================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

[X]      Annual report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934 for the fiscal year ended December 31, 2002.

[ ]      Transition report pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934 for the transition period from ________ to
         ________.


                         Commission File Number: 1-14103

                             NB CAPITAL CORPORATION
             (Exact name of registrant as specified in its charter)


                                                     
                Maryland                                    52-2063921
     (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                     Identification No.)

          125 West 55TH Street
           New York, New York                                  10019
(Address of principal executive offices)                    (Zip code)


       Registrant's telephone number, including area code: (212) 632-8532

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

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

          8.35% Noncumulative Exchangeable Preferred Stock, Series A, par value
          $.01 per share, traded in the form of Depositary Shares, each
          representing a one-fortieth interest therein

     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 registrant
was required to file such reports) and (2) has been subject to such filing
requirements for the past 90 days. Yes [X] No [ ]

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of 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. [ ]

     Indicate by check mark whether the registrant is an accelerated filer (as
defined in Rule 12b-2 of the Act). Yes [ ] No [X]

     As of December 31, 2002, all Common Stock, par value $ .01 per share, was
held by an affiliate.

     As of December 31, 2002, the number of shares of Common Stock outstanding
was 100.

                      Documents Incorporated by reference:

                                      None.

================================================================================

                           FORWARD-LOOKING STATEMENTS

     This report contains certain forward-looking statements and information
relating to NB Capital Corporation (the "Company" or "NB Capital") that are
based on the beliefs of the Company's management as well as assumptions made by
and information currently available to the Company's management. When used in
this report, the words "anticipate", "believe", "estimate", "expect" and similar
expressions, as they relate to the Company or the Company's management, are
intended to identify forward-looking statements. Such statements reflect the
current view of the Company's management with respect to future events and the
Company's future performance and are subject to certain risks, uncertainties and
assumptions. Should management's current view of the future or underlying
assumptions prove incorrect, actual results may vary materially from those
described herein as anticipated, believed, estimated or expected. The Company
does not intend to update these forward-looking statements.


                                  EXCHANGE RATE

     References to $ are to United States dollars; references to C$ are to
Canadian dollars. As of December 31, 2002, the Canadian dollar exchange rate was
C$1.5776 = $1.00 and certain amounts stated herein reflect such exchange rate.

                                     PART I


ITEM 1: BUSINESS

GENERAL

     On August 20, 1997, NB Capital Corporation (the "Company") was incorporated
under the laws of the State of Maryland for the purposes of providing U.S.
investors with the opportunity to invest in Canadian residential mortgages and
other real estate assets. The Company began operations on September 3, 1997 with
the consummation of an offering of 300,000 shares of its 8.35% Noncumulative
Exchangeable Preferred Stock, Series A (the "Series A Preferred Shares"). The
Series A Preferred Shares trade on the New York Stock Exchange in the form of
Depositary Shares, each representing a one-fortieth interest in a Series A
Preferred Share (the "Depositary Shares"). National Bank of Canada (the "Bank")
owns all of the Company's issued and outstanding common stock, par value $.01
per share (the "Common Stock"). Accordingly, the Company is a wholly owned
subsidiary of the Bank.

     The Company's principal business objective is to acquire, hold, finance and
manage assets consisting of obligations secured by real property ("Mortgage
Assets") as well as certain other qualifying real estate investment trust
("REIT") assets. The Mortgage Assets currently consist of fifty-three
"hypothecation" loans issued to the Company by NB Finance, Ltd. ("NB Finance"),
a Bermuda corporation and a wholly owned subsidiary of the Bank, that are
recourse only to the "Mortgage Loans". Hypothecation loans are loans secured by
the pledge of mortgages as security therefore. The Mortgage Loans consist of
fifty-three pools of, at December 31, 2002, an aggregate 15,823 residential
first mortgages insured by Canada Mortgage and Housing Corporation, an agency of
the Government of Canada ("CMHC"), that are secured by real property located in
Canada. The Company has acquired and expects to continue to acquire its Mortgage
Assets from the Bank and affiliates of the Bank. The Company may also from time
to time, however, acquire Mortgage Assets from unrelated third parties.

     The Bank administers the day-to-day operations of the Company pursuant to
an Advisory Agreement, dated September 3, 1997, between the Bank and the Company
(the "Advisory Agreement"). The Bank also services the Mortgage Loans pursuant
to a Servicing Agreement, dated September 3, 1997, between the Bank and NB
Finance (the "Servicing Agreement"). Pursuant to an Assignment Agreement, NB
Finance has assigned to the Company all of its right, title and interest in the
Servicing Agreement.

     In order to preserve the Company's status as a REIT under the Internal
Revenue Code of 1986, as amended (the "Code"), substantially all of the assets
of the Company consist of the Mortgage Assets issued by NB Finance and other
real estate assets that are of the type set forth in Section 856(c)(6)(B) of the
Code.

     For information regarding the Company's revenue and operating profit, see
the Company's financial statements, beginning on page F-1.


AUTOMATIC EXCHANGE

     Each Series A Preferred Share will be exchanged automatically for one newly
issued 8.45% Noncumulative First Preferred Share, Series Z, of the Bank (a "Bank
Preferred Share") (i) immediately prior to such time, if any, at which the Bank
fails to declare and pay or set aside for payment when due on any dividend on
any issue of its cumulative First Preferred Shares or the Bank fails to pay or
set aside for payment when due any declared dividend on any of its
non-cumulative First Preferred Shares, (ii) in the event that the Bank has a
Tier 1 risk-based capital ratio of less than 4.0% or a total risk-based capital
ratio of less than 8.0%, (iii) in the event that the Superintendent of Financial
Institutions Canada (the "Superintendent") takes control of the Bank pursuant to
the Bank Act (Canada), as amended (the "Bank Act"), or proceedings are commenced
for the winding-up of the Bank pursuant to the Winding-up and Restructuring Act
(Canada), or (iv) in the event that the Superintendent, by order, directs the
Bank to act pursuant to subsection 485(3) of the Bank Act and the Bank elects to
cause the exchange (each, an "Exchange Event"). Upon an Exchange Event, the
holders of the Series A Preferred Shares shall be unconditionally obligated to
surrender to the Bank the certificates representing the Series A Preferred Share
held by such holder, and the Bank

                                      -3-

shall be unconditionally obligated to issue to such holder in exchange for each
such Series A Preferred Share a certificate representing one Bank Preferred
Share.

     The Automatic Exchange shall occur as of 8:00 a.m. Eastern Time on the date
for such exchange set forth in the requirements of the Superintendent or, if
such date is not set forth in such requirements as of 8:00 a.m. on the earliest
possible date such exchange could occur consistent with such requirements (the
"Time of Exchange"), as evidenced by the issuance by the Bank of a press release
prior to such time. As of the Time of Exchange, all of the Series A Preferred
Shares will be deemed canceled without any further action by the Company, all
rights of the holders of the Series A Preferred Shares as stockholders of the
Company will cease, and such persons shall thereupon and thereafter be deemed to
be and shall be for all purposes holders of Bank Preferred Shares. The Company
will mail notice of the occurrence of an Exchange Event to each holder of the
Series A Preferred Shares within 30 days of such event, and the Bank will
deliver to each such holder certificates for the Bank Preferred Shares upon
surrender of such holder's certificates for the Series A Preferred Shares. The
charter provides that, immediately after the delivery of such notice, the
existence of the Company shall terminate and the Company will be liquidated and
its affairs wound up in accordance with the procedures of the Maryland General
Corporation Law relating to forfeiture of the charter of a corporation and
expiration of corporate existence. Until such replacement stock certificates are
delivered (or in the event such replacement certificates are not delivered),
certificates previously representing the Series A Preferred Shares shall be
deemed for all purposes to represent the Bank Preferred Shares. Once an Exchange
Event occurs, no action will be required to be taken by holders of the Series A
Preferred Shares, by the Bank or by the Company in order to effect an automatic
exchange as of the Time of Exchange.

     Holders of the Series A Preferred Shares, by purchasing the Series A
Preferred Shares, have agreed to be bound by the unconditional obligation to
exchange such Series A Preferred Shares for the Bank Preferred Shares upon the
occurrence of an Exchange Event. The obligation of the holders of the Series A
Preferred Shares to surrender such shares and the obligation of the Bank to
issue the Bank Preferred Shares in exchange for the Series A Preferred Shares
shall be enforceable by the Bank and such holders, respectively, against the
other.

