase I primarily involved fuel switching to 
low-sulfur coal.  The trading of emission allowances may also be an 
economical alternative in Phase II.  Some member systems originally 
believed to be affected by the Amendments have developed strategies 
designed to minimize the Amendments' impact.  At this time, it is not 
anticipated that the Amendments will have a material adverse impact on the 
quality of CFC's loan portfolio.

On April 24, 1996, FERC issued orders 888 and 889.  Order 888 provides for 
competitive wholesale power sales by requiring jurisdictional public 
utilities that own, control, or operate transmission facilities to file 
non-discriminatory open access transmission tariffs that provide others 
with transmission service comparable  to the service they provide 
themselves.  The reciprocity provision associated with Order 888 also 
provides comparable access to transmission facilities of non-jurisdictional 
utilities (including RUS borrowers and municipal and other publicly owned 
electric utilities) that use jurisdictional utilities' transmission 
systems.  The order further provides for the recovery of stranded costs 
from departing wholesale customers with agreements dated prior to July 11, 
1994.  After that date, stranded costs must be agreed upon in the service 
agreement.  Order 889 provides for a real time electronic information 
system referred to as the Open Access Same-Time Information System 
("OASIS"). It also establishes standards of conduct to ensure that 
transmission owners and their affiliates do not have an unfair competitive 
advantage by using transmission to sell power.  Presently, many of the 
issues surrounding the implementation of Orders 888 and 889 remain 
unresolved.  Due to this uncertainty, CFC is unable to estimate the 
ultimate impact of these orders on its member systems. 

Section 211 of the Federal Power Act as amended by the Energy Policy Act of 
1992 classifies any cooperative with significant transmission assets as a 
"transmitting utility" for purposes of this section.  Under the provisions 
of this Act, FERC has the authority to order such cooperatives to provide 
open access for unaffiliated entities.  This provision also authorizes FERC 
to require investor-owned and other utilities to provide the same open 
access transmission for the benefit of cooperatives.  Electric cooperatives 
have strongly supported section 211 for this reason.  Under sections 205 
and 206 of the Federal Power Act, cooperatives that pay off their RUS debt 
are treated as "jurisdictional public utilities".  FERC is proceeding under 
the legal theory that, under these sections, it can order "jurisdictional 
public utilities" to provide open access.

All telephone systems are regulated by the Federal Communications 
Commission ("FCC") with respect to long distance access rates.  Most states 
also regulate local rates.

The Telecommunications Act of 1996 opened the local exchange market to 
competition.  The Telecommunications Act contains numerous provisions 
designed to assure the continued viability of the rural 
telecommunications companies.  Currently, the large and small Local 
Exchange Carriers ("LEC") and their potential competitors are arguing 
before the FCC and in the courts about how to fairly translate the 
provisions of the Telecommunications Act into the rules and regulations 
by which the new telecommunications industry will operate.  If the 
provisions favorable to the rural telecommunications companies are not 
negated, they should be able to meet potential competitors on favorable 
terms.  

Due to the Telecommunications Act, competition will eventually come to 
the rural areas.   The cost of competing with an established LEC may 
limit the majority of the competition to the larger local exchanges 
located adjacent to suburban areas and to rural areas containing large 
customers.  The majority of CFC's telecommunications borrowers are well 
established in their service areas, with no significant competition at 
present.  

The impact of the Telecommunication Act on CFC's telecommunications 
borrowers can not be determined until such time as the final rules and 
regulations have been decided by the FCC and in the courts.    

Financial Information

The rural electric systems differ from investor-owned utilities in that the 
vast majority are cooperative, non-profit organizations operating under 
policies which provide that rates should be established so as to minimize 
rates over the long term.  Revenues in excess of operating costs and 
expenses are referred to as "net margins and patronage capital" and are 
treated as equity capital furnished by the systems' consumers.  This 
"capital" is transferred to a balance sheet account designated as 
"patronage capital", and is usually allocated to consumers in proportion 
to their patronage.  Such capital is 
				       19
<PAGE>
not refunded to them for a period of years during which time it is available 
to the system to be used for proper corporate purposes.  Subject to their 
applicable contractual obligations, the systems may refund such capital to 
their members when doing so will not impair the systems' financial condition.  
In the terminology of the Uniform System of Accounts prescribed by RUS for 
its borrowers, "operating revenues and patronage capital" refers to all 
utility operating income received during a given period.

Similar to the practice followed by investor-owned utilities pursuant to 
FERC procedures and as prescribed by RUS, the systems capitalize as a cost 
of construction the interest charges on borrowed funds ("interest charged 
to construction") and the estimated unearned interest attributable to 
internally-generated funds ("allowance for funds used during construction") 
used in the construction of generation, and to a lesser extent transmission 
and distribution facilities.  This accounting policy, which increases net 
margins by the amounts of these actual and imputed interest charges, is 
based on the premise that the cost of financing construction is an 
expenditure serving to increase the productive capacity and value of the 
utility's assets and thus should be included in the cost of the assets 
constructed and recovered over the life of the assets.  In the case of 
power supply systems, RUS has included in its direct loans and guarantees 
of loans amounts sufficient to meet the estimated interest charges during 
construction.  If the foregoing accounting policy were not followed, 
utilities would presumably request regulatory permission, if applicable, to 
increase their rates to cover such costs.  The amounts of interest charged 
to construction and allowance for funds used during construction 
capitalized by distribution systems are relatively insignificant.  Because 
power supply systems generally expend substantial amounts on long-term 
construction projects, the application of this accounting policy may result 
in substantially lower interest expense and in substantially higher net 
margins for such systems during construction than would be the case if such 
a policy were not followed.

On the following pages are tables providing composite statements of 
revenues, expenses and patronage capital from the distribution systems 
which were members of CFC and power supply systems which were members of 
CFC during the five years ended December 31, 1996, and their respective 
composite balance sheets at the end of each such year. 

________
NOTE:  Statistical information contained in this section has not been 
examined by CFC's independent public accountants, and the number and 
geographical dispersion of the systems have made impractical an independent 
investigation by CFC of the statistical information.  The information 
presented is based upon financial statements submitted to CFC, subject to 
year-end audit adjustments, by reporting borrowers and do not, with minor 
exceptions, take into account current data for certain systems, primarily 
those which are not active CFC borrowers.
				  20
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION
	COMPOSITE STATEMENTS OF REVENUES, EXPENSES AND PATRONAGE CAPITAL
	AS REPORTED BY CFC MEMBER DISTRIBUTION SYSTEMS

	The following are unaudited figures which are based
	upon financial statements submitted to RUS or to
	CFC by CFC Member Distribution Systems
<TABLE>
<CAPTION>
								       Years Ended December 31,         
(Dollar Amounts In Thousands)                      1996           1995         1994            1993        1992    
<S>                                            <C>           <C>           <C>           <C>           <C>
Operating revenues and patronage capital        $17,028,087   $16,253,957   $15,603,853   $15,072,400   $13,921,515
Operating deductions:
   Cost of power (1)                             10,924,695    10,486,773    10,174,716     9,882,450     9,211,421
   Distribution expense (operations)                445,990       412,058       386,235       366,148       346,183         
   Distribution expense (maintenance)               804,663       752,659       699,253       643,390       589,722          
   Administrative and general expense (2)         1,627,925     1,584,099     1,506,729     1,398,749     1,287,224
   Depreciation and amortization expense          1,069,101     1,000,017       942,435       879,957       828,966         
   Taxes                                            458,623       436,563       417,471       396,024       365,473
     Total                                       15,330,997    14,672,169    14,126,839    13,566,718    12,628,989
Utility operating margins                         1,697,090     1,581,788     1,477,014     1,505,682     1,292,526       
Non-operating margins                               180,311       172,118       134,831       110,612       157,912
Power supply capital credits (3)                    282,800       254,839       260,335       274,250       219,638    
     Total                                        2,160,201     2,008,745     1,872,180     1,890,544     1,670,076             
Interest on long-term debt (4)                      869,076       833,110       752,749       730,078       749,594
Other deductions                                     43,711        46,859        52,574        36,644        27,841   
     Total                                          912,787       879,969       805,323       766,722       777,435    
Net margins and patronage capital                $1,247,414    $1,128,776    $1,066,857    $1,123,822   $   892,641     

TIER (5)                                               2.44          2.42          2.42          2.54          2.19
DSC (6)                                                2.42          2.40          2.26          2.44          2.07
MDSC (7)                                               2.30          2.28          2.09          2.21          1.99
Number of systems included                              832           824           828           825           821
</TABLE>                     
(1)  Includes cost of purchased power, power production and transmission 
     expense.
(2)  Includes sales expenses, consumer accounts and customer service and 
     informational expense as well as other administrative and general 
     expenses.
(3)  Represents net margins of power supply systems and other associated 
     organizations allocated to their member distribution systems and added in
     determining net margins and patronage capital of distribution systems 
     under RUS accounting practices.  Cash distributions of this credit have 
     rarely been made by the power supply systems and such other organizations 
     to their members.
(4)  Interest on long-term debt is net of interest charged to construction, 
     which is stated separately as a credit in RUS Reports.  For a description 
     of the reasons for, and the effect on net margins and patronage capital 
     of, the accounting policies governing interest charged to construction 
     and allowance for funds used during construction, see "Financial 
     Information".  CFC believes that amounts incurred by distribution systems 
     for interest charged to construction and allowance for funds used during 
     construction are immaterial relative to their total interest on long-term 
     debt and net margins and patronage capital.
(5)  The ratio of (x)  interest on long-term debt (in each year including all 
     interest charged to construction) and net margins and patronage capital 
     to (y) interest on long-term debt (in each year including all interest 
     charged to construction).
(6)  The ratio of (x) net margins and patronage capital plus interest on long-
     term debt (including all interest charged to construction) plus 
     depreciation and amortization to (y) long-term debt service obligations.
(7)  The ratio of (x) operating margins and patronage capital plus interest on
     long-term debt (including all interest charged to construction) plus 
     depreciation and amortization expense plus Non-operating Margins-
     Interest plus cash received in respect of generation and transmission and 
     other capital credits to (y) long-term debt service obligations.
				       21
<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION
	COMPOSITE BALANCE SHEETS
	AS REPORTED BY CFC MEMBER DISTRIBUTION SYSTEMS

	The following are unaudited figures which are based
	upon financial statements submitted to RUS or to
	CFC by CFC Member Distribution Systems
<TABLE>
<CAPTION>
									  At December 31,  
(Dollar Amounts In Thousands)                     1996          1995          1994         1993          1992
<S>                                           <C>           <C>          <C>            <C>           <C>       
Assets and other debits:
  Utility plant:
     Utility plant in service                  $35,406,826   $33,118,001   $31,162,069   $29,172,898   $27,502,596     
  Construction work in progress                    975,357       881,171       799,327       697,329       619,764  
     Total utility plant                        36,382,183    33,999,172    31,961,396    29,870,227    28,122,360      
  Less:  accumulated provision for depreciation
	 and amortization                        9,911,677     9,221,378     8,631,903     7,992,325     7,401,028
     Net utility plant                          26,470,506    24,777,794    23,329,493    21,877,902    20,721,332              
  Investments in associated organizations (1)    3,348,326     3,207,671     3,051,840     2,847,260     2,585,621 
  Current and accrued assets                     4,126,415     3,980,052     3,789,699     3,733,893     3,611,874         
  Other property and investments                   503,871       496,105       456,923       366,452       343,734         
  Deferred debits                                  488,009       511,977       472,536       463,194       439,529  
     Total assets and other debits             $34,937,127   $32,973,599   $31,100,491   $29,288,701   $27,702,090     
Liabilities and other credits:
   Net worth:
     Memberships                               $   105,497   $   127,749   $   114,080   $   100,689   $    98,450          
   Patronage capital and other equities (2)     14,731,432    13,633,993    12,804,404    11,859,273    10,826,559 
     Total net worth                            14,836,929    13,761,742    12,918,484    11,959,962    10,925,009
   Long-term debt (3)                           16,214,420    15,718,979    15,020,664    14,569,363    14,303,024      
   Current and accrued liabilities               2,697,605     2,418,230     2,260,514     2,066,601     1,898,868       
   Deferred credits                                872,013       786,455       714,083       598,997       555,618 
   Miscellaneous operating reserves                316,160       288,193       186,746        93,778        19,571             
     Total liabilities and other credits       $34,937,127   $32,973,599   $31,100,491   $29,288,701   $27,702,090     
Equity Percentage (4)                                42.5%         41.7%         41.5%         40.8%         39.4%
Number of systems included                             832           824           828           825           821
</TABLE>
		  
(1) Includes investments in service organizations, power supply capital 
    credits and investments in CFC.
(2) Includes non-refundable donations or contributions in cash, services or 
    property from states, municipalities, other government agencies, 
    individuals and others for construction purposes separately listed  
    the applicable RUS Report.
(3) Principally debt to RUS and includes $5,467,636, $4,824,491, $3,989,914, 
    $3,607,159 and $3,536,794 for the years 1996, 1995, 1994, 1993 and 1992, 
    respectively, due to CFC.
(4) Determined by dividing total net worth by total assets and other debits.
				       22
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION
	COMPOSITE STATEMENTS OF REVENUES, EXPENSES AND PATRONAGE CAPITAL
	AS REPORTED BY CFC MEMBER POWER SUPPLY SYSTEMS

	The following are unaudited figures which are based
	upon financial statements submitted to RUS or to
	CFC by CFC Member Power Supply Systems
<TABLE>
<CAPTION>
							 Years Ended December 31,                                      
(Dollar Amounts In Thousands)                   1996            1995       1994        1993           1992    
<S>                                        <C>           <C>           <C>          <C>          <C>   
Operating revenues and patronage capital    $10,585,875   $10,182,928   $9,972,873   $9,976,560   $ 9,111,434     
   Operating deductions:
   Cost of power (1)                          7,322,039     6,984,648    6,760,543    6,606,419     5,855,131       
   Distribution expense (operations)             15,431        16,019       14,668       14,391        12,959          
   Distribution expense (maintenance)            16,607        15,950       14,703       11,081        11,300          
   Administrative and general expense (2)       473,869       483,030      431,645      433,278       390,521         
   Depreciation and amortization expense      1,056,113       956,889      930,483      902,810       872,657         
   Taxes                                        237,700       246,700      241,775      223,122       233,420           
     Total                                    9,121,759     8,703,236    8,393,817    8,191,101     7,375,988            
Utility operating margins                     1,464,116     1,479,692    1,579,056    1,785,459     1,735,446       
Non-operating margins                           493,874       253,883      221,003      328,958       280,810 
Power supply capital credits (3)                 55,590        48,981       32,531       47,838        30,771  

     Total                                    2,013,580     1,782,556    1,832,590    2,162,255     2,047,027            
Interest on long-term debt (4)                1,436,200     1,476,062    1,857,644    2,014,794     2,075,939       
Other deductions (5)                          1,601,919        89,784      129,794      184,902       137,344           
     Total                                    3,038,119     1,565,846    1,987,438    2,199,696     2,213,283            
Net margins and patronage                   $(1,024,539)  $   216,710  $  (154,848)  $  (37,441)   $ (166,256)   
TIER (6)                                            .29          1.15          .93          .98           .92
DSC (7)                                             .69          1.02         1.01         1.03          1.05    
Number of systems included (8)                       54            53           53           50            50      
</TABLE>               

(1) Includes cost of purchased power, power production and transmission 
    expense, separately listed in the applicable RUS Report.
(2) Includes sales expenses and consumer accounts expense and consumer 
    service and informational expense as well as other administrative and 
    general expenses, separately listed in the applicable RUS Report.
(3) Certain power supply systems purchase wholesale power from other power 
    supply systems of which they are members.  Power supply capital 
    credits represent net margins of power supply systems allocated to 
    member power supply systems on the books of the selling power supply 
    systems.  This item has been added in determining net margins and 
    patronage capital of the purchasing power supply systems under RUS 
    accounting practices.  Cash distributions of this credit have rarely 
    been made by the selling power supply systems to their members.  This 
    item also includes net margins of associated organizations allocated 
    to CFC power supply members and added in determining net margins and 
    patronage capital of the CFC member systems under RUS accounting 
    practices.
(4) Interest on long-term debt is net of interest charged to construction.
    Allowance for funds used during construction has been included in non-
    operating margins.  For a description of the reasons for, and the 
    effect on net margins and patronage capital of, the accounting 
    policies governing interest charged to construction and allowance for 
    funds used during construction, see "Financial Information".  
    According to unpublished information furnished by RUS, interest 
    charged to construction and allowance for funds used during 
    construction for CFC power supply members in the years 1992-1996 were 
    as follows:
				       23
<PAGE>

						      Allowance for
				 Interest Charged       Funds used
(Dollar Amounts In Thousands)    to Construction    During Construction  Total
		   
		1996                 $ 13,434            $ 11,620        $ 25,054
		1995                   68,400              11,018          79,418
		1994                   46,773               8,913          55,686
		1993                   49,237               8,621          57,858
		1992                   54,093               4,396          58,489


(5) Includes $1,119,635 in 1996 related to the Cajun Electric Power Coop., 
    Inc., with whom CFC has no credit exposure.
(6) The ratio of (x) interest on long-term debt (in each year including 
    all interest charged to construction) and net margins and patronage 
    capital to (y) interest on long-term debt (in each year including all 
    interest charged to construction).  The TIER calculation includes the 
    operating results of six systems which failed to make debt service 
    payments or are operating under a debt restructure agreement, without 
    which the composite TIER would have been 1.21, 1.23, 1.31, 1.20 and 
    1.15 for the years ended December 31, 1996, 1995, 1994, 1993 and  
    1992, respectively.
(7) The ratio of (x) net margins and patronage capital plus interest on 
    long-term debt (including all interest charged to construction) plus 
    depreciation and amortization to (y) long-term debt service 
    obligations (including all interest charged to construction).  The DSC 
    calculation includes the operating results of six systems which failed 
    to make debt service payments or are operating under a debt 
    restructure agreement.  Without these systems, the composite DSC would 
    have been 1.20, 1.22, 1.24, 1.21 and 1.22 for the years ended December 
    31, 1996, 1995, 1994, 1993 and  1992, respectively.
(8) Thirteen CFC power supply system members are not required to report to 
    RUS since they are not currently borrowers from RUS.  These systems, 
    with the exception of Old Dominion Electric Cooperative, are either in 
    the developmental stage or act as coordinating agents for their 
    members.  Their inclusion would not have a material effect on this 
    data.
				       24


<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION
	COMPOSITE BALANCE SHEETS
	AS REPORTED BY CFC MEMBER POWER SUPPLY SYSTEMS

	The following are unaudited figures which are based
	upon financial statements submitted to RUS or to
	CFC by CFC Member Power Supply Systems
<TABLE>
<CAPTION>
									  At December 31,                                               
(Dollar Amounts In Thousands)                   1996          1995          1994          1993           1992
<S>                                         <C>           <C>           <C>           <C>           <C>
Assets and other debits:
   Utility plant:
     Utility plant in service                $32,191,089   $34,182,352   $32,934,304   $32,240,926   $31,375,391     
     Construction work in progress               640,005       931,397     1,624,978     1,469,882     1,324,432           
	Total utility plant                   32,831,094    35,113,749    34,559,282    33,710,808    32,699,823
     Less:  accumulated provision for
      depreciation and amortization           11,783,058    11,586,462    10,777,786     9,936,528     8,983,913
	Net utility plant                     21,048,036    23,527,287    23,781,496    23,774,280    23,715,910
   Investments in associated organizations(1)  1,178,785     1,049,409       248,677       992,921       865,162
   Current and accrued assets                  3,984,238     4,211,004     3,997,466     4,284,613     4,076,841
   Other property and investments              2,000,584     1,656,563     2,483,232     1,899,809     1,717,451
   Deferred debits                             3,636,749     4,391,800     4,366,377     4,078,879     1,879,607
	Total assets and other debits        $31,848,392   $34,836,063   $34,877,248   $35,030,502   $32,254,971
Liabilities and other credits:
   Net worth:
     Memberships                             $       258   $       250   $       322   $       252   $       246
     Patronage capital and other equities (2)   (646,115)      497,756       246,262       432,095       315,793
	Total net worth                         (645,857)      498,006       246,584       432,347       316,039
   Long-term debt (3)                         25,900,628    28,372,321    28,779,577    28,528,640    28,838,255
   Current and accrued liabilities             2,040,563     1,848,755     2,747,022     1,185,182     1,531,722
   Deferred credits                            1,826,945     1,309,860     1,206,488     1,849,906     1,071,393
   Miscellaneous operating reserves            2,726,113     2,807,121     1,897,577     3,034,427       497,562
	Total liabilities and other credits  $31,848,392   $34,836,063   $34,877,248   $35,030,502   $32,254,971
Number of systems included (4)                        54            53            53            50            50      
</TABLE>                    
(1) Includes investments in service organizations, power supply capital 
    credits and investments in CFC.
(2) Includes a $1.2 billion decrease for Cajun Electric Power Coop., Inc.,
    with whom CFC has no credit exposure, for 1996.
(3) Principally debt to RUS or debt guaranteed by RUS and loaned by FFB and 
    includes  $1,264,475, $1,085,594, $1,065,556, $1,041,731 and $744,470 for
    the years 1996, 1995, 1994, 1993 and 1992, respectively, due to CFC. 
(4) Thirteen CFC power supply system members are not required to report to 
    RUS since they are not currently borrowers from RUS.  These systems, 
    with the exception of Old Dominion Electric Cooperative, are either in 
    developmental stages or act as coordinating agents for their members.  
    Their inclusion would not have a material effect on these data.

Item 2.  Properties.

CFC owns and operates a headquarters facility in Fairfax County, Virginia.  
This facility consists of a six-story office building with separate parking 
garage situated on four acres of land.  The company also owned an 
additional 31.5 acres of unimproved land adjacent to the building.  On 
August 12, 1997, CFC sold 23.5 acres of this unimproved land.

Item 3.  Legal Proceedings.

	None.
				       25
<PAGE>
Item 4.  Submission of Matters to a Vote of Security Holders.

	None.
				      PART II

Item 5.  Market for Registrant's Common Equity and Related Stockholder 
Matters.

	Inapplicable.

Item 6.  Selected Financial Data.

