SECURITIES AND EXCHANGE COMMISSION
                        Washington, D.C.
                              20549

                            FORM 10-K

        Annual Report Pursuant to Section 13 or 15(d) of
               The Securities Exchange Act of 1934

For the fiscal year ended December 31, 1999 Commission file
number 2-99779

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

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

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

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

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

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

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

     State the aggregate market value of the voting stock held by
non-affiliates of the registrant: the registrant's  voting  stock
is  not  traded  on any market.  A subsidiary of  the  registrant
holds  2.68% of its Class B stock.  All registrant's Class C  and
Class D stock is held by non-affiliates.

                 (Cover Continued on Next Page )

                       ( Cover Continued )

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

                              Outstanding at December 31, 1999

Class C
(Common stock, $100.00 par value)            223,807

Class B
(Common stock, $100.00 par value)            998,795

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

                             PART I

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

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

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

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

                             PART II

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

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

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

Item 7A Quantitative and Qualitative Disclosures about
          Market Risk..............................................33

Item 8  Financial Statements and Supplementary Data................39

Item 9  Changes in and Disagreements with Accountants,
          on Accounting and Financial Disclosure...................78

                            PART III

Item 10 Directors and Executive Officers of the Registrant.........78

Item 11 Executive Compensation.....................................87

Item 12 Security Ownership of Certain
          Beneficial Owners and Management.........................89

Item 13 Certain Relationships and Related Transactions.............90

                             PART IV

Item 14 Exhibits, Financial Statement Schedules
          and Reports on Form 8-K..................................94

                           PART I

                      ITEM 1. BUSINESS
GENERAL

     The  National  Consumer Cooperative  Bank,  which  does
business  as  the National Cooperative Bank  ("NCB"),  is  a
financial institution organized under the laws of the United
States.  NCB provides financial and technical assistance  to
eligible  cooperative enterprises or enterprises  controlled
by  eligible cooperatives.  A cooperative enterprise  is  an
organization  which  is owned by its members  and  which  is
engaged  in  producing  or furnishing  goods,  services,  or
facilities  for  the  benefit  of  its  members  or   voting
stockholders  who  are  the ultimate  consumers  or  primary
producers  of such goods, services, or facilities.   NCB  is
structured  as a cooperative institution whose voting  stock
can only be owned by its members or those eligible to become
its members.

     In   the   legislation  chartering  NCB  (the  National
Consumer Cooperative Bank Act or the "Act"), Congress stated
its finding that cooperatives have proven to be an effective
means  of  minimizing the impact of inflation  and  economic
hardship on members/owners by narrowing producer-to-consumer
margins  and price spreads, broadening ownership and control
of  economic  organizations to a larger base  of  consumers,
raising the quality of goods and services available  in  the
marketplace  and  strengthening the nation's  economy  as  a
whole.    To   further   the  development   of   cooperative
businesses,  Congress  specifically  directed  NCB  (1)   to
encourage  the development of new and existing  cooperatives
eligible for its assistance by providing specialized  credit
and   technical  assistance;  (2)  to  maintain  broad-based
control  of NCB by its voting shareholders; (3) to encourage
a broad-based ownership, control and active participation by
members in eligible cooperatives; (4) to assist in improving
the  quality  and  availability of  goods  and  services  to
consumers;  and  (5) to encourage ownership  of  its  equity
securities by cooperatives and others.

     NCB fulfills its statutory obligations in two fashions.
First,   NCB   makes  loans  and  offers   other   financing
arrangements    which    afford    cooperative    businesses
substantially  the  same  financing opportunities  currently
available for traditional enterprises.  Second, NCB provides
financial  and  other  assistance  to  the  NCB  Development
Corporation  ("NCB  Development"), a non-profit  corporation
without  capital stock organized in 1982 which  makes  loans
and   provides   assistance  principally  to   developmental
cooperatives.

     The  Act  was  passed  on  August  20,  1978,  and  NCB
commenced  lending operations on March 21, 1980.   In  1981,
Congress  amended the Act (the "Act Amendments") to  convert
the  Class A Preferred stock of NCB previously held  by  the
United States to Class A Notes as of December 31, 1981  (the
"Final Government Equity Redemption Date").  Since the Final
Government  Equity  Redemption Date,  NCB's  capital  stock,
except  for  three shares of non-voting Class D  stock,  has
been  owned by borrowers or entities eligible to borrow from
NCB.   NCB  maintains  its executive  offices  at  1401  Eye
Street, N.W., Washington, D.C. 20005.  The telephone  number
of  its  executive  offices  is (202)  336-7700.   NCB  also
maintains regional offices in Anchorage, Chicago,  New  York
City,  and   Oakland. NCB Financial Corporation, NCB  Retail
Finance  Corporation   and NCB I, Inc. maintain  offices  in
Wilmington,  Delaware while NCB Savings Bank, FSB  maintains
its office in Ohio.

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

LOAN REQUIREMENTS, RESTRICTIONS AND POLICIES

Eligibility Requirements

       Cooperatives,  cooperative-like  organizations,   and
legally chartered entities primarily owned and controlled by
cooperatives  are eligible to borrow from NCB  if  they  are
operated on a cooperative basis and are engaged in producing
or  furnishing  goods, services or facilities primarily  for
the  benefit of their members or voting stockholders who are
the   ultimate   consumers  of  such  goods,   services   or
facilities.  In addition, to be eligible to borrow from NCB,
the borrower must, among other things, (1) be controlled  by
its  members  or voting stockholders on a democratic  basis;
(2) agree not to pay dividends on voting stock or membership
capital  in excess of such percentage per annum  as  may  be
approved  by NCB; (3) provide that its net savings shall  be
allocated  or  distributed  to all  members  or  patrons  in
proportion  to their patronage, or retain such  savings  for
the  actual  or potential expansion of its services  or  the
reduction  of  its  charges to the  patrons,  and  (4)  make
membership  available  on  a voluntary  basis,  without  any
social,  political,  racial or religious discrimination  and
without  any  discrimination on the basis of  age,  sex,  or
marital  status  to  all persons who can  make  use  of  its
services  and are willing to accept the responsibilities  of
membership.   NCB  may also purchase obligations  issued  by
members  of  eligible  cooperatives.  NCB  maintains  member
finance   programs  for  retailer  members   of   wholesaler
cooperatives  in  the  food  and  hardware  industries.   In
addition, organizations applying for loans must comply  with
other technical requirements imposed by NCB.



Lending Authorities

       The  Board  of  Directors  establishes  its  policies
governing the lending operations in compliance with the  Act
and   the  policies  are  carried  out  by  management.  The
management  in  turn  adopts and implements  guidelines  and
procedures consistent with stated Board directives.  Lending
policies and guidelines are reviewed regularly by the  Board
of  Directors  and  management to make  needed  changes  and
amendments.

     Management  may approve individual credit exposures  of
up  to  75%  of the single borrower lending limit  which  is
equal  to  15%  of  NCB's capital (using the  definition  of
capital for national banks as set forth by the Office of the
Comptroller of the Currency) without prior approval  of  the
Board.   The President  may delegate authorities up to  this
limit  to such committees and individual officers as he  may
deem appropriate.

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

Cooperatives of Primary Producers

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

INTEREST RATES

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

Interest Rates for Real Estate Loans

     Real  estate  loans  are priced under  rate  guidelines
issued  by  NCB's Principal Transactions Group for  specific
types  of  loans  with specific maturities.  NCB  takes  the
following  factors into consideration in  pricing  its  real
estate  loans:  prevailing market conditions,  loan-to-value
ratios,  lien position, borrower payment history,  reserves,
occupancy level and cash flow.  NCB fixes rates based  on  a
basis  point spread over U.S.Treasury securities with yields
adjusted  to  constant maturity of one, three,  five  or  10
years.   Interest  rates  may  be  fixed  at  the  time   of
commitment for a period generally not exceeding 30 days.

Interest Rates on Commercial Loans

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

Fees

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

Underwriting

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

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

Security

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

Loans Benefiting Low-Income Persons

     Under the Act, the Board of Directors must use its best
efforts  to insure that at the end of each  fiscal  year  at
least 35% of NCB's outstanding loans are to (1) cooperatives
whose  members  are  predominantly  low-income  persons,  as
defined  by NCB, and (2) other cooperatives that propose  to
undertake   to  provide  specialized  goods,  services,   or
facilities  to  serve the needs of predominantly  low-income
persons.   NCB  defines  a "low-income  person,"  for  these
purposes,  as an individual whose family's income  does  not
exceed  80% of the median family income, adjusted for family
size  for  the  area where the cooperative  is  located,  as
determined   by   the  Department  of  Housing   and   Urban
Development.   As  of  December  31,  1999,  20.5%  of   the
outstanding loans were to "low income persons".

Loans for Residential Purposes

     The  Act prohibits NCB from making loans for financing,
construction, ownership, acquisition or improvement  of  any
structure used primarily for residential purposes if,  after
giving  effect  to such loan, the aggregate  amount  of  all
loans  outstanding for such purposes will exceed 30  percent
of the gross assets of NCB.

     To  date, the 30% cap on residential real estate  loans
has  not  restricted  NCB's  ability  to  provide  financial
services  to  residential borrowers.  NCB has been  able  to
maintain its position in the residential real estate  market
without  increased real estate portfolio exposure by selling
real  estate  loans to secondary market purchasers  of  such
loans.  The  preponderance of NCB  real  estate  origination
volume  in  recent years has been predicated  upon  sale  to
secondary  market  purchasers.  There can,  however,  be  no
assurance that NCB's future lending for residential purposes
will not be impaired by the statutory limit.  As of December
31,   1999,  approximately  13.0%  of  NCB's  total   assets
consisted of loans which qualify under the residential cap.

OPERATIONS OF SUBSIDIARIES

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

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

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

     NCB  Capital  Corporation ("NCBCC") is  a  wholly-owned
subsidiary of NCB that originates loans to cooperatives  and
sells loans in the secondary market.  The company's name was
changed  from  NCB  Mortgage Corporation in  November  1997.
Where incidental to NCB financing programs for cooperatives,
and to the development of cooperatives, NCBCC may make loans
to entities that are not operating on a cooperative basis.

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

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

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

COMPETITION

     Congress  created and capitalized NCB because it  found
that   existing  financial  institutions  were  not   making
adequate  financial services available to cooperative,  not-
for-profit  business enterprises. However,  NCB  experiences
considerable  competition in lending  to  the  most  credit-
worthy cooperative enterprises.

REGULATION

     NCB  is  organized under the laws of the United States.
NCB  is examined annually by the Farm Credit Administration,
but that agency has no regulatory or enforcement powers over
NCB,   and  the  General Accounting Office is authorized  to
audit  NCB.  Reports of such examinations and audits are  to
be  forwarded  to Congress, which has the sole authority  to
amend  or  revoke NCB's charter.  NCB Savings Bank,  FSB  is
regulated by the Office of Thrift Supervision.  As a savings
and   loan  holding  company,  NCB  is  subject  to  limited
regulatory and enforcement powers of and examination by  the
Office of Thrift Supervision pursuant to 12 U.S.C. 1467a.

TAXES

     The  Act  provides  that  NCB shall  be  treated  as  a
cooperative within the meaning of Section 1381 (a)(2) of the
Internal  Revenue  Code.  As  such  and  pursuant   to   the
provisions of Subchapter T of the Internal Revenue Code  and
the  Act, NCB, in determining its taxable income for federal
income  tax purposes, is allowed a deduction for  an  amount
equal to any patronage refunds in the form of cash,  Class B
or  Class C stock, or allocated surplus that are distributed
or  set  aside by NCB during the applicable tax period.   To
date, NCB has followed the policy of distributing or setting
aside  such  patronage  refunds during  the  applicable  tax
period which has reduced NCB's federal income tax liability.

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

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

     NCB's subsidiaries are subject to state income taxes.

AGREEMENT CONCERNING CLASS A NOTES

      Following passage of a technical amendment to the Act,
NCB  entered  into,  as of December 21,  1989,  a  Financing
Agreement  with  the  U.S. Treasury to govern  the  interest
rates  payable  on  the  Class A  notes  until  their  final
redemption  on October 31, 2020.  Pursuant to the  Financing
Agreement,   NCB  has  issued  to  the  U.S  Treasury   four
replacement Class A notes. As of January 1, 2000,  the  face
amounts   and   current  maturities   of   the   outstanding
replacement notes were as follows:

                  Current
    Replacement   Maturity    Face
      Note          Date      Amount         Maturity
        1          4/1/00    $53,553,328        3 months

        2         10/1/02    $36,854,000       36 months

        3         10/1/00    $55,281,000       60 months

        4         10/1/00    $36,854,000      120 months

     When  each  note  matures NCB has the right  to  borrow
again  from the Treasury the maturing amount under the  same
terms  and  conditions. At each maturity date, the  interest
rate to be paid upon the note for the succeeding period will
be calculated by the U.S. Treasury based upon the prevailing
interest   rates  for  Treasury  obligations  of  comparable
maturities.  NCB intends generally to avail itself  of  this
right.   Thus,  until the final redemption of  the  Class  A
notes, NCB would have outstanding to the U.S. Treasury  four
traunches  of Class A notes in the maturities stated  above.
In  November 1994, however, NCB adopted a Capitalization and
Patronage   Refund  Policy(as  amended  April   1998)   that
contemplates the probable retirement of $25.0 million of Class
A notes in 2010 and $25.0 million in 2015.


FURTHER INFORMATION

     For  further information concerning the development  of
NCB's business in 1999, please see the response to Item 7.


                     ITEM 2. PROPERTIES

     NCB  leases space for its Washington, D.C. headquarters
and for four regional offices located in Anchorage, Chicago,
New  York City, and Oakland.  NCB Financial Corporation, NCB
Retail  Finance Corporation and NCB I, Inc. maintain offices
in   Wilmington,  Delaware  while  NCB  Savings  Bank,   FSB
maintains its office in Ohio.  NCB's headquarters is  39,264
square feet in size and regional offices average 1500 square
feet.  The rental expense for the fiscal year ended December
31,  1999 was $1,458,407 for NCB's headquarters and regional
offices. NCB considers the regional offices suitable for its
needs   and  the  facilities  are  fully  utilized  in   its
operations.

      In  December  1999,  NCB signed a  ten-year  lease  of
approximately 48,000 square feet for its headquarters.   The
lease for the new space starts on April 1, 2001.

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

                                         Other
            Year       Headquarters     Offices
            2000        $1,669,815     $254,146
            2001        $2,725,916     $261,858
            2002        $2,070,000     $267,407
            2003        $2,167,000     $280,170
            2004        $2,275,560     $292,863


                  ITEM 3. LEGAL PROCEEDINGS

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

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

     NCB did not submit any matters to a vote of its
security holders during the fourth quarter of 1999.

                           PART II

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

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

     Class  B  Stock - The Act permits Class B stock  to  be
held only by borrowers of NCB and requires each borrower  to
hold  Class B stock at the time the loan is made  at  a  par
value equal to 1% of its loan amount.  The Act prohibits NCB
from  paying  dividends on Class B  stock.   There  are  two
series of  Class B stock.  Class B-1 stock is Class B  stock
purchased  for cash at par value on or after June 29,  1984,
while  Class B-2 stock is all other Class B stock.  Class  B
stock  is transferable to another eligible holder only  with
the  approval of NCB.  NCB does not permit any transfers  of
Class  B-2  stock  and permits only such transfers,  at  the
stock's  $100 par value, of Class B-1 stock as are  required
to permit new borrowers to obtain their required holdings of
Class  B  stock.   In  each instance,  NCB  specifies  which
holder(s) are permitted to transfer their stock to  the  new
borrower,  based  upon  which  Class  B  stockholders   with
holdings of such stock beyond that required to support their
loans  have held such stock for the longest time.  NCB  will
also  repurchase, at par value, any shares of  Class B stock
that  it is required to repurchase from holders by the terms
of  the contracts under which such stock was originally sold
by  NCB.  At  December 31, 1999, the stock  required  to  be
repurchased  was  approximately $5,000. Class  B  stock  has
voting  rights,  but  such  voting  rights  are  limited  in
accordance with the weighted voting system described in Item
10.

     Class  C  Stock - The Act permits Class C stock  to  be
held only by cooperatives eligible to borrow from NCB.   The
Act  allows  NCB to pay dividends on Class C stock,  but  so
long  as any Class A notes are outstanding, limits dividends
on  Class  C  stock(or any other NCB stock) to the  interest
rate  payable  on  such notes, which was a blended  rate  of
6.21%  during  1999.  In 1994, NCB adopted  a  policy  under
which  annual cash dividends on Class C stock  of  up  to  2
percent  of  NCB's net income may be declared.   The  policy
does  not  provide  any  specific method  to  determine  the
amount,  if  any,  of  such  dividend.   Whether  any   such
dividends  will  be  declared and, if so,  in  what  amount,
accordingly  rests within the discretion of NCB's  Board  of
Directors.  On  April 24, 1997, the Board  declared  a  cash
dividend of $1.02 per share of  Class C stock payable on  or
before  June 30, 1997 to holders of record as of  March  31,
1997.  On April 23, 1998, the Board declared a cash dividend
of  $1.13  per share of Class C stock payable on  or  before
June 30, 1998 to holders of record as of March 31, 1998.  On
April  22, 1999, the Board declared a cash dividend of $1.13
per  share  of Class C stock payable on or before  June  30,
1999 to holders of record as of March 31, 1999. In November,
1996,  the  Board  approved a dividend de minimis  provision
which  states  that  Class C stock dividends  shall  not  be
distributed  to  a  stockholder  until  such  time  as   the
cumulative amount of the dividend payable to the stockholder
is equal to, or exceeds, twenty-five dollars ($25.00) unless
specifically requested by the stockholder. Class C stock  is
transferable  to  another  eligible  holder  only  with  the
approval of NCB.  Class C stock has voting rights, but  such
voting  rights are limited in accordance with  the  weighted
voting system described in Item 10.

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

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

     As  of  December 31, 1999 there were 1,482  holders  of
Class  B  stock, 398 holders of Class C stock, and 3 holders
of Class D stock.

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

     Under  NCB's  current  patronage refund  policy,  which
became  effective in 1995, as amended,  NCB makes  the  non-
cash  portion  of the refund in the form of  Class  B  stock
until  a patron has holdings of Class B or Class C stock  of
16%  of  its  loan amount and thereafter in Class  C  stock.
Under  the  current patronage refund policy,  NCB  generally
intends to pay a minimum 35% of the patronage refund in cash
to  those  patrons with stock holdings of 1.0%  or  more  of
their  loan amount and up to 55% to those patrons with stock
holdings  of 12.5% or more of their loan amount.   Beginning
January 1, 2001, NCB generally intends to pay a minimum  40%
of  the patronage refund in cash to those patrons with stock
holdings of up to 5% or less of their loan amount and up  to
60% to those patrons with stock holding of 10.0% or more  of
their  loan  amount. NCB will also distribute  the  non-cash
portion  of the refund in the form of Class B stock until  a
patron has holdings of Class B or  Class C stock of 12.5% of
its  loan amount and thereafter in Class C stock There  can,
however, be no assurance that a cash patronage refund of any
amount will be declared for any year.