     Upon the occurrence of an Exchange Event, the Bank Preferred Shares to be
issued as part of an automatic exchange would constitute a newly issued series
of First Preferred Shares of the Bank and would constitute 100% of the issued
and outstanding Bank Preferred Shares. The Bank Preferred Shares would have the
same liquidation preference and be subject to redemption on the same terms as
the Series A Preferred Shares (except that there would be no redemption for
certain tax-related events). Any accrued and unpaid dividends on the Series A
Preferred Shares as of the Time of Exchange would be accounted for as accrued
and unpaid dividends on the Bank Preferred Shares. The Bank Preferred Shares
would rank pari passu, in terms of dividend payments and liquidation preference,
with, or senior to, any outstanding First Preferred Shares of the Bank. The Bank
Preferred Shares would not entitle the holders to vote except in certain
circumstances. Dividends on the Bank Preferred Shares would be non-cumulative
and payable at the rate of 8.45% per annum of the liquidation preference, if,
when and as declared by the Board of Directors of the Bank. The Bank does not
intend to apply for listing of the Bank Preferred Shares on any national
securities exchange or for quotation of the Bank Preferred Shares through the
National Association of Securities Dealers Automated Quotation System. Absent
the occurrence of an Exchange Event, however, the Bank will not issue any Bank
Preferred Shares, although the Bank will be able to issue First Preferred Shares
in series other than that of the Bank Preferred Shares. There can be no
assurance as to the liquidity of the trading markets for the Bank Preferred
Shares, if issued, or that an active public market for the Bank Preferred Shares
would develop or be maintained.

     Holders of the Series A Preferred Shares cannot exchange the Series A
Preferred Shares for the Bank Preferred Shares voluntarily. In addition, absent
the occurrence of an automatic exchange, holders of the Series A Preferred
Shares will have no dividend, voting, liquidation preference or other rights
with respect to the Bank or any security of the Bank.

                                      -4-

ADVISORY AGREEMENT

     The Company entered into the Advisory Agreement with the Bank to administer
the day-to-day operations of the Company. The Bank is responsible for (i)
monitoring the credit quality of Mortgage Assets held by the Company, (ii)
advising the Company with respect to the reinvestment of income from and
payments on, and with respect to the acquisition, management, financing and
disposition of, Mortgage Assets held by the Company, (iii) holding documents
relating to the Company's Mortgage Assets as custodian, (iv) monitoring the
Company's compliance with the requirements necessary to qualify as a REIT and
(v) maintaining its status as a lender approved by the National Housing Act (an
"NHA-Approved Lender"). As long as any Series A Preferred Shares and,
accordingly, any Depositary Shares remain outstanding, the Company may not
renew, terminate, or modify the Advisory Agreement without the approval of a
majority of the Board of Directors of the Company (the "Board of Directors") as
well as of a majority of the Independent Directors. An "Independent Director" is
a director who is not a current officer or employee of the Company or a current
director, officer or employee of the Bank or any affiliate of the Bank. The Bank
may, with the approval of a majority of the Board of Directors as well as a
majority of the Independent Directors, subcontract all or a portion of its
obligations under the Advisory Agreement to one or more related or unrelated
third parties. The Bank will not, in connection with the subcontracting of any
of its obligations under the Advisory Agreement, be discharged or relieved in
any respect from any of its obligations under the Advisory Agreement. As of the
date of this Form 10-K, the Bank has not subcontracted any of its obligations
under the Advisory Agreement.

     The Advisory Agreement had an initial term of one year, and has been
renewed five times for additional one-year periods. Last renewal was dated
October 30, 2002. The Advisory Agreement may be terminated by the Company at any
time upon 60 days' prior written notice. As long as any of the Series A
Preferred Shares or Depositary Shares remain outstanding, any decision by the
Company to renew, terminate or modify the Advisory Agreement must be approved by
a majority of the Board of Directors, as well as by a majority of the
Independent Directors. The Bank is entitled to receive an advisory fee equal to
$30,000 payable in equal quarterly installments with respect to the advisory and
management services provided by it to the Company. Payment of such fees is
subordinated to payments of dividends on the Series A Preferred Shares and,
accordingly, the Depositary Shares.


SERVICING AGREEMENT

     The Mortgage Loans are serviced by the Bank pursuant to the terms of the
Servicing Agreement. The Bank receives a fee equal to 0.25% per annum on the
principal balances of the loans serviced.

     The Servicing Agreement, put in place on September 3, 1997, had an initial
term of one year, and has been renewed five times for additional one-year
periods. Last renewal was dated May 8, 2002. The Servicing Agreement requires
the Bank to service Mortgage Loans in a manner generally consistent with normal
mortgage servicing practices of prudent mortgage lending institutions that
service mortgage loans of the same type as the Mortgage Loans, with any
servicing guidelines promulgated by the Company and with relevant government
agency guidelines and procedures. The Servicing Agreement requires the Bank to
service Mortgage Loans solely with a view toward the interests of the Company
and without regard to the interests of the Bank or any of its other affiliates
(including NB Finance). The Bank collects and remits principal and interest
payments, administers mortgage escrow accounts, submits and pursues mortgage
insurance claims and supervises foreclosure proceedings on any Mortgage Loans it
services. The Bank also provides accounting and reporting services with respect
to such Mortgage Loans. The Servicing Agreement requires the Bank to follow such
collection procedures as are customary in normal mortgage servicing practices of
prudent mortgage lending institutions that service mortgage loans of the same
type as the Mortgage Loans. The Bank may from time to time subcontract all or a
portion of its servicing obligations under the Servicing Agreement to a third
party subject to the prior written approval of the Company. The Bank will not,
in connection with subcontracting any of its obligations under the Servicing
Agreement, be discharged or relieved in any respect from its obligation to the
Company to perform its obligations under the Servicing Agreement. As of the date
of this Form 10-K, the Bank has not subcontracted any of its obligations under
the Servicing Agreement.

     The Bank is required to pay all expenses related to the performance of its
duties under the Servicing Agreement. The Bank is required to make advances of
taxes and required insurance premiums that are not collected

                                      -5-

from mortgagors with respect to any Mortgage Loan serviced by it, unless it
determines that such advances are nonrecoverable from the mortgagor, insurance
proceeds or other sources with respect to such Mortgage Loan. If such advances
are made, the Bank generally will be reimbursed prior to the Company being
reimbursed out of the payments with respect to such Mortgage Loan. The Bank also
is entitled to reimbursement for expenses incurred by it in connection with the
liquidation of defaulted Mortgage Loans serviced by it and in connection with
the restoration of mortgaged property. The Bank is responsible to the Company
for any loss suffered as a result of the Bank's failure to make and pursue
timely claims or as a result of actions taken or omissions made by the Bank
which cause the policies to be canceled by the insurer. Subject to approval by
the Company, the Bank may institute foreclosure proceedings, exercise any power
of sale contained in any Mortgage Loan or deed of trust, obtain a deed in lieu
of foreclosure or otherwise acquire title to a mortgaged property underlying a
Mortgage Loan by operation of law or otherwise in accordance with the terms of
the Servicing Agreement. The Bank does not, however, have the authority to
conclude contracts in the name of the Company.

     The Company may terminate the Servicing Agreement upon the occurrence of
one or more events specified in the Servicing Agreement. Such events relate
generally to the Bank's proper and timely performance of its duties and
obligations under the Servicing Agreement. In addition, the Company may also
terminate the Servicing Agreement without cause upon 60 days' notice and payment
of a termination fee. The termination fee will be based on the aggregate
outstanding principal amount of the Mortgage Loans then serviced under the
Servicing Agreement.

     As is customary in the mortgage loan servicing industry, the Bank is
entitled to retain any late payment charges, penalties and assumption fees
collected in connection with the Mortgage Loans serviced by it. The Bank will
receive any benefit derived from interest earned on collected principal and
interest payments between the date of collection and the date of remittance to
the Company and, to the extent permitted by law, from interest earned on tax and
insurance impound funds with respect to Mortgage Loans serviced by it.

     When any mortgaged property underlying a Mortgage Loan is conveyed by a
mortgagor, the Bank generally will enforce any "due-on-sale" clause contained in
the Mortgage Loan, to the extent permitted under applicable law and governmental
regulations. The terms of a particular Mortgage Loan or applicable law, however,
may provide that the Bank is prohibited from exercising the "due-on-sale" clause
under certain circumstances related to the security underlying the Mortgage Loan
and the buyer's ability to fulfill the obligations thereunder. Upon any
assumption of a Mortgage Loan by a transferee, a nominal fee is typically
required, which sum will be retained by the Bank as additional servicing
compensation.