	The following is a summary of selected financial data for each of the 
	five years ended May 31, 1997.
<TABLE>
<CAPTION>
(Dollar Amounts In Thousands)            1997       1996          1995         1994        1993
<S>                                 <C>          <C>          <C>          <C>         <C>              
For the year ended May 31:
Operating income                     $  564,439   $  505,073   $  440,109   $  324,682  $  336,387
Operating margin                     $   51,530   $   46,857   $   41,803   $   29,159  $   38,352
Nonoperating income                       3,206        3,764        3,409        4,029       3,296
Extraordinary loss (A)                        -       (1,580)           -            -      (3,161)
Net margins                          $   54,736   $   49,041   $   45,212   $   33,188  $   38,487
Fixed charge coverage ratio (A)            1.12         1.12         1.13         1.1         1.16

As of May 31:
Assets                               $9,057,495   $8,054,089   $7,080,789   $6,224,296  $5,464,144
Long-term debt (B)                   $3,596,231   $3,682,421   $3,423,031   $2,841,220  $3,095,488
Members' subordinated certificates   $1,212,486   $1,207,684   $1,234,715   $1,222,858  $1,215,547
Members' equity                      $  271,594   $  269,641   $  270,221   $  260,968  $  258,299
Leverage ratio (C)                         5.84         5.69         5.13         4.63        4.41
Debt to equity ratio (D)                   3.97         3.63         3.01         2.52        2.24
</TABLE>                    

(A) During the years ended May 31, 1996 and 1993, CFC paid premiums 
    totaling $1.6 million and  $3.2 million, respectively, in connection 
    with the prepayment of Collateral Trust Bonds.   Margins used to 
    compute the fixed charge coverage ratio represent net margins before 
    extraordinary loss plus fixed charges.  The fixed charges used in the 
    computation of the fixed charge coverage ratio consist of interest and 
    amortization of bond discount and bond issuance expenses.
(B) Includes commercial paper reclassified as long-term debt and excludes 
    $268.7 million, $351.5 million, $262.7 million, $200.8 million and 
    $286.8 million in long-term debt that comes due, matures and/or will be 
    redeemed early during fiscal years 1998, 1997, 1996, 1995 and 1994, 
    respectively (see Note 5 to Combined Financial Statements).
(C) In accordance with CFC's revolving credit agreements, the leverage 
    ratio is calculated by dividing debt and guarantees outstanding, 
    excluding Quarterly Income Capital Securities and debt used to fund 
    loans guaranteed by the U.S. Government, by the total of Quarterly 
    Income Capital Securities, Members' Subordinated Certificates and 
    Members' Equity.
(D) The debt to equity ratio is calculated by dividing debt outstanding, 
    excluding Quarterly Income Capital Securities and debt used to fund 
    loans guaranteed by RUS, by the total of Quarterly Income Capital 
    Securities, Members' Subordinated Certificates, Members' Equity and the 
    loan and guarantee loss allowance.

CFC has had outstanding guarantees for its members' indebtedness in each of 
the fiscal years shown above.  Members' interest expense on such 
indebtedness was approximately $90.8 million for the year ended May 31, 
1997.

The Company does not have outstanding any common stock and does not pay 
dividends.  Under current policies, CFC retires Patronage Capital 
Certificates, which represent annual allocations of CFC's net margins, 70% 
during the next fiscal year and expects to retire the remaining 30% after 
15 years, if permitted by CFC's contractual obligations and to the extent 
that the Board of Directors in its discretion may determine from time to 
time that the financial condition of CFC will not be impaired as a result.
				       26

<PAGE>
Item 7.  Management's Discussion and Analysis of Financial Condition and 
Results of Operations.

The management discussion and analysis contains statements that may be 
considered forward looking.  In making these statements, CFC has made an 
evaluation of estimates, risks and uncertainties related to each 
circumstance.  The actual results may differ from the estimates and 
assumptions discussed in this presentation, which could cause the actual 
results to differ materially.

Overview

The following discussion and analysis is designed to provide a better 
understanding of the Company's combined financial condition and results of 
operations and as such should be read in conjunction with the Combined
Financial Statements, including the notes thereto.

CFC was formed in 1969 by the rural electric cooperatives to provide them 
with a source of funds to supplement the financing provided by RUS.  The 
Company was organized as a cooperative in which each member (other than 
associate members) receives one vote.  Under CFC's bylaws, the Board of 
Directors must be comprised of 22 individuals who are either general 
managers or directors of members.  CFC was granted tax-exempt status under
Section 501(c)(4) of the Internal Revenue Code.

In 1987, RTFC was formed by CFC to provide a source of funds for the rural 
telephone industry.  Like CFC, RTFC is a cooperative.  However, RTFC's 
bylaws and voting members' agreement require that the majority of RTFC's 
Board of Directors be elected from individuals designated by CFC.  The 
remaining board positions are filled by individuals nominated by the other 
RTFC members.  Because CFC has control of the RTFC Board, RTFC's financial 
condition and results of operations are combined with those of CFC. (Unless 
stated otherwise, all references to CFC refer to the combined results of 
CFC, RTFC and all other CFC controlled affiliates.)

CFC's purpose is to provide its member rural electric and telephone 
cooperatives with financial and business management solutions.  CFC 
enters the capital markets, based on the combined strength of its members 
to borrow the funds required to offer long- and short-term, fixed and 
variable rate loan options.  CFC also offers its AA credit rating to 
enhance its members' credit on other public or private placement 
transactions.  CFC also provides management services, such as cost of 
service studies, assistance with FERC compliance, expert testimony in 
rate and tax appraisal cases, consumer loans, financial forecasting 
software and the sponsorship of numerous seminars and meetings for the 
members' business and financial management staff.   

Each rural electric cooperative that joins CFC agrees to purchase 
Membership Subordinated Certificates from CFC as a condition of membership.
In connection with any long-term loan or guarantee made by CFC to or on 
behalf of one of its members, CFC generally requires that the member make 
an additional investment in CFC by purchasing Loan or Guarantee 
Subordinated Certificates.  Like the Membership Subordinated Certificates, 
the Loan and Guarantee Subordinated Certificates are unsecured and 
subordinate to other debt.

CFC is required by the cooperative laws under which it is incorporated to 
have the mechanism to allocate its earnings to its members.  CFC thus
allocates its net margins, (patronage capital) based on each member's 
participation in loan programs during the year.  The Membership, Loan and 
Guarantee Subordinated Certificates along with patronage capital provide 
CFC's base capitalization.  On a regular basis, CFC obtains debt financing 
in the market by issuing long-term fixed rate or variable rate Collateral 
Trust Bonds and Quarterly Income Capital Securities, intermediate-term 
fixed or variable rate Medium-Term Notes, Commercial Paper and enters into 
Bank Bid Note agreements.  In addition, CFC obtains debt financing from its
membership and other qualified investors through the direct sale of its
Commercial Paper and Medium-Term Notes.

CFC's primary objective as a cooperative is to provide its members with the
lowest possible loan and guarantee rates.  Therefore, CFC marks up its 
funding costs only to the extent necessary to cover its operating expenses,
a provision for loan and guarantee losses and to provide for margins 
sufficient to preserve interest coverage in light of CFC's financing 
objectives.  To the extent members contribute to CFC's base capital with 
Subordinated Certificates carrying below-market interest rates, CFC can 
offer proportionally lower interest rates on its loans to members.

CFC's performance is closely tied to the performance of its member rural 
electric and telephone utility systems due to the near 100% concentration 
of its loan and guarantee portfolio in those industries.  The following 
provides an analysis of both CFC's performance and a discussion of the 
quality of CFC's loan and guarantee portfolio.
				  
				  27

<PAGE>
Financial Condition

At May 31, 1997, CFC had $9.1 billion in total assets.  Approximately $8.7
billion or 96% of these assets consisted of loans made to CFC's members.  
The remaining $0.4 billion consisted of other assets to support CFC's 
operations.  Except as required for the debt service account and unless 
excess cash is invested overnight, generally CFC does not use funds to 
invest in debt or equity securities.

At May 31, 1997, 88% of CFC's loan portfolio consisted of 35-year long-term 
secured amortizing loans, including long-term loans classified as 
nonperforming and restructured.  The remaining 12% consisted of short- and 
intermediate-term secured and unsecured lines of credit and long-term loans 
guaranteed by the United States Government.  Approximately 37% or $3.3 
billion in long-term loans carry a fixed rate of interest.  All other 
loans, including $4.5 billion in long-term loans, are subject to interest 
rate adjustment monthly or semimonthly.

In addition to its loans, CFC had provided approximately $2.1 billion in 
guarantees for its members at May 31, 1997. These guarantees relate
primarily to tax-exempt financed pollution control equipment and to 
leveraged lease transactions for equipment and plant.

At May 31, 1997, CFC had also committed to lend an additional amount of 
approximately $6.8 billion to its members.  Most unadvanced loan 
commitments contain a material adverse change condition.  As many of these 
commitments are provided for operational back-up liquidity, CFC does not 
anticipate funding the majority of the commitments outstanding.

CFC funds its assets through the sale of Subordinated Certificates, 
retained equity and other debt instruments.  As discussed previously, 
Subordinated Certificates include both original Membership Subordinated  
Certificates and Loan and Guarantee Subordinated Certificates, all of which 
are subordinate to other CFC debt.  At May 31, 1997, Membership 
Subordinated  Certificates totaled $645 million.  These certificates 
generally mature in 70 to 100 years and generally pay interest at 5.0%.  At 
May 31, 1997, Loan Subordinated Certificates totaled $334 million and 
carried a weighted average interest rate of 1.1%.  At May 31, 1997, 
Guarantee Subordinated Certificates totaled $233 million and carried a 
weighted average interest rate of 4.8%.  Both the loan and guarantee 
certificates are long-term instruments which generally amortize at a rate 
equivalent to that of the loan or guarantee to which they relate.  On a 
combined basis, Subordinated Certificates carried a weighted average 
interest rate of 4.3%.  Subordinated Certificates are required to be 
purchased in conjunction with the receipt of a loan or credit enhancement 
based on the member's leverage ratio, total debt and credit enhancements 
divided by total equity investments in CFC.  Members that have a leverage 
ratio with CFC in excess of a level in the approved policy are required to 
purchase additional Subordinated Certificates to receive a loan or credit 
enhancement.  At the present time, the majority of CFC's members maintain a 
CFC leverage ratio within the policy limit.  The issuance of zero percent 
loan certificates is expected to exceed the issuance of 5.0% Membership 
Certificates.  Therefore, management expects this average interest rate to 
decline over time.  CFC paid a total of $43.3 million of interest to 
holders of Subordinated Certificates during fiscal year 1997.

During fiscal year 1995, CFC adjusted its patronage capital retirement 
policy to return 70% of net margins in the next fiscal year, with the 
remaining 30% to be held and then retired at a future date, if permitted by 
CFC's contractual obligations and to the extent that the Board of Directors 
in its discretion may determine from time to time that the financial 
condition of CFC will not be impaired as a result.  During the next 12 
years, CFC will retire the unretired allocations representing net margins 
for fiscal years 1988 to 1993, all of which had been allocated under the 
previous policy.  The unretired allocations (Members' Equity) do not earn 
interest and are junior to all debt instruments, including Subordinated 
Certificates.  At May 31, 1997, CFC had $272 million in retained equity.

CFC enters the capital markets through the issuance of Collateral Trust 
Bonds, Medium-Term Notes, Commercial Paper, Quarterly Income Capital 
Securities and Bank Bid Notes.  At May 31, 1997, CFC had $999 million in 
fixed rate Collateral Trust Bonds and $150 million in variable rate 
Collateral Trust Bonds outstanding.  Under its Collateral Trust Bond 
Indentures, CFC must pledge as collateral eligible mortgage notes from its 
distribution system borrowers, evidencing loans equal in principal amount 
to at least 100% of the outstanding Bonds.  At May 31, 1997, CFC had 
pledged $1,295 million in mortgage notes. During fiscal year 1997, CFC 
issued a total of $450 million in Collateral Trust Bonds in four separate 
debt offerings.  Subsequent to the end of the year on June 9, 1997, CFC 
issued an additional $100 million in Collateral Trust Bonds, bearing a rate 
of 6.70% and due in 2002.  All Collateral Trust Bonds issued after February 
1994 have been issued under an Indenture with First Bank National 
Association as trustee ("1994 Indenture"). Virtually all Collateral Trust 
Bonds were offered to outside investors in underwritten public offerings.
				 28
<PAGE>
At May 31, 1997, CFC had $615 million outstanding in Medium-Term Notes.  
Medium-Term Notes are issued for terms of 270 days to 30 years and are 
unsecured obligations of CFC.  Medium-Term Notes outstanding to CFC's 
members totaled $277 million at May 31, 1997.  The remaining $338 million 
were sold through dealers to outside investors.  During fiscal year 1998, 
CFC anticipates the offering of Medium-Term Notes in the European markets.

At May 31, 1997, CFC had $5,492 million outstanding in Commercial Paper 
with a weighted average maturity of 34 days. Commercial Paper notes are 
issued with maturities up to 270 days and are unsecured obligations of CFC.
Commercial Paper outstanding to CFC's members totaled $1,197 million at May
31, 1997.  The remaining $4,295 million was sold through dealers to outside
investors in the United States and Europe.  European commercial paper may
be issued in currencies other than U.S. dollars.  For notes issued in a
foreign currency, CFC will enter into a currency swap with a highly rated
counterparty at the time of the issuance.

In addition, CFC obtains funds from various banking institutions under Bank
Bid Note arrangements, similar to bank lines of credit.  The notes are
issued for terms up to three months and are unsecured obligations of CFC.
At May 31, 1997, CFC had $115 million outstanding in Bank Bid Notes.

At May 31, 1997, CFC had $125 million outstanding in Quarterly Income 
Capital Securities.  The Quarterly Income Capital Securities were issued
during fiscal year 1997.  The securities were issued in denominations of
$25, a coupon rate of 8%, and a final maturity of 49 years and are 
unsecured obligations of CFC, subordinate and junior in right of payment to
senior debt and the debt obligations guaranteed by CFC, but senior to 
Subordinated Certificates.  In addition, CFC has the right at any time and
from time to time during the term of the Quarterly Income Capital 
Securities to suspend interest payments for a period not exceeding 20
consecutive quarters.

During the year, total assets increased by $1,003 million.  Net loan 
balances increased by $950 million or 12%.  Gross loans increased by a 
total of $965 million, partially offset by an increase in the allowance for 
loan and guarantee losses of $15 million, over the prior year.  As a 
percentage of the portfolio, long-term loans (excluding loans guaranteed by
RUS) represented 88% at May 31, 1997, compared to 86% at May 31, 1996.  
Long-term fixed rate loans represented 38% and 44% of the total long-term
loans at May 31, 1997 and 1996.  Loans converting from a variable rate to a
fixed rate for the year ended May 31, 1997, totaled $136 million, a 
decrease from the $606 million that converted for the year ended May 31,
1996.  Offsetting the conversions to the fixed rate were $109 million and
$103 million of loans that converted from the fixed rate to the variable
rate or selected a variable rate upon the expiration of the current fixed
interest rate period, for the years ended May 31, 1997 and 1996, 
respectively.  This resulted in a net conversion of $27 million from the
variable rate to the fixed rate for the year ended May 31, 1997 compared to
a net conversion of $503 million from the fixed rate to the variable rate 
for the year ended May 31, 1996.

The increase in total loans outstanding at May 31, 1997, was primarily due 
to an increase of $690 million in long-term variable rate loans, an 
increase of $213 million in intermediate-term loans and an increase of $135
million in long-term fixed rate loans offset by a decrease of $279 million 
in RUS guaranteed loans.  The increase to loans outstanding for fiscal year
1997 included the advance of $907 million for the purpose of repaying RUS 
loans, a total of $471 million was advanced to two borrowers as part of 
debt restructuring agreements in which the RUS debt was repaid at a 
significant discount.

During the year, CFC substantially increased its short-term debt 
outstanding to fund the increase in variable rate loans outstanding.  Notes
Payable, which consists of Commercial Paper, Bank Bid Notes and Collateral 
Trust Bonds that mature within one year, increased $1,036 million.    At 
May 31, 1997, CFC's short-term debt consisted of $4,214 million in dealer 
Commercial Paper, $1,203 million in Commercial Paper issued to CFC's 
members, $75 million in Commercial Paper issued to certain nonmembers,  
$115 million in Bank Bid Notes and $150 million in Collateral Trust Bonds 
due within one year.  The Commercial Paper sold to CFC's members and 
certain nonmembers increased by $42 million, the amount of Bank Bid Notes 
outstanding decreased by $69 million and Commercial Paper sold through
CFC's  dealers increased by $732 million from the prior year.  CFC's 
Commercial Paper and Bank Bid Notes had a weighted average maturity of 34 days
at May 31, 1997.  As described in the footnotes to the Combined Financial 
Statements, CFC reclassifies a portion of its short-term debt as long-term,
as it has the ability (subject to certain conditions) to refinance this 
short-term debt on a long-term basis under its revolving credit agreements.
CFC renegotiated its revolving credit agreements during the second quarter 
of fiscal year 1997 and was able to reclassify $2,250 million and $2,730 
million in short-term debt as long-term at May 31, 1997 and 1996, 
respectively.

During fiscal year 1997, long-term debt outstanding decreased by $169 
million.  The decrease in long-term debt outstanding was due to a decrease 
of $480 million in the amount of short-term debt supported by the revolving 
credit
				   29
<PAGE>
agreement and the reclassification of $150 million of Collateral
Trust Bonds maturing within one year as Notes Payable.  This decrease
was offset by the issuance of a total of $300 million in fixed rate 
Collateral Trust Bonds and $150 million in variable rate Collateral Trust 
Bonds, and a net increase of $11 million in Medium-Term Notes outstanding

Deferred income (primarily fees from loan conversions) decreased by over 
$10 million, due to the recognition of $11 million in conversion fees in 
income during fiscal year 1997.  CFC will amortize the remaining $1 million
of deferred fees into income over the next year.

Subordinated Certificates and Members' Equity increased by $7 million to 
$1,484 million at May 31, 1997, compared to $1,477 million at May 31, 1996. 
During fiscal year 1995, CFC adopted policy changes that generally reduced 
the amount of Subordinated Certificates required to be purchased as a 
precondition to receiving a loan advance and increased the amount of 
allocated net margins to be retired in the next fiscal year from 50% to 
70%.

Off-balance sheet, CFC experienced an increase of $1,156 million in 
unadvanced loan commitments to a total of $6,768 million at May 31, 1997 
and guarantees outstanding decreased by $169 million to a balance of $2,081 
million at May 31, 1997.  Unadvanced commitments include loans approved by 
CFC for which loan contracts have not yet been executed or for which 
contracts have been executed, but funds have not been advanced.  The 
majority of the short-term unadvanced commitments provide backup liquidity 
to CFC borrowers, and therefore CFC does not anticipate funding most of 
such commitments.  To qualify for the advance of funds under all 
commitments, a borrower must assure CFC that there has been no material 
change since the loan was approved.  The guarantee balance decreased due to 
the redemption of one tax-exempt bond issue and scheduled repayments and 
lease reductions.  The guarantee balance is anticipated to continue its 
decline; however, there has been a development of lease/lease back 
transactions by power supply members, which may result in new guarantees in 
future years.

CFC's leverage ratio increased during the year from 5.69 at May 31, 1996, 
to 5.84 at May 31, 1997.  The ratio is calculated after excluding from debt 
the Quarterly Income Capital Securities and all debt associated with the 
funding of the RUS 100% guaranteed loans.  Subordinated Certificates and 
Quarterly Income Capital Securities are treated as equity in the 
calculation of the leverage ratio.  The increase in the leverage ratio was 
primarily due to an increase in loans outstanding to members financed by 
the issuance of short-term debt, Collateral Trust Bonds and Medium-Term 
Notes, offset by the issuance of the $125 million in Quarterly Income 
Capital Securities.  CFC contemplates that its leverage ratio will continue 
to increase modestly as it obtains external capital to accommodate its loan 
growth. CFC will retain the flexibility to further amend its capital 
retention policies to retain members' investments in CFC consistent with 
maintaining acceptable financial ratios.

Margin Analysis

CFC uses an interest coverage ratio instead of the dollar amount of gross 
or net margins as a primary performance indicator, since CFC's net margins 
are subject to fluctuation as interest rates change.  During the year ended 
May 31, 1997, CFC achieved a Times Interest Earned Ratio ("TIER") of 1.12.  
Management has established a 1.10 TIER as its minimum operating objective.  
CFC has earned TIER's of 1.12, 1.12 and 1.13 for the years ended May 31, 
1997, 1996,  and 1995 respectively. Earned TIER is a reflection of CFC's 
ability to cover the interest expense on funding.

Fiscal Year 1997 versus 1996 Results

Operating income for the year ended May 31, 1997 was $564 million, an 
increase of $59 million or 11.7% over the prior year.   The increase in 
interest income was due to an increase in average loans outstanding.   
The average loan balance outstanding for fiscal year 1997 was $8,581 
million, an increase of $1,125 million or 15.1% over the prior year.  The 
average yield earned on the loan portfolio decreased by 19 basis points 
to 6.58% for fiscal year 1997, from 6.77% earned the prior year.   A 
total of $11 million of deferred conversion fees were recognized as 
interest income during the year.  At May 31, 1997, only $1 million of 
deferred conversion fees remained to be recognized in future years. 

CFC's total cost of funding for fiscal year 1997 was $476 million, an 
increase of $50 million or 11.7% over the prior year.   The increase to 
the cost of funding was also due to the growth in average loans 
outstanding.  During the year CFC issued $300 million of Collateral Trust 
Bonds, $125 million of Quarterly Income Capital Securities and incurred a 
net increase of $11 million of Medium-Term Notes at fixed interest 
rates.  CFC also issued $150 million of Collateral Trust Bonds and had a 
net increase of $706 million of Commercial Paper and Bid Notes at 
variable rates.  During the year, $150 million of fixed rate Collateral 
Trust Bonds and $150 million of variable rate Collateral Trust Bonds
			       30
<PAGE>
matured.   The cost of funds as a percentage of average loan volume 
decreased by 17 basis points, from 5.71% for fiscal year 1996 to 5.54% 
for fiscal year 1997. 

The gross margin earned on loans for fiscal year 1997 was $89 million, an 
increase of $10 million or 12.7% over the prior year.   The increase to 
the gross margin earned was due to the increased average loan volume.  
CFC was able to reduce its yield earned on the portfolio by 19 basis 
points and the cost of funding by 17 basis points, resulting in a 
reduction of 2 basis points of gross margin.  The reduction in the 
percentage of gross margin was offset by the large increase in average 
loan volume outstanding.

Operating expenses for fiscal year 1997 totaled $22 million, an increase 
of $2 million or 10% over the prior year.   The increase to operating 
expenses was due to foreclosure litigation, conversion of the information 
systems and an increased marketing effort.   Further details regarding 
the foreclosure litigation are contained in the footnotes to the Combined 
Financial Statements.   The conversion of the information systems from 
the main frame to the client server should be completed during fiscal 
year 1998.  The increased marketing effort includes the enhancement of 
the CFC brand image along with the development and rollout of new 
products and services for CFC members to use in differentiating their 
service from that of other energy providers.