     NCB  has declared a patronage refund for the year ended
December  31, 1999 of approximately $14.8 million, of  which
$5.6 million will be distributed in cash and $9.2 million in
Class B or Class C stock.




                         ITEM 6. SELECTED FINANCIAL DATA
                              (DOLLARS IN THOUSANDS)

                                                              
At December 31,                           1999      1998     1997     1996     1995
Loans and lease financing             $  947,898  $795,174 $773,768 $750,094 $597,190
Allowance for loan losses                 18,694    17,426   17,638   15,505   14,554
Total assets                           1,056,510   933,415  869,304  839,336  684,532
Total capital*                           329,825   322,838  314,376  307,714  300,995
Subordinated debt**                      182,542   182,542  182,542  182,542  182,542
Long-term borrowings, including
 subordinated debt                       468,805   413,735  387,335  384,679  337,230
Members' equity                          147,283   140,296  131,833  125,172  118,453
Other borrowed funds including
 deposits                                695,923   575,265  531,740  515,257  365,288

For the Years Ended December 31,          1999      1998     1997     1996     1995
Total interest income                  $  79,917  $ 71,187 $ 68,787 $ 61,265 $ 52,770
Total interest expense                    49,760    45,561   41,944   35,299   30,753
Net interest income                       30,157    25,627   26,843   25,966   22,017
Net income                                14,714    12,628   12,462   11,199    9,083
Ratios
 Capital to assets                         31.2%     34.6%    36.2%    36.7%    44.0%
 Return on average assets                   1.4%      1.4%     1.5%     1.5%     1.5%
 Return on average members' equity         10.1%      9.3%     9.7%     9.2%     7.8%
 Net yield on interest earning assets       3.0%      2.9%     3.3%     3.7%     3.7%

Average members' equity as a percent of
 Average total assets                      14.1%     14.8%    15.3%    16.5%    18.9%
 Average total loans and lease financing   15.8%     17.5%    17.9%    19.2%    21.9%
 Net average loans and lease financing
  to average total assets                  89.0%     84.9%    85.5%    84.3%    84.0%
 Net average earning assets to
  average total assets                     97.4%     96.0%    95.9%    92.4%    92.7%
 Allowance for loan losses
  to loans outstanding                      2.0%      2.2%     2.3%     2.1%     2.5%
 Provision for loan losses
  to average loans outstanding              0.1%      0.1%     0.5%     0.3%     0.4%

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



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

1999 and 1998

Financial Summary

     Net  income for the year ended December 31, 1999  was  $14.7
million,  representing  an  increase of  $2.1  million  or  16.5%
compared  with  $12.6  million in 1998.   The  variance  resulted
primarily  from  $4.5 million and $1.6 million increases  in  net
interest income and non-interest income, respectively, which  was
partially  offset by a combined increase in non-interest  expense
and provision for income taxes of $4.0 million.

     NCB  continued to maintain strong credit quality.   Impaired
assets amounted to .3% of total assets at year end.  Total  loans
charged off as a percentage of total loans and leases outstanding
at  December 31, 1999 was .03%.  The provision for loan losses as
a  percentage of average loans and leases remained at .1% in 1999
and 1998.  In this same period, the allowance for loan losses  as
a  percentage of average loans and leases decreased  to  2.0%  in
1999 from 2.2% in 1998.

     The  return  on  average assets was 1.4% for both  1999  and
1998.  The  return on average equity increased to 10.1%  in  1999
compared with 9.3% in 1998.

     Total  assets  were $1.06 billion at December 31,  1999,  up
13.2%  or  $123.1 million from $933.4 million as of December  31,
1998.  This  resulted  from an increase in net  loans  and  lease
financing, loans held for sale and other assets of $161.1 million
partially  offset  by  a decrease in cash and  cash  equivalents,
restricted cash and investment securities of $38.0 million.

Net interest income

     Net interest income for 1999 was $30.2 million, which was an
increase  of   $4.5 million or 17.7% over $25.6  million  in  the
prior year. Table 1 contains more detailed information about  the
$4.5 million increase.

     As  shown on Table 2, while average interest earning  assets
at  December 31, 1999 increased 15.0%, the average yield  dropped
20  basis  points to 7.89% in 1999 from 8.09% in 1998.   The  net
interest spread increased slightly by 1 basis point to 2.07% from
2.06%  while  net interest yield on interest earning  assets  was
2.98% and 2.91% for the twelve months ended December 31, 1999 and
1998, respectively.

       For  the  year  ended December 31, 1999,  interest  income
increased 12.3% to $79.9 million compared with $71.2 million from
the  prior year.  The increase in interest income was  due  to  a
higher average balance of real estate loans and commercial  loans
and  leases.   Average loans and leases outstanding at  year  end
1999  increased  18.8%  to $924.7 million  compared  with  $778.2
million at December 31, 1998.

     Total  interest expense increased $4.2 million  or  9.2%  to
$49.8  million  for the year ended December 31, 1999  from  $45.6
million  in  1998.  As  shown on Table 2,  the  average  rate  on
interest  bearing  liabilities at December 31, 1999  declined  21
basis points to 5.82% from 6.03% at December 31, 1998.

     See Table 1 & Table 2

Credit quality

     Credit  quality improved and continued to remain  strong  in
1999.  NCB  maintains  loan loss reserves that,  in  management's
judgement  based  on current expectations relative  to  portfolio
characteristics, are adequate to absorb future losses inherent in
the loan portfolio.

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

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

     Loans  with  developed risk characteristics that make  their
full  and  timely payment uncertain are assigned to  the  Special
Assets  Department.  The Department determines, on a case-by-case
basis,  the  best  course of action to restore  a  credit  to  an
acceptable risk rating or to minimize potential losses to NCB.

     By  maintaining  an  adequate  allowance  for  loan  losses,
management  seeks to protect NCB's capital against  the  risk  of
losses  inherent in the credit extension process.  The  allowance
is  increased  by  the provision for possible credit  losses  and
decreased  by the amount of charge-offs, net of recoveries.   The
adequacy of the allowance for loan losses is determined based  on
risk   ratings,   current   and   future   economic   conditions,
concentrations, diversification, portfolio size,  collateral  and
guarantee  support  and  level  of nonperforming  and  delinquent
credits, among other relevant factors.

     The  provision for loan losses increased to $908.9  thousand
in  1999  from  $842.9 thousand in 1998 due to loan  growth.  The
provision as a percentage of average loans and leases outstanding
was .1% in both 1999 and 1998.

     The  allowance  for  loan  losses increased  7.3%  to  $18.7
million  as  of  December  31, 1999 from  $17.4  million  a  year
earlier.  The  allowance  as a percentage  of  loans  and  leases
outstanding decreased to 2.0% at December 31, 1999 from  2.2%  at
December  31,  1998.  The allowance as a percentage  of  impaired
assets increased to 572% in 1999 compared with 259% in the  prior
year.


Table 1
CHANGES IN NET INTEREST INCOME
(dollars in thousands)
                                                         
                                     1999 Compared to 1998       1998 Compared to 1997
                                   Increase (decrease) due to  Increase (decrease) due to
                                           change in:                  change in:

                                  Average  Average             Average  Average
For the years ended December 31,  Volume*    Rate    Net**     Volume*    Rate   Net**

Interest Income

Cash equivalents and investment
 securities                       $  (846) $   346   $ (500)   $   959  $(1,453) $  (494)
Commercial loans and leases         8,039   (1,181)   6,858       (215)     567      352
Real estate loans                   4,065   (1,693)   2,372      4,984   (2,443)   2,541

Total interest income              11,258   (2,528)   8,730      5,728   (3,329)   2,399

Interest Expense

Deposits                              830     (128)     702      1,046      (77)     969
Notes payable                       5,008   (1,144)   3,864     10,933   (8,660)   2,273
Subordinated debt                       0     (367)    (367)         0      374      374

Total interest expense              5,838   (1,639)   4,199     11,979   (8,363)   3,616

Net interest income               $ 5,420  $  (889)  $4,531    $(6,251) $ 5,034  $(1,217)

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



Table 2
RATE RELATED ASSETS AND LIABILITIES
(dollars in thousands)
                                                                        
For the years ended December 31,          1999                 1998                      1997
                                              Ave.                      Ave.                      Ave.
Assets                     Average   Income/  Rate/   Average  Income/  Rate/   Average  Income/  Rate/
                           Balance*  Expense  Yield   Balance* Expense  Yield   Balance* Expense  Yield

Interest earning assets
 Real estate loans        $  467,766  $35,865  7.67%  $415,493 $33,493  8.06%   $355,160 $ 30,951  8.71%
 Commercial loans and
  leases                     456,885   38,808  8.49%   362,670  31,950  8.81%    365,143   31,599  8.65%

 Total loans and leases      924,651   74,673  8.08%   778,163  65,443  8.41%    720,303   62,550  8.68%

Investment securities
 and cash equivalents         87,787    5,244  5.97%   102,218   5,744  5.62%     87,386    6,237  7.14%

 Total interest earning
  assets                   1,012,438   79,917  7.89%   880,381  71,187  8.09%    807,689   68,787  8.52%

Allowance for loan losses    (18,330)                  (17,722)                  (16,747)

Non-interest earning assets
 Cash                          6,039                     1,327                     5,028
 Other                        39,259                    52,837                    46,176

Total non-interest earning
 assets                       45,298                    54,164                    51,204

Total assets              $1,039,406                  $916,823                   $842,146

Liabilities and members' equity

Interest bearing liabilities
 Subordinated debt        $  182,542  $10,463  5.73%  $182,542 $10,830  5.93%   $182,542 $ 10,455  5.73%
 Note payable                547,143   33,655  6.15%   466,288  29,791  6.39%    409,767   27,518  6.72%
 Deposits                    125,058    5,642  4.51%   106,720   4,940  4.63%     84,147    3,971  4.72%

 Total interest bearing
  liabilities                854,743   49,760  5.82%   755,550  45,561  6.03%    676,456   41,944  6.20%
 Other liabilities            38,470                    25,461                    36,754
 Members' equity             146,193                   135,812                   128,936

   Total liabilities and
     members' equity      $1,039,406                  $916,823                  $842,146

Net interest earning
 assets                   $  157,695                  $124,831                  $131,233
Net interest revenues and
 spread                               $30,157 2.07%            $25,626  2.06%             $26,843  2.32%
Net yield on interest
 earning assets                               2.98%                     2.91%                      3.32%

*Based on monthly balances. Average loan balance includes nonaccrual loans.


     Total  impaired  assets (non-accruing and  restructured
loan  and real estate owned(REO)) decreased to $3.3  million
at December 31, 1999 from $6.7 million at December 31, 1998.
At  December  31,  1999  and  1998,  impaired  assets  as  a
percentage   of   total   capital  were   2.2%   and   4.8%,
respectively.

   See Table 3 & Table 4

     Non-accruing  loans,  as  a  percentage  of  loans  and
leases,  were  .06%  and  .3% at year  end  1999  and  1998,
respectively. The decrease of $1.7 million in REO was due to
the sale of various parcels and the write down of foreclosed
real estate properties.

     The  majority  of  NCB's loans are to  cooperatives  in
industries  such as owner-occupied multi-family  residential
housing,  food  distribution,  health  care,  and  financial
services.  NCB bases credit decisions on the cash  flows  of
its customers and views collateral as a secondary source  of
repayment.

     The  real estate portfolio contains a concentration  of
loans  in  the New York City area; however, the majority  of
loans are to seasoned housing cooperatives with low loan-to-
value  ratios.   NCB  also has minimal  credit  exposure  to
highly  leveraged transactions, commercial real  estate  and
construction loans.  NCB has no foreign loan exposure.

     See Table 5

Non-interest income

     Non-interest income increased 11.4% to $15.7 million at
year  end  1999  from $14.1 million  in 1998.   Non-interest
income  is composed of gains from sales of blanket mortgages
and  share  loans  to secondary market investors,  servicing
fees,  net origination fees on sold loans, management  fees,
advisory and debt placement fees and other income.  Gain  on
sale  of  loans  of $8.4 million in 1999, which  represented
53.7%  of  non-interest income, increased  44.8%  from  $5.8
million  for  year ended December 31, 1998.  Loan  sales  in
1999  and  1998  were  $408.1 million  and  $578.8  million,
respectively.  NCB  maintains a conservative  interest  rate
risk policy; accordingly, warehoused loans were fully hedged
in 1999 and 1998.

     Servicing  income  remained a  stable  source  of  non-
interest  income for NCB in 1999.  NCB earned servicing  fee
income  of  $2.8 million and $2.6 million in 1999 and  1998,
respectively.  As  of December 31, 1999, NCB  serviced  $2.1
billion   in   single  and  multi-family  real  estate   and
commercial loans for investors compared with $1.8 billion at
year end 1998.

     Other  income decreased 22.3% to $4.4 million  for  the
year ended December 31, 1999 compared with $5.7 million  for
the  prior  year.   The majority of the  decrease  in  other
income  was  related to a write down of a real estate  owned
property and reduced amortization of interest-only receivables.


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

                                                                 
For the years ended December 31,          1999      1998      1997      1996      1995

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

Charge-offs
  Commercial                               244      1,161       597     1,106       131
  Real estate - residential                 20         70       958        31       568
   Total charge-offs                       264      1,231     1,555     1,137       699

Recoveries
 Commerical                                437        101       133       137       125
  Real estate - residential                186         75        52         0       192
   Total recoveries                        623        176       185       137       317

Net charge-offs (recoveries)              (359)     1,055     1,370     1,000       382

Provision for loan losses                  909        843     3,504     1,950     1,905

Balance at end of year                 $18,694    $17,426   $17,638   $15,504   $14,554



Table 4
ALLOCATION OF ALLOWANCE FOR LOAN LOSSES
(dollars in thousands)

                                                                               
At December 31,                     1999             1998              1997              1996              1995
                                       Percent           Percent           Percent           Percent           Percent
                              Amount   of Total Amount   of Total Amount   of Total Amount   of Total Amount   of Total

Loans and lease financing

 Commercial *                 $470,913   49.7%  $353,768   44.5%  $347,658   44.9%  $342,211  45.6%   $327,215  54.8%
 Real estate - residential*    408,204   43.1   386,565    48.6    389,153   50.3    384,035  51.2     247,524  41.5
 Real estate - commercial        8,677     .9     7,350      .9      7,025    1.0      8,742   1.2       9,361   1.6
 Lease financing                60,104    6.3    47,491     6.0     29,932    3.8     15,106   2.0      13,090   2.1

Total loans and lease
 financing                    $947,898  100.0% $795,174  100.0%   $773,768  100.0%  $750,094 100.0%   $597,190 100.0%

Allocation of allowance for loan
losses

 Commercial                   $ 10,659   57.0% $  9,240   53.1%   $ 10,348   58.7%  $  7,826  50.5%   $  7,158  49.2%
 Real estate - residential       4,484   24.0     6,097   35.0       6,971   39.5      6,963  44.9       5,820  40.0
 Lease financing                   301    1.6       671    3.8         319    1.8        151   1.0         250   1.7
 Unallocated                     3,250   17.4     1,418    8.1           0    0.0        564   3.6       1,326   9.1

Total allowance for loan
 losses                       $ 18,694  100.0% $ 17,426  100.0%   $ 17,638  100.0%  $ 15,504 100.0%   $ 14,554 100.0%

*Includes loans held for sale



Table 5
IMPAIRED ASSETS
(dollars in thousands)

At December 31,         1999       1998       1997       1966      1995

 Real estate owned     $2,687     $4,343     $5,115     $  377    $1,397

 Non-accruing             580      2,385      3,030      2,829     1,741

 Restructured            -          -          -         1,049       709

                       $3,267     $6,728     $8,145     $4,255    $3,847


Non-interest expense

     Non-interest  expense for the year ended  December  31,
1999  increased 15.3% to $28.6 million compared  with  $24.8
million  for  the  prior  year. Non-interest  expense  as  a
percentage  of  average assets was 2.7% for 1999  and  1998.
Salaries  and benefits, remaining by far the single  largest
component of non-interest expense, increased 13.1%  or  $1.7
million  from last year due to a higher employee  count  and
bonus  accruals than the prior year. Salaries  and  employee
benefits accounted for 50.4% of non-interest expense in 1999
compared  with 51.4% in 1998.  As of December 31, 1999,  NCB
and  its  consolidated subsidiaries employed  187  employees
compared  with 172 employees one year earlier. For the  year
ended  December  31,  1999, contractual  services  increased
$214.6 thousand or 4.4% to $5.1 million from $4.9 million in
1998. The increase in contractual services was related to e-
commerce  and corporate development and marketing  expenses.
Occupancy and equipment and other expenses increased by $664
thousand  due  to additional rental space and  increases  in
maintenance  contracts  for various  software  packages  and
computer/internet related supplies and services.  Under  the
provisions  of the Act, NCB makes tax deductible,  voluntary
contributions to NCB Development Corporation(NCBDC).   These
contributions  are  discretionary and  are  based  upon  the
approval  of  NCB's  Board  of  Directors.  There   was   no
contribution to NCBDC in 1998 while in 1999 $1.0 million was
contributed  to  fund  certain  business  activities.  Other
expenses  went  up $250.2 thousand due mainly  to  increased
travel  expenses  associated with loan growth.  Non-interest
expense,  adjusted  for  the contribution  to  NCBDC,  as  a
percentage of average assets was 2.7% in both 1999 and 1998.

Income taxes

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

     Note   19  to  the  consolidated  financial  statements
contains additional discussions of NCB's tax status.

1998 and 1997

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

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

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

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

1999 and 1998 Fourth quarter results

     Net  income  for  the fourth quarter of 1999  decreased
82.0%  or  $4.1 million compared with $5.0 million  for  the
prior   year's  quarter.   The  negative  variance  resulted
primarily  from  a decrease of $1.9 million in  non-interest
income  due to timing of loan sales and increases of  $3.4
million  in  non-interest expense and $121 thousand in
provision  for  income taxes. The majority of the increase in
non-interest expense was due to higher year-end bonus accruals
and e-commerce and marketing expenses. This decrease was
partially offset by an increase in net interest income of
$1.4 million.

See Table 6

Sources of funds

Capital Markets Access

      NCB maintains line of credit facilities provided by  a
consortium  of  banks.   At year end 1999  and  1998,  total
borrowing capacity under these facilities was $452.5 million
and  $402.5 million, respectively.  The outstanding  balance
at  December  31,  1999 was $79.5 million compared  with  an
outstanding balance of $156.0 million at December 31, 1998.