INVESTMENT POLICY

     The Company's principal business objective is to acquire, hold, finance and
manage Mortgage Assets as well as certain other qualifying REIT assets. The
Company's current investment policy is to invest at least 80% of its portfolio
in Mortgage Assets issued by NB Finance and the remainder in any other assets
eligible to be held by a REIT. Such other assets include Mortgage Loans,
residential mortgage loans, mortgage-backed securities, commercial mortgage
loans, partnership interests, cash, cash equivalents, government securities and
shares or interests in other REITs. As of December 31, 2002, Mortgage Assets
issued by NB Finance comprised 98.9% of the Company's portfolio.

     The Company expects to continue to follow the foregoing investment policy
approved at the board on December 6, 2000. However, this policy may be amended
or revised from time to time at the discretion of the Board of Directors (in
certain circumstances subject to the approval of a majority of the Independent
Directors) without a vote of the Company's stockholders. All investments will be
made primarily for income.


DESCRIPTION OF THE MORTGAGE ASSETS

     The Mortgage Assets issued by NB Finance are comprised of fifty-three
hypothecation loans issued by NB Finance to the Company. As of December 31,
2002, the principal amount of the Mortgage Assets was approximately $470
million. Each of the fifty-three hypothecation loans comprising the Mortgage
Assets issued by NB Finance is secured by a pool of Mortgage Loans. As of
December 31, 2002, the Mortgage Loans were

                                      -6-

comprised of, in the aggregate, 15,823 Mortgage Loans in an aggregate amount of
approximately C$899 million ($570 million). The value of each pool of Mortgage
Loans comprising the Mortgage Loans exceeds the principal amount of the
hypothecation loan that it secures. Accordingly, the Mortgage Assets issued by
NB Finance are overcollateralized by the Mortgage Loans. The aggregate amount of
such overcollateralization is, as of December 31, 2002, $100 million. The
Company acquired the Mortgage Assets issued by NB Finance pursuant to the terms
of a loan agreement with NB Finance.

     Each Mortgage Asset issued by NB Finance is recourse only to the Mortgage
Loans securing such Mortgage Asset. Each pool of Mortgage Loans is comprised of
entirely CMHC-insured residential first mortgages. Each Mortgage Asset issued by
NB Finance is further secured by the residential real properties underlying such
CMHC-insured first mortgages. Such residential real properties are located
primarily in Quebec, Ontario and New Brunswick. Since the Mortgage Loans are
insured, the Company expects little or no loss of principal or interest.
However, CMHC insurance does not guarantee timely payment of interest and
principal. The Mortgage Assets have maturities ranging from January 2003 to
December 2012. The Mortgage Assets pay interest at rates ranging from 7.31% to
10.21%, with a weighted average rate of approximately 8.51% per annum.

     Payments of interest are made monthly out of payments on the Mortgage
Loans. Pursuant to an agreement between the Company and NB Finance (the
"Mortgage Loan Assignment Agreement"), dated September 3, 1997, the Company
receives all scheduled payments made on the Mortgage Loans, retains a portion of
any such payments equal to the amount due and payable on the Mortgage Assets
issued by NB Finance and remits the balance, if any, to NB Finance. The Company
also retains a portion of any prepayments of principal in respect of the
Mortgage Loans equal to the proportion of such prepayments that the outstanding
principal amount of the Mortgage Loan bears to the outstanding principal amount
of the Mortgage Assets issued by NB Finance, which amount would be applied to
reduce the outstanding principal amount of the Mortgage Assets issued by NB
Finance. Repayment of the Mortgage Assets issued by NB Finance is secured by an
assignment of the Mortgage Loans to the Company pursuant to the Mortgage Loan
Assignment Agreement, which is governed by the laws of Bermuda.

     The assignment of the Mortgage Loans by NB Finance to the Company is
without recourse. The Company has a security interest in the real property
securing the Mortgage Loans and, subject to fulfilling certain procedural
requirements under applicable Canadian law, is entitled to enforce payment on
the Mortgage Loans in its own name if a mortgagor should default thereon. In the
event of such a default, the Company has the same rights as NB Finance to force
a sale of the mortgaged property and satisfy the obligations of NB Finance out
of the proceeds. In the event of a default in respect of a Mortgage Loan, the
amount of the Mortgage Assets issued by NB Finance will be reduced by an amount
equal to the portion thereof allocable to the defaulting mortgage.

     Following repayment of the Mortgage Assets issued by NB Finance, the
Company will reassign any outstanding Mortgage Loans (without recourse) and
deliver them to, or as directed by, NB Finance. All payments in respect of the
Mortgage Loans are made in Canadian dollars. The amounts due on the Mortgage
Assets issued by NB Finance are retained by the Company free and clear of and
without withholding or deduction for or on account of any present or future
taxes imposed by or on behalf of Bermuda or any political subdivision thereof or
therein.


DESCRIPTION OF THE MORTGAGE LOANS

     All of the Mortgage Loans were originated in accordance with underwriting
policies customarily employed by the Bank, or with underwriting policies
acceptable to the Bank. With respect to its underwriting policies, the Bank will
not make any residential mortgage loans that exceed a loan to value ratio of 75%
unless such loan is insured. If the residential mortgage loan is CMHC-insured
(i) a cash down payment of between 5% and 24.9% is required, (ii) the monthly
payment for capital, interest, taxes and heating must not exceed 32% of the
gross monthly revenue of the borrower and (iii) the monthly payment for capital,
interest, taxes, heating and all other monthly payments (including, without
limitation, personal loans, lease payments and credit card debt service) must
not exceed 40% of the net monthly revenue of the borrower. Additionally, for all
mortgage loans, an external credit check must be positive. When a loan is
insured, an additional amount may be added to the principal amount of the
mortgage loan representing the premium related thereto. The premium rates vary
in accordance with the principal amount of the loan. Generally, the greater the
loan to value ratio, the greater the premium rate. As is generally the

                                      -7-

case in the Canadian residential mortgage business, such underwriting policies
are derived from CMHC - approved underwriting criteria.

     As a CMHC - approved lender, the Bank has access to the National Housing
Act mortgage insurance program. All of the Mortgage Loans are insured by CMHC
pursuant to that program. The bulk of those loans were insured at origination.
Whether a loan is insured at origination or through the CMHC portfolio insurance
program, the insurance is valid until the expiration of the loan.

     All of the Mortgage Loans are balloon mortgages. Accordingly, the Mortgage
Loans do not provide for the amortization of the principal balance thereof
equally over their term to maturity and a principal payment equal to the
original balance less any principal amount paid will be due on each Mortgage
Loan at maturity. Balloon mortgages are the most prevalent type of mortgage
offered by Canadian mortgage lenders. At the expiration of the term, the
mortgage is generally renewed, based on then current market conditions, for a
new term. Although the Bank offers terms varying from 3 months to 10 years,
terms exceeding 5 years are relatively rare. Moreover, although the Bank offers
monthly, semi-monthly and weekly pay mortgages, the majorities of the Mortgage
Loans are monthly pay mortgages. In general, loans are amortized over a period
not exceeding 25 years.

     The Mortgage Loans provide for limited prepayment rights. For example,
typically up to 10% of the original principal amount of a Mortgage Loan may be
prepaid once annually without penalty. Moreover, a Mortgage Loan may also be
prepaid without penalty if the mortgaged property is sold and the mortgagor
enters into a new mortgage with the same terms and conditions as the Mortgage
Loan. In most other circumstances, prepayments or renegotiations of either the
interest rate or the term of a Mortgage Loan will be subjected to prepayment
penalties. During the first three years following the most recent interest
adjustment date, such penalties are tantamount to a yield maintenance clause.
After three years, such penalties will be limited to three months of interest.

     The Company intends and has the ability to hold the Mortgage Loans to
maturity unless there is a prepayment by the customer or a Mortgage Loan is
impaired.


TAX STATUS

     The Company has elected to be taxable as a REIT under Sections 856 through
860 of the Code. As a REIT, the Company generally will not be liable for United
States federal income tax to the extent that it distributes its income to the
holders of its Common Stock and its preferred stock, including the Series A
Preferred Shares and, accordingly, Depositary Shares, and maintains its
qualification as a REIT.

     As a REIT, the Company is subject to a number of organizational and
operational requirements, including a requirement that it currently distribute
to stockholders at least 90% of its "REIT taxable income. " REIT taxable income
is essentially taxable income, as determined in accordance with the Code, with
certain adjustments. The most significant of such adjustments are (i) no
deduction is allowed for dividends received, (ii) a deduction is allowed for
dividends paid (other than the portion of any dividend attributable to net
income from foreclosure property) and for taxes imposed for failing to satisfy
certain statutory REIT requirements, and (iii) net income from foreclosure
property and net income derived from prohibited transactions is excluded from
the determination.