During fiscal year 1997, CFC added a total of $15 million to the loan and 
guarantee loss allowance, an increase of $3 million over the prior year.  
The increase to the amount provided to the loan and guarantee loss 
reserve was required due to the growth in the loan portfolio.  

Nonoperating income earned during fiscal year 1997 was $3 million, a 
decrease from the $4 million earned the prior year.  The decrease was 
primarily due to reduced fees from the servicing of grantor trusts.  The 
total loans serviced by CFC decreased by $538 million during the year.  
The decrease was due to the RUS early redemption of loans it had 
guaranteed after the negotiated restructuring of the debt for one of 
CFC's members.

Net margins earned by CFC for fiscal year 1997 were $55 million, an 
increase of $6 million over the prior year.   The increase to the net 
margins was primarily due to the increase to the average loan volume 
outstanding during fiscal year 1997.

Fiscal Year 1996  versus 1995 Results

For the year ended May 31, 1996, operating income totaled $505 million, an 
increase of $65 million over the prior year.  The increase to operating 
income was due to a positive volume variance of $65 million.  Average loans 
outstanding increased by $903 million from $6,553 million at May 31, 1995 
to $7,456 million at May 31, 1996.  The average yield on loans outstanding 
increased slightly for the year ended  May 31, 1996, 6.77% compared to 
6.72% for the prior year.

For the year ended May 31, 1996, the cost of funds totaled $426 million, an 
increase of $65 million over the prior year.  Included in the cost of funds 
is interest expense on CFC's Subordinated Certificates and other debt 
instruments offset by earnings on debt service investments.  The increase 
in the cost of funds was due to a positive volume variance of $53 million 
and a positive rate variance of $12 million.  As stated above, the average 
loan volume increased by $903 million during the year.  The average 
interest rate on all funding increased from 5.51% for the year ended May 
31, 1995 to 5.71% for the year ended May 31, 1996.

Gross margins for both years totaled $79 million.  The overall gross margin 
yield dropped from 1.21% for the year ended May 31, 1995 to 1.06% for the 
year ended May 31, 1996.  This is a result of the pricing factor changes 
described above.

General and administrative expenses were approximately $20 million for both 
years.  The provision to the allowance for loan and guarantee losses for 
fiscal year 1996 totaled $12 million, a reduction of $5 million from the 
prior year.  Total expenses for the year ended May 31, 1996 were $32 
million, a decrease of $5 million from the year ended May 31, 1995.

Nonoperating income for fiscal year 1996 increased slightly to $4 million.  
During fiscal year 1996, CFC effected the early redemption of the Series O 
Collateral Trust Bonds, recording an extraordinary loss for the redemption 
premium of $2 million.  The sum of the nonoperating income and the 
extraordinary loss represent a net decrease of $1 million compared to the 
nonoperating income of $3 million for fiscal year 1995.

Overall, CFC's net margins increased by $4 million for the year ended May 
31, 1996 to a total of $49 million.
				     31
<PAGE>
The following is a summary of CFC's operating results as a percentage of 
average loans outstanding for the last three fiscal years ending May 31, 
1997, 1996 and 1995.

						1997    1996    1995

Interest on loans                               6.58%   6.77%   6.72%
Less:  Cost of funds                            5.54%   5.71%   5.51%
       Gross operating margin                   1.04%   1.06%   1.21%
General and administrative expenses             0.26%   0.26%   0.30%   
Provision for loan and guarantee losses         0.18%   0.16%   0.26%
       Total expenses                           0.44%   0.42%   0.56% 
       Operating margin                         0.60%   0.64%   0.65%  
Nonoperating income (1)                         0.04%   0.02%   0.05%   
       Net margins                              0.64%   0.66%   0.70%   
	     TIER                               1.12    1.12    1.13
 
(1) Nonoperating income includes the extraordinary loss in fiscal year 1996
    resulting from the prepayment of debt.

Loan and Guarantee Portfolio Assessment

  Portfolio Diversity 

CFC and its combined affiliates make loans and provide financial guarantees 
to their qualified members.  The combined memberships include rural 
electric distribution systems, rural electric generation and transmission 
systems, telecommunication systems, statewide rural electric and 
telecommunication associations, and associate organizations.

The following chart summarizes loans and guarantees outstanding by member 
class at May 31, 1997, 1996 and 1995.

			 
					  Percentage of Total 
					 1997    1996    1995

Distribution Systems                    57.16%  54.37%  49.08%
Power Supply Systems                    30.29%  33.38%  38.87%
Service Organizations                    1.63%   1.77%   1.82%
Telecommunication Organizations         10.00%   9.57%   9.27%
Associate Members                        0.92%   0.91%   0.96%
	Total                          100.00% 100.00% 100.00%


CFC's members are widely dispersed throughout the United States and its 
territories, including 46 states, the District of Columbia, Guam, Samoa and
the U.S. Virgin Islands.  At May 31, 1997, 1996 and 1995, no state or 
territory had over 10.6%, 9.9% and 9.1%, respectively, of total loans and 
guarantees outstanding.

  Credit Concentration

In addition to the geographic diversity of the portfolio, CFC limits its 
exposure to any one borrower.  The majority of the largest single exposures 
are concentrated in the power supply systems due to their large plant and 
equipment requirements. At May 31, 1997, the total exposure outstanding to 
any one borrower did not exceed 5% of total loans (excluding loans 
guaranteed by RUS) and guarantees outstanding.  At May 31, 1997, CFC had 
$2,809 million in loans outstanding, excluding loans guaranteed by RUS, and 
$1,820 million in guarantees outstanding to its largest 40 borrowers, 
representing 32% of total loans outstanding and 85% of total guarantees 
outstanding.  Credit exposure to the largest 40 borrowers represented 42% 
of total credit exposure at May 31, 1997, compared to 43% at May 31, 1996.  
CFC's ten largest credit exposures represented 22%  of total exposure at 
May 31, 1997 and 1996.

  Security Provisions

Except when providing lines of credit, CFC typically lends to its members 
on a secured basis.  At May 31, 1997, a total of $767.8 million of loans 
were unsecured representing 8.6% of total loans and 7.0% of total loans and 
guarantees.
					32
<PAGE>
Approximately $128.2 million or 18.6% of the unsecured loans
represent obligations of distribution borrowers for the initial phase(s) of 
RUS note buyouts.  Upon completion of the buyout from RUS, CFC will receive 
first lien security on all assets and future revenues.  The unsecured loans 
would represent 7.0% of total loans and and 5.7%  of total loans and 
guarantees, if the partial note buyout obligations were excluded.  CFC's 
long-term loans are typically secured pro-rata with other secured lenders, 
if any (primarily RUS), by all assets and future revenues of the borrower.  
Short-term loans are generally unsecured lines of credit.  Guarantees are 
secured on a pro-rata basis with other secured creditors by all assets and 
future revenues of the borrower or by the underlying financed asset.  In 
addition to the collateral received, CFC also requires that its borrowers 
set rates designed to achieve certain financial ratios.

  Portfolio Quality

The following table summarizes the key composite operating results of CFC's 
two main borrower types, distribution and power supply systems, which 
together comprised 87.5% and 87.7% of CFC's total loan and guarantee 
portfolio at May 31, 1997 and 1996.  The information presented below is as 
of December 31, and taken from the RUS data contained on pages 21 to 25.

	   CFC Distribution Member Borrowers
		  Composite Results

			1996    1995    1994    1993    1992

TIER                    2.44    2.42    2.42    2.54    2.19      
DSC                     2.42    2.40    2.26    2.44    2.07    
MDSC                    2.30    2.28    2.09    2.21    1.99    
Equity percentage       2.47%  41.70%  41.50%  40.83%  39.44%

	   CFC Power Supply Member Borrowers
		  Composite Results

			1996    1995    1994    1993    1992

TIER                    1.21    1.23    1.31    1.20    1.15    
DSC                     1.20    1.22    1.24    1.21    1.22    
Equity percentage      12.3%   11.7%    9.3%    9.7%    8.0%
		    
NOTE:   The power supply composite results have been presented without the
operating results of six systems experiencing financial 
difficulties.   CFC had credit exposure to four of the six borrowers 
(see footnote 10 to the Combined Financial Statements for  a 
detailed description of these borrowers).

Most CFC power supply borrowers sell the majority of their power under all-
power-requirements contracts with their member distribution systems.  These 
contracts allow, subject to regulatory requirements and competitive 
constraints, for the recovery of all costs at the power supply level.  Due 
to the contractual connection between the power supply and distribution 
systems, total combined system equity (power supply equity plus the equity 
at its affiliated distribution systems) has typically been maintained at 
the distribution level.

As with CFC, to the extent distribution systems can fund their assets with 
retained Members' Equity (i.e., unretired capital credits), overall funding 
costs for plant and equipment are reduced.  Distribution systems can, in 
turn, pass these savings on to their member/consumers in the form of lower 
utility rates.

The effectiveness of the all-power-requirements contract is dependent on 
the individual systems' right and ability (legal as well as economic) to 
establish rates to cover all costs.  The boards of directors of most of 
CFC's power supply and distribution members have the authority to establish 
binding rates for their consumer members.  Some states regulate rate-
setting and can therefore override the system's internal rate-setting 
procedures.  However, most CFC members are not externally rate regulated.  
CFC has 841 distribution members of which 594 are not regulated. Of the 
remaining 247 distribution systems, 16 are regulated only on a streamlined 
basis.  At the power supply level, 22 members are regulated.

During the past few years, power supply members have been increasing their 
equity levels.  Under recently changed RUS underwriting standards, in order 
to qualify for additional RUS loan funds, power supply systems may be 
required to
				33
<PAGE>
maintain, or demonstrate an ability to reach, a 20% of assets
equity level, or they must obtain guarantees from their affiliated 
distribution systems.

CFC telecommunications borrowers reported composite TIER of 3.21, DSC of 
1.58 and Equity ratio of 34% for the year ended December 31, 1996.  As 
of the date of this filing, all borrowers had not reported financial 
results for the year ended December 31, 1996.   

Nonperforming and Restructured Loans

CFC classifies a borrower as nonperforming when any one of the following 
criteria are met:  (1) principal or interest payments on any loan to the 
borrower are past due 90 days or more, (2) the borrower is operating under 
protection of the bankruptcy court, or (3) for some other reason, 
management does not expect the timely repayment of principal or interest.  
Once a borrower is classified as nonperforming, interest on its loans is 
recognized on a cash basis.  Alternatively, CFC may choose to apply all 
cash received to the reduction of principal, thereby forgoing interest 
income recognition.  At May 31, 1997, nonperforming loans totaled $9 
million, a decrease of $16 million over the prior year-end.   The decrease 
was due to principal repayments received during the year.  There were no 
new loans classified as nonperforming during the year.

Loans classified as restructured are loans for which agreements have been 
executed that change the original terms of the loan, generally a change to 
the originally scheduled cashflows.  At May 31, 1997, restructured loans 
totaled $362 million, an increase of $153 million from the prior year.  
Restructured loans in the amount of $362 million, $205 million and $131 
million were on a nonaccrual basis with respect to the recognition of 
interest income at May 31, 1997, 1996 and 1995, respectively.  The increase 
in restructured loans outstanding was due to the advance of funds in 
accordance with the restructured loan agreements.

The majority of CFC's problem loan situations arose prior to the past five 
years as a result of excess capacity or canceled capacity additions after 
the plant and equipment construction cycle of the mid-1980s.  Since 1986, 
when power supply construction-in-progress represented 16.3% of total power 
supply plant, power supply members have reduced the level of plant 
additions (see Note 10 to Combined Financial Statements for a more complete 
discussion of certain loan and guarantee contingencies).

	NONPERFORMING AND RESTRUCTURED ASSETS
	
						   As of May 31,                     
(Dollar Amounts In Thousands)                   1997    1996    1995

Nonperforming loans                           $9,428  $25,294 $27,641
Percent of loans and guarantees outstanding     0.09%    0.25%   0.29%

Restructured loans                          $361,961 $209,361 184,978
Percent of loans and guarantees outstanding     3.29%    2.05%   1.94%

Total nonperforming and restructured loans  $371,389 $234,655 212,619
Percent of loans and guarantees outstanding     3.38%    2.30%   2.23%

  Allowance for Loan and Guarantee Losses

CFC maintains an allowance for potential loan and guarantee losses which is 
periodically reviewed by management for adequacy.  In performing this 
assessment, management considers various factors including an analysis of 
the financial strength of CFC's borrowers, delinquencies, loan charge-off 
history, underlying collateral, and economic and industry conditions.  At 
May 31, 1997, the allowance for loan and guarantee losses totaled $233 
million, an increase of $15 million from the prior year-end.  The allowance 
represented 62.8% of nonperforming and restructured loans and 2.12% of 
total loans and guarantees outstanding at year-end.

Since its inception in 1969, CFC has charged off loan balances in the total 
amount of $28.4 million, net of recoveries.

Management believes that the allowance for loan and guarantee losses is 
adequate to cover any portfolio losses which may occur.
			      34
<PAGE>

The following chart presents a summary of the allowance for loan and 
guarantee losses at May 31, 1997, 1996 and 1995.

	ALLOWANCE FOR LOAN AND GUARANTEE LOSSES

						  Years Ended May 31,
(Dollar Amounts In Thousands)                  1997       1996      1995

Beginning balance                            $218,047   $205,596  $188,196
Provision for loan and guarantee losses        15,161     12,451    17,400
Charge offs                                         -          -         -
Ending balance                               $233,208   $218,047  $205,596

As a percentage of loans and guarantees
	outstanding                             2.12%      2.14%     2.16%
As a percentage of nonperforming
	and restructured loans outstanding     92.79%     92.88%    96.71%

Asset/Liability Management

A key element of CFC's funding operations is the monitoring and management 
of interest rate and liquidity risk.  This process involves controlling 
asset and liability volumes, repricing terms and maturity schedules to 
stabilize gross operating margins and retain liquidity.

Interest Rate Risk

CFC is subject to interest rate risk to the extent CFC's loans are subject 
to interest rate adjustment at different times than the liabilities which 
fund those assets.  Therefore, CFC's interest rate risk management policy 
involves the close matching of asset and liability repricing terms within a 
range of 5% of total assets.  CFC measures the matching of funds to assets 
by comparing the amount of fixed rate assets repricing or amortizing to the 
total fixed rate debt maturing over the next year.  At May 31, 1997, CFC 
had $303 million in fixed rate assets amortizing or repricing and $204 
million in fixed rate liabilities maturing during fiscal year 1998. The 
difference, $99 million, represents the fixed rate assets in excess of the 
fixed rate debt maturing during the next fiscal year.  This difference of 
$99 million at May 31, 1997 represents 1.1% of total assets.  CFC funds 
variable rate assets which reprice monthly with short-term liabilities, 
primarily Commercial Paper and Bank Bid Notes, both of which are issued 
primarily with original maturities under 90 days.  CFC funds fixed rate 
loans with fixed rate Collateral Trust Bonds, Medium-Term Notes, Quarterly 
Income Capital Securities, Subordinated Certificates and Members' Equity.  
With the exception of Subordinated Certificates, which are generally issued 
at rates below CFC's long-term cost of funding and with extended 
maturities, CFC's liabilities have average maturities that closely match 
the repricing terms of CFC's fixed interest rate loans.  CFC also uses 
Commercial Paper supported by interest rate exchange agreements to fund its 
portfolio of fixed rate loans.

Certain of CFC's Collateral Trust Bonds and Medium-Term Notes were issued 
with early redemption provisions. To the extent borrowers are allowed to 
convert their fixed rate loans to a variable interest rate and to the 
extent it is beneficial, CFC takes advantage of these early redemption 
privileges.  However, because conversions can take place at different 
intervals from early redemptions, CFC charges conversion fees designed to 
compensate for any additional interest rate risk assumed by the Company.
			     
				   35

<TABLE>
<CAPTION>

			     INTEREST RATE GAP ANALYSIS
			     (Fixed Assets/Liabilities)
				As of May 31, 1997

(Dollar Amounts In Millions)
					Over 1 yr.   Over 3 yrs.   Over 5 yrs.   Over 10 yrs.   
			      Less than  but less      but less     but less       but less       Over
			       1  year  than 3 yrs.   than 5 yrs.  than 10 yrs.   than 20 yrs.   20 yrs.   Total
<S>
			       <C>       <C>           <C>           <C>           <C>          <C>      <C>
Assets:
  Loan Amortization                                     
    and repricing               $302.7    $716.0        $672.3        $750.5        $577.3      $ 139.4   $3,158.2

Total Assets                    $302.7    $716.0        $672.3        $750.5        $577.3      $ 139.4   $3,158.2

Liabilities and Equity:
  Long-Term Debt                $196.0    $302.9        $315.3        $614.8        $ 52.2      $ 375.0   $1,856.2
  Subordinated Certificates        8.0     273.9         257.9         189.8         166.8         72.7      969.1
  Equity                             -     135.2          20.0          25.0          50.0            -      230.2

Total Liabilities and Equity    $204.0    $712.0        $593.2        $829.6        $269.0      $ 447.7   $3,055.5

Gap *                           $ 98.7    $  4.0        $ 79.1        $(79.1)       $308.3      $(308.3)  $  102.7

Cumulative Gap                  $ 98.7    $102.7        $181.8        $102.7        $411.0      $ 102.7 
Cumulative Gap as a %
	of  Total Assets         1.09%     1.13%         2.01%         1.13%         4.54%        1.13%
</TABLE>
  *  Loan amortization/repricing over/(under) debt maturities

Interest Rate Exchange Agreements  

CFC uses interest rate exchange agreements as part of its overall 
interest rate matching strategy.  Interest rate exchange agreements are 
used when they provide CFC a lower cost funding option or minimize basis 
risk.  CFC will only enter into interest rate exchange agreements with 
highly rated financial institutions.  At May 31, 1997, CFC was a party to 
a total of $438.8 million, notional amount, of such agreements.   CFC is 
using such agreements to fix the rate on $238.8 million of its variable 
rate commercial paper and on $200.0 million to minimize the LIBOR 
variable rate versus a commercial paper variable rate basis risk.  The 
difference between the rate paid and rate received on these agreements is 
included in CFC's total cost of funding. 

Foreign Currency Risk

CFC may issue European Commercial Paper, Collateral Trust Bonds or Medium-
Term Notes denominated in foreign currencies.  For any such note issued, 
CFC expects to enter into a foreign currency swap with a highly rated 
counterparty.  The cost of the currency swap would be factored into the 
interest rate CFC pays on the obligation and included in CFC's total cost 
of funds.

Liquidity

CFC is subject to liquidity risk, which includes market factors beyond its 
control, to the extent cash repayments on its assets are insufficient to 
cover the cash requirements on maturing liabilities and other sources of 
funds with which to make debt repayments are not available.  For the most 
part, CFC funds its long-term loans with much shorter term maturity debt 
instruments.  As a result, CFC has to manage its liquidity risk by ensuring 
that other sources of funding are available to make debt maturity payments.  
CFC accomplishes this in four ways.  First, CFC maintains revolving credit 
agreements which (subject to certain conditions) allow CFC to borrow funds 
on terms of up to five years.  Second, CFC has maintained investment grade 
ratings, facilitating access to the capital markets.  Third, CFC maintains 
shelf registrations for Collateral Trust Bonds, Medium-Term Notes and 
Quarterly Income Capital Securities which (absent market disruptions and 
assuming CFC remains creditworthy) could be issued at fixed or variable 
rates in sufficient amounts to fund the next 18 to 24 months' funding 
requirements.  Fourth, CFC obtains a significant portion of its funding 
directly from its members and believes this funding is more stable than 
funding obtained from outside sources.  
				 36
<PAGE>

CFC's long- and short-term debt and guarantees  are rated by three of the 
major credit rating agencies, Moody's Investors Service ("Moody's"), 
Standard & Poor's Corporation ("S&P") and Fitch Investors Service 
("Fitch").  Fitch, Moody's and  S & P have reaffirmed CFC's current 
ratings.  The following table presents CFC's credit ratings at year-end.

				  Moody's   Standard & Poor's      Fitch
			    Investors Service   Corporation  Investors Service
Direct

Collateral Trust Bonds                   Aa3         AA              AA 
Medium-Term Notes                         A1         AA-             AA-
Quarterly Income Capital Securities       A2         A+              A+
Domestic and European Commercial Paper    P1         A-1+            F-1+

Guarantees

Leveraged Lease Debt                      A1         AA-             AA-
Pooled Bonds                             Aa3         AA-             AA-
Other Bonds                               A1         AA-             AA-
Short-Term                                P1         A-1+            F-1+

The ratings listed above have the meaning as defined by each of the 
respective rating agencies, are not recommendations to buy, sell or hold 
securities and are subject to revision or withdrawal at any time by the 
rating organizations.

At May 31, 1997 and 1996, CFC's members provided 33.0% and 37.4% of total 
capitalization as follows:

	      MEMBERSHIP CONTRIBUTIONS TO TOTAL CAPITALIZATION

						 
						    As of May 31,                        
(Dollar Amounts In Thousands)                   % of                    % of    
				    1997        Total      1996        Total   

Commercial Paper                $1,203,335      21.9%   $1,170,039      24.8%
Long-term debt
(primarily Medium-Term Notes)      276,821      17.1%      338,977      26.0%
Subordinated Certificates        1,212,486     100.0%    1,207,684     100.0%
Members' Equity                    271,594     100.0%      269,641     100.0%
     Total                      $2,964,236              $2,986,341 

Percentage of total capitalization   33.0%                   37.4%  

The total amount of member investments decreased by $22 million at May 31, 
1997, compared to May 31, 1996.  Total member investment as a percentage of 
total capitalization decreased due to the increase in nonmember debt 
required to fund the growth in loans.  Total capitalization at May 31, 1997 
was $8,981 million, an increase of $998 million over the total 
capitalization of $7,983 million at May 31, 1996.  When the loan and 
guarantee loss allowance is added to both membership contributions and 
total capitalization, the percentages of membership investments to total 
capitalization are 34.7% and 39.1% at May 31, 1997 and 1996, respectively.
				  37
<PAGE>

Historical Results

The following chart provides CFC's key operating results over the last five
years.
<TABLE>
<CAPTION>
				     SELECTED KEY FINANCIAL DATA
(Dollar Amounts In Thousands)
<S>                               <C>             <C>             <C>             <C>             <C>
				      1997            1996            1995           1994             1993
As of May 31:
Net loans                          $8,678,196      $7,728,271      $6,747,124      $5,921,022      $5,112,471
Total liabilities                  $7,573,414      $6,576,764      $5,575,853      $4,740,470      $3,990,298
Total Subordinated Certificates
   and Members' Equity             $1,484,080      $1,477,325      $1,504,936      $1,483,826      $1,473,846
Guarantees                         $2,080,671      $2,249,440      $2,574,922      $2,655,827      $2,813,731
Leverage ratio (1)                       5.84            5.69            5.13            4.63            4.41
Debt/Equity (2)                          3.97            3.63            3.01            2.52            2.24

Gross margins                      $   88,710      $   78,994      $   78,771      $   61,452      $   70,975
Net margins                        $   54,736      $   49,041      $   45,212      $   33,188      $   38,487
TIER (3)                                 1.12            1.12            1.13            1.13            1.16
</TABLE>

(1) The leverage ratio is calculated by dividing debt and guarantees
    outstanding, excluding Quarterly Income Capital Securities and debt
    used to fund loans guaranteed by RUS, by the total of Members'
    Subordinated Certificates, Members' Equity and Quarterly Income
    Capital Securities.
(2) The debt/equity ratio is calculated by dividing debt outstanding,
    excluding Quarterly Income Capital Securities and debt used to fund
    loans guaranteed by RUS, by the total of Members' Subordinated
    Certificates, Members' Equity, the loan and guarantee loss allowance
    and Quarterly Income Capital Securities.
(3) TIER is calculated by dividing net margins before extraordinary items
    plus the cost of funds by the cost of funds.