     NCBSB  is  a  member of the Federal Home Loan  Bank  of
Cincinnati,  Ohio  (FHLB)  where it  has  a  blanket  pledge
agreement  requiring  advances to  be  secured  by  eligible
mortgages with a principal balance of 150% of such advances.
There were outstanding advances of $15.0 million at December
31,  1999.   There were no outstanding advances at  December
31, 1998.

     NCB  developed a program under which it borrows,  on  a
short-term  basis,   from  certain  of  its  customers.   At
December  31,  1999  and  1998,  the  short-term  borrowings
outstanding   were   $17.2  million   and   $34.7   million,
respectively.

     Usage  on  all  short term borrowings, as  measured  by
average outstanding balances during the year, increased from
$251.1  million  in 1998 to $282.3 million in  1999  due  to
growth  in  real estate and commercial loans and leases  and
additional activity to fund warehoused real estate loans.

     In  1998, steps were taken to move into the medium term
note  market. In 1999, NCB received Board approval to  issue
up  to $400.0 million under the medium term note program. As
of  December  31, 1999 and 1998, NCB had $100.0 million  and
$55.0  million outstanding under this program.  In addition,
during 1997, NCB implemented a commercial paper program.  In
1999,  NCB  received Board approval to issue  up  to  $250.0
million  in  commercial paper.  At year-end 1999  and  1998,
face   values   of   $172.4  million  and   $30.0   million,
respectively, were outstanding.

     In  August  1999, NCB also received Board  approval  to
issue  up  to  $50.0 million in trust preferred  securities,
preferred  stock  or  subordinated  debt.   There   was   no
outstanding issuance at December 31, 1999.

     Unused  capacity  under  the short-term  and  long-term
facilities  of  approximately  $183.3  million  and   $350.0
million,  respectively, is sufficient  to  meet  anticipated
disbursements in 2000.

     NCB's  loan sale activity is another source of funding.
NCB  originates  most  of its real estate  loans,  including
share  loans originated by NCB Savings Bank, FSB,  for  sale
into  the secondary market. In 1999, NCB sold $408.1 million
of  cooperative  real  estate, commercial  and  share  loans
compared with $578.8 million in the prior year.

     In   2000,  NCB  expects  to  sell  $464.0  million  of
cooperative  real  estate and share loans in  the  secondary
market, some of which will be originated subsequent to December
31, 1999.


Table 6
CONSOLIDATED QUARTERLY FINANCIAL INFORMATION
(dollars in thousands)

                                                                          
                                              1999                                    1998
For the three months ended    Dec. 31  Sept. 30  June 30  March 31    Dec. 31  Sept. 30  June 30  March 31

Interest income               $21,091  $20,690   $19,634  $18,502     $17,561  $18,354   $17,895  $17,377
Interest expense               13,611   12,810    12,475   10,864      11,457   12,121    11,459   10,524

Net interest income             7,480    7,880     7,159    7,638       6,104    6,233     6,436    6,853
Provision for loan losses          32       42       418      417          30       30       430      353

Income after provision for
 loan losses                    7,448    7,838     6,741    7,221       6,074    6,203     6,006    6,500
Non-interest income             2,689    5,324     6,013    1,641       4,587    1,903     2,054    5,524

Net revenue                    10,137   13,162    12,754    8,862      10,661    8,106     8,060   12,024
Non-interest expense            8,739    6,360     7,079    6,387       5,298    6,246     7,004    6,222

Income before income taxes      1,398    6,802     5,675    2,475       5,363    1,860     1,056    5,802

Provision for income taxes        500      409       403      324         379      404       377      293

Net income                    $   898  $ 6,393   $ 5,272  $ 2,151     $ 4,984  $ 1,456   $   679  $ 5,509


Deposits

     At  NCB's  wholly-owned subsidiary, NCB Savings  Bank,  FSB,
deposits  increased 2.1% to $126.1 million in  1999  from  $123.4
million a year earlier.  The average deposit growth of 17.2%  was
attributable  to  an  aggressive campaign to  attract  local  and
national deposit accounts and cooperative customers. The weighted
average rates on deposits at December 31, 1999 and 1998 were 4.5%
and 4.7%, respectively.  The average maturity of the certificates
of  deposit  at  December 31, 1999 was 14.7 months compared  with
15.4  months  at  same period in the prior  year.   Although  NCB
relies  heavily  on  funds raised through  the  capital  markets,
deposits  are a major portion of interest bearing liabilities  --
14.3%   in   1999  compared  with  16.3%  in  1998.    Management
anticipates that deposits will represent an increasing portion of
its funding structure.

Uses of funds

Loans and Leases

     Loans  and  leases  outstanding increased  19.2%  to  $947.9
million at year-end 1999 from $795.2 million in 1998.

     NCB's  commercial loan portfolio expanded with new  business
opportunities. The commercial loan and lease portfolio  increased
32.3%  to  $531.0  million at  December 31,  1999  compared  with
$401.3  million  a  year earlier. The commercial  loan  portfolio
reflects  an  increase  in  the  areas  of  food  processing  and
distribution,  financial services, native  Alaskan  and  hardware
wholesale cooperatives due to loan growth. Loans to medical service
and supplies borrowers  decreased  due  to  scheduled loan repayments
and maturities.

     NCB's real estate portfolio increased 5.8% to $416.9 million
at  the end of 1999 from $393.9 million at same period last year.
The   real   estate  portfolio  was  substantially  composed   of
multifamily blanket mortgages and single family share loans.  NCB
does   not   invest   in  speculative  commercial   real   estate
transactions.

     For  2000,  NCB expects continued growth in its  origination
and secondary marketing activities.  For both commercial and real
estate  lines of business, new disbursements and loan  sales  are
expected  to be approximately $301.8 million and $582.7  million,
respectively.

Cash, Cash Equivalents, and Investment Securities

     Cash,  cash equivalents, and investments decreased 31.2%  or
$38.0 million to $83.8 million at December 31,1999, compared with
$121.8  million  in 1998. Cash, cash equivalents, and  investment
securities  represent  8.1% of interest earning  assets  in  1999
compared with 13.5% in 1998.
Asset and liability management

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

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

Liquidity

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

     NCB's  asset  liquidity is generally provided by maintaining
near-cash  and short-term investments which can be  converted  to
cash  at  little  or  no cost.  These investments  include:   fed
funds, eurodollar investments, commercial paper, certificates  of
deposit,  and  other  short term obligations.   These  securities
normally  have a maturity of less than ninety days  and  are  not
subject  to  price variations.  At December 31,  1999,  NCB  held
$29.9  million in cash and cash equivalents compared  with  $66.6
million  in  cash and cash equivalents at year end  1998.   These
funds are normally used to fund business operations.

     At  December  31, 1999 and 1998, NCB had $25.8  million  and
$13.7 million, respectively, of investment portfolio which  is  a
second source of asset liquidity. The portfolio consists of high-
grade  corporate and government obligations. The weighted average
period to maturity remained at approximately 3 years and 5  years
for 1999 and 1998, respectively.

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

     NCB  also  has $452.5 million of revolving lines of  credit.
At December 31, 1999, the following commitments were outstanding:

     $210.0 million is committed until May 24, 2000
     $140.0 million is committed until May 24, 2002
      $50.0 million is committed until April 14, 2000

The remaining balance of $52.5 million is uncommitted at December
31,  1999.  Average outstanding balances were $118.0  million  in
1999 compared with $165.8 million in 1998.

      NCB maintains available committed capacity, under its short
term  facilities,  in  an amount not less  than  the  outstanding
commercial paper balance.

      Additionally,  NCB  has authority to  issue  up  to  $400.0
million under the medium term program.  As of December 31,  1999,
$100.0 million is outstanding under this program.

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

See Table 7

Year 2000

     Many activities relating to NCB's corporate-wide year 2000 program
took place during the months before January 1, 2000 and the weeks immediately
thereafter. To manage these efforts, NCB employed a coordinated management
strategy to facilitate detection and resolution of potential Year 2000
disruptions, and to ensure efficient communications with NCB's management,
staff, customers, and third parties.

     As a result of diligent monitoring, NCB's systems were available
earlier than predicted. As testing proceeded over the transition, very
few system problems were reported, and all of these problems were resolved
with little or no impact to NCB and its customers.

     The relatively smooth transition into the Year 2000 indicates that
remediation efforts were largely successful. NCB has nonetheless planned for
the possibility that Year 2000 failures may yet be discovered. Monitoring and
reporting will continue throughout 2000 in compliance with FFIEC guidelines.

     Direct costs incurred by NCB have totaled approximately $55,000. NCB does
not expect to incur any Year 2000 expenses in the future.




 ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

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

     NCB's asset and liability management process is utilized  to
manage  NCB's interest rate risk through the structuring  of  the
balance  sheet and off-balance sheet portfolios to  maximize  net
interest income while maintaining an acceptable level of risk  to
changes  in market interest rates.  The achievement of this  goal
requires a balance between profitability, liquidity, and interest
rate risk.

     Interest  rate  risk  is  managed  by  the  Risk  Management
Committee (RMC), which is composed of senior officers of NCB,  in
accordance  with policies approved by NCB's  Board of  Directors.
The  RMC  formulates  strategies based on appropriate  levels  of
interest  rate  risk.   In determining the appropriate  level  of
interest rate risk, the RMC considers the impact on earnings  and
capital  of  the  current  outlook on interest  rates,  potential
changes  in  interest  rates, regional  and  national  economies,
liquidity, business strategies, and other factors.  The RMC meets
regularly  to  review,  among other things,  the  sensitivity  of
assets  and  liabilities to interest rate changes, the  book  and
market  values  of assets and liabilities, unrealized  gains  and
losses,   purchase  and  sale  activity,  warehouse   loans   and
commitments  to  originate  loans ("mortgage  pipeline"),and  the
maturities of investments and borrowings.  Additionally, the  RMC
reviews liquidity, cash flow flexibility, maturities of deposits,
and consumer and commercial deposit activity.

     To  effectively measure and manage interest rate  risk,  NCB
uses  simulation analysis to determine the impact on net interest
income  under  various  interest rate  scenarios,  balance  sheet
trends,  and  strategies.  From these simulations, interest  rate
risk  is quantified and appropriate strategies are developed  and
implemented.    Additionally,   duration   and    market    value
sensitivity  measures are utilized when they provide added  value
to  the  overall  interest  rate risk  management  process.   The
overall  interest rate risk position and strategies are  reviewed
by  executive  management  and NCB's Board  of  Directors  on  an
ongoing  basis.   NCB has traditionally managed its  business  to
reduce  its  overall  exposure  to  changes  in  interest  rates.
However,  under  current policies of NCB's  Board  of  Directors,
management  has  been  given  some  latitude  to  increase  NCB's
interest rate sensitivity position within certain limits  if,  in
management's  judgement,  it will enhance  profitability.   As  a
result,  changes  in  market interest rates may  have  a  greater
impact  on  NCB's financial performance in the future  than  they
have had historically.

     NCB  manages its exposure to interest rates by entering into
certain financial instruments with off-balance sheet risk in  the
ordinary course of business.  The financial instruments used  for
hedging  interest  rate risk include interest rate  swaps,  caps,
floors,  financial  options,  financial  futures  contracts,  and
forward delivery contracts.  A hedge is an attempt to reduce risk
by creating a relationship whereby any losses on the hedged asset
or  liability are expected to be offset in whole or  in  part  by
gains on the financial instrument used for hedging.  Thus, market
risk resulting from a particular instrument is normally offset by
other  on or off-balance-sheet instruments.  See Note 21  to  the
Consolidated Financial Statements.

     The  following tables present an analysis of the sensitivity
inherent  in  NCB's  net  interest income  and  market  value  of
portfolio  equity  (market  value of  assets,  less  liabilities,
adjusted  for the market value of mortgage servicing  rights  and
off-balance-sheet  instruments).   The  interest  rate  scenarios
presented  in  the table include interest rates at  December  31,
1999  and  December  31, 1998 as adjusted for  each  year-end  by
instantaneous parallel rate changes upward and downward of up  to
200  basis points.  Each rate scenario reflects unique prepayment
and repricing assumptions. The negative change in the table for
Net Interest Income and Market Value Portfolio Equity for 1999
versus 1998 (up 100 and 200 shock scenarios) relates to the
combination of several factors which include: the higher
proportion of short-term debt financings, maturities, repricings,
and the reduction in cash and cash equivalents at December 31, 1999.

     Since there are limitations inherent in any methodology used
to  estimate  the  exposure to changes in market interest  rates,
this  analysis  is not intended to be a forecast  of  the  actual
effect  of  a  change in market interest rates. The net  interest
income  variability  reflects  NCB's  interest  sensitivity   gap
(defined below).
                                   1999
                               CHANGE IN             CHANGE IN
            CHANGE IN         NET INTEREST        MARKET VALUE OF
          INTEREST RATES         INCOME           PORTFOLIO EQUITY

             +200                (6.3)%                (11.3)%
             +100                (3.0)                  (6.1)
                0                 0.0                    0.0
             -100                 2.8                    4.3
             -200                 5.1                    9.2

                                   1998
                               CHANGE IN             CHANGE IN
            CHANGE IN         NET INTEREST        MARKET VALUE OF
          INTEREST RATES         INCOME           PORTFOLIO EQUITY

             +200                 1.2%                  (5.4)%
             +100                  .6                   (2.6)
                0                 0.0                    0.0
             -100                (1.0)                   3.0
             -200                (2.4)                   6.1


     Assumptions with respect to the model's projections  of  the
effect  of  changes  in  interest rates on  Net  Interest  Income
include:

     1.   Target balances for various asset and liability classes
          which are solicited from the management of the various business
          units.

     2.   Spread relationships between various interest rate indices,
          which are generated by the analysis of historical relationships
          and RMC consensus.

     3.   Assumptions about the effect of embedded  options  and
          prepayment speeds:
          NCB  is  subject  to limited prepayment  risk  given  the
          structure  of  the  loans; therefore limited  prepayments
          are factored into the assumptions.

     The  interest rate sensitivity gap ("gap") is defined as the
difference  between interest-earning assets and  interest-bearing
liabilities  maturing or repricing within a  given  time  period.
During  a period of rising interest rates, a positive gap  (where
the  amount  of  assets maturing and repricing  within  one  year
exceed  liabilities maturing or repricing within one year)  would
tend  to  have a positive impact on net interest income  while  a
negative  gap would tend to have a detrimental impact.  During  a
period of declining interest rates, a negative gap would tend  to
have  a  positive impact on net interest income while a  positive
gap  would  tend  to  have a detrimental impact.  NCB's  one-year
cumulative  gap  positions at December 31,  1999  and  1998  were
negative  $95.9  million or (9.07%) of assets and positive  $26.0
million or 2.78% of assets, respectively.

       While  the  gap  position is a useful  tool  in  measuring
interest  rate  risk, it is difficult to predict  the  effect  of
changing   interest  rates  solely  on  that   measure,   without
accounting   for  alterations  in  the  maturity   or   repricing
characteristics of the balance sheet that occur during changes in
market  interest  rates.  For example, the gap position  reflects
only  the  prepayment assumptions pertaining to the current  rate
environment.   Assets tend to prepay more rapidly during  periods
of  declining  interest  rates  than  during  periods  of  rising
interest  rates.   Because of this and  other  risk  factors  not
contemplated  by the gap position, an institution  could  have  a
matched  gap position in the current rate environment  and  still
have its net interest income exposed to interest rate risk.

     The  following  tables set forth the expected  maturity  and
repricing   characteristics   of   NCB's   consolidated   assets,
liabilities and off-balance sheet contracts at December 31,  1999
and 1998.

See Table 8 and 9

     It is clear from Table 8 that on December 31, 1999 NCB had a
negative  gap  (as  a percentage of total assets)  of  9.07%  and
10.91%  at  the one year and 180 day time horizons, respectively.
Table  9  indicated that on December 31, 1998, NCB had a positive
gap  (as a percentage of total assets) of 2.78% and 2.35% at  the
one year and 180 day time horizons, respectively. At December 31,
1999 and 1998, NCB's static gap positions were in compliance with
existing Board policies.

Table 7
MATURITY SCHEDULE OF LOANS
(dollar in thousands)

                                        One Year
                            One Year    Through       Over
At  December  31,  1999     or Less     Five Years  Five Years    Total

Commercial                  $39,774     $205,028    $226,111    $470,913
Real estate-residential       6,484       79,280     322,440     408,204
Real estate-commercial        3,324        3,125       2,228       8,677
Leases                           47       49,215      10,842      60,104

Total loans and leases      $49,629     $336,648    $561,621    $947,898


Fixed interest rate loana               $180,132    $322,890

Variable interest rate
 loans                                   156,516     238,731

                                        $336,648    $561,621

Table 8
Interest Rate Sensitivity
(dollar in thousands)
                                                                   
                                                                                       Over 12
At December 31, 1999       Interest    Interest    Interest    Interest    Interest   Months and
                          -sensitive -sensitive  -sensitive  -sensitive  -sensitive  Non-Interest
                            30 day     3 month     6 month    12 month     Total      Sensitive     Total

Interest earning assets
  Cash and cash
   equivalents             $ 41,901   $      0    $      0    $      0   $ 41,901    $      0      $   41,901
  Investment securities       2,284      3,962       3,023       2,491     11,760      39,432          51,192
  Loans and leases           76,486    353,712      40,607      80,875    551,680     418,361         970,041

    Total interest earning
     assets                $120,671   $357,674    $ 43,630    $ 83,366   $605,341     $457,793     $1,063,134

Interest bearing
liabilities
  Deposits                 $ 53,484   $  4,747    $ 10,490    $ 31,877   $100,598     $ 25,473     $  126,071
  Short-terms borrowings    265,309     18,280           0           0    283,589            0        283,589
  Long-term debt*            44,263     32,000           0           0     76,263      210,000        286,263
  Subordinated debt*         53,631          0           0      92,135    145,766       36,854        182,620

    Total interest bearing
     liabilities            416,687     55,027      10,490     124,012    606,216      272,327        878,543

Other
  Other non-interest
   bearing, net                   0          0           0           0          0      184,591        184,591
  Effect of interest
   rate swaps and
    financial futures             0     40,000     115,000     (60,000)    95,000      (95,000)             0

   Total                  $ 416,687   $ 95,027   $ 125,490    $ 64,012   $701,216     $361,918     $1,063,134

Repricing difference      $(296,016)  $262,647   $ (81,860)   $ 19,354   $(95,875)    $ 95,875

Cumulative gap            $(296,016)  $(33,369)  $(115,229)   $(95,875)

Cumulative gap as %
 total assets                -28.02%     -3.16%     -10.91%      -9.07%

* Net of premiums/discounts.