EMPLOYEES

     The Company has seven employees. The Company does not anticipate that it
will require any additional employees because the Company retains the Bank to
perform certain functions pursuant to the Advisory Agreement. Each employee of
the Company is currently also an officer and/or director of the Bank and/or an
affiliate of the Bank. The Company maintains corporate records and audited
financial statements that are separate from those of the Bank and of any of the
Bank's affiliates.


COMPETITION

                                      -8-

     The Company does not engage in the business of originating Mortgage Assets.
While the Company will purchase additional Mortgage Assets, it anticipates that
such Mortgage Assets will be purchased from the Bank and/or affiliates of the
Bank. Accordingly, the Company does not compete with mortgage conduit programs,
investment banking firms, savings and loan associations, banks, thrift and loan
associations, finance companies, mortgage bankers or insurance companies in
acquiring its Mortgage Assets.

     As of October 31, 2002, the Bank held more than C$12.5 billion of
residential mortgage assets. Slightly more than 74.4% of such mortgages were
located in Quebec, the Bank's principal place of business. The major competitor
of the Bank in Quebec is the Caisses Populaires Desjardins (a credit union). The
market share of the Bank for such mortgages in Quebec is approximately 17.0%
compared with a significantly greater market share for Caisses Populaires
Desjardins.


ITEM 2: PROPERTIES

     The principal executive offices of the Company are located in the U.S.
branch office of the Bank at 125 West 55th Street, New York, New York 10019. The
Company neither owns nor leases any properties.


ITEM 3: LEGAL PROCEEDINGS

     The Company is not the subject of any material litigation. The Company is
not currently involved in nor, to the Company's knowledge, currently threatened
with any material litigation with respect to the Mortgage Assets issued by NB
Finance or the Mortgage Loans other than routine litigation arising in the
ordinary course of business, most of which is expected to be covered by
liability insurance.


ITEM 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

     None.

                                      -9-

                                     PART II


ITEM 5: MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED SHAREHOLDER MATTERS

     Since the incorporation of the Company, the Bank has owned, and the Bank
expects to continue to own, all of the issued and outstanding shares of the
Common Stock of the Company. The Common Stock is the Company's only class of
common equity issued and outstanding. Accordingly, there is no established
public trading market for the Company's common equity.

     For the year ended December 31, 2001, the Company paid one dividend with
respect to the Common Stock in an amount of $12,000,000. For the year ended
December 31, 2002, the Company paid one dividend with respect to the Common
Stock in an amount of $10,500,000.

     On January 19, 1998, the Company sold 110 shares of its Adjustable Rate
Cumulative Senior Preferred Shares, par value $.01 per share (the "Senior
Preferred Shares") in a nonpublic offering. The Senior Preferred Shares are not
and were not required to be registered under the Securities Act of 1933, as
amended (the "Securities Act"). The offering of the Senior Preferred Shares was
not underwritten. The Senior Preferred Shares were offered to (a) accredited
investors (as defined in Rule 501(a) of Regulation D under the Securities Act)
in reliance on an exemption from registration pursuant to Section 4(2) of the
Securities Act relating to transactions not involving a public offering and (b)
certain directors and officers of the Company and its affiliates who reside in
Canada and who were able to make certain representations and warranties.
Investors were required to complete an Investor Questionnaire to verify their
status as (a) an accredited investor or (b) a resident of Canada in the
provinces of Quebec or Ontario. The Senior Preferred Shares are not convertible
or exchangeable. The Senior Preferred Shares were offered and sold for $3,000
each or $330,000 in the aggregate and the proceeds were used to meet the working
capital needs of the Company.


ITEM 6: SELECTED FINANCIAL DATA



                                                         YEAR ENDED           YEAR ENDED            YEAR ENDED
                                                     DECEMBER 31, 2002     DECEMBER 31, 2001    DECEMBER 31, 2000
                                                     -----------------     -----------------    -----------------
                                                             $                     $                    $
                                                                                       
STATEMENT OF INCOME DATA:
Operating Revenues................................       37,707,287           38,387,349            36,319,928
Income from Operations............................       36,054,804           36,800,230            34,800,780
Income from Operations per Common Share...........          360,548              368,002               348,008
                                                             $                    $                     $
BALANCE SHEET DATA:
Total assets......................................      482,278,189          481,787,476           482,038,157
Total liabilities.................................          386,175              379,706             1,849,465
Stockholders' Equity..............................      481,892,014          481,407,770           480,188,692
Cash Dividends Declared per Common Share..........          105,000              105,000               102,000


                                      -10-

ITEM 7: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
OF OPERATION

GENERAL

     The Company's principal business objective is to acquire, hold, finance and
manage Mortgage Assets as well as other qualifying REIT assets. The Company has
elected to be taxed as a REIT under the Code and, accordingly, is generally not
liable for United States federal income tax to the extent that it distributes at
least 90% of its taxable income, subject to certain adjustments, to its
stockholders.


RESULTS OF OPERATIONS

     Income from operations for the year ended December 31, 2002 decreased by
$680,062 or 1.8% over the prior year ended December 31, 2001 which increased by
$2,067,421 or 5.7% over the prior year ended December 31, 2000. Operating
revenues for the year ended December 31, 2002, the year ended December 31, 2001
and the year ended December 31, 2000, which were comprised entirely of interest
income, were $37,707,287, $38,387,349 and $36,319,928, respectively. Because the
Company has elected to be taxed as a REIT, no income tax was recorded during the
year except for non-resident income taxes withheld.

     Ninety-nine percent of revenues were derived from the Mortgage Assets
issued by NB Finance. The Mortgage Assets issued by NB Finance are
collateralized by the Mortgage Loans that consist of fifty-three pools of
residential first mortgages insured by CMHC and that are secured by real
property located in Canada. The balance of the revenues resulted from interest
on bank deposits and short-term investments (i.e., commercial paper of National
Bank of Canada and U.S. Treasury bills).

     Expenses for the year ended December 31, 2002, the year ended December 31,
2001 and the year ended December 31, 2000 totaled $1,652,483, $1,587,119 and
$1,519,148, respectively, of which $1,387,859, $1,342,749 and $1,208,144,
respectively, represent servicing and advisory fees paid to the Bank pursuant to
the Servicing Agreement and the Advisory Agreement. Pursuant to those
agreements, the Bank performs all necessary operations in connection with
administering the Mortgage Assets issued by NB Finance and the Mortgage Loans.
Other professional fees include payment to the transfer agent, external
accounting fees and miscellaneous expenses.

     During the year ended December 31, 2002, the Board of Directors of the
Company authorized dividends of, in the aggregate, $25,070,560 on Preferred
Stock (i.e., Senior Preferred Shares and the Series A Preferred Shares and,
accordingly, the Depositary Shares) and a dividend of $10,500,000 on Common
Stock.


CAPITAL RESOURCES AND LIQUIDITY

     The Company's revenues are derived from its Mortgage Assets. As of December
31, 2002, $470 million of Mortgage Assets issued by NB Finance were
over-collateralized by the C$899 million ($570 million) of Mortgage Loans. The
Company believes that the amounts generated from the payment of interest and
principal on such Mortgage Loans will provide more than sufficient funds to make
full payments with respect to the Mortgage Assets issued by NB Finance and that
such payments will provide the Company with sufficient funds to meet its
operating expenses and to pay quarterly dividends on the Senior Preferred Shares
and the Series A Preferred Shares and, accordingly, the Depositary Shares. To
the extent that the cash flow from its Mortgage Assets exceeds those amounts,
the Company will use the excess to fund the acquisition of additional Mortgage
Assets and make distributions on the Common Stock.

     The Company does not require any capital resources for its operations and,
therefore, it does not expect to acquire any capital assets in the foreseeable
future.

     As at December 31, 2002, the Company had cash resources of $5,454,303,
which represent 1.1% of total assets compared to $53,765,605 or 11.2% of total
assets as at December 31, 2001 and $97,133,758 which represent 20.0% of total
assets as at December 31, 2000. The decrease in liquidity is attributable to
purchased of promissory

                                      -11-

notes done through out the year. It is expected that the Company will invest in
additional Mortgage Assets when cash resources reach 15% of total assets. The
liquidity level is sufficient for the Company to pay fees and expenses pursuant
to the Servicing Agreement and the Advisory Agreement.