Financial and Industry Outlook

During the coming year, management expects CFC's borrowers to continue to
utilize the variable interest rate programs to a greater extent than the fixed
interest rate program.  This is due primarily to the positive interest yield
curve and due partly to CFC's borrowers diversifying the interest terms on
their long-term debt.  As the demand for variable interest rate loans
increases, CFC will continue to match fund these loans as to rate with
variable interest rate debt instruments and will continue to redeem, to
the extent possible and economically beneficial, its fixed interest rate debt
instruments.  These variable rate loans at the borrower level typically
represent a small portion of the borrower's overall capitalization.

CFC does not expect a significant increase in the competition for the 
supplemental electric loan business.   RUS will continue to be the dominant 
lender, since others can not match the rates it offers.  The level of funding
appropriated for the RUS program in fiscal year 1998 should be close to the 
level that was approved for fiscal year 1997.  CFC expects there to be 
significant competition for the telecommunications lending business. RUS and
RTB will continue to be the primary lenders to the rural telecommunications
industry which comprises CFC's target market.     

The amount of loan funds available from RUS to its borrowers is dependent upon
the size of the congressionally allocated subsidy for RUS's revolving loan fund
and the current interest rates.  As interest rates rise, a larger portion of
the subsidy is required to buy down the interest rate, reducing the total
amount of funding available for new loans.  As the level of loan funds
available decreases, borrowers will be required to seek out additional sources
for loan funds.

During fiscal year 1997, CFC advanced approximately $907 million to electric
borrowers for the purpose of prepaying their RUS loans.  From March 1994, the
date final regulations were adopted, through May 1997, CFC has advanced a total
of $2,163 million to borrowers for the purpose of prepaying their RUS loans.
CFC has been selected as the lender for over 93% of the RUS debt refinancings.
There are applications pending at RUS for an additional $44 million of buyouts,
in which CFC has been selected as the lender and has approved loan commitments.
Future volume of RUS note prepayments will depend on a number of factors 
including interest rates, tax consequences and possible acquisition or other
business opportunities available to the members.  CFC does not expect large 
volumes of prepayment requests to be made at any one time, but believes that 
there will be a steady stream of activity.

CFC remains optimistic that the effort to restructure the electric utility 
industry will provide a reasonable market for generation and that provisions
adopted for stranded cost recovery will permit an orderly transition to a 
competitive retail market.  The high cost generation systems have a greater 
risk of a negative impact, while the low cost generation systems may have the
opportunity to expand their market share.  CFC currently has limited exposure
to systems with a high cost of producing power and is working with these 
systems to mitigate any potential negative impact. 
				 38
<PAGE>

Item 8.  Financial Statements and Supplementary Data.

The Combined Financial Statements, Auditors' Report and Combined Quarterly 
Financial Results are included on pages 49 through 75 (see Note 12 to Combined
Financial Statements for a summary of the quarterly results of CFC's operations)

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.

(a) Directors
						      Director Date present
Name                                           Age      since  term expires

Paul J. Liess (President of CFC)                59      1993      1999
Eldwin Wixson (Vice President of CFC)           65      1995      1998
Benson Ham (Secretary-Treasurer of CFC)         63      1995      1998
James O. Baker                                  58      1997      1999
Robert J. Bauman                                52      1992      1998
Glenn English                                   56      1994      1998
Alden J. Flakoll                                63      1996      1999
Nadine Griffin                                  65      1992      1998
Wade R. Hensel                                  45      1997      2000
George W. Kline                                 68      1993      1999
Kenneth Krueger                                 59      1997      2000
Eugene Meier                                    68      1997      2000
R. Layne Morrill                                57      1995      1998
Robert J. Occhi                                 50      1996      1999
Michael Pigott                                  53      1997      2000
J. C. Roberts                                   59      1996      1999
R.B. Sloan Jr.                                  45      1996      1999
Thomas W. Stevenson                             55      1997      2000
Clifford G. Stewart                             51      1997      2000
Robert Stroup                                   52      1996      1999
Robert C. Wade                                  63      1997      2000
Robert O. Williams                              64      1994      2000

(b) Executive Officers
<TABLE>
<CAPTION>                                                                                 Held present
Title                                                  Name               Age    office since 
<S>                                                <C>                     <C>       <C>
President and Director                             Paul J. Liess           59        1997 
Vice President and Director                        Eldwin Wixson           65        1997
Secretary-Treasurer and Director                   Benson Ham              63        1997
Governor and Chief Executive Officer               Sheldon C. Petersen     44        1995
Senior Vice President of Member Services
	 and General Counsel                       John J. List            50        1997
Senior Vice President and Chief Financial Officer  Steven L. Lilly         47        1994
Senior Vice President for Strategic Services       David J. Hedberg        46        1995
</TABLE> 

The President, Vice President and Secretary-Treasurer are elected annually by
the Board of Directors at its first meeting following CFC's annual membership 
meeting, each to serve a term of one year; the Governor serves at the pleasure
of the Board of Directors; and the other Executive Officers serve at the
pleasure of the Governor.

				   39
<PAGE>

(c)  Identification of Certain Significant Employees.

	Inapplicable.

(d)  Family Relationships.

No family relationship exists between any director or executive officer and
any other director or executive officer of the registrant.

(e) (1) and (2) Business Experience and Directorships.

In accordance with Article IV of CFC's Bylaws, each candidate for election to
the Board of Directors must be a trustee, director or manager of a member of
CFC.

Mr. Liess has been General Manager of Twin Valleys Rural Public Power District,
Cambridge, NE, since 1978.  He has been an alternate Director of the Nebraska
Rural Electric Association ("NREA") and the Nebraska Electric Generation and
Transmission Cooperative, Inc. since 1979.  He was a chairman and still serves
on the Board of the Nebraska ACRE and is currently Chairman of the NREA Credit
Union Board.  He is a member and one of five original founders of Five District
Joint Venture, developers of Rural Power Manager Software.  Mr. Liess has been
a member of the Board of Governors of the Central Community College since 1989.
He is a member of the Board of Directors of the Central Plains Technical and
Business Development Center and Chairman of the Cambridge Economic Development
Board.

Mr. Wixson has been a Director of New Hampshire Electric Cooperative, Inc., 
Plymouth, NH, since June 1986 and President (now retitled Chair) of the Board
of Directors since June 1992.  Mr. Wixson has been a professor of mathematics
at Plymouth State College, of the University System of New Hampshire, since
1966 and was Interim Dean from July 1994 to June 1995.  He also has been Chair
of the Board of Directors of the Community Guaranty Savings Bank since 1988
and served as a Director of the Speare Memorial Hospital since 1986.  He was
the principal-controlling partner of the Plymouth Pharmacy from 1979 to 1982
and was a Maine dairy farmer from 1956  to 1963.
 
Mr. Ham has been a Director of Central Georgia Electric Membership Cooperative,
Jackson, GA, since  1983.  He has also been the managing partner in the law
firm of Ham, Jenkins, Wilson & Wangerin, since 1991.  He is a partner in
Sleepy Creek Farms, a commercial cow-calf operation established in 1983.  He
also served for ten years in the Georgia Legislature.  He is currently a
member of the Monroe County Economic Development Authority.  He has served as
President on the Flint Judicial Circuit Bar Association from 1962 to 1963 and
has served on the Board of Governors of the Georgia Bar Association.  He
currently serves as a member of the Board of Directors of Georgia Transmission
Corporation and Georgia Electric Membership Corporation.

Mr. Baker has been the General Manager of Middle Tennessee Electric Membership
Cooperative, Murfreesboro, TN, since 1980.  He has been President of the
National Rural Electric Cooperative Association (NRECA) since 1997, and has
served on the NRECA Board since 1985.  He has been Chairman of the Action
Committee for Rural Electrification since 1992, a member of Group Purchase
Committee of the Tennessee Electric Cooperative Association since 1992, the
Legislative Committee since 1992, the Tax Committee since 1992, and a member
of the Joint Use and Power Supply Committee of the Tennessee Valley Public
Power Association since 1992.  He is the past President of Middle Tennessee
Industrial Development Association, past President and District Governor of
the Lions Club, and past board member of both Southeastern Electric
Reliability Council and EPRI.

Mr. Bauman has been the General Manager of Butler County Rural Electric 
Cooperative, Allison, IA, since 1984.  He is a member of the Iowa Association
of Business and Industry's Economic Development Committee and a Board member
of Cooperative Development Services, Madison, WI.  Mr. English has been
Executive Vice President and General Manager of NRECA, Washington, DC, since
February 1994. He served in the House of Representatives from 1975 to 1994.
He served on the House Agriculture Committee from 1975 to 1994, and was
Chairman of the House Agricultural Subcommittee on Environment, Credit and
Rural Development in 1989.

Mr. Flakoll has been Vice President of FEM Electric Association, Inc., Ipswich,
SD since 1977, and is a Director of the East River Electric Power Cooperative,
Madison, SD.  He has been the owner and operator of Flakoll Enterprises, a 
diversified farming, ranching and feedlot operation, since 1957.  He has also
been the Chairman of District 4 South Dakota 
				  40
<PAGE>

Rural Electric Association Legislative and Resolutions Committee since 1992.
He is President of the South Dakota Outstanding Farmers of America and 
Secretary-Treasurer of North Central Hereford Association.  Mr. Flakoll is a 
past President of the North Central Livestock Association and past business 
manager of Wachter School District.

Mrs. Griffin has been a Director of D.S.& O. Rural Electric Cooperative 
Association, Abilene, KS, since 1987.  She is a member of the National Rural
Electric Women's Association, and has been a rural electric director for 19
years.  She is also a homemaker and part-time tax preparer.  She served as a
member of the Kansas Wheat Commission and is a member of the Kansas Association
of Wheat Growers.  She has been a member of the KEPCO Executive Committee and a
former chair on the KEPCO Power Supply Planning and Operation Committee.

Mr. Hensel has been General Manager of Frost-BENCO-Wells Electric, Mankato, MN,
since 1981.  He is a former  Chairman of Minnesota Rural Electric Manager's
Association and a former Chairman of the Cooperative Power Manager's
Association. He has been a member of the management committee of Cooperative
Television Association of Southern Minnesota since 1993, a partner in North
Mankato/Frost-BENCO-Wells Industrial Park since 1991, a director of Mankato
Rehabilitation Center since 1995, and a director and former Chairman of Valley
Industrial Development Corporation.  He is a former chairman and former
director of the Chamber of Commerce, a former president of the Jaycees, a
former treasurer and board member of the Independent School District #77, and
former director of Immanuel-St. Joseph's Hospital.

Mr. Kline  has been a Director of Trico Electric Cooperative, Tucson, AZ since
1988.  He has been Vice President of Grand Canyon State Electric Cooperative 
Association, since 1992.  He was a part-time Magistrate for the town of Marana,
AZ, from 1983 to 1993 and is currently retired.

Mr. Krueger has been a Director of Flathead Electric Cooperative, Kalispell,
MT, since 1972 and was President from 1977 to 1984. He also served as Director
and member of the Executive and Legislative Committees.  He has owned and
operated a grain farm since 1960.  He was President of the Montana Electric
Cooperatives' Association from 1979 to 1988, and Secretary-Treasurer from 1976
to 1979.  He served on the Building Committee, the Dues and Policy Committee,
and the Budget Committee.  He is also a member of the NRECA Region IX
Resolutions Committee. Mr. Krueger was Flathead County Commissioner from 1983
to 1989.  He is a past member of the Montana State Rural Area Development
Committee, past Master of the Stillwater Grange, and former board member and
Chairman of the West Valley School Board.

Mr. Meier has been the Director of Pierce-Pepin Electric Cooperative,
Ellsworth, WI, since 1991.  He has been Vice President of the Wisconsin
Electric Cooperative since 1995 and Chairman of its Legislative Committee
since 1994.  Prior to his retirement in 1994, Mr. Meier was Maintenance
Foreman of Continental Nitrogen and Resources, Inc.  He has also owned and
operated a farm since 1964.  He has been a director of the Wisconsin
Federation of Cooperatives since 1995.  He is a former member of Legislative
Standing Committee, NRECA, and a former executive committee member of the
Wisconsin Electric Cooperative Association.  He is an active member
and past President of Joy Lutheran Church of Prescott.  

Mr. Morrill has been a Director of White River Valley Electric Cooperative,
Inc., Branson, MO, since 1976 and is currently serving as Secretary-Treasurer.
He is also a Director of KAMO Electric Cooperative.  He has been President of
Shepherd of the Hills Realty Co., Inc., since  1967 and President of Shepherd
of the Hills Properties Inc., since 1967.  He is also a Director of the Bank
of Kimberling City and of Rural Missouri Cable T.V. Inc.  He has been President
of the Kimberling City Water Company since  1982.

Mr. Occhi has been Executive Vice President and General Manager of Coast
Electric Power Association, Bay St. Louis, MS since 1986.  He has been a
Director of the South Mississippi Electric Power Association since 1986 and
President of the Electric Power Associations of Mississippi since 1996.  He is
also a Director of the Mississippi Council of Farmer Cooperatives and of the
Greater Biloxi Economic Development Foundation, and a past Director of
Mississippi Economic Council.

Mr. Pigott has been the Executive Vice President and General Manager of 
Beauregard Electric Cooperative, DeRidder, LA, since 1988.  He has been
President of the Association of Louisiana Electric Cooperatives since 1994,
a director of Cajun Electric Power Cooperative since 1992, and a member of
Louisiana Electric Distribution Cooperative Managers Association since 1988.
He has been a director of the Louisiana Resource Recovery and Development
Authority since 1990.  Mr. Pigott is currently Director of the Rotary Club,
and is a member of the Chamber of Commerce, the Beauregard 
				    41
<PAGE>
Parish Cattlemen's Association, the Allen Parish Rice Growers Association, 
and the Human Resources Management Association.

Mr. Roberts has been Executive Vice President and General Manager of South
Plains Electric Cooperative, Inc., Lubbock, TX, since 1980.  He served on the
NRECA Board of Directors from 1980 to 1995, and was president in 1994-1995;
during that time, he also served on the CFC Board for District 11.  He was
General Manager of San Bernard Electric Cooperative from 1974 to 1980, Director
and former Board Chairman of Golden Spread Electric Cooperative from 1987 to
1988, and a member of NRECA Financing for the Future and Cooperative Finance
Study Committee.

Mr. Sloan has been Executive Vice President and General Manager of Crescent 
Electric Membership Corporation, Statesville, North Carolina since 1989.  He
has been a member of the boards of North Carolina Electric Membership
Corporation since 1989, North Carolina Association of Electric Cooperatives
since 1989, Tarheel Electric Membership Association since 1989, and was
Chairman of the North Carolina Rural Electrification Authority from 1987 to 
1993.  He is also the past Chairman of the National Association of Counties' 
Rural Development Committee, past Chairman of the Greater Statesville Chamber 
of Commerce, and is the present Chairman of the Greater Statesville Development 
Corporation.

Mr. Stevenson has been President and Chief Executive Officer of Wolverine 
Power Supply Cooperative, Inc., Cadillac, MI, since 1995.  He was the General 
Manager and Chief Executive Officer of Ketchikan Public Utilities, Ketchikan, 
AK from 1989 to 1995.  He has been a Director of Michigan Association of Rural
Electric Cooperatives since 1995. He is a member of NRECA's Power and 
Generation Committee, G & T Managers Association, and ACES.  Mr. Stevenson 
served as mayor pro tem and city council member of Longmont, Colorado from 
1978 to 1981.  He served as a board member of Denver Regional Council of 
Governments, and as a board member and executive committee member of Ketchikan
Chamber of Commerce.  He is a member of the American Institute of Certified 
Public Accountants, the Colorado Society of CPAs, Rotary International (Paul 
Harris Fellow), the American Legion, and the VFW.

Mr. Stewart has been the Vice President and General Manager of Oregon Trail 
Electric Consumers Cooperative, Baker City, OR, since 1993, and Vice President
of Pacific Northwest Generating Cooperative since 1995.  He was general manager
of Farmers' Electric Cooperative, Inc. from 1985 to 1993 and served on the 
Clovis-Curry Economic Development Board from 1990 to 1993.  He is past 
president of the New Mexico Rural Electric Self Insurers Fund, a former 
director of the New Mexico Rural Electric Association, and Chairman of the 
Association's Publications committee.

Mr. Stroup has been Vice President of Shelby County REMC, Shelbyville, IN since
1994 and has owned a construction and design company since 1964.  He has been a
Director of Hoosier Energy REC since 1992 and of the Indiana Statewide 
Association of Rural Electric Cooperatives since 1993.  He is also a member of
the Marietta Volunteer Fire Department and the Shelby County Chamber of 
Commerce. Mr. Wade serves as Chairman of Nolin Rural Electric Cooperative 
Corporation, Elizabethtown, KY, and has been engaged in grain farming since 
1960.  He is the Director of Kentucky Association of Electric Cooperatives, 
of which he was Chairman from 1980 to 1982.  He has been Vice Chairman of 
Kentucky Electric Cooperatives' Political Action Committee, SURE--Speak Up 
for Rural Electrification since 1974.  He is a member of KAEC Strategic 
Planning Committee and Management and Employees Committee, and served on CFC's 
Committee on Objectives and Planning.  Mr. Wade is Treasurer of Hardin County 
Extension Feed Committee, Director of PNC Bank Advisory Board, board member 
and past President of North Central Kentucky Education Foundation, Director of 
Hardin County Community Foundation, a member of University of Kentucky 
Community College Futures Commission, past Chairman of Hardin County Planning 
and Development Commission and Hardin County Extension Council, and a member 
of Public Advisory Committee of Kentucky Outlook 2000: A Strategy For 
Kentucky's Third Century. 

Mr. Williams has been President and Chief Executive Officer of York Electric
Cooperative, York, SC since 1974.  He has also been a trustee for both the 
Saluda River Electric Cooperative, Laurens, SC, and the Electric Cooperatives
of South Carolina since 1974.  He was a trustee for the South Carolina State
Development Board from 1991 to 1993 and a trustee for the York Technical
College Foundation Board from 1983 to 1991.  

Mr. Petersen joined CFC in August 1983 as an Area Representative.  He became 
the Director of Policy Development and Internal Audit in January 1990, then 
Director of Credit Analysis in November 1990 and Corporate Secretary on 
June 1, 1992.  He became Assistant to the Governor on May 1, 1993.  He became
Assistant to the Governor and Acting Administrative Officer on June 1, 1994.
He became Governor and CEO on March 1, 1995.
				      42
<PAGE>

Mr. List joined CFC as a staff attorney in February 1972.  He served as 
Corporate Counsel from June 1980 until 1991. He became Senior Vice President 
and General Counsel on June 1, 1992, and became Senior Vice President, Member 
Services and General Counsel on February 1, 1997.

Mr. Lilly joined CFC as a Senior Financial Consultant in October 1983.  He 
became Director of Special Finance in June 1985 and Director of Corporate 
Finance in June 1986.  He became Treasurer and Principal Finance Officer on 
June 1, 1993. He became Senior Vice President and Chief Financial Officer 
on January 1, 1994.

Mr. Hedberg joined CFC as Director of Rates and Special Projects in 1981.  He
became Senior Vice President of Strategic Services on June 1, 1995.

(f)     Involvement in Certain Legal Proceedings.
	
	None to the knowledge of CFC.

(g)     Promoters and control persons.

	Inapplicable.

Item 405. Compliance with Section 16 (a) of the Exchange Act.

Inapplicable.

Item 11.  Executive Compensation

The Summary Compensation Table below sets forth the aggregate remuneration for
services in all capacities to CFC, on an accrual basis, for the three years 
ended May 31, 1997, 1996 and 1995 to the named executive officers.  The named 
executive officers include the CEO and the next most highly compensated 
executive officers serving at May 31, 1997, with salary and bonus for fiscal 
year 1997 in excess of $100,000.

<TABLE>
<CAPTION>

				  Summary Compensation Table
	 
				Annual Compensation                 Long-Term Compensation               
								     Awards        Payouts 
							Other  Restricted Options/             All
							Annual    Stock      SARs    LTIP      Other
Name and Principal Position     Year    Salary  Bonus  Comp (1)  Award(2)   (#)(2) Payouts(2)  Comp(3) 
<S>                             <C>     <C>      <C>     <C>        <C>       <C>     <C>      <C>
Sheldon C. Petersen             1997    289,711      -    -          -         -       -       18,358
   Governor and Chief           1996    256,250  4,231    -          -         -       -       17,717
   Executive Officer            1995    185,257  1,911    -          -         -       -       21,715

John J. List                    1997    173,246      -    -          -         -       -       11,177
  Senior Vice President of Member
   Services and General Counsel 1996    155,581  2,464    -          -         -       -       15,742
				1995    149,621  2,574    -          -         -       -        9,876

Steven L. Lilly                 1997    192,620  3,500    -          -         -       -        9,232
  Senior Vice President and     1996    176,154 13,284    -          -         -       -       16,612
  Chief Financial Officer       1995    169,331  3,173    -          -         -       -       12,336

David J. Hedberg                1997    147,704      -    -          -       -       -       8,309
  Senior Vice President for     1996    138,230  2,458    -          -       -       -       11,261
  Strategic Services            1995    109,548  1,901    -          -       -       -       9,588   
</TABLE>
_________________ 
(1)     Reportable perquisites and other personal benefits do not exceed the 
	lesser of $50,000 or 10% of salary and bonus. All other items 
	reportable under this column are not applicable to CFC.
(2)     Not applicable to CFC.
(3)     Amounts for fiscal years 1997, 1996 and 1995 include $13,325, $13,192 
	and $19,039 related to leave accruals and $5,033, $4,525 and $2,676 
	related to CFC contributions to a savings plan for Mr. Petersen; 
	$7,819, $12,632 and $6,886 related to leave accruals and $3,358, 
	$3,110 and $2,990 related to CFC contributions to a savings plan for 
	Mr. List; $5,473, $13,089 and $8,949 related to leave accruals and 
	$3,759, $3,523 and $3,387 
	
				  43
<PAGE>        
	
	related to CFC contributions to a savings 
	plan for Mr. Lilly;  $5,415, $8,491 and $7,303 related to leave 
	accruals and $2,894, $2,770 and $2,285 related to CFC contributions 
	to a savings plan for Mr. Hedberg.