Table 9
Interest Rate Sensitivity
(dollar in thousands)
                                                                                Over 12
                                                                 
At December 31, 1998      Interest   Interest   Interest   Interest   Interest  Months and
                         -sensitive -sensitive -sensitive -sensitive -sensitive Non-Interest
                            30 day    3 month    6 month   12 month    Total    Sensitive     Total


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

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

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

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

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

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

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

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

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

 Net of premiums/discounts.



Capital

     NCB's strong capital position should support growth, continuing access
to  financial  markets, and allow for greater flexibility during  difficult
economic periods.

     Historically,  NCB has maintained a strong capital  structure.   NCB's
average  equity to average assets was 14.1% in 1999 compared with 14.8%  in
1998.  When including NCB's subordinated debt, NCB's average total  capital
to  average assets was 31.6% and 34.7% in 1999 and 1998, respectively.  The
Act  limits  NCB's  outstanding debt to ten times its capital  and  surplus
(including  the  subordinated debt). As of December 31, 1999,  NCB  Savings
Bank,  FSB, maintained capital levels well  in  excess  of regulatory
requirements.

Patronage policy

     Each  year, NCB declares patronage refunds approximately equal to  its
taxable  net income thereby substantially reducing its Federal income  tax.
In  June  1999,  NCB  distributed $12.9 million related to  1998  patronage
refund  to its active member-borrowers.  Of this total, approximately  $4.9
million was distributed in cash.

     ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     NCB's  financial statements and notes thereto are set forth  beginning
at  page  40  below.   NCB is not subject to any of  the  requirements  for
supplementary financial information contained in Item 302 of Regulation  S-K.




                 Report of Independent Public Accountants



To the Board of Directors and
Members of National Cooperative Bank:

We  have  audited the accompanying consolidated balance sheets of  National
Cooperative Bank and subsidiaries as of December 31, 1999 and 1998,
and the related consolidated statements of income, comprehensive income,
changes in members'  equity, and cash flows for each of the three years in
the period ended December 31, 1999.  These financial statements  are  the
responsibility  of  the  Company's  management.   Our responsibility is to
express an opinion on these financial statements based on our audits.

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

In  our  opinion, the consolidated financial statements referred  to  above
present  fairly,  in  all  material respects,  the  financial  position  of
National  Cooperative  Bank and subsidiaries as of December  31,  1999  and
1998, and  the  results of their operations and their cash flows for each of
the three years in the period ended December 31, 1999 conformity  with
accepted  accounting principles generally accepted  in the United States.




Vienna, Virginia
January 26, 2000



                         NATIONAL COOPERATIVE BANK
                        CONSOLIDATED BALANCE SHEETS


                                                 December 31,
Assets                                         1999           1998

Cash and cash equivalents               $   29,910,037   $ 66,563,160
Restricted cash                              4,887,213     13,202,725
Investment securities
    Available-for-sale (amortized cost
    of $47,146,086 and $38,732,390)         46,283,045     39,127,948
    Held-to-maturity (fair value of
    $2,719,878 and $2,861,605)               2,710,191      2,892,312

Loans held for sale                        132,057,978    184,000,331
Loans and lease financing                  815,840,439    611,174,140
     Less: Allowance for loan losses       (18,693,670)   (17,426,450)
     Net loans held for sale and
       loans and lease financing           929,204,747    777,748,021

Other assets                                43,514,663     33,881,044

    Total assets                        $1,056,509,896   $933,415,210

Liabilities and Members' Equity
Liabilities
Deposits                                $  126,071,259   $123,419,544
Patronage dividends payable in cash          5,642,040      5,275,326
Other liabilities                           25,041,359     29,872,654
Borrowings
    Short-term                             283,589,354    220,652,186
    Long-term                              286,262,870    231,193,174
                                           569,852,224    451,845,360

    Subordinated debt                      182,620,212    182,706,417
    Total borrowings                       752,472,436    634,551,777
    Total liabilities                      909,227,094    793,119,301

Members' equity
Common stock
    Class B                                 99,879,531     92,209,648
    Class C                                 22,380,663     22,199,604
    Class D                                        300            300
Retained earnings
    Allocated                                9,203,865      7,245,656
    Unallocated                             16,682,644     17,097,102
Accumulated other comprehensive
  (loss) income                               (864,201)     1,543,599

      Total members' equity                147,282,802    140,295,909

      Total liabilities and members'
       equity                           $1,056,509,896   $933,415,210



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


                         NATIONAL COOPERATIVE BANK
                     CONSOLIDATED STATEMENTS OF INCOME

Years ended December 31,                 1999         1998         1997

Interest income
   Loans and lease financing         $74,673,172  $65,443,587  $62,549,700
   Investment securities               5,243,761    5,743,674    6,237,441
      Total interest income           79,916,933   71,187,261   68,787,141

Interest expense
   Deposits                            5,642,331    4,939,806    3,970,498
   Short-term borrowings              15,690,813   14,614,417   11,229,046
   Long-term debt, other borrowings
    and subordinated debt             28,426,982   26,006,479   26,744,347
      Total interest expense          49,760,126   45,560,702   41,943,891

   Net interest income                30,156,807   25,626,559   26,843,250

Provision for loan losses                908,868      842,881    3,504,000
   Net interest income after
    provision for loan losses         29,247,939   24,783,678   23,339,250

Non-interest income

   Gain on sale of loans               8,413,595    5,808,568    7,229,368
   Loan and deposit servicing
    fees                               2,831,495    2,569,098    2,237,082
   Other                               4,422,192    5,689,462    5,097,382
      Total non-interest income       15,667,282   14,067,128   14,563,832

Non-interest expense
   Compensation and
    employee benefits                 14,402,289   12,736,507   12,658,409
   Contractual services                5,077,112    4,862,537    3,808,267
   Occupancy and equipment             5,059,604    4,395,558    4,016,118
   Contribution to NCB
    Development Corporation            1,000,000       -         1,000,000
   Other                               3,025,600    2,775,414    2,582,435
      Total non-interest
       expense                        28,564,605   24,770,016   24,065,229

Net income before taxes               16,350,616   14,080,790   13,837,853

Provision for income taxes             1,636,509    1,453,165    1,375,498

   Net income                        $14,714,107  $12,627,625  $12,462,355

Distribution of net income
   Patronage dividends               $14,845,905  $12,520,982  $13,982,639
   Retained earings                     (131,798)     106,643   (1,520,284)
                                     $14,714,107  $12,627,625  $12,462,355



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


                         NATIONAL COOPERATIVE BANK
              CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME


Years ended December 31,                    1999         1998         1997

Net income                              $14,714,107  $12,627,625  $12,462,355
Other comprehensive income,
 net of tax:
  Net unrealized holding
   (losses) gains before tax             (2,409,600)   1,201,899      405,577
  Tax benefit (expense)                       1,800        1,539         (642)

Comprehensive income                    $12,306,307  $13,831,063  $12,867,290




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



                         NATIONAL COOPERATIVE BANK
           CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY
           For the years ended December 31, 1999, 1998 and 1997

                                                           
                                           Retained   Retained    Accumulated Other   Total
                               Common      Earnings   Earnings      Comprehensive      Members'
                               Stock      Allocated  Unallocated    (Loss) Income      Equity

Balance, December 31, 1996  $100,352,300  $ 5,770,844 $19,113,185  $   (64,774)       $125,171,555
Net income                        -            -       12,462,355       -               12,462,355
Proceeds from issuance of
 stock                               500       -           -            -                      500
Cancellation and
 redemption of stock          (1,133,918)      -          247,597       -                 (886,321)
1996 patronage dividends
  distributed in stock
  and cash                     6,690,367   (5,770,844)   (144,882)      -                  774,641
Other dividends paid              -            -         (221,484)      -                 (221,484)
1997 patronage dividends
  To be distributed
   cash                           -            -       (5,872,708)      -               (5,872,708)
  Retained in form of
   equity                         -         8,109,931  (8,109,931)      -                   -
Unrealized gain on
 investment securities
 available-for-sale               -            -           -           404,935             404,935
Balance, December 31, 1997   105,909,249    8,109,931  17,474,132      340,161         131,833,473
Net income                        -            -       12,627,625       -               12,627,625
Adjustment to 1996 patronage
 dividends paid in 1997          (40,338)      -           -            -                  (40,338)
Proceeds from issuance
 of stock                            300       -           -            -                      300
Cancellation and
 redemption of stock            (403,294)      -           23,112       -                 (380,182)
1997 patronage dividends
 distributed in stock
 and cash                      8,943,635   (8,109,931)   (249,824)      -                  583,880
Other dividends paid              -            -         (256,961)      -                 (256,961)
1998 patronage dividends
  To be distributed cash          -            -       (5,275,326)      -               (5,275,326)
  Retained in form of
   equity                         -         7,245,656  (7,245,656)      -                   -
Unrealized gain on
 investment securities
 available-for-sale               -            -           -         1,203,438           1,203,438
Balance, December 31, 1998   114,409,552    7,245,656  17,097,102    1,543,599         140,295,909
Net income                        -            -       14,714,107       -               14,714,107
Adjustment to 1997 patronage
 dividends paid in 1998         (121,586)      -           -            -                 (121,586)
1998 patronage dividends
 distributed in stock
 and cash                      7,972,528   (7,245,656)    (31,775)      -                  695,097
Other dividends paid              -            -         (250,885)      -                 (250,885)
1999 patronage dividends
  To be distributed  cash         -            -       (5,642,040)      -               (5,642,040)
  Retained in form of equity      -         9,203,865  (9,203,865)      -                   -
Unrealized loss on
 investment securities
 available-for-sale               -            -           -        (2,407,800)         (2,407,800)
Balance, December 31, 1999  $122,260,494  $ 9,203,865 $16,682,644  $  (864,201)       $147,282,802)




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




                        NATIONAL COOPERATIVE BANK
                  CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                           
For the years ended December 31            1999           1998            1997

Cash flows from operating
 activities
 Net income                          $  14,714,107  $  12,627,625   $  12,462,355
 Adjustments to reconcile net
  income to net cash provided
  by operating activities
 Provision for loan losses                908,868         842,881       3,504,000
 Depreciation and amortization          6,744,113       5,357,156       5,212,091
 Gain on sale of loans                 (8,413,595)     (5,808,568)     (7,229,368)
 Loans originated for sale           (337,493,655)   (586,305,753)   (365,279,273)
 Proceeds from sale of loans held
  for sale                            397,849,598     585,050,379     362,446,396
 (Increase) decrease in other
   assets                             (13,139,842)       (853,805)      3,441,735
 (Decrease) increase in other
   liabilities                         (4,831,295)     12,800,384       5,740,238

 Net cash provided by operating
  activities                           56,338,299     23,710,299      20,298,174

Cash flows from investing
 activities
 Decrease (increase) in restricted
  cash                                  8,315,512      (6,318,153)         -
 (Purchase) sale of investment
   securities
   Available-for-sale                 (20,001,505)       (350,000)     (7,046,767)
   Held-to-maturity                        -             (950,000)      1,464,131
 Proceeds from maturities of
  investments
   Available-for-sale                   1,505,990      15,677,261       5,009,306
   Held-to-maturity                       182,121          -              154,113
 Proceeds from sales of investments
   Available-for-sale                   6,182,453       3,460,000          -
 Net increases in loans and lease
  financing                          (213,704,720)    (35,401,178)    (44,351,586)
 Proceeds from sale of portfolio
  loans                                10,483,124       8,156,399      17,276,924
 Purchases of premises and
  equipment                            (1,286,360)       (953,488)       (712,729)

 Net cash used in investing
  activities                         (208,323,385)    (16,679,159)    (28,206,608)

Cash flows from financing activities
 Net increase (decrease) in
  deposits                              2,651,715      39,593,565      (4,794,023)
 Net increase (decrease) in short-
  term borrowings                      62,937,168     (22,468,421)     18,620,607
 Proceeds from issuance of long-
  term debt                            75,000,000      74,303,558      30,916,680
 Repayment on long-term debt          (20,113,749)    (48,000,000)    (28,000,000)
 Redemption of common stock                -               -              (15,000)
 Dividends paid                        (5,143,171)     (5,585,927)     (4,281,119)

Net cash provided by financing
 activities                           115,331,963      37,842,775      12,447,145

(Decrease) increase in cash and
  cash equivalents                    (36,653,123)     44,873,915       4,538,711

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

Cash and cash equivalents,
 end of year                        $  29,910,037   $  66,563,160   $  21,689,245


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



                    NATIONAL COOPERATIVE BANK
              CONSOLIDATED STATEMENTS OF CASH FLOWS



Supplemental schedule of investing and financing activities:


                                             1999           1998         1997

Unrealized (loss) gain on investment
  available-for-sale                     $(2,407,800)   $ 1,203,438  $   404,935
Common stock cancelled against
 allowance for loan losses               $         0    $   403,294  $     9,114

Interest paid                            $49,512,131    $45,195,243  $40,722,565

Income taxes paid                        $ 1,528,668    $ 1,263,362  $ 1,223,695




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


                   NATIONAL COOPERATIVE BANK

         NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS


1.   Summary of Significant Accounting Policies

Organization

     National  Consumer  Cooperative  Bank,  doing  business   as
National  Cooperative  Bank (NCB), is a U.S. Government-chartered
corporation  organized  under the National  Consumer  Cooperative
Bank Act (the Act). NCB provides loans and financial services  to
cooperatives.  NCB Capital Corporation (NCBCC), previously  named
NCB  Mortgage Corporation, a wholly-owned subsidiary, originates,
sells   and  services  real  estate  and  commercial  loans   for
cooperatives.  Cooperative Funding Corporation (CFC),  a  wholly-
owned  subsidiary,  was a registered broker-dealer  and  provided
corporate  financial  services.  NCB  Investment  Advisers,  Inc.
(NCBIA),  a wholly-owned subsidiary, provided investment advisory
services  to  cooperatives.  CFC and NCBIA  were  both  dissolved
effective  December 31, 1998 with NCB assuming all  their  assets
and  liabilities.  NCB Financial Corporation (NCBFC),  a  wholly-
owned subsidiary, is the holding company of NCB Savings Bank, FSB
(NCBSB),  a federally-chartered thrift institution. NCB  I,  Inc.
(NCB   1),  a  wholly-owned  subsidiary,  is  a  special  purpose
corporation that holds credit enhancement certificates related to
the securitization and sale of cooperative real estate loans. NCB
Retail  Finance Corporation (NCBRFC), a wholly-owned  subsidiary,
purchases  and sells commercial loans which are then  securitized
into commercial paper.

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

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

Principles of Consolidation

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

Comprehensive Income

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

Estimates

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

Investments

     Securities  are accounted for under Statement  of  Financial
Accounting  Standards ("SFAS") No. 115, "Accounting  for  Certain
Investments  in  Debt  and  Equity  Securities."  SFAS  No.   115
requires, among other things, for NCB to classify and account for
debt and equity securities as follows:

     Available-for-sale-  Securities  that  will  be   held   for
indefinite periods of time, including those that may be  sold  in
response to changes in market interest rates and related  changes
in  the  security's  prepayment risk,  needs  for  liquidity  and
changes  in  the  availability of and the  yield  of  alternative
investments  are classified as available-for-sale.  These  assets
are  carried  at  fair  value. Unrealized gains  and  losses  are
determined  on  an  aggregate basis, excluded from  earnings  and
reported as other comprehensive income. Gains and losses  on  the
sale  of  investment securities are determined using the adjusted
cost of the specific security sold and are included in earnings.

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

Interest Rate Futures, Forward Contracts and Interest Rate Swaps

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

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

Loans and Lease Financing

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

     Leasing  operations consist principally of leasing equipment
under  direct financing leases expiring in various years  through
2006.  All  lease financing transactions are full  payout  direct
financing leases. Lease income is recorded over the term  of  the
lease  contract which provides a constant rate of return  on  the
unrecovered  investment.  Lease  financing  is  carried  net   of
unearned income.

Allowance for Loan Losses

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

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

Loan-Origination Fees, Commitment Fees, and Related Costs

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

Servicing Assets and Interest-Only Receivables

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

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

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

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

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

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

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

Other Assets

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

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

Income Taxes

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

     NCB   provides  for  income  taxes  under  SFAS   No.   109,
"Accounting  for Income Taxes." The asset and liability  approach
of  SFAS  No.  109  requires  the  recognition  of  deferred  tax
liabilities  and assets for the expected future tax  consequences
of temporary differences between the financial statement carrying
amounts  of  the  existing  assets  and  liabilities  and   their
respective tax bases.

Reclassifications

     Certain prior year amounts have been reclassified to conform
to the 1999 presentation.

2.   Cash and Cash Equivalents

     Cash  and  cash  equivalents consist of cash and  investment
securities with original maturities of less than ninety days. The
balances at December 31 are as follows:
                                        1999         1998

Cash  in  bank                    $  9,298,908  $ 9,416,039
Federal funds                       10,598,862   33,570,870
Overnight   investments             10,012,267   23,576,251

                                   $29,910,037  $66,563,160


3.   Investment Securities

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

                                         1999
                                   Gross      Gross
                      Amortized  Unrealized  Unrealized    Fair
                         Cost      Gains      Losses       Value

U.S. Treasury and
 agency obligations  $18,641,632   $  -      $  194,287  $18,447,345
Corporate  bonds       4,728,080      3,890      10,932    4,721,038
Mutual funds           1,231,191      -           9,472    1,221,719
Money market           1,177,781      -         138,463    1,039,318
Interest-only
 receivables          21,367,402    404,327     918,104   20,853,625

                     $47,146,086   $408,217  $1,271,258  $46,283,045



                                             1998
                                        Gross        Gross
                      Amortized      Unrealized    Unrealized    Fair
                         Cost          Gains         Losses      Value

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

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


     Interest-only receivables substantially pertain  to  blanket
loans to cooperative housing corporations.

     The  maturities  of investment securities available-for-sale
at December 31, are as follows:

                                        1999
                                        Weighted
                           Amortized    Average
                             Cost       Yield     Fair Value

Within 1 year             $ 5,933,576    6.26%    $ 5,784,522
After 1 year through
 5 years                   21,581,877    6.23%     21,771,504
After 5 years through
 10 years                  19,630,633    6.96%     18,727,019

                          $47,146,086    6.54%    $46,283,045


                                        1998
                                        Weighted
                           Amortized    Average
                             Cost       Yield     Fair Value

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

                          $38,732,390    6.99%    $39,127,948

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

                                              1999
                                              Gross
                               Amortized    Unrealized     Fair
                                 Cost         Gains        Value

Mortgage-backed securities     $1,942,313    $9,687     $1,952,000
Private debt security             767,878      -           767,878

                               $2,710,191    $9,687     $2,719,878



                                              1998
                                              Gross
                               Amortized    Unrealized    Fair
                                 Cost         Losses      Value

Mortgage-backed securities     $1,942,312   $(30,707)  $1,911,605
Private  debt security            950,000      -          950,000

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


      In  both 1999 and 1998, mortgage-backed securities held-to-
maturity have a weighted average yield of 9.4% and mature after
ten years.