     The Company's principal short-term and long-term liquidity needs are to pay
quarterly dividends on the Senior Preferred Shares and the Series A Preferred
Shares and, accordingly, the Depositary Shares, to pay fees and expenses of the
Bank pursuant to the Servicing Agreement and the Advisory Agreement, and to pay
expenses of advisors, if any, of the Company.

     The Company does not have any indebtedness (current or long-term), other
material capital expenditures, balloon payments or other payments due on other
long-term obligations. No negative covenants have been imposed on the Company.


DISCLOSURE ABOUT MARKET RISK

     Any market risk to which the Company would be exposed would result from
fluctuations in (a) interest rates and (b) currency exchange rates affecting the
interest payments received by the Company in respect of the Mortgage Assets
issued by NB Finance. Since the Mortgage Assets are significantly
overcollateralized by the Mortgage Loans, interest rate fluctuations should not
present significant market risk. The Company expects that the interest and
principal generated by the Mortgage Loans should enable full payment by NB
Finance of all of its obligations as they come due. Since the Mortgage Loans are
guaranteed by a fixed ratio of exchange predetermined on the date of purchase
and applicable until the maturity of the Mortgage Loans pursuant to the Mortgage
Loan Assignment Agreement, fluctuations in currency exchange rates should not
present significant market risk.


CRITICAL ACCOUNTING POLICIES

     In December 2001, the SEC requested that all registrants discuss their most
"critical accounting policies" in management's discussion and analysis of
financial condition and results of operations. The SEC indicated that a
"critical accounting policy" is one which is both important to the portrayal of
the Company's financial condition and results and requires management's most
difficult, subjective or complex judgments, often as a result of the need to
make estimates about the effect of matters that are inherently uncertain. We
believe, based on our current business, that there are no critical accounting
policies in connection with the preparation of the financial statements of NB
Capital Corporation.


RECENTLY ISSUED ACCOUNTING PRONOUNCEMENTS

     In November 2002, the Financial Accounting Standards Board ("FASB") issued
FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure Requirements
for Guarantees, Including Guarantees of Indebtedness of Others." Disclosures
related to this interpretation are effective for 2002 annual reports, and the
accounting requirements are effective January 1, 2003, and require all
guarantees and indemnifications within its scope to be recorded at fair value as
liabilities, and the maximum possible loss to the Company under these guarantees
and indemnifications to be disclosed. The adoption of Financial Interpretation
No. ("FIN") 45 did not have an effect on the Company's financial position or
results of operations.

     In January 2003, the FASB issued FIN 46, which addresses financial
reporting requirements for variable interest entities, also referred to as
special purpose entities. In general, a variable interest entity is a
corporation, partnership, trust, or any other legal structure used for business
purposes that either (1) does not have equity investors with voting rights; or
(2) has equity investors that do not provide sufficient financial resources for
the entity to support its activities. A variable interest entity often holds
financial assets, including loans or receivables, real estate or other property
and may be essentially passive or it may engage in research and development or
other activities on behalf of another company. FIN 46 requires a variable
interest entity to be consolidated by a company

                                      -12-

if that company is subject to a majority of the risk of loss from the variable
interest entity's activities or entitled to receive a majority of the entity's
residual returns or both. FIN 46 also requires disclosures about variable
interest entities that the company is not required to consolidate but in which
it has a significant variable interest. The consolidation requirements of FIN 46
apply immediately to variable interest entities created after January 31, 2003.
The consolidation requirements apply to older entities in the first fiscal year
or interim period beginning after June 15, 2003. Certain of the disclosure
requirements apply in all financial statements issued after January 31, 2003,
regardless of when the variable interest entity was established. The Company
anticipates that the adoption of FIN 46 will not have an effect on its financial
position or results of operations.


ITEM 7A: QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

     This information is included under Item 7 of this report under the caption
"Disclosure About Market Risk".


ITEM 8: FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

     The financial statements are contained on pages F-1 through F-10 of this
Form 10-K.


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

     Not applicable.


                                    PART III


ITEM 10: DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT


                                   MANAGEMENT


DIRECTORS AND EXECUTIVE OFFICERS

     The Board of Directors of the Company consists of the individuals set forth
below. Mr. Belzile, Mr. Michel and Mr. Dube are Independent Directors. The
Company currently has seven employees and does not anticipate that it will
require additional employees.

                                      -13-

     As of December 31, 2002, the persons who are directors and executive
officers of the Company are as follows:



                NAME                   AGE           POSITION AND OFFICES HELD     DIRECTOR SINCE
                ----                   ---           -------------------------     --------------
                                                                          
                Christian Dube          46      Director                               2001

                Donna Goral             45      Director                               2001

                Andre Belzile           41      Director                               1999

                Alain Michel            53      Director and President of the          1997
                                                Audit Committee
                Lina Tomac              53      Director and Vice President           May 2002
                Richard Bonvicino       40      Director and Vice President          June 2002
                Serge Lacroix           45      Director, Chairman of the Board      June 2002
                                                and President
                Jean Dagenais           44      Chief Financial Officer             August 2002


     James J. Hanks, Jr. (Secretary) is an officer of the company. Sophie
Clermont (Assistant Secretary) and Martin Ouellet (Vice-President) are the only
other employees of the Company. The following is a summary of the experience of
the executive officers and current directors of the Company.

     Mr. Belzile has been Vice-President and Chief Financial Officer of Cascades
Inc. since 1992. Prior to that, he was Corporate Director of Finances of
Cascades Inc from 1990. Prior to that, he worked as an external auditor for the
accounting firm of Coopers & Lybrand from 1984 to 1986.

     Mr. Michel has been a business consultant for the Caisse de depot et
placement du Quebec since 2001. Prior to that, he was Senior Vice-President and
Chief Financial Officer of Le Groupe Videotron Ltee. since September 1994. Prior
to that, he was Vice-President of Finance and Treasurer of Videotron beginning
in July 1992.

     Mr. Christian Dube has been Senior Vice-President and Chief Financial
Officer of Domtar Inc. since 1998. Prior to that, he was Vice-President
Corporate Development and Vice-President Treasurer of Domtar Inc. between 1996
and 1998. He was Manager, Corporate Finance for the accounting firm of Coopers &
Lybrand from 1992 to 1996.

     Ms. Donna Goral has been Vice-President - Taxation, USA Operations for
National Bank of Canada since 1992. Ms. Goral's tax experience also includes
positions with KPMG Peat Marwick and Ernst & Whinney. She is a member of the
American Institute of Public Accountants, the New York State Society of CPAs and
the Institute of International Bankers.

                                      -14-

     Serge Lacroix has been Chairman and President of NB Capital Corporation
since June 2002 but has been with National Bank of Canada since 1998 in various
positions most recently, General Manager and President and CEO of NBC Financial
(UK) Ltd. Prior to that, he was Senior Vice-President at National Bank Financial
between 1993 and 1998. He held various positions at Wood Gundy in London
England, Montreal and Vancouver from 1982 to 1993. Prior to that, he was a
Trader at Nesbitt Thompson Inc. and he started his career in 1976 as a Foreign
Exchange Trader with Banque Canadienne Nationale.

     Richard Bonvicino has been with National Bank of Canada since 1996 as Vice
President and Controller. Prior to that, he was Assistant Vice President and
Assistant Controller at ING U.S. Capital Holdings between 1988 and 1996. From
1987 to 1988, he was Senior Auditor at E.F. Hutton Company. Mr. Bonvicino began
his career at Chemical Bank of New York in 1984 as an Auditor - Private Banking
Group and was there until 1987.

     Lina Tomac has been with National Bank of Canada since 1987 during which
time she has held various positions such as Supervisor Treasury, Manager of
Treasury Operations, Senior Manager Securities, Vice President Treasury
Operations in New York and since September 2002 is Vice President Administration
in New York. Ms. Tomac started her career in 1967 at a junior position with
Mercantile Bank of Canada and evolved to management positions in various
departments.

     Jean Dagenais joined the National Bank of Canada in 1990 as Manager and
Chief Accountant. In 1998, he was promoted to vice-president. As such, he is
responsible for the preparation of the Bank's consolidated financial statements
as well as other financial information presented to management, shareholders and
regulatory authorities. He began is career in 1980 as external auditor with a
major international accounting firm. From 1985 to 1990, he held various
positions in accounting and financial reporting with large corporations. He
studied at the University of Sherbrooke, where he obtained a Bachelor in
Administration.He was admitted to the Order of Certified management Accountants
in 1982 and to the Order of Chartered Accountants in 1983.