Defined Benefit or Actuarial Plan Disclosure

NRECA maintains the Retirement and Security Program entitling CFC employees 
to receive annually, under a 50% joint and surviving spouse annuity, 1.90% 
of the average of their five highest base salaries during their last ten 
years of employment, multiplied by the number of years of participation in 
the program.  As of May 31, 1997, the number of years of service credited 
and the compensation covered under the program, respectively, for the 
officers listed above was as follows:  Steven L. Lilly-12 years 3 months, 
$154,769; John Jay List-24 years 1 month, $160,615;  Sheldon C. Petersen-13 
years 5 months, $196,850; David J. Hedberg-15 years, $119,963.

				 Pension Plan Table
											 Years of Services                                             
 Average base salary    5          10       15       20       25       30

      $100,000       $ 9,500   $ 19,000   28,500 $ 38,000 $ 47,500 $ 57,000
       125,000        11,875     23,750   35,625   47,500   59,375   71,250
       150,000        14,250     28,500   42,750   57,000   71,250   85,500
       175,000        16,625     33,250   49,875   66,500   83,125   99,750
       200,000        19,000     38,000   57,000   76,000   95,000  114,000
       225,000        21,375     42,750   64,125   85,500  106,875  125,000*
       250,000        23,750     47,500   71,250   95,000  118,750  125,000*
       275,000        26,125     52,250   78,375  104,500  125,000* 125,000*
	
		
*The Tax Reform Act of 1984 places a cap on maximum salary used to compute 
retirement benefits and maximum yearly benefit.  For calendar year 1997, the 
salary cap is $160,000 (the cap represents the amount of salary for 1997 
that may be used in the computation of the average base salary) and the 
benefits cap is $125,000.

The Budget Reconciliation Act of 1993 has set a limit of $160,000 on the 
compensation to be used in the calculation of pension benefits.  In order to 
restore potential lost benefits, CFC has set up a Pension Restoration Plan.  
Under the plan, the amount that NRECA invoices CFC will continue to be based 
on the full compensation paid to each employee.  Upon the retirement of a 
covered employee, NRECA will calculate the retirement and security benefit 
to be paid with consideration of the compensation limits and will pay the 
maximum benefit thereunder.  NRECA will also calculate the retirement and 
security benefit that would have been available without consideration of the 
compensation limits and CFC will pay the difference.  NRECA will then give 
CFC a credit against future retirement and security contribution liabilities 
in the amount paid by CFC to the covered employee.

CFC will pay such additional benefits to the covered employee through a 
Severance Pay Plan and a Deferred Pay Restoration Plan.  Under the Severance 
Pay Plan, the employee is paid an amount equal to the lost pension benefits 
but not to exceed twice the employee's annual compensation for the prior 
year.  The benefit must be paid within 24 months of termination of 
employment.  To the extent that the Severance Pay Plan cannot pay all of the 
lost pension benefits, the remainder will be paid under a Deferred 
Compensation Plan, which will be paid out in a lump sum or in installments 
of up to 60 months.

Compensation of Directors

No director received any remuneration as an officer or director of CFC.  
Directors are reimbursed for travel expenses and receive a daily per diem to 
cover meals and lodging for their attendance at all Board of Directors 
functions.

Employment Contracts and Termination of Employment and Change-In-Control 
Arrangements

Pursuant to an employment agreement effective as of March 1, 1996, CFC has 
agreed to employ Mr. Petersen as Chief Executive Officer through February 
28, 2001 (with automatic one-year extensions unless either party objects) at 
no less than $245,000 per annum plus such bonus (if any) as may be awarded 
him.  Certain payments have been agreed to in the event of Mr. Petersen's 
termination other than for cause, for example, Mr. Petersen leaving for good 
reason, disability or termination of his employment due to death.
				44
<PAGE>

Pursuant to a separate employment agreement effective as of the same date, 
RTFC has agreed to employ Mr. Petersen for the same term.  As compensation, 
RTFC must credit to a deferred compensation account on January 1 of each 
year of the term $30,000.  Interest will be credited to the account on 
December 31 of each such year at a rate equal to CFC's 20-year Medium-Term 
Note rate on that date.  If Mr. Petersen's employment is terminated by RTFC 
other than for cause, or by Mr. Petersen for good reason, or by his death or 
disability, the account will be deemed continued for the remainder of the 
term of employment (but in no event less than six months nor more than a 
year), interest will be credited on a proportional basis for the calendar 
year during which the continuation ends and the balance in the account will 
be paid to Mr. Petersen in a lump sum.

Compensation Committee Interlocks and Insider Participation

During the year ended May 31, 1997 the following directors and former 
directors of CFC served as members on the Executive Committee of the Board 
of Directors (which functions as the Board's compensation committee):

		Garry Bye (Former Director of CFC)
		J. Chris Cariker ( Former President of CFC)
		Harold I. Dycus  (Former Vice President of CFC)
		Benson Ham (Secretary-Treasurer of CFC)
		Gordon J. Hudson (Former Director of CFC)
		George W. Kline         
		Paul J. Liess (President of CFC)        
		Robert J. Occhi
		Terry Pitchford (Former Secretary-Treasurer of CFC)
		R.B. Sloan
		Robert Stroup   
		Ed Wixson (Vice President of CFC)

Other than those mentioned above, there were no compensation committee 
interlocks or insider participation related to executive compensation.

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

Inapplicable.

Item 13.  Certain Relationships and Related Transactions.

(a), (b) and (c) At May 31, 1997, CFC had commitments for long- and 
intermediate-term loans aggregating $878 million and $34 million, 
respectively, and committed lines of credit aggregating $193 million, to 
member systems, excluding NCSC, RTFC and GFC, of which executive officers or 
directors of CFC are members, employees, officers or directors.  At May 31, 
1997, $499 million and $12 million of advances were outstanding with respect 
to such long- and intermediate-term loans, respectively, and $29 million was 
outstanding under such lines of credit.  At May 31, 1997, CFC had guaranteed 
$359 million of contractual obligations of such members.  CFC had 
outstanding guarantees of certain contractual obligations in the amount of 
$556 million at May 31, 1997 on behalf of NCSC.  At May 31, 1997, advances 
outstanding with respect to such long-term loans were $60 million for NCSC.  
Such loans and guarantees were made in the ordinary course of CFC's business 
on the same terms, including interest rates and collateral, as those 
prevailing at the time for comparable transaction with other members and did 
not involve more than normal risk of uncollectibility or present other 
unfavorable features.  It is anticipated that, consistent with its loan and 
guarantee policies in effect from time to time, additional loans and 
guarantees will be made by CFC to member systems and trade and service 
organizations of which officers or directors of CFC are members, employees, 
officers or directors.  In light of its cooperative nature, pursuant to 
which CFC was established for the very purpose of extending financing to its 
members (from whose ranks its directors must be drawn), CFC is of the view 
that no purpose would be served by including detailed information with 
respect to specific loans and guarantees to members with which any of its 
directors are affiliated.

(d)     Inapplicable.

				    45
<PAGE>
				 PART IV
	
Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K.

	(a)     Documents filed as a part of this report.
		
		1.  Financial statements
							       Page
	Report of Independent Public Accountants                49
	Combined Balance Sheets                                 50
	Combined Statements of Income, Expenses and Net Margins 52
	Combined Statements of Changes in Members' Equity       53
	Combined Statements of Cash Flows                       54
	Notes to Combined Financial Statements                  55
			
		2.  Financial statement schedules
							       Page
	Note 12 to Combined Financial Statements 
	   "Combined Quarterly Financial Results"               74

All other schedules are omitted because they are not required or inapplicable
or the information is included in the financial statements or notes thereto.

		3.  Exhibits

		3.1 -  Articles of Incorporation.  Incorporated by reference 
		       to Exhibit 3.1 to Registration Statement No. 2-46018, 
		       filed October 12, 1972.
		3.4 -  Amendments to Bylaws as approved by CFC's Board of 
		       Directors and members on February 28, 1995, and a copy 
		       of the Bylaws as amended.  Incorporated by reference 
		       to Exhibit 3.4 from CFC's Form 10-K filed August 29, 
		       1995.
		4.1  - Form of Capital Term Certificate.  Incorporated by 
		       reference to Exhibit 4.3 Registration Statement No. 
		       2-46018 filed October 12, 1972.
		4.2  - Indenture dated as of February 15, 1994, between the 
		       Registrant and First Bank National Association, trustee.
		       Incorporated by reference to Exhibit 4.3 from the report
		       on Form 8-K filed by CFC on June 14, 1994.
		4.3  - Revolving Credit Agreements dated February 28, 1995.
		       Incorporated by reference to Exhibit 4.3 from CFC's 
		       quarterly report on Form 10-Q filed April 3, 1995.
		4.4  - The first amendment to the February 28, 1995 revolving 
		       credit agreements dated February 27, 1996. Incorporated
		       by reference to Exhibit 4.4 from CFC's Annual Report 
		       on Form 10-K filed August 27, 1996. 
		4.5  - Revolving Credit Agreement dated April 30, 1996. 
		       Incorporated by reference to Exhibit 4.5 from 
		       CFC's Annual Report on Form 10-K filed August 27, 1996.
		     - Registrant agrees to furnish to the Commission a copy
		       of all other instruments defining the rights of holders
		       of its long-term debt upon request.

		       Management Contracts and Compensatory Plans and 
		       Arrangements.

		10.1 - Plan Document for CFC deferred compensation program.
		       Incorporated by reference to Exhibit 10 to Registration
		       Statement No. 2-70355, filed December 23, 1980.
		10.2 - Employment Contract between CFC and Sheldon C. 
		       Petersen, dated as of March 1, 1996.
		       Incorporated by reference to Exhibit 10.2 to CFC's 
		       Form 10-K filed August 27, 1996.
		10.3 - Supplemental Benefit Agreement between RTFC 
		       and Sheldon C. Petersen, dated as of March 1, 1996.
		       Incorporated by reference to Exhibit 10.3 to CFC's 
		       Form 10-K filed August 27, 1996.
		12   - Computations of ratio of margins to fixed charges.
		23   - Consent of Arthur Andersen LLP.
		27   - Financial Data Schedules.

	(b)  Reports on Form 8-K.
					46
<PAGE>

				    SIGNATURES

   Pursuant to the requirements of Section 13 or 15(d) of the Securities 
Exchange Act of 1934, the registrant has duly caused this report to be signed 
on its behalf by the undersigned, thereunto duly authorized, in the County of 
Fairfax, Commonwealth of Virginia, on the 29th day of August, 1997.

					NATIONAL RURAL UTILITIES COOPERATIVE
					  FINANCE CORPORATION

					By: /s/ SHELDON C. PETERSEN                 
						Sheldon C. Petersen
					Governor 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 date indicated.

	 Signature                             Title                Date

/s/  SHELDON C. PETERSEN          Governor and Chief Executive
     Sheldon C. Petersen             Officer     
							      
							   
/s/  STEVEN L. LILLY              Senior Vice President and  
     Steven L. Lilly                 Chief Financial Officer
							
							 
/s/  ANGELO M. SALERA             Controller (Principal 
     Angelo M. Salera                Accounting Officer)     
					     
								     
/s/  PAUL J. LIESS                President and Director        
     Paul J. Liess                                             
							       
							      
/s/  ELDWIN WIXSON                Vice President and Dire
     Eldwin Wixson                                          
							   
							  
/s/  BENSON HAM                   Secretary-Treasurer and   
     Benson Ham                   Director                 --  August 29, 1997
					     
					     
/s/  JAMES O. BAKER               Director   
     James O. Baker                        
					   
								    
/s/  ROBERT J. BAUMAN             Director         
     Robert J. Bauman                         
							  
							    
/s/  GLENN ENGLISH                Director    
     Glenn English                           
							
					      
/s/  ALDEN J. FLAKOLL             Director     
     Alden J. Flakoll                         

				  47
<PAGE>
       
       Signature                    Title        Date
				  
					
/s/  NADINE GRIFFIN               Director  
     Nadine Griffin                       
					    
				      
/s/  WADE R. HENSEL               Director 
     Wade R. Hensel                       
					 
				      
/s/  GEORGE W. KLINE              Director   
     George W. Kline                       
					  
					   
/s/  KENNETH KRUEGER              Director  
     Kenneth Krueger                     
					    
					      
/s/  EUGENE MEIER                 Director   
     Eugene Meier                             
					      
					    
/s/  R. LAYNE MORRILL             Director                  
     R. Layne Morrill                                      
						     --   August 29, 1997
						    
						      
/s/  ROBERT J. OCCHI              Director           
     Robert J. Occhi                                 
						     
						    
/s/  CLIFTON M. PIGOTT            Director          
     Clifton M. Pigott                              
						    
						    
/s/  J. C. ROBERTS                Director           
     J. C. Roberts                                  
						    
						  
/s/  R. B. SLOAN, JR.             Director         
     R. B. Sloan, Jr.                              
						    
						    
/s/  THOMAS W. STEVENSON          Director         
     Thomas W. Stevenson                             
						 
						   
/s/  CLIFFORD G. STEWART          Director           
     Clifford G. Stewart                           
						  
						    
/s/  ROBERT STROUP                Director          
     Robert Stroup                                  
						      
						  
/s/  ROBERT C. WADE               Director           
     Robert C. Wade                                
						  
						   
/s/  ROBERT O. WILLIAMS           Director         
     Robert O. Williams           

				  48
<PAGE>        
	REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS







NATIONAL RURAL UTILITIES COOPERATIVE
		FINANCE CORPORATION:


We have audited the accompanying combined balance sheets of National Rural 
Utilities Cooperative Finance Corporation (a not-for-profit corporation 
under the District of Columbia Cooperative Association Act) and other 
related entities ("Companies") as discussed in Note 1 as of May 31, 1997 and 
1996, and the related combined statements of income, expenses and net 
margins, changes in members' equity and cash flows for the years then ended.
These financial statements are the responsibility of the Companies' 
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 financial statements referred to above present fairly, 
in all material respects, the combined financial position of National Rural 
Utilities Cooperative Finance Corporation and other related entities as of 
May 31, 1997 and 1996, and the results of their operations and their cash 
flows for the years then ended, in conformity with generally accepted 
accounting principles.


						   ARTHUR ANDERSEN LLP

Washington, D. C.
July 21, 1997

				      49 

<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

			COMBINED BALANCE SHEETS

		    (Dollar Amounts In Thousands)

			 May 31, 1997 and 1996

				ASSETS


					1997          1996    

CASH                               $   50,011     $   31,368     

CERTIFICATES OF DEPOSIT                     -         25,000    

DEBT SERVICE INVESTMENTS               77,219         40,907    

LOANS TO MEMBERS, net               8,678,196      7,728,271      

RECEIVABLES                           101,613         84,600    

FIXED ASSETS, net                      33,208         33,576    

DEBT SERVICE RESERVE FUNDS            103,489        102,512     

OTHER ASSETS                           13,758          7,855   

				   $9,057,494     $8,054,089      


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

				       50

<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

		       COMBINED BALANCE SHEETS

		    (Dollar Amounts In Thousands)

			May 31, 1997 and 1996

		   LIABILITIES AND MEMBERS' EQUITY



                                        						   1997           1996    

NOTES PAYABLE, due within one year              $3,507,074     $2,471,552

ACCOUNTS PAYABLE                                    23,200         16,591

ACCRUED INTEREST PAYABLE                            46,924         40,819    

LONG-TERM DEBT                                   3,864,887      4,033,881

OTHER LIABILITIES                                    6,329         13,921    

COMMITMENTS, GUARANTEES AND CONTINGENCIES

QUARTERLY INCOME CAPITAL SECURITIES                125,000              -

MEMBERS' SUBORDINATED CERTIFICATES:
   Membership Subordinated Certificates            645,449        638,440 
   Loan and Guarantee Subordinated Certificate     567,037        569,244 
    
     Total Members' Subordinated Certificates    1,212,486      1,207,684 
  
MEMBERS' EQUITY                                    271,594        269,641     

     Total Members' Subordinated Certificates 
       and Members' Equity                       1,484,080      1,477,325

						$9,057,494     $8,054,089


The accompanying notes are an integral part of these combined financial
statements.
				       51

<PAGE>
<TABLE>        
<CAPTION>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	COMBINED STATEMENTS OF INCOME, EXPENSES AND NET MARGINS
       
		    (Dollar Amounts In Thousands)

	    For the Years Ended May 31, 1997, 1996 and 1995



						    1997         1996        1995    

<S>                                              <C>          <C>          <C>
OPERATING INCOME-Interest on loans to members     $564,439     $505,073     $440,109
   Less: Cost of funds                             475,729      426,079      361,338 

      Gross operating margin                        88,710       78,994       78,771        

EXPENSES:
   General, administrative and loan processing      22,019       19,686       19,568 
   Provision for loan and guarantee losses          15,161       12,451       17,400 

      Total expenses                                37,180       32,137       36,968 
		
      Operating margin                              51,530       46,857       41,803 
   
NONOPERATING INCOME                                  3,206        3,764        3,409 

NET MARGINS BEFORE EXTRAORDINARY LOSS               54,736       50,621       45,212 

EXTRAORDINARY LOSS                                       -       (1,580)           -

NET MARGINS                                       $ 54,736     $ 49,041     $ 45,212 

</TABLE>


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

				       52

<PAGE>
<TABLE>
<CAPTION>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	    COMBINED STATEMENTS OF CHANGES IN MEMBERS' EQUITY

		     (Dollar Amounts In Thousands)

	     For the Years Ended May 31, 1997, 1996 and 1995


										    Patronage
										Capital Allocated       
									       General
						       Education Unallocated   Reserve
				   Total   Memberships   Fund      Margins       Fund       Other
<S>                              <C>         <C>        <C>       <C>         <C>        <C>
Balance as of May 31, 1994        $260,968    $1,339     $325      $2,289      $ 495      $256,520  
 Retirement of Patronage Capital   (34,184)        -        -           -       (177)      (34,007)
 Net Margins - Allocated            45,212         -       50           -        180        44,982  
 Other                              (1,775)       44        -           -          -        (1,819)

Balance as of May 31, 1995         270,221     1,383      375       2,289        498       265,676
 Retirement of Patronage Capital   (48,313)        -        -           -       (152)      (48,161)
 Net Margins - Allocated            49,041         -      101           -        155        48,785
 Other                              (1,308)       41        -           -          -        (1,349) 

Balance as of May 31, 1996         269,641     1,424      476       2,289        501       264,951
 Retirement of Patronage Capital   (50,962)        -        -           -       (135)      (50,827)
 Net Margins - Allocated            54,736         -      120           -        138        54,478
 Other                              (1,821)       46        -           -          -        (1,867)

Balance as of May 31, 1997        $271,594    $1,470     $596      $2,289      $ 504      $266,735

</TABLE>


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

				       53

<PAGE>
<TABLE>        
<CAPTION>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

		   COMBINED STATEMENTS OF CASH FLOWS

		     (Dollar Amounts In Thousands)

	    For the Years Ended May 31, 1997, 1996 and 1995


								     1997         1996         1995
<S>                                                            <C>           <C>          <C>                      
CASH FLOWS FROM OPERATING ACTIVITIES:                                        
  Net margins                                                   $   54,736    $  49,041    $  45,212
  Add (deduct):
     Provision for loan and guarantee losses                        15,161       12,451       17,400 
     Depreciation                                                    1,253        1,247        2,359 
     Amortization of  Issuance Costs and Deferred Charges            1,912        2,627        1,286
     Amortization of Deferred Income                               (10,702)      (9,942)     (17,226)
  Add (deduct) changes in accrual accounts:
     Receivables                                                   (10,000)       7,987       (2,880) 
     Accounts payable                                                8,520         (114)      (1,824) 
     Accrued interest payable                                        6,105        1,476        3,746
     Other                                                         (13,737)      (5,188)       6,002 
	
     Net cash flows provided by operating activities                53,248       59,585       54,075
	
CASH FLOWS FROM INVESTING ACTIVITIES:
  Advances made on loans                                        (3,799,004)  (3,774,427)  (3,619,998)
  Principal collected on loans                                   2,833,917    2,780,830    2,776,496  
  Change in fixed assets                                              (885)       1,984         (448) 
  Change in Certificates of Deposit                                 25,000        5,000      (30,000)

     Net cash flows used in investing activities                  (940,972)    (986,613)    (873,950) 
	
CASH FLOWS FROM FINANCING ACTIVITIES:
  Notes payable, net                                               705,804      658,999      604,595
  Debt service investments, net                                    (36,312)      (8,167)         928  
  Proceeds from issuance of long-term debt                         890,524      794,836      476,233
  Payments for retirement of long-term debt                       (730,116)    (446,521)    (232,798)
  Proceeds from issuance of Quarterly Income Capital Securities    125,000            -            -
  Proceeds from issuance of Members' Subordinated Certificates      29,026       18,457       30,156
  Payments for retirement of Members' Subordinated Certificates    (32,210)     (39,365)     (19,603)
  Payments for retirement of Patronage Capital                     (45,349)     (46,152)     (35,495)

     Net cash flows provided by financing activities               906,367      932,087      824,016  
	
NET INCREASE IN CASH                                                18,643        5,059        4,141
BEGINNING CASH                                                      31,368       26,309       22,168
ENDING CASH                                                    $    50,011   $   31,368   $   26,309

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid during year for interest                           $   476,914   $  427,846   $  360,308  
	
</TABLE>  

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

				       54

<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

		 NOTES TO COMBINED FINANCIAL STATEMENTS

		    May 31, 1997, 1996 and 1995

(1)     General Information and Accounting Policies

	(a) General Information

National Rural Utilities Cooperative Finance Corporation (the "Company" or 
"CFC") was incorporated as a private, not-for-profit cooperative 
association under the laws of the District of Columbia in April 1969.  The 
principal purpose of CFC is to provide its members with a source of 
financing to supplement the loan programs of the Rural Utilities Service 
("RUS") of the United States Department of Agriculture.  CFC makes loans 
primarily to its rural utility system members ("Utility Members") to enable 
them to acquire, construct and operate electric distribution, generation, 
transmission and related facilities.  Most CFC long-term loans to Utility 
Members are made in conjunction with concurrent loans from RUS and are 
secured equally and ratably with RUS's loans by a single mortgage.  CFC 
also provides guarantees for tax-exempt financings of pollution control 
facilities and other properties constructed or acquired by its members and, 
in addition, provides guarantees of taxable debt in connection with certain 
lease and other transactions of its members.  CFC is exempt from payment of 
Federal income taxes under Section 501(c)(4) of the Internal Revenue Code.