     In  1999 and 1998, securities available-for-sale totaling
$6,182,453  and $3,460,000, respectively,  were sold resulting
in  a  loss  of $9,273 and a gain of $10,150, respectively.
There were no sales  of securities classified as held-to-maturity
during 1999 and 1998.  NCB  held callable investment securities
with  amortized costs  of  $331,680  and $1,992,553 at December  31,
1999  and 1998,  respectively. The fair values of the callable securities
are $326,808  and $2,016,170 in the same respective periods.

4.   Loan Servicing

     Mortgage loans serviced for others are not included in the
accompanying consolidated balance sheets. The unpaid  principal
balances  of  these  loans at December 31, 1999  and  1998  are
$2,071,849,000 and $1,763,050,000, respectively.

5.   Loans and Lease Financing

     Loans  and  leases outstanding, including loans  held  for
sale, by category at December 31 are as follows:

                                       1999         1998

Commercial loans
  Portfolio                        $467,689,219 $346,570,990
  Loans held for sale                 3,223,991    7,197,347
Real estate loans
  Residential                       279,370,068  209,762,519
  Loans held for sale               128,833,987  176,802,984
  Commercial                          8,676,896    7,349,882
Lease financing                      60,104,256   47,490,749

                                   $947,898,417 $795,174,471

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

                              Commercial Loans     Real Estate
Loans

                               1999     1998      1999      1998
By Region
  Northeast                    18.5%    20.5%     66.2%     72.6%
  South Atlantic                8.2      4.5       5.3       7.5
  Central                      22.3     25.6      19.8      10.8
  West                         51.0     49.4       8.7       9.1

                              100.0%   100.0%    100.0%    100.0%


                                       Percentage of Total
                                         Loan Portfolio

                                         1999       1998
By Borrower Type
  Real estate
    Residential                          40.3%      48.6%
    Commercial                            3.7         .9
  Commercial
    Food processing and distribution     19.3       17.1
    Financial services                    4.8        3.9
    Medical service and supplies          2.0        2.3
    Hardware                              7.1        5.9
    Alaskan native corporations           4.2        4.3
    Other                                12.3       11.0
  Lease financing                         6.3        6.0

                                        100.0%     100.0%

       NCB   originates   multi-family   blanket   mortgages   to
predominantly owner-occupied housing cooperatives. A  significant
portion of NCB's mortgage loans is secured by real estate in  New
York  City  due to that city's extensive cooperative  market.  At
December  31,  1999 and 1998, $186.0 million and $226.0  million,
respectively, of real estate loans are secured by real estate  in
New  York  City.  The collateral for all of the real estate loans
consists of first mortgage liens on the land and improvements  of
cooperatively  owned,  multi-family  residential  properties  and
property  leases. The real estate portfolio also  includes  loans
secured   by   second  mortgage  liens  and,  in   several   rare
circumstances,   unsecured  loans  to   residential   cooperative
corporations. The loans are repaid from operations  of  the  real
estate cooperative. NCB's exposure to credit loss in the event of
nonperformance  by  other parties to the loans  is  the  carrying
amounts of the loans.

     NCB's  commercial portfolio has a concentration in the  food
processing  and  distribution industry. The  loan  types  include
lines  of credit, revolving credits, and term loans. These  loans
are  typically collateralized with general business assets (e.g.,
inventory,  receivables, fixed assets, and leasehold  interests).
The loans are expected to be repaid from cash flows generated  by
the  borrower's  operating activities. NCB's exposure  to  credit
loss  in the event of nonperformance by the other parties to  the
loan is the carrying amounts of the loans.

     The carrying amounts and respective estimated fair values of
loans  and  leases  outstanding at December  31  are  as  follows
(dollars in thousands):

                          Carrying Amount       Estimated Fair Value

                           1999      1998        1999       1998
Commercial
  Fixed rate loans       $257,433   $144,445    $262,590  $154,706
  Adjustable rate loans   210,256    202,126     212,551   206,671
  Loans held for sale       3,224      7,197       3,240     7,004
Real Estate
  Loans held for sale     128,834    176,803     129,650   191,425
  Portfolio-fixed rate     83,169     91,313      84,638    93,716
  Portfolio-adjustable    204,878    125,799     205,409   127,509
Lease financing            60,104     47,491      64,017    51,265

                         $947,898   $795,174    $962,095  $832,296

6.        Receivables Sold with Recourse

     At December 31, 1999 and 1998, restricted cash of $4,887,213
and  $5,690,095,  respectively, is held  by  a  trustee  for  the
benefit  of certificate holders in the event of a loss on certain
loans sold with balances totaling $81,879,000 and $92,623,000  in
1993  and 1992, respectively. At December 31, 1999 and 1998,  the
outstanding  balances of the 1993 and 1992  recourse  loan  sales
combined  totaled  $56,967,101  and  $104,954,000,  respectively.
These  loans  are primarily concentrated in New York City.  NCB's
exposure  to  credit loss in the event of nonperformance  by  the
other  parties to the loan is limited to the required  restricted
cash  balance. To date NCB has not incurred any losses  on  these
loan sales.

     In  an  unrelated 1993 transaction, NCB sold loans  totaling
$25,924,380  of which any losses on the subordinate traunche  are
repaid  from  a  security  held by  NCB  totaling  $1,942,312  at
December  31, 1999 and 1998, respectively. At December  31,  1999
and 1998, the outstanding balances of the 1993 recourse loan sale
totaled $7,878,973 and $9,681,480, respectively. These loans  are
primarily concentrated in New York City. NCB's exposure to credit
loss  in the event of nonperformance by the other parties to  the
loan is limited to the required balance of the security held. NCB
is  prohibited from disposing of this security until  all  senior
holders  of  the security have been repaid. To date NCB  has  not
incurred any losses on this loan sale.

7.   Impaired Assets

     Impaired   loans,  representing  the  nonaccrual  loans   at
December  31,  1999  and 1998, totaled $580,311  and  $2,384,691,
respectively, and averaged $1,084,000 and $3,097,000  during  the
same  respective  periods. Specific allowances  of  $239,911  and
$557,267  were  established  at  December  31,  1999  and   1998,
respectively. During 1999 and 1998, the interest collected on the
nonaccrual loans was applied to reduce the outstanding principal.

     At  December 31, 1999 and 1998, there were no commitments to
lend additional funds to borrowers whose loans are impaired.

     At  December 31, 1999 and 1998, NCB had real estate owned of
$2,687,347  and $4,342,739 respectively, which is  classified  as
other assets.

8.  Allowance for Loan Losses

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

                                    1999          1998         1997

Balance at beginning of year    $17,426,450   $17,638,136  $15,504,510
Provision for loan losses           908,868       842,881    3,504,000
Charge-offs                        (264,256)   (1,230,892)  (1,555,226)
Recoveries of loans previously
  charged-off                       622,608       176,325      184,852

Balance at end of year          $18,693,670   $17,426,450  $17,638,136

     The  allowance for loan losses was 2.0%, 2.2%  and  2.3%  of
loans and lease financing and loans held for sale at December 31,
1999, 1998, and 1997, respectively.

9.   Transactions with Related Parties

     Section 103 of the Act, as amended, requires that twelve  of
the  fifteen  members of NCB's Board of Directors be  elected  by
holders  of  Classes  B  and C stock and that  they  have  actual
cooperative  experience. NCB stock is,  by  law,  owned  only  by
borrowers  and  entities eligible to borrow. The  election  rules
require   that  candidates  for  the  Board  of  Directors   have
experience  as  a  director or senior officer  of  a  cooperative
organization that currently holds Class B or Class C  stock.  NCB
has  conflict  of  interest policies which require,  among  other
things, that a Board member be disassociated from decisions which
pose  a  conflict of interest or the appearance of a conflict  of
interest.  Loan requests from cooperatives with which members  of
the  board  may be affiliated are subject to the same eligibility
and  credit  criteria,  as  well  as  the  same  loan  terms  and
conditions, as all other loan requests.

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

     For  the  year ended December 31, 1999, loans to  affiliated
cooperatives, directors, officers, and their family members  have
the following outstanding balances:

                       January  1,                                 December 31,
                         1999          Additions     Deductions        1999
Loans to affiliated
  cooperatives        $55,524,500    $53,183,598     $28,627,759   $80,080,339

Percent of loans
 outstanding                 7.0%                                         8.4%

     During 1999, 1998, and 1997 NCB recorded interest income of
$7,347,774, $5,352,355, and $6,412,886, respectively,  on  loans
to related parties.

10.  Premises and Equipment

     Premises  and  equipment are included in other  assets  and
consist of the following as of December 31:
                                             1999        1998

Furniture and equipment                  $ 2,988,558  $ 2,461,610
Leasehold improvements                     1,358,487    1,321,816
Other                                      1,563,315    1,548,155
                                           5,910,360    5,331,581
Less: Accumulated depreciation
      and amortization                    (4,005,992)  (3,262,369)

                                         $ 1,904,368  $ 2,069,212

11.  Leases

     NCB  leases  its current headquarters in Washington,  D.C.
through March 31, 2002. The NCB headquarters will relocate within
Washington, D.C. effective April 2001. The new lease, which is for
10 years, will expire in April 2011. NCB also leases premises for
its regional offices with  expiration  dates from June 30, 1999 to
January  30,  2008. These leases are all non-cancelable operating
leases.

     Minimum  future  rental  payments  on  premises  and  office
equipment  under non-cancelable operating leases having remaining
terms  in  excess  of one year as of December  31,  1999  are  as
follows:

               2000        $ 1,934,452
               2001          2,990,905
               2002          2,338,836
               2003          2,447,170
               2004          2,568,423
               Thereafter   21,954,945

                           $34,234,731

     Rental  expense  on premises and office equipment  in  1999,
1998, and  1997  is  $1,708,647,  $1,687,183,  and  $1,689,415,
respectively.

     During  1992, NCB deferred incentives received in connection
with  a  new lease for office space. These incentives  are  being
amortized  over the ten year life of the lease. At  December  31,
1999  and  1998, the unamortized lease incentive is  $571,835 and
$750,891, respectively.


12.  Deposits

     Deposits as of December 31 are summarized as follows:

                                     1999                   1998
                                         Weighted               Weighted
                                          Average                Average
                                Balance    Rate        Balance    Rate

  Passbook accounts         $  4,103,441   2.67%   $  4,695,457   2.65%
  Money market demand
     and NOW accounts         46,316,432   3.09%     22,949,597   1.21%
  Fixed-rate certificates
     Less than $100,000       50,147,789   5.52%     63,775,057   5.69%
     $100,000 or greater      25,503,596   5.51%     31,999,433   5.56%

                            $126,071,259   4.53%   $123,419,544   4.72%


     The  remaining contractual maturities of certificate accounts  at
December 31 are as follows:
                                             1999

                              Less than    $100,000
                              $100,000     or greater      Total

  Three months or less     $ 5,887,274   $ 1,923,751   $ 7,811,025
  Three to six months        6,544,114     3,946,799    10,490,913
  Six to twelve months      21,480,156     8,912,709    30,392,865
  Twelve months or longer   16,236,245    10,720,337    26,956,582

                           $50,147,789   $25,503,596   $75,651,385

                                             1998
                              Less than    $100,000
                              $100,000     or greater      Total

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

                           $63,775,057    $31,999,433   $95,774,490

     The  estimated  fair value of deposits is  $123,558,000  and
$121,313,000, at December 31, 1999 and 1998, respectively.

13.  Short-Term Borrowings

Revolving credit facilities

     At December 31, 1999, NCB  has  $452.5 million of revolving lines of
credit  with other financial institutions. $260.0 million in committed
line of credit  facilities  expire between April and  July  2000.  $140.0
million expires in May 2002, while the remaining $52.5 million is
uncommitted at December 31, 1999.

     At December 31, 1998, NCB has 402.5 million of revolving lines of
credit, $130.5 million of which is committed until May 26, 2001, $159.5
million of which is committed until May 26, 1999, and $50.0 million of
which is committed until May 28, 1999. The remaining balance of $62.5
million is uncommitted at December 31, 1998.

     Interest expense from borrowings under the revolving line of
credit facilities was $6,624,901, $9,689,345, and $8,732,851,  in
1999, 1998, and 1997, respectively. The following is a summary of
the  borrowings under the facilities for the years ended December
31:


                                   1999            1998

Borrowings outstanding
  at December 31              $ 79,500,000     $156,000,000
Unused capacity
  at December 31               183,300,000      181,800,000
Average line of credit
  borrowings outstanding
  during the year              117,970,000      165,813,699
Maximum borrowings
  during the year              257,000,000      256,500,000
Weighted average borrowing
  rate
  During the year                     5.5%             5.8%
  At December 31                      6.2%             6.7%

     Borrowing  rates  under the revolving  credit  facility  are
based  on  the  prime  rate, federal funds  rate  or  the  London
Interbank  Offered  Rate  (LIBOR) and vary  with  the  amount  of
borrowings  outstanding.  As  of  December  31,  1999  and  1998,
respectively, commitment fees for the line of credit ranged between
 .125%  and .200% and between .125% and .150%, respectively of the
commitment balance.   Total  commitment  fees  paid  for  revolving
credit facilities  were $860,000, $524,000, and $479,000 in  1999,
1998 and  1997, respectively. All borrowings under the facility
which are  outstanding at expiration of the facility are  due  at
that time.

     NCB  is  required  under  these revolving  lines  of  credit
agreements  to maintain $25.0 million of cash, cash  equivalents,
and  investments  and have, among other items, an  effective  net
worth  of not less than $296.0 million (defined as total members'
equity plus subordinated debt).

Other Short-term Borrowings

     In an effort to reduce NCB's cost of funds, NCB developed  a
program  under  which  it  borrows, on a short-term  basis,  from
certain  customers. At December 31, 1999 and 1998, the short-term
borrowings outstanding totaled $17.2 million and  $34.7  million,
respectively. NCB also has a commercial paper program in place to
further  reduce  NCB's cost of funds. At December  31,  1999  and
1998, commercial paper totaled $171.8 millions and $29.9 million,
respectively.

     NCB,  through  its  subsidiary NCBSB, has a  blanket  pledge
agreement with FHLB requiring advances to be secured by  eligible
mortgages  with  a  principal balance of 150% of  such  advances.
These  eligible  mortgages  had  outstanding  principal  balances
totaling $117,771,000 and $88,471,000 at December 31,  1999  and
1998.  Outstanding   advances  at  December   31,   1999   were
$15,000,000. There were no outstanding advances at December  31,
1998. Interest  expense on the advances  for  the  years  ended
December  31, 1999  and  1998  were  $1,062,577  and $1,130,
respectively.

     During 1999, NCB did not enter into any reverse repurchase
agreement. In 1998, NCB  entered into a  series of  reverse
repurchase  agreements wherein the average balance of reverse
repurchase agreements  outstanding was $5,385,833 and the maximum
borrowings were $16,509,000. The weighted  average rate  on  the
reverse repurchase agreements was 5.62% during  the same   period.
There  were  no  reverse  repurchase   agreements outstanding at
December 31, 1999 and 1998.

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

                            Carrying Amount

                           1999      1998

Line of credit           $ 79,500  $156,000
Commercial paper          171,845    29,939
Other                      17,244    34,713
FHLB advances              15,000      -

                         $283,589  $220,652

14.  Long-term Debt

     NCB  has  entered into various agreements for  extension  of
credit  with third parties. At December 31, 1999 and 1998,  under
the  medium  term note program, NCB had approval to issue  up  to
$400.0  million and $200.0 million, respectively. As of  December
31,  1999  and  1998, NCB had $100.0 million and  $55.0  million,
respectively, outstanding under this program. In addition, as  of
December 31, 1999 and 1998, NCB had outstanding $187.0 and $177.0
million,  respectively, of private placements issued  to  various
institutional investors. The majority of the long-term  debt  has
semi-annual  interest with principal payments  due  on  a  30/360
basis.

     NCB  is  required under these lending agreements  to,  among
other  things,  maintain $25.0 million of cash, cash  equivalents
and  investments and have an effective net worth of not less than
$296.0   million   (defined  as  total   members'   equity   plus
subordinated debt).

     The  following is a schedule of outstanding long-term  debt,
net of deferred hedges, at December 31, 1999:

                  Amount      Rate       Maturity

               $ 44,385,706   7.71%       2000
                 82,288,107   6.52%       2001
                 69,820,213   6.37%       2002
                 24,935,790   6.50%       2003
                 64,833,054   7.07%       2004 and thereafter

               $286,262,870

     NCB  has  entered  into  a  series  of  interest  rate  swap
agreements  which  have  a  combined  notional  amount  of  $65.0
million. The effect of the agreements is to convert $65.0 million
of the long-term debt from a weighted average fixed rate of 6.97%
to a floating rate based on LIBOR.

     The  interest rate swap agreements are tied to the three and
six  month  LIBOR  rates plus a spread and reprice  at  different
times throughout the year. At December 31, 1999 the three and six
month  LIBOR were 6.00% and 6.13%, respectively. These agreements
expire as follows:

                           Maturity       LIBOR
              Amount         Date         Index

          $ 15,000,000       2001       Three month
            20,000,000       2002       Three month
            30,000,000       2001       Six month

          $ 65,000,000

15.  Subordinated Debt

     On December 31, 1981, NCB issued unsecured subordinated debt
to the U.S. Treasury in the amount of $184,270,000 as provided in
the  Act, as amended, in full redemption of the Class A Preferred
stock  previously owned by the Government. At December  31,  1999
and  1998,  the  current  balance of the  subordinated  debt  was
$182,542,000. The notes and all related payments are subordinated
to  any  secured  and  unsecured notes and debentures  thereafter
issued  by NCB, but the notes have first preference with  respect
to  NCB's  assets over all classes of stock issued  by  NCB.  NCB
currently cannot pay any dividend on any class of stock at a rate
greater  than the statutory interest rate payable on subordinated
debt.   NCB  is  currently seeking an amendment to the  Act  that
would  eliminate  this  limitation on dividends.   There is no
assurance that the Act will be amended.

     The  notes require that proceeds from the sale of Classes  B
and  C  stock  be  applied annually toward the repayment  of  the
notes. In 1999 and 1998, no payments were made. In February  1993
and November 1994, NCB adopted plans to maintain a schedule  to
ensure accumulation of the funds  needed  to  repay these  notes
which mature on October 31, 2020. This involves  the creation of
a reserve fund and the issuance of preferred stock or subordinated
debt.  Total contributions to the  fund,  including interest
thereon, would approximate $100.0 million. The remaining $80.0
million would be obtained through the issuance of preferred
stock  or subordinated debt. In accordance with these plans,  NCB
had   designated  investments  totaling  $7.9  million  and  $5.0
million, respectively, plus accrued interest at December 31, 1999
and 1998.