     The Company pays the Independent Directors fees for their services. The
Independent Directors receive annual compensation of $10,000 plus a fee of $750
for attendance (in person or by telephone) at each meeting of the Board of
Directors. The Company also pays the directors who comprise the audit committee
a fee for their additional services. The audit committee is comprised of the
Independent Directors. Each Independent Director receives annual compensation of
$1,500 per year plus a fee of $750 for attendance (in person or by telephone) at
each meeting of the audit committee. Additionally, Mr. Michel receives annual
compensation of $1,000 for acting as Chairman of the audit committee.

     The Company does not pay any compensation to its officers or employees or
to directors who are not Independent Directors.

                                      -15-

ITEM 11: EXECUTIVE COMPENSATION


                           SUMMARY COMPENSATION TABLE



                                                                                                  LONG TERM
                                                                                                 COMPENSATION
                                                                                                    AWARDS
                                                                                                 ------------
                                               ANNUAL COMPENSATION               OTHER            SECURITIES
                                       -----------------------------------       ANNUAL           UNDERLYING        ALL OTHER
NAME AND PRINCIPAL POSITION            YEAR        SALARY         BONUS      COMPENSATION(4)     OPTIONS/SARS      COMPENSATION
---------------------------            ----      ----------    -----------   ---------------     ------------      -------------
                                                                                                 
Serge Lacroix, (1), (2)                2002      $ 75,417(2)    $133,152(3)      $    -              1,500                -
Frank De Vries                         2002      $384,942       $272,804         $2,100


------------

(1)  Mr. Lacroix was appointed Chairman and President of the Company in June
     2002.
(2)  Compensation, include only the amount earned from August to December 2002,
     disclosed in this table for Mr. Lacroix was paid in consideration for all
     of Mr. Lacroix's respective services to the Bank and its subsidiaries. Only
     a portion of such compensation is attributable to their respective services
     to the Company, which portion was charged back to the Company by the Bank
     pursuant to the terms of the Advisory Agreement. No executive officer of
     the Company was paid more than $100,000 of compensation for the fiscal year
     ended December 31, 2002 that would be attributable to services performed
     for the Company and its subsidiaries and thus are not included in this
     table.
(3)  $8,152 was paid in October 2002. $125,000 bonus granted in December 2002
     and paid in January 2003.
(4)  Represents the imputed income related to allowances for auto, parking and
     education.


SAR GRANTS IN LAST FISCAL YEAR

     The following table provides information about stock appreciation rights
("SARs") awarded to Serge Lacroix during the fiscal year ended December 31,
2002:


                       SAR GRANTS IN THE LAST FISCAL YEAR



                                                            INDIVIDUAL GRANTS(1)
                                                          -----------------------
                                                                                                            POTENTIAL
                                                           % OF TOTAL                                  REALIZABLE VALUE AT
                                           NUMBER OF      OPTIONS/SAR                                   ASSUMED ANNUAL
                                           SECURITIES       GRANTED                                   RATES OF STOCK PRICE
                                           UNDERLYING         TO                                          APPRECIATION
                                          OPTIONS/SARS     EMPLOYEES       BASE                     FOR OPTIONS/SAR TERM(2)
                                            GRANTED        IN FISCAL       PRICE      EXPIRATION    ------------------------
NAME                                           (#)           YEAR         (C$/SH)        DATE       5% (C$)         10% (C$)
----                                      ------------    -----------     -------     ----------    -------         --------
                                                                                                  
Serge Lacroix                                1,500           0.1%         $30.95      Dec. 31,       2,325            4,650
                                                                                      2012


------------

(1)  The SARs granted to Serge Lacroix vest in four equal annual installments
     commencing on the first anniversary of their date of grant.

(2)  Potential gains on SARs are net of base price, but before taxes associated
     with exercise.

                                      -16-

                               PENSION PLAN TABLE



                                                                     YEARS OF SERVICE
                CANADIAN DOLLARS          -----------------------------------------------------------------------
                REMUNERATION                 15             20              25             30               35
                ----------------          --------       --------        --------       ---------       ---------
                                                                                         
                C$100,000                 C$27,099       C$35,710        C$44,321       C$ 52,932       C$ 61,874
                  125,000                   35,016         43,627          52,238          60,849          69,790
                  150,000                   42,932         51,543          60,154          68,766          77,707
                  175,000                   50,849         59,460          68,071          76,682          85,624
                  200,000                   58,766         67,377          75,988          84,599          93,540
                  225,000                   66,682         75,293          83,904          92,516         101,457
                  250,000                   74,599         83,210          91,821         100,432         109,374
                  300,000                   74,599         83,210          91,821         100,432         109,374


     The above table illustrates the estimated annual retirement benefit payable
on a straight line annuity basis to participating employees at normal retirement
age (generally age 60), in the earnings and years of service classifications
indicated, under the defined benefit pension plan sponsored by the Bank (the
"Bank Pension Plan") and an excess benefit plan which covers certain employees
of the Bank and its subsidiaries. For each year of service credited to a
participant in the Bank Pension Plan, a participant will be entitled to 2% of
his or her annual eligible earnings, less the amount earned under the Canada or
Quebec pension plans while participating in the Bank Pension Plan. Annual
eligible earnings is defined as a participant's average earnings for such
participant's 60 highest-paid consecutive months, based on salary and 25% of
bonus.

     In addition to the Bank Pension Plan, certain employees of the Bank and its
subsidiaries, including those of the Company, may also participate in an excess
benefit plan for participants in the Bank Pension Plan whose benefits are
reduced pursuant to limitations on pensions imposed by the Income Tax Act
(Canada). Employees covered by the excess benefit plan receive a benefit equal
to the amount of benefit disallowed under the Pension Plan due to such
limitations.


ITEM 12: SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

     The Common Stock is the only voting security of the Company issued and
outstanding. As of December 31, 2002, 100 shares of Common Stock were issued and
outstanding and 100% were beneficially owned directly by the Bank. The Bank's
address is National Bank Tower, 600 de La Gauchetiere West, Montreal, Quebec,
H3B 4L2. No officer or director beneficially owns more than five percent of any
class of the Company's securities.


ITEM 13: CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

     The Bank administers the day-to-day operations of the Company pursuant to
the Advisory Agreement. See "Business - Advisory Agreement. "The Bank also
services the Mortgage Loans pursuant to the Servicing Agreement. See "Business -
Servicing Agreement."

                                      -17-

ITEM 14: CONTROLS AND PROCEDURES

     Based on their evaluations as of a date within 90 days of the filing date
of this report, the Company's President and Chief Financial Officer have
concluded that the Company's disclosure controls and procedures (as defined in
Rule 13a-14(c) under the Exchange Act of 1934, as amended (the "Exchange Act"))
are effective to ensure that information required to be disclosed by the Company
in reports that it files or submits under the Exchange Act is recorded,
processed, summarized and reported within the time periods specified in the
Securities and Exchange Commission rules and forms.

     There were no significant changes in the Company's internal controls or in
other factors that could significantly affect these controls subsequent to the
date of their evaluations including any corrective actions with regards to
significant deficiencies and material weaknesses.

                                      -18-

                                     PART IV


ITEM 15: EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

     (a)  The following documents are filed as part of this report:

          (1)  The report of independent auditors and financial statements
               appearing in Item 8.

          (2)  The Company is not filing separately financial statement
               schedules because of the absence of conditions under which they
               are required or because the required information is included in
               the financial statements or the notes thereto.

          (3)  The exhibits required by this item are listed in the Exhibit
               Index which appears elsewhere in this Form 10-K and is
               incorporated herein by reference. The Company is not a party to
               any management contracts or compensation plans or arrangements
               required to be filed as exhibits to this Form 10-K.

     (b)  During the quarter ended December 31, 2002, the Company did not file
          any Current Reports on Form 8-K.

                                      -19-

SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized, on the 31st day of
March, 2003.



                                         NB CAPITAL CORPORATION



                                         By: /s/ Serge Lacroix
                                             -----------------------------------
                                             Serge Lacroix
                                             Chairman of the Board and President
                                             (Principal Executive Officer)



                                         By: /s/ Jean Dagenais
                                             -----------------------------------
                                             Jean Dagenais
                                             Chief Financial Officer
                                             (Principal Financial 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 indicated on the 31st day of March, 2003.