CFC's 1,052  members as of May 31, 1997, included 907 Utility Members, 
virtually all of which are consumer-owned cooperatives, 74 service members 
and 71 associate members.  The Utility Members included 841 distribution 
systems and 66 generation and transmission ("power supply") systems 
operating in 46 states and U.S. territories.

Rural Telephone Finance Cooperative ("RTFC") was incorporated as a private 
cooperative association in the state of South Dakota in September 1987.  
RTFC is a controlled affiliate of CFC and was created for the purpose of 
providing and/or arranging financing for its rural telecommunication 
members and  affiliates.  RTFC's bylaws require that the majority of RTFC's 
Board of Directors be elected from individuals designated by CFC.  CFC is 
the sole source of funding for RTFC.  As of May 31, 1997, RTFC had 464 
members.  RTFC is a taxable entity under Subchapter T of the Internal 
Revenue Code and accordingly takes deductions for allocations of net 
margins to its patrons.

Guaranty Funding Cooperative ("GFC") was incorporated as a private 
cooperative association in the state of South Dakota in December 1991.  GFC 
is a controlled affiliate of CFC and was created for the purpose of 
providing a source of funds for its members to refinance their RUS 
guaranteed debt previously held by the Federal Financing Bank.  All trust 
certificates held by GFC were transferred to GFC by CFC and the notes owned 
by the trusts are guaranteed by the RUS.  CFC is the sole source of funding 
for GFC.  GFC had four members other than CFC at May 31, 1997.  GFC is a 
taxable entity under Subchapter T of the Internal Revenue Code and 
accordingly takes deductions for allocations of net margins to its patrons.

	(b) Principles of Combination

The accompanying financial statements include the combined accounts of CFC, 
RTFC and GFC, after elimination of all material intercompany accounts and 
transactions.  CFC has a $1,000 membership interest in both RTFC and GFC.  
CFC exercises control over RTFC and GFC through majority representation on 
their Boards of Directors.  CFC manages the affairs of RTFC through a long-
term management agreement.  CFC services the loans for GFC for which it 
collects a servicing fee.

As of May 31, 1997, CFC was authorized to lend RTFC up to a total of $3.4 
billion to fund loans to its members and their affiliates.  As of the same 
date, RTFC had outstanding loans and unadvanced loan commitments totaling 
$1,825.0 million.  RTFC's net margins are allocated to RTFC borrowers. 
				       55

<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	  NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

Summary financial information relating to RTFC included in the combined 
financial statements is presented below:

   As of May 31:                                         1997        1996
   (Dollar Amounts In Thousands)

   Outstanding loans to members and their affiliates  $1,099,163   $  975,269
   Total assets                                        1,197,753    1,079,920
   Notes payable to CFC                                1,089,336      966,690
   Total liabilities                                   1,100,497      981,790
   Members' Equity (1) and Subordinated Certificates      97,256       98,130

   For the years ended May 31:                      1997       1996      1995
   (Dollar Amounts In Thousands)                 
   Operating income                              $ 71,891   $ 64,674  $ 54,639
   Net margins                                      9,239      8,543     7,527

	       
(1)        The transfer of RTFC equity is governed by the South Dakota 
Cooperative Association Act which provides that net margins shall be 
distributed and paid to patrons.  However, reserves may be created and 
credited to patrons in proportion to total patronage.  CFC has been 
the sole funding source for RTFC's loans to its members.  As CFC is 
not a borrower of RTFC and is not expected to be in the foreseeable 
future, RTFC's net margins would not be available to CFC in the form 
of patronage capital.

As of May 31, 1997, CFC had loaned GFC $135.2 million to fund the purchase 
of certificates evidencing interests in trusts holding RUS guaranteed notes 
from CFC.  Summary financial information relating to GFC included in the 
combined financial statements is presented below:

   As of May 31:                                          1997           1996
   (Dollar Amounts In Thousands)

   Outstanding loans to members                         $135,220      $411,373
   Total assets                                          141,353       429,177
   Notes payable to CFC                                  136,960       415,414
   Total liabilities                                     139,934       427,079
   Members' Equity (1)                                     1,419         2,098

   For the years ended May 31:                      1997       1996       1995
   (Dollar Amounts In Thousands)

   Operating income                               $20,673    $28,064    $28,494
   Net margins (1)                                  1,762      2,701      3,235
		 
(1)          The transfer of GFC equity is governed by the South Dakota 
Cooperative Association Act which provides that net margins shall be 
distributed and paid to patrons.  However, reserves may be created and 
credited to patrons in proportion to total patronage.  CFC has been 
the sole funding source for GFC's loans to its members.  As CFC is not 
a borrower of GFC and is not expected to be in the foreseeable future, 
GFC's net margins would not be available to CFC in the form of 
patronage capital.

Unless stated otherwise, references to CFC relate to CFC, RTFC and GFC on a 
combined basis.

(c) Amortization of Bond Discount and Bond Issuance Costs

Bond discount and bond issuance costs are amortized using the effective 
interest method over the life of each bond issue.
				       56
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

(d)  Nonperforming Loans

It is CFC's policy to classify a loan as nonperforming when it meets any of 
the following criteria:

(i)   Interest or principal payments are contractually past due 90 days 
or more,

(ii)  As a result of court proceedings, repayment in accordance with 
the original terms is not anticipated, or

(iii) For other reasons, timely repayment of principal or interest is 
not expected.

(e)  Allowance for Loan and Guarantee Losses

CFC maintains an allowance for loan and guarantee losses at a level 
believed to be adequate in relation to the credit quality and size of its 
loans and guarantees outstanding.  It is CFC's policy to review 
periodically its loans and guarantees and to make adjustments to the 
allowance as necessary.  The allowance is based on estimates, and 
accordingly, actual loan and guarantee losses may differ from the allowance 
amount.

Activity in the allowance account is summarized as follows for the years 
ended May 31:

					     1997        1996      1995 
   (Dollar Amounts In Thousands)

   Balance at beginning of year             $218,047   $205,596   $188,196
   Provision for loan and guarantee losses    15,161     12,451     17,400
   Charge-offs                                     -          -         -
   Balance at end of year                   $233,208   $218,047   $205,596


(f)  Fixed Assets

Buildings, furniture and fixtures and related equipment are stated at cost 
less accumulated depreciation and amortization of $9.1 million and $8.0 
million as of May 31, 1997 and 1996, respectively.  Depreciation and 
amortization expenses ($1.5 million, $1.2 million and $2.4 million in 
fiscal years 1997, 1996 and 1995, respectively) are computed primarily on 
the straight-line method over estimated useful lives ranging from 2 to 40 
years.

(g)  Financial Instruments with Off-Balance Sheet Risk

In the normal course of business, CFC is a party to financial instruments 
with off-balance sheet risk both to meet the financing needs of its member 
borrowers and to reduce its own exposure to fluctuations in interest rates.  
These financial instruments include commitments to extend credit, standby 
letters of credit, guarantees of members' obligations and interest rate 
exchange agreements.  Those instruments involve, to varying degrees, 
elements of credit and interest rate risk in excess of the amounts 
recognized in the combined balance sheets.

(h)  Accounting by Creditors for Impairment of a Loan

CFC implemented Financial Accounting Standards Board  ("FASB") 
Statement No. 114, "Accounting by Creditors for Impairment of a Loan" and 
Statement No. 118, "Accounting by Creditors for Impairment of a Loan-Income 
Recognition and Disclosures" as of May 31, 1996. These statements require 
CFC to calculate impairment on loans receivable by comparing the present 
value of the future cash flows associated with the loan against CFC's 
investment in the loan.  The statements also require that CFC provide loss 
reserves for loans based on the calculated impairment.  The implementation 
of these statements did not have a material impact on CFC's financial 
statements.
				       57
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)



(i)  Accounting for Certain Investments in Debt and Equity Securities

CFC has implemented FASB Statement No. 115, "Accounting for Certain 
Investments in Debt and Equity Securities."  The CFC investments covered by 
this statement, at May 31, 1997, include the debt service investments.  
These items have been recorded at amortized cost, due to the Company's 
intent and ability to hold all investments to maturity.  The implementation 
of this statement did not have a material impact on CFC's financial 
statements.

(j) Disclosure about Derivative Financial Instruments and Fair Value of 
Financial Instruments

CFC implemented FASB Statement No. 119, "Disclosure about Derivative 
Financial Instruments and Fair Value of Financial Instruments" as of May 
31, 1995.  This statement requires disclosure about the amounts, nature and 
terms of derivative financial instruments. CFC is neither a dealer nor a 
trader in derivative financial instruments.  CFC uses interest rate 
exchange agreements to help manage its interest rate risk. The 
implementation of this statement did not have a material impact on CFC's 
financial statements.

(k) Use of Estimates

The preparation of financial statements in conformity with generally 
accepted accounting principles requires management to make estimates and 
assumptions that affect the assets and liabilities and the revenue and 
expenses reported in the financial statements, as well as amounts included 
in the notes thereto, including discussion and disclosure of contingent 
liabilities.  While the Company uses its best estimates and judgments based 
on the known facts at the date of the financial statements, actual results 
could differ from these estimates as future events occur.

CFC does not believe it is vulnerable to the risk of a near-term severe 
impact as a result of any concentrations of its activities.

(l)  Memberships

Members are charged a one-time membership fee based on member class.  CFC 
distribution system members (Class A), power supply system members (Class 
B), national associations of cooperatives (Class D) and associate members 
(Class E) all pay a $1,000  membership fee.  CFC service organization 
members (Class C) pay a $200 membership fee.  RTFC voting members pay a 
$1,000 membership fee and non-voting members pay a $100 membership fee.  
All GFC members pay a $1,000 membership fee.  Membership fees are accounted 
for as members' equity.

(m)  Reclassifications

Certain reclassifications of prior year amounts have been made to conform 
with fiscal year 1997 presentation.

 (2) Loans and Commitments

Loans to members bear interest at rates determined from time to time by the 
Board of Directors on the basis of CFC's cost of funds, operating expenses, 
provision for loan and guarantee losses and the maintenance of reasonable 
margin levels.  In keeping with its not-for-profit, cooperative character, 
CFC's policy is to set interest rates at the lowest levels it considers to 
be consistent with sound financial management.  Loans outstanding to 
members, weighted average interest rates thereon and unadvanced commitments 
are summarized by loan type as follows as of May 31:
				       58


<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


<TABLE>                                                                  
<CAPTION>
								  1997                                     1996                
(Dollar Amounts In Thousands)                                 Wtd. Average                             Wtd. Average
						    Loans       Interest     Unadvanced       Loans      Interest    Unadvanced
						  Outstanding     Rates     Commitments(A)  Outstanding     Rates   Commitments(A)
<S>                                              <C>            <C>        <C>            <C>             <C>       <C> 
Long-term fixed rate loans (B):                               
  Distribution Systems                            $2,503,890     7.20%      $   46,657     $2,380,587      7.29%     $   36,117
  Power Supply Systems                               239,381     7.54%           1,214        247,556      7.71%          1,214
  Telecommunication Organizations                    148,566     8.53%               -        134,497      8.66%              - 
  Service Organizations (C)                           82,634     8.62%           3,170         77,205      8.03%          3,140
  Associate Members                                    1,512    10.25%               -          1,542     10.25%              - 
   Total long-term fixed rate loans                2,975,983     7.33%          51,041      2,841,387      7.41%         40,471

Long-term variable rate loans (D):
  Distribution Systems                             3,209,472     6.55%       1,185,303      2,717,494      6.45%        839,861
  Power Supply Systems                               281,368     6.55%         798,984        202,249      6.45%        626,926
  Telecommunication Organizations                    875,135     6.65%         237,170        764,911      6.55%        202,971
  Service Organizations (C)                           54,802     6.55%          86,229         46,376      6.45%         71,400
  Associate Members                                   48,186     6.29%          13,666         47,541      6.19%         38,979
   Total long-term variable rate loans             4,468,963     6.57%       2,321,352      3,778,571      6.47%      1,780,137

Refinancing variable rate loans guaranteed by RUS:
  Power Supply Systems                               137,984     6.49%               -        416,637      6.47%              - 

Intermediate-term secured loans:
  Distribution Systems                                12,530     6.70%           2,609          4,831      6.60%          2,300
  Power Supply Systems                               198,985     6.70%         196,385         53,614      6.60%        168,123
  Service Organizations                               14,592     6.70%           2,884         27,652      6.60%          9,384
   Total intermediate-term secured loans             226,107     6.70%         201,878         86,097      6.60%        179,807

Intermediate-term unsecured loans:
  Distribution Systems                                72,860     6.70%          37,687         16,019      6.45%         41,572
  Power Supply Systems                                43,129     6.70%         124,405         28,957      6.45%         67,190
  Telecommunication Organizations                     13,683     7.25%           9,387         12,048      6.80%          8,501  
   Total intermediate-term unsecured loans           129,672     6.76%         171,479         57,024      6.52%        117,263

Short-term loans (E):
  Distribution Systems                               473,639     6.70%       2,436,785        409,664      6.60%      2,191,156
  Power Supply Systems                                25,051     6.70%         913,371         25,763      6.60%        930,710
  Telecommunication Organizations                     61,779     7.25%         478,807         63,813      7.15%        278,811
  Service Organizations                               27,420     6.70%          93,346         23,467      6.60%         77,499
  Associate Members                                   13,417     6.70%          19,308          9,240      6.60%         15,685
   Total short-term loans                            601,306     6.76%       3,941,617        531,947      6.67%      3,493,861

Nonperforming loans (F):
  Distribution Systems                                 1,705     7.21%               -          1,739      7.20%              -
  Power Supply Systems                                 7,723     6.64%               -         23,555      6.48%              -
   Total nonperforming loans                           9,428     6.75%               -         25,294      6.53%              -

Restructured loans (G):
  Distribution Systems                                     -         -               -          2,576     18.37%              -
  Power Supply Systems                               361,961     8.32%               -        205,074      9.13%              -
  Service Organizations                                    -         -               -          1,711      6.45%              -
   Total restructured loans                          361,961     8.32%               -        209,361      9.22%              -

   Total loans                                     8,911,404     6.81%       6,687,367      7,946,318      6.85%      5,611,539
Less: Allowance for Loan and 
   Guarantee Losses                                  233,208                         -        218,047                         -

   Net loans                                      $8,678,196                $6,687,367     $7,728,271                $5,611,539
</TABLE>                  
(A) Unadvanced commitments include loans approved by CFC for which loan 
contracts have not yet been executed and for which loan contracts have 
been executed but funds have not been advanced.  Since commitments may 
expire without being fully drawn upon, the total amounts reported as 
commitments do not necessarily represent future cash requirements.  
Collateral and security requirements for lending on commitments are 
identical to those for advanced 
				       59
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)




loans.  Long-term unadvanced commitments that do not have an interest rate 
associated with the commitment have been listed under the variable rate.  
Rates, fixed or variable, are set at the time of each advance.

(B) Generally, long-term fixed rate loans provide for a fixed interest rate
for terms of one to 35 years.  Upon expiration of the term, the borrower 
may select another fixed rate term of one to 35 years (but not beyond 
maturity of the loan) or a variable rate.  The borrower may select 
either option or may repay to CFC the principal then outstanding 
together with interest due thereon and other sums, if required.  
Includes $38.4 million of unsecured loans at May 31, 1997.

(C) CFC had loans outstanding to National Cooperative Services Corporation 
("NCSC") in each of the periods shown.  Long-term fixed rate loans 
outstanding to NCSC as of May 31, 1997 and 1996, were $29.2 million and 
$31.8 million, respectively.  In addition, as of May 31, 1997 and 1996, 
CFC had unadvanced loan commitments to NCSC in the amount of $15.4 
million and $15.4 million, respectively.

(D) Includes $112.4 million and $84.6 million of unsecured loans at May 31, 
1997 and 1996.

(E) Includes $99.1 million and $92.7 million of secured loans at May 31, 
1997 and 1996.

(F) The rates on nonperforming loans are the weighted average of the stated 
rates on such loans as of the dates shown and do not necessarily relate 
to the interest recognized by CFC from such loans.

(G) The rates on restructured loans are the weighted average of the 
effective rates (based on present values of scheduled future cash flows) 
as of the dates shown and do not necessarily relate to the interest 
recognized by CFC from such loans.

Loans outstanding, by State or U.S. territory, are summarized below:
<TABLE>
<CAPTION>
(Dollar Amounts In Thousands)  May 31,                                May  31,   
State                      1997       1996      State             1997         1996
<S>                  <C>         <C>           <S>            <C>         <C>
Alabama               $  136,644  $  137,433    Nevada         $   28,446  $    9,131
Alaska                   107,292     114,247    New Hampshire     255,929     246,332
Arizona                   88,463      85,182    New Jersey          6,122       6,216
Arkansas                 244,033     226,489    New Mexico         91,745      96,213
California                16,235      24,301    New York           11,277      11,260
Colorado                 319,516     288,642    North Carolina    303,507     270,284
Delaware                  16,554      16,888    North Dakota       53,870      44,257
District of Columbia     112,593      96,052    Ohio              112,137      97,932
Florida                  340,709     348,651    Oklahoma          260,785     273,356
Georgia                  723,936     631,225    Oregon            169,983     151,918
Idaho                     79,020      56,535    Pennsylvania       99,150      85,352
Illinois                 436,197     483,737    South Carolina    307,033     301,760
Indiana                  123,415     112,134    South Dakota      112,559      48,402
Iowa                     228,042     164,604    Tennessee          84,430      79,494
Kansas                   227,768     237,778    Texas           1,024,611     871,775
Kentucky                 192,815     168,449    Utah              428,217     173,323
Louisiana                162,067     144,644    Vermont            61,762      64,250
Maine                     51,592      51,344    Virgin Islands     51,885      57,214
Maryland                  86,396      87,992    Virginia          179,307     166,493
Michigan                  99,771      85,663    Washington         82,616      77,737
Minnesota                382,531     332,664    West Virginia       1,108       1,022
Mississippi              225,255     202,363    Wisconsin         196,843     138,398
Missouri                 295,275     279,058    Wyoming           119,800     105,240
Montana                  158,372     169,863     Total         $8,911,404  $7,946,318
Nebraska                  13,791      23,021
</TABLE>
				       60
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


CFC's members are widely dispersed throughout the United States and its 
territories, including 46 states, the District of Columbia, Guam, Samoa and 
the U.S. Virgin Islands.  At May 31, 1997, 1996 and 1995, no state or 
territory had over 10.6%, 9.9% and 9.1%, respectively, of total loans and 
guarantees outstanding.

In addition to the geographic diversity of the portfolio, CFC limits its 
exposure to any one borrower.  The majority of the largest single exposures 
are concentrated in the power supply systems due to their large plant and 
equipment requirements.  At May 31, 1997, the total exposure outstanding to 
any one borrower did not exceed 5% of total loans (excluding loans 
guaranteed by RUS) and guarantees outstanding.  At May 31, 1997, CFC had 
$2,809 million in loans outstanding, excluding loans guaranteed by RUS, and 
$1,820 million in guarantees outstanding to its largest 40 borrowers, 
representing 32% of total loans outstanding and 85% of total guarantees 
outstanding.  Credit exposure to the largest 40 borrowers represented 42% 
of total credit exposure at May 31, 1997, compared to 43% at May 31, 1996.  
CFC's ten largest credit exposures represented 22%  of total exposure at 
May 31, 1997 and 1996.

Weighted average interest rates earned (recognized in the case of 
nonperforming and restructured loans) on all loans outstanding are 
summarized below:

					    For the Years Ended May 31, 
						1997    1996    1995  

	Long-term fixed rate                    7.65%   7.92%   8.63%   
	Long-term variable rate                 6.25%   6.30%   5.90%   
	Telecommunication organizations         6.73%   6.86%   6.70%   
	Refinancing loans guaranteed by RUS     6.36%   6.75%   6.07%   
	Intermediate-term                       7.08%   6.57%   6.19%   
	Short-term                              6.40%   6.49%   6.29%   
	Associate members                       6.42%   6.46%   5.40%   
	Nonperforming                           0.00%   0.25%   1.56%   
	Restructured                            0.56%   1.49%   1.92%   
		All loans                       6.58%   6.77%   6.72%   


Long-term fixed rate loans outstanding at May 31, 1997 which will be 
subject to adjustment of their interest rates during the next five fiscal 
years are summarized as follows (due to principal repayments, amounts 
subject to interest rate adjustment may be lower at the actual time of 
interest rate adjustment):

				 Weighted
(Dollar Amounts In Thousands)     Average
				 Interest          Amounts
				   Rate          Outstanding
	
	1998                       8.17%          $172,053
	1999                       7.42%           282,274
	2000                       6.71%           137,255
	2001                       6.95%           178,074
	2002                       6.80%           253,917
						$1,023,573

During the first quarter of calendar year 1997, long-term fixed rate loans 
totaling $41.3 million had their interest rates adjusted.  These loans will 
be eligible to readjust their interest rates again during the first quarter 
of calendar year 1998 to the lowest long-term fixed rate offered during 
1997 for the term selected.  At January 1 and May 31, 1997, the standard 
long-term fixed rate was 7.55% and 7.60%, respectively.

On most long-term secured loans, level quarterly payments are required 
with respect to principal and interest in amounts sufficient to repay 
the loan principal, generally over a period ending approximately 35 
years from the date of the secured 
				       61
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


promissory note.  Fiscal year 1998 repayments of principal on long-term 
loans outstanding are expected to be a relatively minor amount of such 
outstanding loans.

CFC evaluates each borrower's creditworthiness on a case-by-case basis.  It 
is generally CFC's policy to require collateral for most long-term and some 
intermediate-term loans.  Such collateral usually consists of a first 
mortgage lien on the borrower's total system, including plant and 
equipment, and a pledge of future revenues.  The loan and security 
documents also contain various provisions with respect to the mortgaging of 
the borrower's property, the maintenance of certain earnings and debt 
service coverage ratios, maintenance of adequate insurance coverage and 
certain other restrictive covenants.

Under common mortgages securing long-term CFC loans to distribution system 
members, RUS has the sole right to act within 30 days or, if RUS is not 
legally entitled to act on behalf of all noteholders, CFC may exercise 
remedies.  Under common mortgages securing long-term CFC loans to, or 
guarantee reimbursement obligations of, power supply members, RUS retains 
substantial control over the exercise of mortgage remedies.