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

    The annual interest payments for each traunche are determined
in accordance with the following schedule which also includes the
carrying amounts, excluding hedge gains, and respective estimated
fair  values  of  the  subordinated debt  at  December  31,  1999
(dollars in thousands):

                                 Next         Carrying  Estimated
         Index        Rate    Repricing Date   Amount   Fair Value

91-day  Treasury rate 4.88%   January 1, 2000 $ 53,553  $ 53,383
 3-year Treasury rate 5.70%   October 1, 2002   36,854    38,942
 5-year Treasury rate 6.01%   October 1, 2000   55,281    54,624
10-year Treasury rate 8.82%   October 1, 2000   36,854    36,461
                                               182,542   183,410
Premium on hedging                                  78      -

                                              $182,620  $183,410

      NCB has entered into a series of interest rate swaps agreements
totaling $90.0 million  which  have the effect of converting a portion
of the subordinated debt from  a fixed rate of 6.20% to a floating rate
based on LIBOR.

     The  interest rate swap agreements are tied  to  the  one,
three  and six month LIBOR rates and reprice at different times
throughout the year. At December 31, 1999, the one,  three  and
six month LIBOR rates were 5.82%, 6.0% and 6.13%, respectively.
The interest rate swap agreements, are described below:

           Debt                   LIBOR
           Swapped      Amount     Index

          Three year $30,000,000 Three month
          Five year   30,000,000 Six month
          Ten year    10,000,000 Six month
          Ten year    10,000,000 Three month
          Ten year    10,000,000 One month

                     $90,000,000

   The  three year interest rate swap agreements  expire
in 2002. The remaining agreements expire in 2000.

16. Common Stock and Members' Equity

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

                                   1999                         1998
                        Class B   Class C  Class D   Class B  Class C   Class D

Par value per share   $      100 $    100 $    100  $      100 $    100 $    100
Shares authorized      1,100,000  300,000  100,000   1,000,000  300,000  100,000
Shares issued and
  outstanding            998,795  223,807        3     922,096  221,996        3



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

                                                          
                                      Class B      Class C  Class D     Total

Balance, December 31, 1996         $78,600,416  $21,751,584  $300   $100,352,300
Proceeds from issuance of stock         -               500    -             500
Cancellation and redemption
 of common stock                    (1,088,713)     (45,205)   -      (1,133,918)
1996 patronage dividend
 distributed in common stock         6,492,799      197,568    -       6,690,367
Balance, December 31, 1997          84,004,502   21,904,447   300    105,909,249
Adjustment to 1996 patronage
 dividends paid in 1997                (35,087)      (5,251)   -         (40,338)
Proceeds from issuance of stock         -               300    -             300
Cancellation and redemption
 of common stock                      (400,980)      (2,314)   -        (403,294)
1997 patronage dividend
 distributed in common stock         8,641,213      302,422    -       8,943,635
Balance, December 31, 1998          92,209,648   22,199,604   300    114,409,552
Adjustment to 1997 patronage
 dividends paid in 1998               (121,586)      -         -        (121,586)
1998 patronage dividend
 distributed in common stock         7,791,469      181,059    -       7,972,528
Balance, December 31, 1999         $99,879,531  $22,380,663  $300   $122,260,494



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

17.  Regulatory Capital and Retained Earnings of NCBSB

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

     NCBSB's capital exceeds the minimum capital requirements at
December  31,  1999.  The  following  table  summarizes  NCBSB's
capital at December 31, 1999 and 1998:

                                                         
                                                                      To Be Well Capitalized
                                                       For Capital    Under Prompt Corrective
                                      Actual       Adequacy Purposes  Action Provisions
                                 Amount    Ratio     Amount   Ratio    Amount   Ratio
As of December 31, 1999:
Tangible Capital
 (to tangible assets)          $12,198,000  7.9%   $2,310,257  1.5%      N/A     N/A
Total Risk-Based Capital
  (to risk-weighted assets)    $11,979,000 16.6%   $5,759,956  8.0%   $7,199,944 10.0%
Tier I Risk-Based Capital
  (to risk-weighted assets)    $12,198,000 16.9%       N/A     N/A    $4,319,966  6.0%
Core Capital (to adjusted
  tangible assets)             $12,198,000  7.9%   $4,620,515  3.0%   $7,700,857  5.0%

As of December 31, 1998:
Tangible Capital
 (to tangible assets)          $10,812,000  8.0%   $2,031,984  1.5%      N/A     N/A
Total Risk-Based Capital
  (to risk-weighted assets)    $11,612,000 20.8%   $4,467,223  8.0%   $5,584,029 10.0%
Tier I Risk-Based Capital
  (to risk-weighted assets)    $10,812,000 19.4%       N/A     N/A    $3,350,418  6.0%
Core Capital (to adjusted
  tangible assets)             $10,812,000  8.0%   $4,063,969  3.0%   $6,773,281  5.0%


     The Office of Thrift Supervision regulations impose certain
restrictions  on NCBSB's payment of dividends. At  December  31,
1999,  substantially all retained earnings  were  available  for
dividend declaration without prior regulatory approval.

18.  Employee Benefits

     Substantially  all  employees  are  covered by a non-
contributory,  defined  contribution  retirement plan. Total
expense  for  the retirement plan for 1999, 1998, and 1997 is
$307,386, $425,103 and $428,676, respectively.

     NCB  maintains  an  employee thrift  plan  organized  under
Internal Revenue Code Section 401(k) and contributes up to 6% of
each  participant's salary. Contributions and expense for  1999,
1998,   and   1997   are  $392,100,  $365,942,   and   $359,401,
respectively.

      Effective January 1, 1997, the Board of Directors approved
the  Executive  Long-Term Incentive Plan (the Plan)  to  provide
incentive  compensation to certain key executives  of  NCB. The
Plan's terms were revised by the Board of Directors effective
January 1, 1999. NCB expensed  $240,000, $388,000 and $210,000
for the Plan in  1999, 1998, and 1997, respectively.

19.  Income Taxes

     Each  year  under the Act, NCB must declare tax  deductible
patronage  refunds  in  the form of cash,  stock,  or  allocated
surplus  which  effectively  reduce  NCB's  federal  income  tax
liability.  In  2000, NCB anticipates that  it  will  declare  a
patronage  dividend for 1999 of approximately  $14,846,000.  The
anticipated  cash  portion  of the 1999  patronage  dividend  is
included  in patronage dividends payable at December  31,  1999.
The  anticipated stock portion of the patronage dividend of 1999
earnings  to be distributed has been added to allocated retained
earnings  at  December 31, 1999. Patrons of NCB  receiving  such
patronage  dividends consent to include them  in  their  taxable
income.

     The provision for income taxes consists of the following:

                                      Years Ended December 31,
                                1999        1998       1997
Current tax expense
     Federal                $1,433,913  $1,189,112 $1,270,100
     State and local           153,572     186,911    143,504

     Total current           1,587,485   1,376,023  1,413,604
Deferred tax expense
 (benefit)
     Federal                    49,024     (42,262)   (38,106)
     State and local              -        119,404       -

     Total deferred             49,024      77,142    (38,106)

Total provision             $1,636,509  $1,453,165 $1,375,498

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

                                        Years Ended December 31,

                                 1999         1998          1997

Statutory U.S. tax rate     $ 6,427,760   $5,286,768   $ 5,884,348
Patronage  dividends         (5,047,608)  (4,257,134)   (4,754,097)
State and local taxes           153,572      186,911       143,504
Other                           102,785      236,620       101,743

Income tax provision        $ 1,636,509   $1,453,165   $ 1,375,498

     Deferred  tax assets net of liabilities, included in  other
assets, are comprised of the following at December 31, 1999  and
1998:

                                           1999         1998

Deferred commitment fees                $ 117,297     $120,691
Allowance for loan losses                 351,793      295,321
Other                                      24,323       30,875

Gross deferred tax assets                 493,413      446,887

Mortgage servicing rights                (133,406)     (58,674)
Federal Home Loan Bank stock dividends   (123,941)     (85,698)
Depreciation                              (67,280)     (54,780)

Gross deferred tax liabilities           (324,627)    (199,152)

Net deferred tax asset                  $ 168,786     $247,735


20.  Income Available for Dividends on Stock

     Under  existing  long-term debt agreements,  the  aggregate
amount  of cash dividends on Class C or Class D stock,  together
with patronage dividends payable in cash, is limited to the  sum
of  $15,000,000  plus  50%  of NCB's consolidated  adjusted  net
income   accumulation  (or  minus  100%  of  NCB's  consolidated
adjusted net income in case of a deficit) from January  1,  1992
through  the end of the most current fiscal year ended.  If  the
aggregate  amount  of  cash dividends  and  patronage  dividends
payable  in  cash  exceeds the limitation previously  described,
total  patronage  dividends payable in cash and  cash  dividends
payable on any calendar year may not exceed 20% of NCB's taxable
income for such calendar year.

     Notwithstanding the above restriction, NCB is prohibited by
law from paying dividends on its Class C stock at a rate greater
than  the  statutory interest rate payable on  the  subordinated
debt. Those rates for 1999, 1998, and 1997 are 6.21%, 6.33%  and
6.39%,  respectively.  Consequently, the amounts  available  for
payment  on  the  Class C stock for 1999,  1998,  and  1997  are
$1,389,839,   $1,405,235,  and  $1,399,694   respectively.   In
addition,  under  the  Act  and its  bylaws,  NCB  may  not  pay
dividends on its Class B stock.

21.  Financial Instruments with Off-Balance Sheet Risk

     NCB  is  a  party to financial instruments with off-balance
sheet  risk. These financial instruments may include commitments
to  extend  credit,  standby letters of  credit,  interest  rate
swaps,  forward commitments to sell loans and financial  futures
contracts.  Those  instruments  involve,  to  varying   degrees,
elements  of  credit and interest rate risk  in  excess  of  the
amount  recognized  in  the  balance  sheets.  The  contract  or
notional  amounts  of those instruments reflect  the  extent  of
involvement,  but  not  exposure, that  NCB  has  in  particular
classes of financial instruments.

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

     In   the   normal  course  of  business,  NCB  makes   loan
commitments   which  are  not  reflected  in  the   accompanying
financial  statements.  The commitments  to  extend  credit  are
agreements  to  lend  to  a customer as  long  as  there  is  no
violation   of  any  condition  established  in  the   contract.
Commitments  generally  have fixed  expiration  dates  or  other
termination clauses and may require payment of a fee. Since many
of   the  commitments  are  expected  to  expire  without  being
completely  drawn  upon,  the total commitment  amounts  do  not
necessarily  represent future cash requirements.  NCB  evaluates
each  customer's creditworthiness on a case-by-case  basis.  The
amount  of collateral obtained, if deemed necessary by NCB  upon
extension  of credit, is based on management's credit evaluation
of  the counterparty. Collateral varies but may include accounts
receivable;  inventory;  property,  plant  and  equipment;   and
residential and income-producing commercial properties.

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

     The  contract  or  notional amounts  and  the  respective
estimated fair value of NCB's commitments to extend credit and
standby  letters of  credit at December  31,  are  as  follows
(dollars in thousands):

                                     Contract or          Estimated
                                  Notional   Amounts      Fair Value
                                    1999      1998       1999    1998
Financial instruments whose
contract amounts represent
credit risk:
  Commitments to extend credit    $203,191   $178,621   $1,016  $  961
  Standby letters of credit       $110,052   $126,814   $1,853  $1,567


Derivative Financial Instruments Held or Issued for Purposes Other
Than Trading

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

     Interest  rate  swaps are executed to manage  the  interest
rate  risk  associated with specific assets or  liabilities.  An
interest rate swap agreement commits each party to make periodic
interest  payments  to the other based on an  agreed-upon  fixed
rate or floating rate index. There are no exchanges of principal
amounts.  Entering into an interest rate swap agreement involves
the  risk  of default by counterparties and interest  rate  risk
resulting  from  unmatched positions.  The  amounts  potentially
subject  to  credit  risk  are significantly  smaller  than  the
notional amounts of the agreements. NCB is not exposed to credit
loss  in  the  event  of  nonperformance by  its  counterparties
because at December 31, 1999 the estimated cost of replacing, at
current  market rates, all outstanding swap agreements is  at  a
loss  of $267.0 thousand. NCB does not anticipate nonperformance
by  any  of its counterparties. Income or expense from  interest
rate   swaps   is   treated   as  an  adjustment   to   interest
expense/income on the hedged asset or liability.

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

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

      The  contract  or  notional  amounts  and  the  respective
estimated  fair  value of NCB's financial future  contracts  and
interest rate swaps at December 31, are as follows (dollars  in
thousands):

                                       Contract or
                                   Notional     Amounts     Estimated Fair Value
                                     1999        1998         1999     1998
Financial instruments whose
  notional or contract amounts
  exceed the amount of
  credit risk:

      Financial futures
      contracts                    $143,400    $180,700      $2,725   $ (512)
      Interest rate swap
      agreements                   $155,000    $125,000      $ (267)  $4,257

     At  December 31, 1999 and 1998, NCB had deferred gains  of
$6,920,705  and  deferred  losses of $3,361,937,  respectively,
outstanding on financial futures contracts, which are  included
in loans held for sale.

22. Fair Value of Financial Instruments

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

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

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

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

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

     Interest-only receivables - The fair value of interest-only
receivables  is estimated by discounting the future  cash  flows
using  current  market investor pass-through rates  for  similar
securities.

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

     Short-term  and  other  borrowings - The  carrying  amounts
approximate fair value.

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

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

     Interest  rate swap agreements - The fair value of interest
rate  swaps   is the estimated amount that NCB would receive  or
pay  to  terminate  the swap agreements at the  reporting  date,
taking  into  account  current interest rates  and  the  current
creditworthiness of the swap counterparties.

     Financial futures and forward contracts - The fair value of
interest  rate  futures is based on the  closing  price  of  the
Chicago Board of Trade at December 31, 1999 and 1998.  The  fair
value  of forward commitments is based on current market  prices
for similar contracts.

     Commitments  to extend credit, standby letters  of  credit,
and financial guarantees written - The fair value of commitments
is  estimated  using the fees currently charged  to  enter  into
similar  agreements, taking into account the remaining terms  of
the   agreements  and  the  present  creditworthiness   of   the
counterparties. For fixed-rate loan commitments, fair value also
considers  the  difference between current  levels  of  interest
rates  and  committed rates. The fair value  of  guarantees  and
letters of credit is based on fees currently charged for similar
agreements  or  on  the  estimated cost  to  terminate  them  or
otherwise settle the obligations with the counterparties at  the
reporting date.

     The estimated fair values of the Bank's financial instruments
as of  December  31,  1999  and 1998 are  as  follows  (dollars  in
thousands):


                                                               
                                              1999                         1998
                                Carrying Amount  Fair  Value  Carrying Amount Fair Value
Financial Assets:
 Cash and cash equivalents        $ 29,910        $  29,910    $ 66,563    $ 66,563
 Restricted cash                     4,887            4,887      13,203      13,203
 Investment securities
   Available-for-sale               46,283           46,283      39,128      39,128
    Held-to-maturity                 2,710            2,720       2,892       2,862
 Interest-only receivables          18,882           18,882      16,041      16,041
 Loans and lease financing         947,898          962,095     795,174     832,296

Financial Liabilities:
 Deposits                          126,071          123,558     123,420     121,313
  Short-term and other
   borrowings                      283,589          283,589     220,652     220,652
  Long-term debt                   286,263          284,603     231,193     238,274
  Subordinated debt                182,542          183,410     182,542     188,228

Off-Balance Sheet Financial
  Instruments:

  Interest rate swap agreements       -                (267)       -          4,257
  Financial futures and
    forward commitments               -               2,725        -           (512)
  Commitments to extend credit        -               1,016        -            961
  Standby letters of credit           -               1,853        -          1,567



23. SEGMENT REPORTING

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

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

   The  following is the segment reporting for the  years  ended
December 31, 1999, 1998 and 1997 (dollars in thousand):

     1999             Commercial   Real Estate                          NCB
                        Lending      Lending     NCBSB      Other   Consolidated

Net interest income
  Interest income     $ 39,756     $ 23,111      $ 11,591  $  5,459
  Allocated interest
   expense              29,081       16,154          -      (45,235)
  Interest expense        -            -            6,705    43,055
Net interest income     10,675        6,957         4,886     7,639  $  30,157

Provision (credit)
 for loan losses        (3,254)         356           159     3,648        909

Non-interest
 income-external         3,182       11,616           748       121     15,667

Non-interest expense
  Direct expense         5,551        4,727         2,776   15,510      28,564
  Overhead and support     807          342           300   (1,449)       -
Total non-interest
 expense                 6,358        5,069         3,076   14,061      28,564

Income (loss) before
 taxes                $ 10,753     $ 13,148      $  2,399 $ (9,949) $   16,351

Total average assets  $450,937     $329,423      $152,377 $106,669  $1,039,406

        1998          Commercial   Real Estate                          NCB
                        Lending      Lending     NCBSB     Other   Consolidated

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

Provision (credit)
 for loan losses            49         (141)          125       810        843

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

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

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

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


        1997

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

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

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

Non-interest expense
  Direct expense         3,268        2,876         2,439    15,482     24,065
  Overhead and support     509          452           450    (1,411)      -
Total non-interest
 expense                 3,777        3,328         2,889    14,071     24,065

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

Total average assets  $348,984     $283,590      $ 97,729  $111,843   $842,146

24. New Accounting Standards

    In  June 1998, the FASB issued SFAS No. 133, "Accounting for
Derivative   Instruments   and   Hedging   Activities,"    which
establishes  accounting and reporting standards  for  derivative
instruments and hedging activities.  It requires that an  entity
recognize all derivatives as either assets or liabilities in the
balance sheet and measure those instruments at fair value.  SFAS
No.   137  was  issued  in  1999  and  effectively  delayed  the
implementation  of SFAS No. 133 to fiscal years beginning  after
June 15, 2000.