                                      
By: /s/ Donna Goral                      By: /s/ Alain Michel
    -----------------------------            -----------------------------------
    Donna Goral                              Alain Michel
    Director                                 Director



By: /s/ Richard Bonvicino                By: /s/ Andre Belzile
    -----------------------------            -----------------------------------
    Richard Bonvicino                        Andre Belzile
    Director                                 Director



                                         By: /s/ Christian Dube
                                             -----------------------------------
                                             Christian Dube
                                             Director



                                         By: /s/ Lina Tomac
                                             -----------------------------------
                                             Lina Tomac
                                             Director



                                         By: /s/ Serge Lacroix
                                             -----------------------------------
                                             Serge Lacroix
                                             Director


                                      -20-

                                 CERTIFICATIONS

I, Serge Lacroix, certify that:

1.   I have reviewed this annual report on Form 10-K of NB Capital Corporation;

2.   Based on my knowledge, this annual report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a.   Designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this annual report
          is being prepared;

     b.   Evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date of within 90 days prior to the filing date
          of this annual report (the "Evaluation Date"); and

     c.   Presented in this annual report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee or registrant's board of directors (or persons performing the
     equivalent functions):

     a.   All significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial date and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b.   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls;

6.   The registrant's other certifying officers and I have indicated in this
     annual report whether there were significant changes in internal controls
     or in other factors that could significantly affect internal controls
     subsequent to the date of our most recent evaluation, including any
     corrective actions with regard to significant deficiencies and material
     weaknesses.

     Date: March 31st, 2003



                                            /s/ Serge Lacroix
                                            ------------------------------------
                                            Serge Lacroix
                                            Principal Executive Officer

                                      -21-

I, Jean Dagenais, certify that :

1.   I have reviewed this annual report on Form 10-K of NB Capital Corporation;

2.   Based on my knowledge, this annual report does not contain any untrue
     statement of a material fact or omit to state a material fact necessary to
     make the statements made, in light of the circumstances under which such
     statements were made, not misleading with respect to the period covered by
     this annual report;

3.   Based on my knowledge, the financial statements, and other financial
     information included in this annual report, fairly present in all material
     respects the financial condition, results of operations and cash flows of
     the registrant as of, and for, the periods presented in this annual report;

4.   The registrant's other certifying officers and I are responsible for
     establishing and maintaining disclosure controls and procedures (as defined
     in Exchange Act Rules 13a-14 and 15d-14) for the registrant and have:

     a.   Designed such disclosure controls and procedures to ensure that
          material information relating to the registrant, including its
          consolidated subsidiaries, is made known to us by others within those
          entities, particularly during the period in which this annual report
          is being prepared;

     b.   Evaluated the effectiveness of the registrant's disclosure controls
          and procedures as of a date of within 90 days prior to the filing date
          of this annual report (the "Evaluation Date"); and

     c.   Presented in this annual report our conclusions about the
          effectiveness of the disclosure controls and procedures based on our
          evaluation as of the Evaluation Date;

5.   The registrant's other certifying officers and I have disclosed, based on
     our most recent evaluation, to the registrant's auditors and the audit
     committee or registrant's board of directors (or persons performing the
     equivalent functions):

     a.   All significant deficiencies in the design or operation of internal
          controls which could adversely affect the registrant's ability to
          record, process, summarize and report financial date and have
          identified for the registrant's auditors any material weaknesses in
          internal controls; and

     b.   Any fraud, whether or not material, that involves management or other
          employees who have a significant role in the registrant's internal
          controls;

6.   The registrant's other certifying officers and I have indicated in this
     annual report whether there were significant changes in internal controls
     or in other factors that could significantly affect internal controls
     subsequent to the date of our most recent evaluation, including any
     corrective actions with regard to significant deficiencies and material
     weaknesses.

Date: March 31st, 2003



                                            /s/ Jean Dagenais
                                            ------------------------------------
                                            Jean Dagenais
                                            Principal Financial Officer

                                      -22-

                             NB CAPITAL CORPORATION

                           Financial statements as of
                     December 31, 2002, 2001 and 2000, and
                          Independent Auditors' Report


NB CAPITAL CORPORATION
TABLE OF CONTENTS


                                                                    
Independent Auditors' Report.................................................F-1


Balance sheets...............................................................F-2


Statements of income.........................................................F-3


Statements of stockholders' equity...........................................F-4


Statements of cash flows.....................................................F-5


Notes to the financial statements......................................F-6: F-10



Deloitte & Touche, LLP
Assurance and Advisory Services
1 Place Ville-Marie
Suite 3000
Montreal QC H3B 4T9
Canada

Tel.: (514) 393-7115
Fax:  (514) 390-4111
www.deloitte.ca



INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Stockholders of
NB Capital Corporation

We have audited the accompanying balance sheets of NB Capital Corporation (the
"Company") as of December 31, 2002 and 2001 and the related statements of
income, stockholders' equity and cash flows for each of the three years in the
period ended December 31, 2002. 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 of America. Those standards require that we plan and
perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a
reasonable basis for our opinion.

In our opinion, the financial statement referred to above present fairly, in all
material respects, the financial position of the Company as of December 31,
2002, 2001 and 2000 and the results of its operations and its cash flows for
each of the three years in the period ended December 31, 2002, in conformity
with accounting principles generally accepted in the United States of America.






Montreal, Canada

February 4, 2003

                                      F-1


NB CAPITAL CORPORATION
BALANCE SHEETS
AS OF DECEMBER 31, 2002 AND 2001
(IN U.S. DOLLARS)



                                                                                  2002                  2001
                                                                               -----------            -----------
                                                                                    $                     $
                                                                                                
ASSETS
  Cash and cash equivalents                                                      5,454,303             53,765,605
  Due from an affiliated company                                                 6,977,307             12,132,195
  Promissory notes                                                             469,846,279            415,882,966
  Accrued interest on cash equivalents                                                 300                  6,710
                                                                               -----------            -----------
                                                                               482,278,189            481,787,476
                                                                               -----------            -----------
LIABILITIES
  Due to the parent company                                                        344,946                330,731
  Accounts payable                                                                  41,229                 48,975
                                                                               -----------            -----------
                                                                                   386,175                379,706
                                                                               -----------            -----------
STOCKHOLDERS' EQUITY
  Preferred stock, $0.01 par value per share;
          10,000,000     shares authorized,
             300,000     Series A shares issued and paid                             3,000                  3,000
                 110     Senior preferred shares issued and paid                         1                      1

  Common stock, $0.01 par value per share;
               1,000     shares authorized,
                 100     shares issued and paid                                          1                      1

  Additional paid-in capital                                                   476,761,014            476,761,014

  Retained earnings                                                              5,127,998              4,643,754
                                                                               -----------            -----------
                                                                               481,892,014            481,407,770
                                                                               -----------            -----------
                                                                               482,278,189            481,787,476
                                                                               -----------            -----------


See accompanying notes to financial statements.

                                      F-2

NB CAPITAL CORPORATION
STATEMENTS OF INCOME
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)



                                                             2002                  2001                  2000
                                                          ----------            ----------             ----------
                                                              $                     $                      $
                                                                                              
Revenue
  Interest income
    Short-term investments                                   419,235             1,478,790              4,597,512
    Promissory notes                                      37,246,934            36,806,319             31,632,389
    Bank interest                                             41,118               102,240                 90,027
                                                          ----------            ----------             ----------
                                                          37,707,287            38,387,349             36,319,928
                                                          ----------            ----------             ----------
Expenses
  Legal                                                       98,916                76,080                 77,285
  Other professional fees                                    165,708               168,290                233,719
  Servicing fees                                           1,357,859             1,317,749              1,183,144
  Advisory fees                                               30,000                25,000                 25,000
                                                          ----------            ----------             ----------
                                                           1,652,483             1,587,119              1,519,148
                                                          ----------            ----------             ----------
Net income                                                36,054,804            36,800,230             34,800,780

Preferred stock dividends                                 25,070,560            25,081,152             25,082,507
                                                          ----------            ----------             ----------
Income available to common stockholders                   10,984,244            11,719,078              9,718,273
                                                          ----------            ----------             ----------
Weighted average number of common
 shares outstanding                                              100                   100                    100
                                                          ----------            ----------             ----------

Earnings per common share - basic                            109,842               117,191                 97,183
                                                          ----------            ----------             ----------


See accompanying notes to financial statements.