As of May 31, 1997 and 1996, mortgage notes representing approximately 
$1,294.5 million and $1,094.2 million, respectively, of outstanding long-
term loans to members were pledged as collateral to secure CFC's Collateral 
Trust Bonds.

CFC has received no guarantee of its loans from RUS; however, "Refinancing 
variable rate loans guaranteed by RUS" represents loans made by CFC and 
transferred to its affiliate GFC to fund the prepayment of members' Federal 
Financing Bank debt, effected through grantor trusts which each hold a note 
from the member, the repayment of which has been guaranteed by RUS.  Each 
trust issues Trust Certificates which represent an undivided interest in 
the trust assets.  GFC, as holder of Trust Certificates, is financing these 
loans from funds provided by CFC at a variable rate until fixed rate 
funding is obtained through the public markets.

CFC sets the variable interest rates monthly on outstanding short- and 
intermediate-term loans.  On notification to borrowers, CFC may adjust the 
interest rate semimonthly.  Under CFC policy, the maximum interest rate 
which may be charged on short-term loans is the prevailing bank prime rate 
plus 1% per annum; on intermediate-term loans, the prevailing bank prime 
rate plus 1.5% per annum; and on RTFC short-term loans, the prevailing bank 
prime rate plus 3% per annum.

At May 31, 1997, 1996 and 1995, nonperforming loans in the amount of $9.4 
million, $25.3 million and $27.6 million, respectively, were on a 
nonaccrual basis with respect to recognition of interest income.  The 
effect of not accruing interest on nonperforming loans was a decrease in 
interest income of $1.2 million, $2.5 million and $2.1 million for the 
years ended May 31, 1997, 1996 and 1995, respectively.  Income recognized 
on these loans totaled $0.0 million, $0.1 million and $0.7 million, 
respectively.

At May 31, 1997, 1996 and 1995, the total amount of restructured debt was 
$362.0 million, $209.4 million and $185.0 million, respectively.  CFC 
elected to apply all principal and interest payments received against 
principal outstanding on restructured debt of $362.0 million, $205.1 
million and $131.1 million, respectively.  The interest income that would 
have been recorded under the original terms of the debt, assuming the debt 
had been outstanding for the period, was $21.1 million, $15.0 million and 
$12.4 million, for the years ended May 31, 1997, 1996 and 1995, 
respectively.  The interest income actually recorded for restructured debt 
was $1.8 million, $3.1 million and $3.5 million, respectively.  

(3) Members' Subordinated Certificates

Membership Subordinated Certificates

To join CFC and to establish eligibility to borrow, CFC members (other than 
associate members and service organizations) are required to execute 
agreements to subscribe to Membership Subordinated Certificates.  Such 
certificates are interest-bearing, unsecured, subordinated debt of CFC.  
CFC is authorized to issue Subordinated Certificates without limitation as 
to the total principal amount.
				       62
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)



Generally, Membership Subordinated Certificates mature in the years 2070 
through 2095 and bear interest at 5% per annum.

New members joining CFC are required to purchase Membership Subordinated 
Certificates in an amount equal to 5% of each loan advance up to a maximum 
amount based on their operating results.  The maturity dates and interest 
rates payable on such certificates vary in accordance with applicable CFC 
policy.

In certain cases, the Board of Directors has approved alternative deferred 
payment arrangements for purchase of Membership Subordinated Certificates.  
These deferred payments are evidenced by noninterest-bearing, unsecured 
notes from the member and are shown as receivables.

Loan and Guarantee Subordinated Certificates

Members obtaining long-term loans, certain intermediate-term loans or 
guarantees from CFC are generally required to purchase additional Loan or 
Guarantee Subordinated Certificates with each such loan or guarantee.  
These certificates are unsecured, subordinated debt of CFC.

Certificates currently purchased in conjunction with loans are noninterest-
bearing and are generally repaid periodically over the life of the loan in 
relation to the loan principal balance outstanding.  Such certificate 
purchase requirements, if any, range from 1% to 12% of the loan amount 
depending on the membership classification of the borrower and the 
borrower's leverage ratio, including the new loan, with CFC, for Utility 
Systems.

The maturity dates and the interest rates payable on Guarantee Subordinated 
Certificates purchased in conjunction with CFC's guarantee program vary in 
accordance with applicable CFC policy.  Members may be required to purchase 
noninterest-bearing Debt Service Reserve Subordinated Certificates in 
connection with CFC's guarantee of long-term tax-exempt bonds (see Note 8).
Proceeds from the sale of such certificates are pledged by CFC to the Debt 
Service Reserve Fund established in connection with the bond issue, and any 
earnings from the investments of the fund inure solely to the benefit of 
the members for whose benefit the bonds are issued. These certificates have 
varying maturities but none is greater than the longest maturity of the 
guaranteed obligation.

Information with respect to Members' Subordinated Certificates at May 31, 
is as follows:


(Dollar Amounts In Thousands)                          1997             1996
Membership Subordinated Certificates 
 Number of subscribing members                             907            903

 Issued and outstanding:
 Certificates maturing 2020 through 2095            $  629,412     $  631,282
 Subscribed and unissued                                16,037          7,158
      Total Membership Subordinated 
	 Certificates                                  645,449        638,440

Loan and Guarantee Subordinated Certificates
 Issued and outstanding:
 3% certificates maturing through 2040                 135,540        129,520
 5.74% to 13.70% certificates maturing 
      through 2018                                     114,834        125,139
 Noninterest-bearing certificates maturing 
      through 2029                                     292,861        290,352
 Subscribed and unissued                                23,802         24,233
      Total Loan and Guarantee 
	Subordinated Certificates                      567,037        569,244

      Total Members' Subordinated Certificates      $1,212,486     $1,207,684
				     
				     63

<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

	
CFC estimates the amount of Subordinated Certificates that will be repaid 
during the next five fiscal years will total approximately 1.51% of 
certificates outstanding.  The weighted average interest rate paid on all 
Subordinated Certificates was 4.29%, 4.29% and 4.36% as of May 31, 1997, 
1996 and 1995, respectively.  These rates do not include $103.5 million, 
$102.5 million and $114.1 million of Debt Service Reserve Subordinated 
Certificates and $39.8 million, $31.4 million and $24.3 million of 
subscribed but unissued Subordinated Certificates at May 31, 1997, 1996 and 
1995, respectively.

(4)  Notes Payable and Credit Arrangements 

Notes payable due within one year as of May 31, and weighted average 
interest rates thereon, are summarized as follows:
<TABLE>
<CAPTION>
								     1997                     1996                        
									   Weighted                Weighted
									   Average                 Average
							     Amounts      Interest   Amounts      Interest
(Dollar Amounts In Thousands)                              Outstanding      Rates  Outstanding      Rates
<S>                                                        <C>            <C>      <C>            <C>
Commercial paper, sold through dealers, net of discounts of 
	$21,529 and $17,540, respectively                   $4,214,109      5.68%   $3,482,133      5.43%
Commercial paper sold by CFC directly to members, at par     1,203,335      5.51%    1,170,039      5.33%
Commercial paper sold by CFC directly to nonmembers,
	at par                                                  74,929      5.48%       65,898      5.33%

							     5,492,373      5.64%    4,718,070      5.41%

Bank Bid Notes                                                 115,000      5.60%      183,500      5.42%

Long-term debt maturing within one year                        149,701      8.76%      299,982      7.75%
							     5,757,074      5.72%    5,201,552      5.54%

Notes payable supported by revolving credit agreements,
	classified as long-term debt (see Note 5)           (2,250,000)     5.72%   (2,730,000)     5.54%

							    $3,507,074      5.72%   $2,471,552      5.54%

</TABLE>

   Other information with regard to notes payable due within one year at 
   May 31, is as follows:
<TABLE>
<CAPTION>
(Dollar Amounts In Thousands)                              1997           1996            1995
<S>                                                  <C>             <C>             <C>
Original maturity range of notes outstanding at
	year-end                                     1 to 255 days   1 to 270 days   1 to 261 days   
Weighted average maturity of notes outstanding
	at year-end                                        34 days         35 days         65 days 
Average amount outstanding during the year              $5,558,201      $4,839,483      $3,895,274      
Maximum amount outstanding at any month-end during
	the year                                        $5,781,905      $5,201,552      $4,242,570      
Weighted average interest rate paid for the year,
	without effect of compensating balances and
	commitment fees                                      5.51%           5.77%           5.44%   
Weighted average effective interest rate paid for the 
	year, including effect of compensating balances
	and commitment fees                                  5.55%           5.83%           5.59%   
</TABLE>
					64
<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)



CFC issues short-term Bid Notes which are unsecured obligations of CFC and 
do not require back-up bank lines for liquidity purposes.  Bid Note 
facilities are uncommitted lines of credit for which CFC does not pay a 
fee.  The commitments are generally subject to termination at the 
discretion of the individual banks.

As of May 31, 1997, CFC had three revolving credit agreements totaling 
$5,000.0 million which are used principally to provide liquidity support 
for CFC's outstanding commercial paper, CFC's guaranteed commercial paper 
issued by NCSC and the adjustable or floating/fixed rate bonds which CFC 
has guaranteed, and is standby purchaser for the benefit of its members.

Two of these credit agreements, which total a combined $4,500.0 million, 
were executed with 52 banks, with J.P. Morgan Securities, Inc. and The Bank 
of Nova Scotia as Co-Syndication Agents and Morgan Guaranty Trust Company 
of New York as Administrative Agent.  Under these agreements, CFC can 
borrow up to $2,250.0 million until November 26, 2001 (the "five-year 
facility"), and $2,250.0 million until November 25, 1997 (the "364-day 
facility").  Any amounts outstanding under these facilities will be due on 
the respective maturity dates.  A third revolving credit agreement for 
$500.0 million was executed with ten banks, including The Bank of Nova 
Scotia as Administrative and Syndication Agent (the "BNS facility").  This 
agreement has a 364-day revolving credit period which terminates November 
26, 1997 during which CFC can borrow and such borrowings may be converted 
to a 1-year term loan at the end of the revolving credit period.

In connection with the five-year facility, CFC pays a per annum facility 
fee of .090%.  The per annum facility fee for both agreements with a 364-
day maturity is .065% and there is no commitment fee at CFC's current 
credit rating level.  If CFC's long-term ratings decline, these fees may be 
increased by no more than .035%.  Generally, pricing options are the same 
under all three agreements and will be at one or more rates as defined in 
the agreements, as selected by CFC.

The revolving credit agreements require CFC, among other things, to maintain 
Members' Equity and Members' Subordinated Certificates of at least $1,349.9 
million at May 31, 1997, an increase of $3.6 million compared to the 
$1,346.3 million required at May 31, 1996.  Each year, the required amount 
of Members' Equity and Members' Subordinated Certificates is increased by 
90% of net margins not distributed to members.  CFC is also required to 
maintain an average fixed charge coverage ratio over the six most recent 
fiscal quarters of at least 1.025 and may not retire patronage capital 
unless CFC has achieved a fixed charge coverage ratio of 1.05 for the 
preceding fiscal year.  The credit agreements prohibit CFC from incurring 
senior debt (including guarantees but excluding indebtedness incurred to 
fund RUS guaranteed loans) in an amount in excess of ten times the sum of 
Members' Equity and subordinated debt and restrict, with certain 
exceptions, the creation by CFC of liens on its assets and contain certain 
other conditions to borrowing.  The agreements also prohibit CFC from 
pledging collateral in excess of 150% of the principal amount of Collateral 
Trust Bonds outstanding.  Provided that CFC is in compliance with these 
financial covenants (including that CFC has no material contingent or other 
liability or material litigation that was not disclosed by or reserved 
against in its most recent annual financial statements) and is not in 
default, CFC may borrow under the agreements until the termination date.  
As of May 31, 1997 CFC was in compliance with all covenants and conditions.

As of May 31, 1997 there were no borrowings outstanding under the revolving 
credit agreements.  On the basis of the five-year facility, at May 31, 
1997, CFC classified $2,250.0 million of its notes payable outstanding as 
long-term debt.  CFC expects to maintain more than $2,250.0 million of 
notes payable outstanding during the next 12 months.  If necessary, CFC can 
refinance such notes payable on a long-term basis by borrowing under the 
five-year facility, subject to the conditions therein.

				 65

<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

(5) Long-Term Debt

The following is a summary of long-term debt as of May 31:

(Dollar Amounts In Thousands)
					  1997    1996
			
 Notes payable supported by revolving credit agreement
		(see Note 4)                          $2,250,000    $2,730,000
 Medium-Term Notes, sold through dealer                  338,575       265,275
 Medium-Term Notes, sold directly to members             276,821       338,977
							 615,396       604,252
 Collateral Trust Bonds:
   8.50%, Series U, due 1998 (2)(3)                            -       150,000
   Variable Rate Bonds, due 1999 (1)                     150,000             -
   6.45%, Bonds, due 2001 (1)                            100,000       100,000
   6.75%, Bonds, due 2001 (1)                            100,000             -
   6.50%, Bonds, due 2002 (1)                            100,000       100,000
   5.95%, Bonds, due 2003 (1)                            100,000       100,000
   6.65%, Bonds, due 2005 (1)                             50,000        50,000
   7.30%, Bonds, due 2006 (1)                            100,000             -
   Floating Rate, Series E-2, due 2010 (3)                 2,142         2,178
   7.20%, Bonds, due 2015 (1)                             50,000        50,000
   9.00%, Series V, due 2021 (3)                         150,000       150,000
   7.35%, Bonds, due 2026 (1)                            100,000             -
						       1,002,142       702,178
Less:   Collateral Trust Bonds held in treasury                -           200
	Unamortized bond discount                          2,651         2,349
	  Total Collateral Trust Bonds                   999,491       699,629
	  Total long-term debt                        $3,864,887    $4,033,881
		
(1)  Issued under the 1994 indenture.
(2)  As of May 31, 1997, included with short term debt.
(3)  Issued under the 1972 indenture.

The weighted average interest rate on Medium-Term Notes and Collateral 
Trust Bonds was 6.82%, 7.20% and  7.90% as of May 31, 1997, 1996 and 1995, 
respectively.  These rates do not include notes payable supported by the 
revolving credit agreement.

The principal amount of Medium-Term Notes and Collateral Trust Bonds 
maturing (including any sinking fund requirements) in each of the five 
fiscal years following May 31, 1997, is as follows:

	(Dollar Amounts In Thousands)

	1998         $268,656
	1999          202,967
	2000          182,096
	2001          154,602
	2002          108,900
	Thereafter    697,666
		   $1,614,887

Under the 1972 Indenture for Collateral Trust Bonds, CFC is required to 
maintain funds in a Debt Service Investment account equivalent to principal 
and interest payments due on the bonds over the next 12 months.  At May 31,
1997 and 
				  66

<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


1996, CFC had $77.2 million and $40.9 million, respectively, of 
such funds invested in bank certificates of deposit and marketable 
securities.

The outstanding Collateral Trust Bonds are secured by the pledge of 
mortgage notes taken by CFC in connection with long-term secured loans made 
to those members fulfilling specified criteria as set forth in the 
indenture.  Medium-Term Notes are unsecured obligations of CFC.

Interest Rate Exchange Agreements

The following table lists the notional principal amounts and the weighted 
average interest rates paid by CFC under interest rate exchange agreements 
at May 31, 1997 and 1996:
	
(Dollar Amounts in Thousands)
<TABLE>                                                         
<CAPTION>
  Maturity           Interest Rate Paid    Interest Rate Received  Notional Principal Amount
   Date                  1997   1996          1997     1996           1997       1996
<S>                    <C>     <C>           <C>     <C>           <C>        <C>
August 1996 (1)             -   8.40%             -   5.87%         $      -   $ 30,000
September 1996 (2)          -   5.82%             -   5.84%                -    150,000
February 1997 (1)           -   9.34%             -   5.46%                -     35,000
February 1997 (1)           -   9.33%             -   5.89%                -     40,000
February 1997 (1)           -   9.36%             -   5.91%                -     25,000
February 1998 (2)       5.61%   5.83%         5.57%   5.87%           50,000     50,000
November 1999(2)        5.63%       -         5.52%       -           50,000          -
November 1999 (2)       5.63%       -         5.52%       -           50,000          -
November 1999(2)        5.63%       -         5.52%       -           50,000          - 
January 2000(1)         6.47%       -         5.57%       -           52,851          -
January 2001(1)         6.64%       -         5.57%       -           42,749          - 
October 2004 (1)        6.23%   6.23%         5.64%   5.75%           43,200     45,600
April 2006 (1)          6.88%   6.88%         5.65%   5.49%           25,000     25,000
April 2006 (1)          6.89%   6.89%         5.65%   5.49%           25,000     25,000
April 2006 (1)          6.88%   6.88%         5.65%   5.49%           25,000     25,000
April 2006 (1)          6.89%   6.89%         5.65%   5.49%           25,000     25,000
	Total                                                       $438,800   $475,600
</TABLE>
__________
(1)     Under these agreements, CFC pays a fixed rate of interest and receives
	interest based on a variable rate.
(2)     Under these agreements, CFC pays a variable rate of interest and 
	receives a variable rate of interest.

CFC's objective in using interest rate exchange agreements in which it pays 
a fixed rate of interest and receives a variable rate of interest is to fix 
the interest rate on a portion of its commercial paper.  CFC then uses 
commercial paper, in an amount equal to the notional principal value of the 
interest rate exchange agreements, to fund a portion of its long-term fixed 
rate loan portfolio.  The net difference between the rate paid by CFC and 
the rate received is included in the cost of funds.

CFC's objective in using interest rate exchange agreements in which it pays 
and receives a variable rate of interest is to change the variable rate on 
a notional amount of debt from a LIBOR rate index to a commercial paper 
rate index.  The variable rate Collateral Trust Bonds and Medium-Term Notes 
are issued based on a LIBOR rate index, while CFC sets its variable rate 
loan interest rates based on a commercial paper rate.  The net difference 
between the rate paid by CFC and the rate received is included in the cost 
of funds.

CFC is exposed on these interest rate swap agreements to interest rate risk 
if the counterparty to the interest rate swap agreement does not perform 
pursuant to the agreement's terms.  CFC only enters swap agreements with 
highly rated financial institutions.

				    67

<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

	
(6)  Employee Benefits

CFC is a participant in the National Rural Electric Cooperative Association 
("NRECA") Retirement and Security Program. This program is available to all 
qualified CFC employees.  Under the program, participating employees are 
entitled to receive annually, under a 50% joint and surviving spouse 
annuity, 1.90% of the average of their five highest base salaries during 
their last ten years of employment, multiplied by the number of years of 
participation in the program. CFC contributed $615,000 to the Retirement 
and Security Program during fiscal year 1997.  Funding requirements are 
charged to general and administrative expenses as billed on a monthly 
basis.  This is a multi-employer plan, available to all member cooperatives 
of NRECA, and therefore the projected benefit obligation and plan assets 
are not determined or allocated separately by individual employer.  

The Budget Reconciliation Act of 1993 has set a limit of $160,000 for 
calendar year 1997 on the compensation to be used in the calculation of 
pension benefits.  In order to restore potential lost benefits, CFC has set 
up a Pension Restoration Plan. Under the plan, the amount that NRECA 
invoices CFC will continue to be based on the full compensation paid to 
each employee.  Upon the retirement of a covered employee, NRECA will 
calculate the retirement and security benefit to be paid with consideration 
of the compensation limits and will pay the maximum benefit thereunder.  
NRECA will also calculate the retirement and security benefit that would 
have been available without consideration of the compensation limits and 
CFC will pay the difference.  NRECA will then give CFC a credit against 
future retirement and security contribution liabilities in the amount paid 
by CFC to the covered employee.

CFC will pay such additional benefits to the covered employee through a 
Severance Pay Plan and a Deferred Pay Restoration Plan.  Under the 
Severance Pay Plan, the employee is paid an amount equal to the lost 
pension benefits but not to exceed twice the employee's annual compensation 
for the prior year.  The benefit must be paid within 24 months of 
termination of employment.  To the extent that the Severance Pay Plan 
cannot pay all of the lost pension benefits, the remainder will be paid 
under a Deferred Compensation Plan, which will be paid out in a lump sum or 
in installments of up to 60 months.     

CFC recognizes in current year margins any expected payouts for post-
retirement benefits (other than pensions) as a result of current service.  
Post-retirement benefits include, but are not limited to, health and 
welfare benefits provided after retirement.  While CFC allows retired 
employees to participate in its medical and life insurance plans, the 
retirees must do so at their own expense.  Any liability which may be 
incurred by allowing retired employees to remain on CFC's medical and life 
insurance plans is not material to CFC's financial condition, results of 
operations or cashflows.

CFC offers a 401(k) defined contribution savings program to all employees 
that have completed a minimum of 1,000 hours of service, in either the 
first 12 consecutive months or first full calendar year of employment.  
Employee contributions for calendar year 1997 are tax deductible up to 
$9,500, the limit set by IRS regulations.  Employees may contribute 
additional amounts to the program on an after-tax basis subject to the 
limitations established by section 415 of the Internal Revenue Code.  The 
Company will contribute an amount equal to 2% of an employee's salary each 
year for all employees participating in the program.  During the year ended 
May 31, 1997, the Company contributed a total of $153,000 under the 
program.

(7)  Retirement of Patronage Capital

Patronage capital in the amount of $51.3 million was retired during fiscal 
year 1997.   CFC retired $42.7 million to its members, excluding $4.7 
million retired to RTFC and $3.3 million retired to GFC.  RTFC retired $5.9 
million to its members and GFC retired $2.7 million to its members.

It is anticipated that CFC will retire patronage capital totaling $54.6 
million, representing one-sixth of the fiscal years 1988, 1989 and 1990 
allocations and 70% of the fiscal year 1997 allocation, in August 1997.    
Management anticipates that 70% of RTFC's margins for fiscal year 1997 will 
be retired in January 1998, and that 100% of GFC's margins for fiscal year 
1997 will be retired in the second quarter of fiscal year 1998.  Future 
retirements of patronage capital will be 
				    
				    68
<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

				    
made as determined by the Companies' respective Boards of Directors with due 
regard for their individual financial conditions.