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

       None

                            PART III
  ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

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

                                                  Year First  End of
                      Position                    Appointed   Term     Age
James L. Burns, Jr.   Chairman of the Board
                      Of Directors and Director      1996     2002     61

Charles E. Snyder     President and Chief
                      Executive Officer              1983       -      46

Harry J. Bowie        Director                       1999       -      64

Joseph Cabral         Director                       1995     2001     51

Kirby J. Erickson     Vice Chairman of the Board     1997     2000     59
                      of Directors and Director

Eben Hopson, Jr.      Director                       1998     2002     53

Jackie Jenkins-Scott  Director                       1997     2000     50

Marilyn J. McQuaide   Director                       1996     2002     50

Michael J. Mercer     Director                       1998     2001     46

Alex N. Miller        Director                       1998     2001     57

Alfred A. Plamann     Director                       1995     2001     57

Stuart M. Saft        Director                       1999     2002     52

Sheila A. Smith       Director                       1995      -       54

Peter C. Young        Director                       1997     2000     54

Thomas K. Zaucha      Director                       1997     2000     55

                                                  Year First  End of
                    Position                       Appointed  Term    Age
Caroline Blakely    Managing Director, Chief
                    Marketing Officer
                    President, NCB Capital
                    Corporation
                    President and Director,
                    NCB 1, Inc.
                    President and Director,
                    NCB  Insurance Brokers, Inc.     1992     3/99     45

Steven A. Brookner  Managing Director
                    President and Director,
                    NCB I, Inc.
                    Director, NCB Insurance
                    Brokers, Inc.                    1997      -       37

Charles H. Hackman  Managing Director, Chief
                    Credit Officer
                    President,
                    NCB Financial Corporation
                    Vice President and Director,
                    NCB Savings Bank, FSB
                    President and Director,
                    NCB  Insurance  Brokers,  Inc.   1984      -       55

Mark W. Hiltz       Managing Director, Chief
                    Risk Officer                     1982      -       52

Richard L. Reed     Managing Director, Chief
                    Financial Officer
                    Treasurer, NCB Capital
                    Corporation
                    Vice President and Director,
                    NCB Savings Bank, FSB
                    Treasurer, NCB Retail
                    Finance Corporation              1985      -       41

Thomas C. Schoettle President, NCB Savings
                    Bank,FSB                         1997      -       44

      James L. Burns,  Jr.  has been the  President  and  Chief
 Executive Officer of The Co-operative Central Bank since  1972.
 He  also has been the President and Chief Executive Officer  of
 Co-operative Investment Fund since 1984.  In addition,  he  has
 served  as  a consultant to the Australian government  and  the
 Australian and New Zealand banking industry.

     Charles  E.  Snyder  was named President  and  Chief
 Executive  Officer  of  NCB  in  January  1992.   He  had  been
 Corporate  Vice  President and Chief Financial Officer  of  NCB
 from 1983 to December 1991.

     Harry  J.  Bowie has been the President and Chief Executive
 Office  of  Delta  Foundation, Inc.,  a  community  development
 corporation  located  in Greenville, Mississippi,  since  1986.
 He  has  also  served  as a Director of the  Southern  Regional
 Council  located in Atlanta and the Housing Assistance  Council
 located in Washington, D.C.

     Joseph  Cabral has been the President and Chairman  of  the
 Board of Chatsworth Products, Inc. since its inception in  June
 1991.  He  is past President of the California chapter  of  the
 ESOP  Association.  He is also Secretary/Treasurer  and  member
 of  the ESOP Association and a member of the Executive Board of
 the  ESOP  Association State/Regional Council. Prior  to  June,
 1991, he was associated with Arthur Andersen & Co.

      Kirby  J.  Erickson  has  been  the  Executive  Vice
 President  of  Group  Health  Inc.  (GHI)/HealthPartners,  Inc.
 since  1992.   He  also had served in various capacities  since
 1965  at Aetna Health Plans, United Health Care, Inc., Fairview
 Community Hospitals and Fairview Southdale Hospital.

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

     Jackie  Jenkins-Scott is the President and Chief  Executive
 Officer  of  the  New England Hospital d/b/a  Dimock  Community
 Health  Center  for the past 14 years.  Prior to  her  position
 with  Dimock,  she  served as  Director of  the  Roxbury  Court
 Clinic  and  held  several positions with the  Commonwealth  of
 Massachusetts, Department of Public Health from 1973 to 1977.
 She  has  been  a Board Member of the Massachusetts  League  of
 Commmunity  Health   Centers  and  a  member  of  the  National
 Association of Community Health Centers, Inc.

     Marilyn J. McQuaide was a Senior Vice President and  Senior
 Operations Officer of Vermont National Bank from 1989 to  1999.
 She   also  served  on  the  Board  of  Northeast  Cooperatives
 Association  for  seven years and as Vice  President  for  five
 years.

     Michael J. Mercer has been the President of Georgia  Credit
 Union   Affiliates  since  1985  and  Vice  Chairman   of   the
 Association  of Credit Union League Executives since  1997.  He
 was  also  one  of  the  founders of the Credit  Union  Service
 Corporation and was its former Chairman.

     Alex  N.  Miller  has  been  the President  of  Cornerstone
 Cooperatives,  formerly  known as G & M Management  Corporation
 since  1974  and President and Chief Executive Officer  of  CAM
 Systems,  Inc. since 1986.  In 1996, he founded and now  serves
 as  the  President of Share Credit Corporation  which  provides
 low   cost   share   financing  to   limited   equity   housing
 cooperatives.   He  founded the Registered Cooperative  Manager
 Program  and serves on its Board of Governors.  He also  served
 as  a  member  of  the  Board  of  Directors  of  the  National
 Association   of  Housing  Cooperatives  for  four  consecutive
 years.

     Alfred  A.  Plamann  has  been  the  President  and   Chief
 Executive  Officer of Unified Western Grocers,  formerly  known
 as  Certified  Grocers of California, Ltd. He  was  the  Senior
 Vice  President  and   Chief  Financial  Officer  of  Certified
 Grocers  from  1989  to 1993.  He has served  in  an  executive
 capacity  with Atlantic Richfield Co. (ARCO) and has served  on
 the  Board   of  Directors  of  several  of  the  cooperative's
 subsidiaries.   Additionally, he has served on  the   Board  of
 Directors   of   the   National  American   Wholesale   Grocers
 Association  (NAWGA)  and the California  Grocer's  Association
 (CGA),  and  has  been  a  member of  the  Industry   Relations
 Committee of the Food Marketing Institute (FMI).

     Stuart  M.  Saft  has been Chairman, Council  of  New  York
 Cooperatives  and  New  York City Workforce  Development  Board
 Task  Force.  He is also currently a Vice Chair of  the   Board
 of  Directors  of Private Industry Council of  New  York  City,
 Advisory   Board  Member  of  First  American  Title  Insurance
 Company,  Board Member and General Counsel of American  Women's
 Economic  Development  Corporation, Member  of  the   Board  of
 Advisors  for the Real Estate Investments and Asset  Management
 Newsletter and Member of the New York State Attorney  General's
 task force on the Martin Act and the Condominium Act.

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

     Peter  C.  Young  has been the Executive Director  of  Area
 Cooperative  Educational  Services  for  more  than  25  years.
 Currently,  he  is  a member of the Board of Trustees  and  the
 Finance    Committee   of   CT   Hospital   Association/Workers
 Compensation  Trust.  He is also the Fiscal  Agent  (Treasurer)
 and  was  a  member  of  the Governing Board  of  the  American
 Association of Educational Service Agencies.

     Thomas K. Zaucha has been the President and Chief Executive
 Oficer  of  the National Grocers Association (NGA) since  1982.
 He  served  as  President and Chief Executive  Officer  of  the
 Grocers  Fixtures & Equipment Company from 1978 to  1982  prior
 to  its  merger with NGA.  He is also currently  serving  as  a
 Board  Member of NCB Retail Finance Corporation and Cooperative
 Development Foundation.

     Caroline  E.  Blakely, who resigned in March  1999,  was  a
 Managing Director and Chief Marketing Officer of NCB.  She  was
 formerly  a  Corporate Vice President, Real Estate Division  in
 1994,  a  Senior Vice President from 1993 to 1994  and  a  Vice
 President    from  1992  to  1993.   Previously,  she   was   a
 shareholder  and  attorney in Fields and Director,  PC  with  a
 practice  in corporate and real estate law from 1991  to  1992.
 She  was  also a  shareholder and attorney with Golden Freda  &
 Schraub,  PC with a practice in corporate and real  estate  law
 from 1985 to 1991.

     Steven A. Brookner is a Managing Director responsible
 for  overseeing the real estate originations, capital  markets,
 servicing  and investor reporting functions of NCB.  From  1997
 through  September 1998 he was a Managing Director  responsible
 for   strategic   initiatives  and  new  product   development.
 Previously,  he  was  a  shareholder and  officer  of  Hamilton
 Securities  Group for one year and Co-Founder and Principal  of
 BNC  &  Associates, a financial and management cosulting  firm,
 for five years.

     Charles H. Hackman is  a Managing Director and Chief Credit
 Officer  of NCB.  He was formerly Corporate Vice President  and
 Chief  Financial Officer from 1992 to 1994.  He  was  Corporate
 Vice  President,  Credit  Policy, of NCB  from  1984  to  1992,
 President  of NCB Financial Corporation since its inception  in
 1988  and President of NCB Insurance Brokers, Inc. starting  in
 1999.

     Mark W. Hiltz is a Managing Director and Chief Risk Officer
 of  NCB.   He  was  a Corporate Vice President and  Manager  of
 Special  Assets  from 1994 to 1998 and a Senior Vice  President
 of   the   Special  Assets  Department  from  1986   to   1994.
 Previously  he  was Vice President of Loan Administration  from
 1983 to 1986 and General Auditor from 1982 to 1983.

     Richard  L. Reed is a Managing Director and Chief Financial
 Officer  of NCB. He was named Senior Vice President  and  Chief
 Financial  Officer  in  1994.   Prior  to  that,  he  was  Vice
 President  and  Treasurer from 1992  to  1994.   He  was   Vice
 President, Treasury from 1989 to 1992.

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

 Non-Incumbent Nominees for Directorships

  Lynn M. Hoopingarner
  David H. Roberts

      Lynn  M.  Hoopingarner  is  the  President  of  Profitable
 Solutions  TM  Institute, Inc.  She has been the  President  of
 White  House  Owners Association since 1992  to  present.   She
 also previously worked as a banker at Chase Manhattan Bank  and
 Wells Fargo Bank.

     David H. Roberts is the Treasurer since 1995 to present and
 Vice   President   since  1998  to  present  of   230   Tenants
 Corporation.    He   was   formerly   a   Vice   President   of
 Citibank/Citigroup.

 COMPOSITION OF BOARD OF DIRECTORS

      The  Act provides that the Board of Directors of NCB shall
 consist of 15 persons serving three-year terms.  An officer  of
 NCB  may  not also serve as a director.  The President  of  the
 United  States  is authorized to appoint three  directors  with
 the  advice  and  consent of the Senate.  Of  the  Presidential
 appointees,  one  must  be selected from among  proprietors  of
 small  business concerns which are manufacturers or  retailers;
 one  must  be selected from among the officers of the  agencies
 and  departments of the United States; and one must be selected
 from  among  persons  having extensive experience  representing
 low-income  cooperatives eligible to borrow from  NCB.   Sheila
 A.  Smith  is the Presidential appointee from among proprietors
 of  small  business  concerns.  There  is  a  vacancy  for  the
 Presidential  appointee  from  among  the  officers   of   U.S.
 agencies  and  departments. Harry J. Bowie is the  Presidential
 appointee    from   among   persons   representing   low-income
 cooperatives.

       The  remaining 12 directors are elected by  the
 holders of Class B and Class C stock. Under the bylaws of  NCB,
 each  stockholder-elected director must  have  at  least  three
 years  experience as a director or senior officer of the  class
 of  cooperatives which he or she represents.  The five  classes
 of  cooperatives  are:  (a) housing, (b)  consumer  goods,  (c)
 low-income  cooperatives, (d) consumer services,  and  (e)  all
 other  eligible  cooperatives.  At all times  each  class  must
 have   at  least  one,  but  not  more  than  three,  directors
 representing it on the Board.

     Only holders of NCB's Class B and Class C stock have voting
 rights,  and  they  vote as one class under the  terms  of  the
 weighted  voting system adopted by NCB to comply with the  Act.
 The  NCB  by-laws  and  voting policy  provide  that  (1)  each
 stockholder  of  record  who is also a  borrower  from  NCB  (a
 "borrower-stockholder") is entitled to  five  votes,  (2)  each
 borrower-stockholder is entitled to additional votes, up  to  a
 total of 120, based on a formula measuring the proportion  that
 such  borrower-stockholder's patronage with NCB  bears  to  the
 total  patronage during a period of time fixed by the  election
 rules, and (3) each stockholder who is not a borrower from  NCB
 shall  receive  one  vote, and non-borrower stockholders  as  a
 class shall receive at least 10% of the votes allocated.

     The   by-laws  and  voting  policy  further  provide  that,
 notwithstanding any allocations of votes which would  otherwise
 result  from  the foregoing rules (1) no stockholder  shall  be
 entitled  to more than 5% of the total voting control  held  by
 all  stockholders, (2) the total votes allocated to  any  class
 of  cooperatives shall not exceed 45% of the total, and (3)  no
 stockholder  which  is  a  "developing  cooperative"  shall  be
 entitled to more than five votes.  A developing cooperative  is
 defined  as  a  cooperative  that  is  in  a  developmental  or
 fledgling  state  of operation and that does not  have  members
 who are ultimate consumers or primary consumers.

     NCB  has  reserved the right to alter its voting policy  at
 any  time  to comply with the requirement of the Act  that  its
 voting  system should not result in: (1) voting control of  NCB
 becoming  concentrated with larger, more affluent  or  smaller,
 less    affluent    organizations,   (2)   a   disproportionate
 concentration  of  votes in any housing  cooperatives  or  low-
 income    cooperatives   or   consumer   goods   and   services
 cooperatives, or (3) the concentration of more than 5%  of  the
 voting control in any one Class B or Class C stockholder.

     NCB  may  refuse to honor any stockholder's voting  rights,
 except  to the extent of one vote, if the stockholder  is  more
 than  90  days  late on any payment to NCB  at  the  time  such
 rights would otherwise be exercised.

 Committees of the Board

     The  Board of Directors directs the management of  NCB  and
 establishes   the  policies  of  NCB  governing  its   funding,
 lending,  and other business operations.  In this  regard,  the
 Board   has  established  a  number  of  committees,  such   as
 Executive,  Loan and Business Development, Finance, Audit,  Low
 Income   Policy,   and   Strategic  Planning   and   Nominating
 Committees,  including  an Ad Hoc Committee  on  Patronage  and
 Capitalization.

     The  Executive Committee is responsible for exercising  all
 powers  of  the  Board of Directors when waiting for  the  next
 regular  meeting  will adversely affect the  best  interest  of
 NCB.   It also reviews and recommends CEO's annual compensation
 and  benefit plans, authorizes contracts in excess of $250,000,
 recommends  to  the  board rules and procedures  governing  the
 board,  reviews and recommends policies or actions  not  within
 the  authority  of any other committee, serves  as  the  appeal
 authority   for  loan  turn-down,  recommends  to   the   board
 appointment  of representatives to other boards  where  NCB  is
 entitled  to  such  representation and approves  exceptions  to
 policies  not  within the authority of another committee.   The
 members  of  the  committee  are James  L.  Burns,  Jr.(Chair),
 Joseph   Cabral,   Kirby  J.  Erickson,  Jackie  Jenkins-Scott,
 Marilyn  J. McQuaide, Michael J. Mercer,  Alfred A.  Plamann
 and Sheila A. Smith.

     The  Loan and Business Development Committee is responsible
 for  providing  policy  to management and  for  monitoring  the
 lending,  fee for service and business development  efforts  of
 NCB  and its subsidiaries, consistent with the board's approved
 strategic  plan.   The  members of  the  committee  are  Joseph
 Cabral,  Eben  Hopson,  Jr.,  Jackie  Jenkins-Scott,  Alex   N.
 Miller,  Sheila A. Smith(Chair), Peter C. Young and  Thomas  K.
 Zaucha.

     The  Finance Committee is responsible for monitoring  NCB's
 financial   planning,   budgeting  process,   asset   liability
 management  and  funding  strategies.   The  members   of   the
 committee  are  Harry J. Bowie, James L. Burns, Jr.,  Kirby  J.
 Erickson,   Marilyn  J.  McQuaide,  Michael  J.  Mercer(Chair),
 Alfred A. Plamann and Stuart M. Saft.

     The  Audit Committee is responsible for assisting the Board
 of   Directors  in  fulfilling  its  statutory  and   fiduciary
 responsibilities for NCB and its subsidiaries and related entity
 by  overseeing all  examinations  and  audits,  monitoring  all
 accounting and financial reporting practices, determining  that
 there  are  adequate  administrative  and  internal  accounting
 controls  and  assuring  that  NCB  and  its  subsidiaries  and
 related entity are operating within prescribed  policies   and
 procedures  and in conformance with the applicable conflict  of
 interest  policies.  The members of the Committee are Harry  J.
 Bowie,  James  L.  Burns, Jr., Kirby J.  Erickson,  Marilyn  J.
 McQuiade(Chair),  Michael  J. Mercer,  Alfred  A.  Plamann  and
 Stuart M. Saft.

     The   Low  Income  Policy  Committee  is  responsible   for
 evaluating  NCB's  best  efforts  to  achieve  35%   of   loans
 outstanding  to  low  income cooperatives  in  accordance  with
 established  policies and for recommending to  management  ways
 NCB  can  increase   low income lending.  The  members  of  the
 committee are Joseph Cabral, Eben Hopson, Jr., Jackie  Jenkins-
 Scott(Chair), Alex N. Miller, Sheila A. Smith, Peter  C.  Young
 and Thomas K. Zaucha.

     The  Strategic Planning Committee monitors and reviews  all
 NCB related entities' planning activities delegated to them  by
 the board.  The members of the committee are the full Board  of
 Directors.

     The Nominating Committee annually oversees the election for
 NCB   directors.    The  committee  also  periodically   drafts
 election  rules  on  behalf of the  Board  of  Directors.   The
 committee  consists of those members of the Board  whose  terms
 are not expiring during the current year.

     The  Ad  Hoc  Committee on Patronage and Capitalization  is
 responsible   for  the  consideration  of  the  following:   1)
 education  and  the  dynamics  of  NCB  as  a  cooperative,  2)
 exploring  necessary modifications and policy refinements,  and
 3)  describing what the capital structure of NCB should  be  in
 the  future. The members of the committee are James  L.  Burns,
 Jr.,  Joseph Cabral, Jackie Jenkins-Scott, Michael  J.  Mercer,
 Alfred A. Plamann(Chair), Stuart M. Saft and Sheila A. Smith.
                 ITEM 11.  EXECUTIVE COMPENSATION

COMPENSATION OF THE OFFICERS

     The following table sets forth the compensation during  the
last  three  fiscal years of NCB's Chief Executive Officer  and
its four other most highly compensated executive officers.

                                                   All Other
                              Annual Compensation Compensation
(a)                    (b)         (c)    (d)        (e)
Name and
Principal Position      Year   Salary   Bonus
Charles E. Snyder       1999  $336,000 $121,600   $20,760
President & CEO         1998   320,000  155,000    20,800
                        1997   310,013  103,250    20,440

Charles H. Hackman      1999   204,300   58,935    20,760
Managing Director,      1998   196,450   66,115    20,800
Chief Credit Officer    1997   189,387   63,591    20,440

Richard L. Reed         1999   175,000   52,250    20,679
Managing Director,      1998   157,500   52,500    20,340
Chief Financial
Officer                 1997   150,005   52,500    19,037

Mark Hiltz              1999   156,000   45,240    20,169
Managing Director,      1998   150,800   50,750    19,488
Chief Risk Officer      1997   145,005   48,125    18,592

Caroline Blakely        1999   135,792   74,850    15,756
Managing Director,      1998   199,500   66,500    20,487
Chief Marketing
Officer                 1997   203,678   59,500    20,440

Steven Brookner         1999   160,400   33,000    12,034
Managing Director

*  The  "All  Other Compensation" reported for 1999 consists  of
 NCB's  contributions  to  the defined  contribution  retirement
 plan   accounts   of   the  named  officers,   NCB's   matching
 contributions  to  the  401  (k) plan  accounts  of  the  named
 officers,  and  NCB's payments of term insurance  premiums  for
 the named officers as follows:

              Retirement Plan   Matching 401(k)  Term Insurance
               Contribution      Contribution      Premiums

Mr. Snyder           $9,600         $9,600         $1,560
Mr. Hackman           9,600          9,600          1,560
Mr. Reed              9,600          9,600          1,479
Mr. Hiltz             9,378          9,378          1,413
Ms. Blakely           8,147          6,699            910
Mr. Brookner          9,272          1,545          1,217

COMPENSATION OF THE BOARD

        Under the Act, directors appointed by the President from
 among  proprietors  of small businesses and from  persons  with
 experience  in  low-income cooperatives, are  entitled  to  (1)
 compensation at the daily equivalent of the compensation  of  a
 GS18  civil  servant  (now  "Senior Executive  Service")  which
 amounted  in  1999  to $484.23 a day, and (2) travel  expenses.
 Typically,  they  receive compensation for no  more  than  nine
 days a year. Directors elected by shareholders are entitled  to
 (1)  annual compensation of $7,000, (2) $1,000 for the chairman
 of  each committee, (3) $1,000 for each board meeting attended,
 (4)  $250  for  each  committee  meeting  attended  up  to  two
 meetings  only,  and (5) travel expenses. The Chairman  of  the
 Board is entitled to $8,000 in compensation in addition to  the
 above  amounts.   Directors  of  subsidiary  corporations   are
 entitled  to (1) $500 for each board meeting attended when  not
 held  in  conjunction with NCB board meetings  and  (2)  travel
 expenses.

        ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                      OWNERS AND MANAGEMENT

 Stock Ownership of Certain Stockholders and Management

        Several of NCB's stockholders own in excess of 5 percent
 of  the  outstanding shares of NCB's Class B or Class C  stock.
 The   shareholders  purchased  a  portion  of  this  stock   in
 connection with sizable loans made by NCB to them and  received
 a  portion of the stock as patronage dividends from NCB.  NCB's
 voting  policy, however, does not allocate voting rights solely
 based on the number of shares of Class B or Class C stock  held
 and  prohibits  any one stockholder from being  allocated  more
 than  five  percent of the votes allocated in  connection  with
 any stockholder action.

       The  following table shows those cooperatives which owned
 more  than  5 percent of NCB's Class B or Class C stock  as  of
 December 31, 1999.

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

   The Co-operative          30,500.00    3.05%   28,566.22 12.76%
    Central Bank
   75 Park Plaza
   Boston, MA 02116

   Greenbelt Homes, Inc.     14,424.28    1.44%   29,505.23 13.18%
   Hamilton Place
   Greenbelt, MD 20770

   Group Health, Inc (1)     12,718.23    1.27%   14,249.60  6.37%
   2829 Univ. Ave., S.E.
   Minneapolis, MN 55414

  (1)  Included  in the above are 3,960.26 shares  and  2,769.48
 shares of Class B and C stock, respectively, held of record  by
 Central  Minnesota Group Health Plan which is  affiliated  with
 GHI.

        Because the Act restricts ownership of NCB's Class B and
 Class  C  stock  to eligible cooperatives, NCB's  officers  and
 directors  do  not own any Class B or Class C  stock,  although
 cooperatives  with  which  they are  affiliated  may  own  such
 stock.

               ITEM 13.  CERTAIN RELATIONSHIPS AND
                           RELATED TRANSACTIONS

Certain Transactions

      The  following  table  sets forth  information  concerning
certain transactions by which NCB and its subsidiaries have made
loans  or  leases to organizations with which NCB  directors  or
executive  officers are affiliated.  The first column lists  the
name  of  the director or executive officer who is related  with
the  loan or lease recipient.  The second column sets forth  the
name  of  the organization to which the loan or lease was  made.
The  last  three  columns  list  loan  balances  and interest
rates  as of the specified dates.  The text  following the  table
further describes the nature of the transactions  set forth in
the table.

      The  following loans and leases were made in  the  ordinary
course  of  NCB's  business  on  substantially  the  same  terms,
including  interest rates and collateral, as those prevailing  at
the  time for comparable transactions with other persons and  did
not  involve  more  than the normal risk of  uncollectability  or
present other unfavorable features.

National Cooperative Bank                     Largest                Interest
                                              Balance    Balance as  Rate as
                                                in          of          of
                                               1999      12/31/99    12/31/99

James L. Burns, Jr.   Co-op Central Bank   $        0   $        0

Joseph Cabral         Chatsworth Products     349,089      209,454     8.82%
                      Chatsworth Products   2,710,270    1,922,498     8.82%

Kirby J. Erickson     Central Minnesota
                       Group Health         3,008,280    3,008,280     8.00%
                      Central Minnesota
                       Group Health         2,852,678    2,474,532     8.10%

Alex N. Miller        The Columns at
                       East Hill              202,515      200,010     9.24%
                      1261 La Vista         2,158,140    2,141,399     8.37%
                      Belvedere Point,
                      Inc.                    311,848      307,204     9.81%
                      Tanglewood Garden
                       Coop.                  854,488      844,552     9.69%

Alfred A. Plamann     Park/Shop-
                       Andronico's          8,700,000    6,290,404    various
                      K. V. Mart            5,183,841    4,058,964     8.50%
                      Mollie Stone Market   7,500,000    7,050,000     8.62%
                      Certified Revolver    5,000,000            0    various
                      Certified Lease          39,443            0    lease
                      Green Frog Market       749,702      609,598    various
                      Jensen's Complete
                       Shop                 1,400,000    1,345,238     9.25%
                      M&M Highland            309,366      316,500     9.26%
                      Major Market            306,881      106,138     9.00%
                      Northwest Supermkt    3,917,600    3,357,943    various
                      Superior Warehouse    4,250,000            0
                      Yucaipa Trading        315,133      258,561      9.50%
                      Grocers Cap Revolver  2,000,000    1,200,000     8.50%
                      Grocers Cap Program  17,638,600   14,421,904    various
                      Peter O'Neal          1,075,341    1,045,154    various
                      IFOR                    163,229      142,364     6.88%
                      United Resources
                       Program             11,823,934    9,552,867    various

Peter C. Young        Area Coop Education
                       Services             1,300,000    1,300,000     9.00%

Thomas K. Zaucha      Hilltop Properties    3,462,563    3,067,993    various
                      Greenwich Assoc.     12,000,000   12,000,000     8.60%

Charles E. Snyder     National Cooperative
                       Business Assoc.         68,512       27,405    lease
                      National Cooperative
                       Business Assoc.        330,000      205,000     8.63%


Nominees for Directorship                    Largest                 Interest
                                             Balance    Balance as    Rate as
                                               in          of           of
                                              1999      12/31/99     12/31/99

Lynn M. Hoopingarner  The White House
                       Owners Association  $  177,082   $ 161,959      9.38%

David H. Roberts      230 Tenants
                       Corporation            900,000     900,000      7.95%
                      230 Tenants
                       Corporation            288,425     288,100      7.73%


      NCB has a $30.0 million committed line of credit facility
with The Co-operative Central Bank of which Mr. Burns is the
President and Chief Executive Officer.

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

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

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

      NCB has enterd into agreements with Grocers Capital Company
(GCC)  and  United Resources, Inc (URI), finance and subsidiaries
of  Unified  Western Grocers (UWG) of which Mr.  Plamann  is  its
President  and Chief Executive officer, to purchase member  loans
originated by GCC and URI. NCB also provides a line of credit  to
GCC.  In  December  1999,  NCB agreed  to  modify  its  financing
arrangements with GCC and URI, the documentation of which was  in
process at year end. Finally, GCC and UWG provide guarantees  on
several loans to members of UWG, some of which have been sold and
are not reflected on NCB's books.

      NCB has a $1.5 million line of credit with Area Cooperative
Educational  Services  of  which  Mr.  Young  is  the   Executive
Director. The line of credit is for working capital needs.

      NCB  has  two  loans  outstanding with Hilltop  Properties.
Hilltop   Properties  is  a  member  of  the   National   Grocers
Association of which Mr. Zaucha is its President. The loans  were
used  for  a  real  estate  refinancing, to  purchase  furniture,
fixtures,  equipment and inventory and to remodel a store.   Also
available  is  a  $.3 million line of credit for working  capital
needs.  Additionally,  NCB originated four loans  with  Greenwich
Associates,  a  real  estate company  which  leases  property  to
D'Agostinos Markets, a chain grocery operation and member of  the
National  Grocers Association. The loans were made  to  refinance
the  real  estate  whose  primary  tenants  are  the  D'Agostinos
markets.  NCB fully intends to sell these commercial real  estate
loans in the secondary market.

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

     Board nominee Lynn M. Hoopingarner is the President of White
House  Owners  Association.  NCB has an outstanding  real  estate
loan  to the White House Owners which was used to finance capital
improvements.

      Board  nominee  David H. Roberts is Vice President  of  230
Tenants  Corporation.  NCB has two outstanding real estate  loans
to  230  Tenant  Corporation.  They were  used  to  refinance  an
existing loan and for capital improvements.

      NCB  believes that the foregoing transactions contain terms
comparable  to  those obtainable in an arm's length  transaction.
NCB  had  determined that these loans are in accordance with  its
lending  policies,  were properly approved and  were  within  the
applicable  regulatory limitations and any or all were  evaluated
for disclosure in the financial statements.


                            PART IV

        Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES
                     AND REPORTS ON FORM 8-K

 (a)(1) The following financial statements are filed as a part
of this report.

Financial Statements as of December 31, 1997, 1998, and 1999.
       Page #

 40   Report of Independent Public Accountants

 41   Consolidated Balance Sheets

 42   Consolidated Statements of Income

 43   Consolidated Statements of Comprehensive Income

 44   Consolidated Statements of Changes in Members' Equity

45-46 Consolidated Statements of Cash Flows

47-77 Notes to the Consolidated Financial Statements

 (a)(2)   Not applicable

  All   other  schedules  are  omitted  because  they   are   not
applicable or the required information is shown in the  financial
statements, or the notes thereto.

(a)(3) The following exhibits are filed as a part of this report.

  Exhibit No.

  (a) 3.1  National Consumer Cooperative Bank Act, as amended through 1981

  (c) 3.2  1989 Amendment to National Consumer Cooperative Bank Act

  (d) 3.3  Bylaws of NCB

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

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

  (g) 4.3  Schedule Concerning Senior Note Agreements

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

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

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

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

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

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

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

  (o) 4.11 Form of Indenture for Debt Securities

  (p) 4.12 Form of Fixed Rate Medium Term Note

  (q) 4.13 Form of Floating Rate Medium Term Note

 *(t) 10.1   Chief Executive Officer Incentive Plan

  (u) 10.2   Term Loan Agreement with Credit Suisse First Boston

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

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

  (s) 10.5   Third Amended and Restated Loan Agreement with Fleet
             Bank as Agent

 *(a) 10.6   Insurance Plan for NCB Executive Officers

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

  (s) 10.8   Master Shelf Agreement with Prudential Insurance Co.
             of America et al. (June 1997)

  (u) 10.11  Fleet Loan Agreement

  (d) 10.12  Lease on Headquarters of  NCB

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

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

  (v) 10.15  First Amendment to Third Amended and Restated Loan
             Agreement with Fleet Bank as Agent

 (aa) 10.16  Amendment to Fleet Loan Agreement

  (z) 10.17  Second Amendment Agreement to Note Purchase
             Agreement with Lutheran Brotherhood et. al (June 1999)

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

  (x) 10.19  Term Loan Agreement with Funding Corporation
             and Credit Suisse First Boston (November 1998)

  (i) 10.20  Term Loan Agreement with Credit Suisse (Sept. 1995)

  (y) 10.21  Amendment No. 2 to Third Amended and Restated
             Loan Agreement with Fleet Bank as Agent

  (y) 10.22  First Amendment to Term Loan Agreement with Greenwich
             Funding Corporation and Credit Suisse First Boston

 (aa) 10.23  Note Purchase Agreement with Prudential Insurance Company of
             America (Dec. 1999)

  (z) 10.24  First Amendment Agreement to Note Purchase Agreement
             with First AUSA Life Insurance et. al (June 1999)

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

*(aa) 10.26  Incentive Plan for NCB Executive Officers

  (y) 10.27  Executive Long-Term Incentive Plan

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

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

  ( ) 10.30  (No Exhibit)

  (i) 22.1   List of Subsidiaries and Affiliates of the NCB

 (aa) 23.1   Consent of Arthur Andersen LLP

  (i) 25.1   Power of Attorney by Joseph Cabral

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

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

      25.4   (No Exhibit)

  (t) 25.5   Power of Attorney by Jackie Jenkins-Scott

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

 (aa) 25.7   Power of Attorney by Harry J. Bowie

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

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

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

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

 (aa) 25.12  Power of Attorney by Stuart M. Saft

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

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

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

  (x) 27     Financial Data Schedule

*  Exhibits marked with an asterisk are management contracts or
compensatory plans.

   (a) Incorporated by reference to the exhibit of the same
   number filed as part of Registration Statement No. 2-99779
   (Filed August 20, 1985).

   (b) Incorporated by reference to the exhibit of the same
   number filed as part of Amendment No. 1 to Registration
   Statement No. 2-99779 (Filed May 7, 1986).

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

   (d) Incorporated by reference to the exhibit of the same
   number filed as part of Registration Statement No. 33-
   42403 (filed September 6, 1991).

   (e) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report on
   Form 10-Q for the three  months ended June 30, 1992 (File No.
   2-99779).

   (f) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's annual report
   on Form 10-K for the year ended December 31, 1992
   (File No. 2-99779).

   (g) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's annual report
   on Form 10-K for the year ended December 31, 1993
   (File No. 2-99779).

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

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

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

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

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

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

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

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

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

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

   (r) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's annual report
   on Form 10-K for the year ended  December 31, 1996
   (File No. 2-99779).

   (s) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended June 30, 1997
   (File No. 2-99779).

   (t) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's annual report
   on Form 10-K for the year ended December 31, 1997
   (File No. 2-99779).

   (u) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended March 31, 1998
   (File No. 2-99779).

   (v) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended June 30, 1998
   (File No. 2-99779).

   (w) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended September 30,1998
   (File No. 2-99779).

   (x) Incorporated by referance to the exhibit of the same
   number filed as part of the registrant's annual report on
   Form 10K for the year ended December 31,1998 (File No. 2-
   99779).

   (y) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended June 30, 1999 (File No.
   2-99779).

   (z) Incorporated by reference to the exhibit of the same
   number filed as part of the registrant's quarterly report
   on Form 10-Q for the quarter ended September 30, 1999 (File
   No. 2-99779).

   (aa) Filed herewith

   (b) The Registrant did not file any  report on Form 8-K
       during the last quarter of 1999.

                           SIGNATURES

      Pursuant  to  the  requirements of  Section  15(d)  of  the
Securities  Exchange Act of 1934, the registrant has duly  caused
this  report  to  be  signed on its behalf  of  the  undersigned,
thereunto duly authorized.

               NATIONAL CONSUMER COOPERATIVE BANK

    DATE: March 30, 2000                BY/s/Charles E. Snyder
                                             Charles E. Snyder
                                       President and Chief Executive Officer

    Pursuant  to the requirements of the Securities Exchange  Act
of  1934,  this  report has been signed below  by  the  following
persons on behalf of the registrant and in the capacities and  on
the dates noted:

Signature                      Title                              Date
*/s/James L Burns, Jr.         Chairman of the Board and         3/30/00
James L. Burns, Jr             Director

/s/Richard L. Reed             Managing Director,                3/30/00
Richard L. Reed                (Principal Financial Officer)

/s/Marietta J. Orcino          Vice President, Tax &             3/30/00
Marietta J. Orcino             Regulatory Compliance

*/s/Harry J. Bowie             Director                          3/30/00
Harry J. Bowie

*/s/Joseph  Cabral             Director                          3/30/00
Joseph Cabral

*/s/Kirby J. Erickson          Director                          3/30/00
Kirby J. Erickson

*/s/Eben Hopson, Jr.           Director                          3/30/00
Eben Hopson, Jr.

*/s/Jackie Jenkins-Scott       Director                          3/30/00
Jackie Jenkins-Scott


Signature                      Title                              Date

*/s/Marilyn J. McQuiade        Director                          3/30/00
Marilyn J. McQuiade

*/s/Michael J. Mercer          Director                          3/30/00
Michael J. Mercer

*/s/Alex N. Miller             Director                          3/30/00
Alex N. Miller

*/s/Alfred A. Plamann          Director                          3/30/00
Alfred A. Plamann

*/s/Stuart M. Saft             Director                          3/30/00
Stuart M. Saft

*/s/Sheila A. Smith            Director                          3/30/00
Sheila A. Smith

*/s/Peter C. Young             Director                          3/30/00
Peter C. Young

*/s/Thomas K. Zaucha           Director                          3/30/00
Thomas K. Zaucha




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


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


   With  this  report, the registrant is furnishing  to  the
Commission  for  its  information the registrant's  election
materials  for  its 2000 annual meeting. The registrant  has
not  yet  distributed  the 1999 annual  report  to  security
holders and will furnish such report to the Commission  when
it is sent to security holders.
                         INDEX TO EXHIBITS

Exhibit No.        Description

10.16          Amendment to Fleet Loan Agreement

10.23          Note Purchase Agreement with Prudential
                Insurance Company of America (Dec. 1999)

10.26          Incentive Plan for NCB Executive Officers

23.1           Consent of Arthur Andersen LLP

25.7           Power of Attorney by Harry J. Bowie

25.12          Power of Attorney by Stuart M. Saft

27             Financial Data Schedule



                    Supplemental Information

              Registrant's 2000 Election Materials