(8)  Guarantees

As of May 31, 1997 and 1996, CFC had outstanding guarantees of the 
following contractual obligations of its members (see Note 1(e) for a 
description of CFC's allowance for loan and guarantee losses and Note 3 for 
a discussion of requirements to purchase Guarantee Subordinated 
Certificates in connection with these guarantees):


(Dollar Amounts In Thousands)
						       1997         1996

Long-term tax exempt bonds (A)                     $1,190,925   $1,317,655
Debt portions of leveraged lease transactions (B)     418,916      432,516
Indemnifications of tax benefit transfers (C)         338,264      363,702
Other guarantees (D)                                  132,566      135,567

	Total                                      $2,080,671   $2,249,440
	   
(A)  CFC has unconditionally guaranteed to the holders or to trustees for
     the benefit of holders of these bonds the full principal, premium, 
     if any, and interest on each bond when due.  In addition, CFC has 
     agreed to make up, at certain times, deficiencies in the debt 
     service reserve funds for certain of these issues of bonds.  In the 
     event of a default by a system for nonpayment of debt service, CFC 
     is obligated to pay any required amounts under its guarantee, which 
     will prevent the acceleration of the bond issue.  The system is 
     required  to repay, on demand, any amount advanced by CFC pursuant 
     to its guarantee.  This repayment obligation is secured by a common 
     mortgage with RUS on all of the system's assets, but CFC may not 
     exercise remedies thereunder for up to two years.  However, if the 
     debt is accelerated because of a determination that the interest 
     thereon is not tax-exempt, the system's obligation to reimburse CFC 
     for any guarantee payments will be treated as a long-term loan.

     Of the amounts shown, $1,043.2 and $1,168.9 million as of May 31, 
     1997 and 1996, respectively, are adjustable or floating/fixed rate 
     bonds.  The floating interest rate on such bonds may be converted to 
     a fixed rate as specified in the indenture for each bond offering.  
     During the variable rate period (including at the time of conversion 
     to a fixed rate), CFC has unconditionally agreed to purchase bonds 
     tendered or called for redemption if such bonds have not previously 
     been sold to other purchasers by the remarketing agents.

(B)  CFC has guaranteed debt issued by NCSC in connection with leveraged 
     lease transactions.  The amounts shown represent loans from NCSC to 
     a trust for the benefit of an industrial or financial company for 
     the purchase of a power plant or utility equipment which was 
     subsequently leased to a CFC member.  The loans are secured by the 
     property leased and the owner's rights as lessor.  NCSC borrowed the 
     funds for these loans either under a CFC guarantee or directly from 
     CFC.

(C)  CFC has unconditionally guaranteed to lessors certain indemnity 
     payments which may be required to be made by the lessees in 
     connection with tax benefit transfers.  The amounts shown represent 
     CFC's maximum potential liability at May 31, 1997 and 1996.  
     However, the amounts of such guarantees vary over the lives of the 
     leases.  A member's obligation to reimburse CFC for any guarantee 
     payments would be treated as a long-term loan, secured pari passu 
     with the RUS by a first lien on substantially all of the member's 
     property to the extent of any cash received by the member at the 
     outset of the transaction.  The remainder would be treated as an 
     intermediate-term loan secured by a subordinated mortgage on 
     substantially all of the member's property.  Due to changes in 
     Federal tax law, no further guarantees of this nature are 
     anticipated.

(D)  At May 31, 1997 and 1996, CFC had unconditionally guaranteed 
     commercial paper issued by NCSC in the amount of $33.7 million and
     $34.7 million, respectively.
				     69

<PAGE>
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

Guarantees outstanding, by state, are summarized as follows:

(Dollar Amounts In Thousands)
<TABLE>                      
<CAPTION>                      
		      May 31,                                  May 31,        
State             1997      1996      State               1997         1996                                
<S>          <C>       <C>           <C>            <C>          <C>
Alabama       $  68,750 $  71,680     Nebraska            3,375        3,620
Arizona          55,825    59,370     North Carolina    117,500      120,050
Arkansas        131,498   137,897     Oklahoma           56,296       63,326
Colorado         12,196   114,750     Oregon              4,945        5,070
Florida         312,400   320,834     Pennsylvania       13,718       14,547
Indiana         126,568   129,561     South Carolina     46,260       47,310
Iowa             10,275    12,015     Texas             125,418      125,528
Kansas           40,949    41,841     Utah              291,826      304,482
Kentucky        193,120   197,390     Virginia           37,875       39,133
Minnesota       148,904   156,077     Wisconsin           7,895        8,385
Mississippi      69,205    71,710     Wyoming            10,875            -
Missouri        194,998   204,864         Total      $2,080,671   $2,249,440
</TABLE>

CFC uses the same credit policies and monitoring procedures in providing 
guarantees as it does for loans and commitments.

The following table details the scheduled reductions in each of the fiscal 
years following May 31, 1997 to the amount of obligations guaranteed by 
CFC:

(Dollar Amounts In Thousands)
			  Amount

	1998          $   76,941
	1999              84,531
	2000              88,460
	2001              93,334
	2002             112,390
	Thereafter     1,625,015
		      $2,080,671

(9)  Fair Value of Financial Instruments

The following disclosure of the estimated fair value of financial 
instruments is made in accordance with FASB Statement No. 107, "Disclosure 
about Fair Value of Financial Instruments."  Whenever possible, the 
estimated fair value amounts have been determined using quoted market 
information as of May 31, 1997,  along with other valuation methodologies 
which are summarized below.  The estimated fair value information presented 
is not necessarily indicative of amounts CFC could realize currently in a 
market sale since CFC may be unable to sell such instruments due to 
contractual restrictions or to the lack of an established market and the 
estimated market values have not been updated since May 31, 1997.Therefore, 
current estimates of fair value may differ significantly from the amounts 
presented. With the exception of redeeming Collateral Trust Bonds under 
early redemption provisions and allowing borrowers to prepay their loans, 
CFC has held all financial instruments to maturity.  Below is a summary of 
significant methodologies used in estimating fair value amounts and a 
schedule of fair values at May 31, 1997.

Cash and Cash Equivalents

Includes cash and certificates of deposit with remaining maturities of less 
than 90 days, which are valued at cost.

				  70
<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)



Debt Service Investments

The fair value of debt service investments is estimated based on published 
bid prices or dealer quotes or is estimated using quoted market prices for 
similar securities when no market quote is available.  Debt service 
investments purchased with original maturities of less than or equal to 90 
days are valued at the carrying value which is a reasonable estimate of 
fair value.

Loans to Members

Fair values are estimated by discounting the future cash flows using the 
current rates at which similar loans would be made to borrowers with 
similar credit ratings and for the same remaining maturities.  Loans with 
different risk characteristics, specifically nonperforming and restructured 
loans, are valued using a discount rate commensurate with the risk 
involved.  Loans with interest rate repricing maturities of less than or 
equal to 90 days are valued at cost which approximates fair value.

Notes Payable

Notes payable consist of commercial paper and bank bid notes.  The fair 
value of commercial paper and bid notes with maturities greater than 90 
days is estimated based on quoted market rates with similar maturities for 
commercial paper and on bid prices from the various banking institutions 
for bid notes.  The fair value of commercial paper and bank bid notes with 
maturities less than or equal to 90 days are valued at carrying value which 
is a reasonable estimate of fair value.  The fair value of Collateral Trust 
Bonds maturing within one year is estimated based on published bid prices 
or dealer quotes or is estimated using quoted market prices for similar 
securities when no market quote is available.

Long-Term Debt

Long-term debt consists of Collateral Trust Bonds and Medium-Term Notes.  
The fair value of long-term debt is estimated based on published bid prices 
or dealer quotes or is estimated using quoted market prices for similar 
securities when no market quote is available.

Quarterly Income Capital Securities

The fair value of Quarterly Income Capital Securities is estimated based on 
published market prices.

Members' Subordinated Certificates

As it is impracticable to develop a discount rate that measures fair value, 
Subordinated Certificates have not been valued.  Subordinated Certificates 
are extended long-term obligations to CFC; many have maturities of 70 to 
100 years.  These certificates are issued to CFC's members as a condition 
of membership or as a condition of obtaining loan funds or guarantees and 
are non-transferable.  As these certificates were issued not primarily for 
their future payment stream but mainly as a condition of membership and to 
receiving future loan funds, there is no ready market from which to obtain 
fair value rates.

Interest Rate Exchange Agreements

The fair value is estimated as the amount CFC would receive or pay to 
terminate the agreement, taking into account the current market rate of 
interest and the current creditworthiness of the exchange counterparties.

Commitments

The fair value is estimated as the carrying value, or zero.  Extensions of 
credit under these commitments, if exercised, would result in loans priced 
at market rates.
				   71
<PAGE>

	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


Guarantees

CFC charges guarantee fees based on the specifics of each individual 
transaction.  The demand for CFC guarantees has been small in the last few 
years.  In addition, there is no other company that provides guarantees to 
rural electric utility companies from which to obtain market fee 
information.  As a result, it is impracticable to supply fair value 
information related to guarantee fees.

Carrying and fair values as of May 31, 1997 and 1996  are presented as 
follows:
   <TABLE>
   <CAPTION>
   (Dollar Amounts In Thousands)                1997                      1996   
				       Carrying        Fair      Carrying      Fair
					Value         Value       Value        Value
   <S>                               <C>         <C>          <C>         <C>
   Assets:
   Cash and Cash Equivalents          $   50,011  $   50,011   $   56,368  $   56,368
   Debt Service Investments               77,219      77,219       40,907      40,907
   Loans to Members, net               8,678,196   8,602,301    7,728,271   7,661,739
	
   Liabilities:
   Notes Payable (1)                   5,757,074   5,759,584    5,201,552   5,206,878
   Long-Term Debt (1)                  1,614,887   1,610,726    1,303,881   1,358,688 
   Quarterly Income Capital Securities   125,000     126,875            -           -
   Members' Subordinated Certificates  1,212,486         N/A    1,207,684         N/A 

   Off-Balance Sheet Instruments:
   Interest Rate Exchange Agreements           -      (4,331)           -      (6,458) 
   Commitments                                 -           -            -           - 
   Guarantees                                  -           -            -           - 
   </TABLE>                  
   
   (1) Prior to reclassification of notes payable supported by the 
       revolving credit agreements.

 (10)  Contingencies

(a) At May 31, 1997 and 1996, CFC had a total of $371.4 million and $230.4
    million of loans classified as impaired under the provisions of FASB 
    Statements No. 114 and 118.  At those dates, CFC had allocated $126.0 
    million and $160.9 million of the loan and guarantee loss allowance to 
    such impaired loans.  At May 31, 1997 and 1996, 3% and 32% of impaired 
    loans were collateral dependent.  Loans are considered to be collateral 
    dependent when there are no reliable future payment schedules and the 
    amount expected to be collected is directly related to the value of the 
    assets and future revenues that represent the underlying security for 
    the loan.  CFC does not recognize interest income on loans classified 
    as impaired.  Instead, all payments received are applied as a reduction 
    to principal outstanding.  The average recorded investment in impaired 
    loans, for the year ended May 31, 1997, was $332.7 million.  

(b) On December 31, 1996 the Wabash Valley Power Association ("WVPA") plan 
    of reorganization became effective.  Under the plan, CFC received a 
    $4.9 million cash payment and offset $9.9 million of WVPA's 
    investments in CFC commercial paper and Subordinated Certificates, 
    for a total of $14.8 million.  CFC also received a combination of 
    secured and unsecured promissory notes bearing interest at market 
    rates totaling $13.4 million, bringing the total received by CFC to 
    $28.2 million.   CFC applied the cash and offsets against the $17.7 
    million nonperforming loan to Wabash, reducing the balance to $2.9 
    million at May 31, 1997.   The notes receivable have been classified 
    as performing and are accruing interest at CFC's intermediate-term 
    interest rate.  WVPA is current with respect to amounts due on the 
    notes.   The $2.9 million has been classified as nonperforming and is 
    on a nonaccrual status with respect to the recognition of interest 
    income.   

    CFC and RUS are negotiating a settlement on the amount of true up 
    payments under a separate agreement entered into in May 1988. This 
    agreement provides for CFC and RUS to allocate between them all post-
    petition, pre-
				     72
    
<PAGE>    
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)

    confirmation payments made by WVPA to CFC on debt 
    secured by a mortgage under which CFC and RUS were co-mortgagees in 
    proportion to the respective amounts of debt secured.  CFC 
    anticipates making a payment to RUS under this agreement.  At May 31, 
    1997, CFC has a deferred gain of $10.5 million (total received $28.2 
    million less outstanding loans of $17.7 million).   This gain will be 
    used to offset a portion of any true-up payment that is made to RUS.

    CFC believes that it has adequately reserved for any potential losses 
    related to WVPA.

(c) Deseret Generation & Transmission Co-operative ("Deseret") failed to 
    make the payments required under a prior workout agreement, the 
    Agreement Restructuring Obligations (the "ARO"), during 1995.  The 
    creditors were unable to agree on the terms of a negotiated settlement 
    and the ARO was terminated as of February 29, 1996.  CFC filed a 
    foreclosure action against the owner of the Bonanza Plant in State 
    Court in Utah on March 21, 1996.  In this action, CFC has not 
    terminated the lease or sought removal of Deseret as the plant 
    operator.  One of the defendants in the foreclosure action has filed 
    amended counterclaims against CFC.  These amended counterclaims allege 
    breaches of contract and fiduciary duties, fraudulent concealment, 
    tortious interference with contract and conspiracy.  These amended 
    counterclaims also seek rescission or equitable subordination of CFC's 
    interest in the Bonanza Plant.  A trial has been  scheduled for June 
    1998.

    On October 16, 1996, Deseret and CFC entered into an Obligations 
    Restructuring Agreement (the "ORA") for the purpose of restructuring 
    Deseret's debt with CFC.  Pursuant to the terms of the ORA, CFC agreed 
    to (i) forbear from exercising any remedy to collect the CFC Debt (as 
    defined in the ORA) and (ii) pay and perform all of the CFC Guarantees 
    (as defined in the ORA) in consideration for Deseret agreeing to make 
    quarterly minimum payments to CFC through December 31, 2025.  In 
    addition to the quarterly minimum payments, Deseret is required to pay 
    to CFC certain percentages of its excess cash flow and proceeds from 
    the disposition of assets, as detailed in the ORA.  If Deseret performs 
    all of its obligations under the ORA, CFC has agreed to forgive any 
    remaining CFC Debt on December 31, 2025.

    In connection with the ORA, on October, 16, 1996 CFC acquired all of 
    Deseret's indebtedness in the  outstanding principal amount of $740 
    million from RUS for $238.5 million (the "RUS Debt").  As a result of 
    the purchase, CFC holds a majority of Deseret's outstanding secured 
    debt.  Pursuant to a participation agreement dated October 16, 1996, 
    the member systems of Deseret purchased from CFC, for $55.0 million, a 
    participation interest in the RUS Debt.  CFC provided long-term 
    financing to the members of Deseret as follows:  (i) $32.5 million in 
    the aggregate to finance the buyout by the members of their respective 
    RUS debt (the "Note Buyout Loans"), and (ii) $55.0 million in the 
    aggregate to finance the members' purchase of participation interests 
    in the RUS Debt acquired by CFC (the "Participation Loans").  The Note 
    Buyout Loans and the Participation Loans are secured by the assets and 
    revenues of the member systems.  Under the participation agreement the 
    Deseret members will receive a share of the minimum quarterly payments 
    that Deseret makes to CFC which the members will use to service their 
    Participation Loans.  Each member of Deseret has the option to put its 
    Participation Loan back to CFC at any time after twelve years, provided 
    that no event of default  exists under the ORA or under such member's 
    Participation Loan.

    From January 1, 1989 through May 31, 1997, CFC funded $165.4 million in 
    cash flow shortfalls related to Deseret's debt service and rental 
    obligations.  All cash flow shortfalls funded by CFC represent an 
    increase to the restructured loan to Deseret.  They also serve to 
    reduce CFC's guarantee exposure to Deseret.  As of May 31, 1997, CFC 
    had approximately $653.8 million in current credit exposure to Deseret 
    consisting of $362.0 million in secured loans and $291.8 million in 
    guarantees by CFC of various direct and indirect obligations of 
    Deseret.  The secured loans to Deseret are on nonaccrual status with 
    respect to interest income.  All payments received from Deseret are 
    applied against principal outstanding.  CFC's guarantees include $5.0 
    million in tax-benefit indemnifications and $23.1 million relating to 
    mining equipment for a coal supplier of Deseret.  The remaining CFC 
    guarantee is for semi-annual debt service payments on $263.7 million of 
    bonds issued in a $655 million leveraged lease financing of the Bonanza 
    Plant in 1985.  RUS is now responsible for the repayment of $174.9 
    million of Deseret loans held by grantor trusts and serviced by CFC.  
    CFC holds $2.8 million of the grantor trust certificates which are 
    currently in the variable rate mode.

				      73
<PAGE>
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


     On August 19, 1997, CFC guaranteed the obligation of Blue Mountain 
     Energy (a Deseret subsidiary) to make annual lease payments on mine 
     equipment sold to and leased back from a third party.  The guarantee 
     is for $34.4 million and will amortize through 2007.  CFC received a 
     total of $25.1 million from the proceeds of the equipment sale, all 
     of which was applied against the outstanding Deseret loan balance.  
     CFC has agreed to reduce the annual minimum payment due, as provided 
     for in the ORA, by an amount equal to the lease payments.  

     CFC believes that, given its analysis of Deseret's cash flow 
     projections, it has adequately reserved for any potential loss on its 
     loans and guarantees to Deseret.

(d)  On September 13, 1996, CFC advanced $235.0 million to Soyland Power 
     Cooperative, Inc. ("Soyland"), for the purpose of repaying its RUS 
     obligations at a significant discount.  This loan will amortize over a 
     five-year term.  As a condition to this advance, certain distribution 
     members of Soyland agreed to guarantee repayment to CFC of $117.5 
     million.

     As a result of the buyout, RUS assumed responsibility for the repayment 
     of $618.0 million of guaranteed loans to Soyland.  A total of $354.8 
     million of these loans were held in grantor trusts and serviced by CFC, 
     while the remaining $263.2 million were held by CFC.  On February 13, 
     1997 RUS repaid the $263.2 million of guaranteed loans held by CFC.   
     On March 20, 1997 RUS repaid $257.0 million of the loans held by the 
     grantor trusts and serviced by CFC.  At May 31, 1997, the balance of 
     loans held by grantor trusts and payable by RUS was $93.7 million.

     As of May 31, 1997, CFC had a total of $215.2 million of loans 
     outstanding to Soyland.  All of these loans have been classified as 
     performing and are on full accrual status with respect to interest 
     income.   Soyland is current with respect to all payments due on its 
     loans.

     CFC believes that it is adequately reserved for any potential loss on 
     its loans to Soyland.

(e)  At May 31, 1997, two other borrowers were in payment default to CFC on 
     secured and unsecured loans totaling $6.5 million.  At May 31, 1996, 
     the same two borrowers were in payment default to CFC on secured and 
     unsecured loans totaling $6.6 million.

(11) Extraordinary Loss

     During the year ended May 31, 1996, CFC paid a prepayment premium of 
     $1.6 million for the early retirement of Collateral Trust Bonds.  
     During the years ended May 31, 1997 and 1995, CFC did not incur any 
     prepayment premiums related to the early retirement of Collateral Trust 
     Bonds.

(12) Combined Quarterly Financial Results (Unaudited)

     Summarized results of operations for the four quarters of fiscal years 
     1997 and 1996 are as follows:

				       Fiscal Year 1997
(Dollar Amounts In Thousands)           Quarters Ended 
								   Total   
		    August 31  November 30 February 28  May 31      Year
				
Operating income     $134,267    $140,233    $142,562   $147,377  $564,439
Operating margin       12,105      12,985      14,842     11,598    51,530
Nonoperating income       661         672         700      1,173     3,206
Net margins            12,766      13,657      15,542     12,771    54,736

					     74
	
<PAGE>                                                            
	
	NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION

	NOTES TO COMBINED FINANCIAL STATEMENTS - (Continued)


	
				       Fiscal Year 1996            
					Quarters Ended              
								   Total
		    August 31  November 30 February 29  May 31      Year
	
Operating income     $122,048    $124,880    $126,269   $131,876  $505,073 
Operating margin       11,569      11,563      11,470     12,255    46,857 
Nonoperating income       819         928       1,311        706     3,764 
Extraordinary loss          -           -           -     (1,580)   (1,580)  
Net margins            12,388      12,491      12,781     11,381    49,041 

		      
NOTE:   During fiscal year 1997, CFC made regular provisions for loan and 
	guarantee losses totaling $10.0 million and special provisions 
	totaling $5.2 million.  During fiscal year 1996, CFC made nine 
	monthly provisions for loan and guarantee losses of $0.625 million 
	and special provisions totaling $6.8 million.

				     75








EXHIBIT 12
<TABLE>
<CAPTION>
  NATIONAL RURAL UTILITIES COOPERATIVE FINANCE CORPORATION
  Computation of Ratio of Margins to Fixed Charges
  (Dollar Amounts In Thousands)

  For the Years Ended May 31, 1997, 1996, 1995, 1994 and 1993


                                          1997       1996       1995       1994       1993
<S>                                    <C>        <C>        <C>        <C>        <C>      
Net margins before extraordinary loss   $ 54,736   $ 50,621   $ 45,212   $ 33,188   $ 41,648       
Add:  Fixed charges                      475,729    426,079    361,338    263,230    265,412

Margins available for fixed charges     $530,465   $476,700   $406,550   $296,418   $307,060


Fixed charges:
  Interest on all debt (including
  amortization of discount and  
  issuance costs)                       $475,729   $426,079   $361,338   $263,230   $265,412

Total fixed charges                     $475,729   $426,079   $361,338   $263,230   $265,412

Ratio of margins to fixed charges           1.12       1.12       1.13       1.13       1.16
</TABLE>    
                                          


										 

							   EXHIBIT 23


Consent of Independent Public Accountants

	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 No. 333-05689,  Registration 
Statement No. 333-21677, Registration Statement No. 333-05687, Registration 
Statement 33-64231, Registration Statement No. 33-79326 and Registration 
Statement No. 33-77784.

										ARTHUR ANDERSEN LLP



Washington, D.C.

August 29, 1997
 



 

 

	





<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the May 31,
1997, Form 10-K and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER>  1000
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          MAY-31-1997
<PERIOD-END>                               MAY-31-1997
<CASH>                                          50,011
<SECURITIES>                                         0
<RECEIVABLES>                                  101,613
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                             8,907,039
<PP&E>                                          42,261
<DEPRECIATION>                                   9,053
<TOTAL-ASSETS>                               9,057,494
<CURRENT-LIABILITIES>                        3,583,527
<BONDS>                                      3,864,887
                                0
                                          0
<COMMON>                                             0
<OTHER-SE>                                   1,484,080
<TOTAL-LIABILITY-AND-EQUITY>                 9,057,494
<SALES>                                        564,439
<TOTAL-REVENUES>                               567,645
<CGS>                                          475,729
<TOTAL-COSTS>                                  475,729
<OTHER-EXPENSES>                                22,019
<LOSS-PROVISION>                                15,161
<INTEREST-EXPENSE>                                   0
<INCOME-PRETAX>                                 54,736
<INCOME-TAX>                                         0
<INCOME-CONTINUING>                             54,736
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    54,736
<EPS-PRIMARY>                                        0
<EPS-DILUTED>                                        0
        

</TABLE>


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