                                      F-3


NB CAPITAL CORPORATION
STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)



                                               Series A       Senior                 Additional
                                               Preferred     Preferred     Common      Paid-in           Retained
                                                 Stock         Stock        Stock     Capital            Earnings         Total
                                               ---------     ---------     ------    -----------       -----------     -----------
                                                   $             $            $          $                  $              $
                                                                                                     
Stockholders' equity as of
  December 31, 1999                             3,000            1            1      476,761,014         3,906,403     480,670,419
                                                -----          ---          ---      -----------       -----------     -----------
Net income                                          -            -            -                -        34,800,780      34,800,780
Dividends on senior preferred
 stock and Series A preferred stock                 -            -            -                -       (25,082,507)    (25,082,507)
Dividend on common stock                            -            -            -                -       (10,200,000)    (10,200,000)
                                                -----          ---          ---      -----------       -----------     -----------
Stockholders' equity as of
 December 31, 2000                              3,000            1            1      476,761,014         3,424,676     480,188,692
                                                -----          ---          ---      -----------       -----------     -----------
Net income                                          -            -            -                -        36,800,230      36,800,230
Dividends on senior preferred
 stock and Series A preferred stock                 -            -            -                -       (25,081,152)    (25,081,152)
Dividend on common stock                            -            -            -                -       (10,500,000)    (10,500,000)
                                                -----          ---          ---      -----------       -----------     -----------
Stockholders' equity as of
 December 31, 2001                              3,000            1            1      476,761,014         4,643,754     481,407,770
                                                -----          ---          ---      -----------       -----------     -----------
Net income                                          -            -            -                -        36,054,804      36,054,804
Dividends on senior preferred
 stock and Series A preferred stock                 -            -            -                -       (25,070,560)    (25,070,560)
Dividend on common stock                            -            -            -                -       (10,500,000)    (10,500,000)
                                                -----          ---          ---      -----------       -----------     -----------
Stockholders' equity as of
 December 31, 2002                              3,000            1            1      476,761,014         5,127,998     481,892,014
                                                -----          ---          ---      -----------       -----------     -----------



See accompanying notes to financial statements.

                                      F-4

NB CAPITAL CORPORATION
STATEMENTS OF CASH FLOWS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)



                                                           2002                   2001                  2000
                                                        ------------          ------------           ------------
                                                             $                      $                     $
                                                                                            
OPERATING ACTIVITIES
  Net income                                              36,054,804            36,800,230             34,800,780
  Items not affecting cash
    Due from an affiliated company                         5,154,888            (6,846,716)            16,771,250
    Due to the parent company                                 14,215                28,245                (25,321)
    Accounts payable                                          (7,746)                1,996                 19,779
    Accrued interest on cash equivalents                       6,410                69,140                 (1,699)
                                                        ------------          ------------           ------------
  Net cash provided by operating activities               41,222,571            30,052,895             51,564,789
                                                        ------------          ------------           ------------
INVESTING ACTIVITIES
  Investment in promissory notes                        (188,141,611)         (284,500,923)          (166,159,779)
  Repayments of promissory notes                         134,178,298           248,161,027            190,462,919
                                                        ------------          ------------           ------------
  Net cash (used in) provided by investing activities    (53,963,313)          (36,339,896)            24,303,140
                                                        ------------          ------------           ------------
FINANCING ACTIVITIES
  Dividends                                              (35,570,560)          (37,081,152)           (36,782,507)
                                                        ------------          ------------           ------------
  Net cash used in financing activities                  (35,570,560)          (37,081,152)           (36,782,507)
                                                        ------------          ------------           ------------
Cash position, beginning of year                          53,765,605            97,133,758             58,048,336
                                                        ------------          ------------           ------------
CASH POSITION, END OF YEAR                                 5,454,303            53,765,605             97,133,758
                                                        ------------          ------------           ------------


See accompanying notes to financial statements.

                                      F-5

NB CAPITAL CORPORATION
NOTES TO THE FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)


1.   INCORPORATION AND NATURE OF OPERATIONS

     NB Capital Corporation (the "Company") was incorporated in the state of
     Maryland on August 20, 1997. The Company's principal business is to
     acquire, hold, finance and manage mortgage assets. The Company issued,
     through an Offering Circular, dated August 22, 1997, $300 million of
     preferred stock and simultaneously, National Bank of Canada, the parent
     company, made a capital contribution in the amount of $183 million. The
     Company used the aggregate net proceeds of $477 million to acquire
     promissory notes of NB Finance, Ltd., a wholly-owned subsidiary of National
     Bank of Canada.


2.   SIGNIFICANT ACCOUNTING POLICIES

     Financial statements

     The financial statements are prepared in accordance with accounting
     principles generally accepted in the United States of America and are
     expressed in U.S. dollars.


     Promissory notes

     In accordance with Statement of Financial Accounting Standards ("SFAS") No.
     115 "Accounting for certain Investments in debt and equity Securities" and
     based on the Company's intentions regarding these instruments, the Company
     has classified the Promissory notes as held to maturity and has accounted
     for them at amortized cost.


     Income taxes

     The Company has elected to be taxable as a Real Estate Investment Trust
     ("REIT") under the Internal Revenue Code of 1986, as amended, and
     accordingly, is generally not liable for United States federal income tax
     to the extent that it distributes at least 90% of its taxable income to its
     stockholders, maintains its qualification as a REIT and complies with
     certain other requirements.


     Per share data

     Basic earnings per share with respect to the Company for the years ended
     December 31, 2002, 2001 and 2000 are computed based upon the weighted
     average number of common shares outstanding during the year.


     Estimates

     The preparation of financial statements in conformity with accounting
     principles generally accepted in the United States of America 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 year. Actual results
     could differ from those estimates.

                                      F-6

NB CAPITAL CORPORATION
NOTES TO THE FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)


3.   PROMISSORY NOTES

     The Company entered into loan agreements evidenced by promissory notes with
     NB Finance, Ltd., an affiliated company. The promissory notes are
     collateralized only by mortgage loans which are secured by residential
     first mortgages and insured by the Canada Mortgage and Housing Corporation.

     The promissory notes have maturities ranging from January 2003 to December
     2012, at rates ranging from 7.31% to 10.21%, with a weighted average rate
     of approximately 8.51% per annum.

     These rates approximate market interest rates for loans of similar credit
     and maturity provisions and, accordingly, management believes that the
     carrying value of the promissory notes receivable approximates their fair
     value.



                                                     2002              2001
                                                     ----              ----
                                                       $                 $
                                                             
        Promissory notes, beginning of year       415,882,966       379,543,070
        Acquisitions                              188,141,611       284,500,923
        Principal repayments                     (134,178,298)     (248,161,027)
                                                 ------------      ------------
        Promissory notes, end of year             469,846,279       415,882,966
                                                 ------------      ------------


     The scheduled principal repayments as of December 31, 2002 are as follows:



                                      $
                                -----------
                             
2003                             77,022,120
2004                            116,085,466
2005                             93,881,108
2006                             79,119,947
2007                              9,267,415
2008                             25,695,634
2009                             26,672,494
2010                              1,895,342
2011                              2,888,235
2012                             37,318,518


                                      F-7

NB CAPITAL CORPORATION
NOTES TO THE FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)


4.   TRANSACTIONS WITH AN AFFILIATED COMPANY

     During the year, the Company earned interest from NB Finance, Ltd. on the
     promissory notes, in the amount of $37,246,934 ($36,806,319 in 2001 and
     $31,632,389 in 2000) (see Note 3).

     The amounts due from an affiliated company as of December 31, 2002 and 2001
     represent interest and principal repayments due on the promissory notes
     from NB Finance, Ltd.

5.   TRANSACTIONS WITH THE PARENT COMPANY

     The Company entered into agreements with National Bank of Canada in
     relation to the administration of the Company's operations. The agreements
     are as follows:


     Advisory agreement

     In exchange for a fee equal to $30,000 per year, payable in equal quarterly
     instalments, National Bank of Canada will furnish advice and
     recommendations with respect to all aspects of the business and affairs of
     the Company.


     Servicing agreement

     National Bank of Canada will service and administer the promissory notes
     and the collateralized mortgage loans and will perform all necessary
     operations in connection with such servicing and administration.

     The fee will equal one-twelfth (1/12) of 0.25% per annum of the aggregate
     outstanding balance of the collateralized mortgage loans as of the last day
     of each calendar month. The average outstanding balance of the
     collateralized mortgage loans securing the promissory notes amounted to
     $557,923,143 ($527,102,068 in 2001). During the year, fees of $1,357,859
     ($1,317,749 in 2001 and $1,183,144 in 2000) were charged to the Company.


     Custodian agreement

     National Bank of Canada will hold all documents relating to the
     collateralized mortgage loans. During the years ended December 31, 2002,
     2001 and 2000, no fee was charged to the Company.

                                      F-8

NB CAPITAL CORPORATION
NOTES TO THE FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)


6.   STOCKHOLDERS' EQUITY

     Common stock

     The Company is authorized to issue up to 1,000 shares of $0.01 par value
     common stock.


     Preferred stock

     The Company is authorized to issue up to 10,000,000 shares of $0.01 par
     value preferred stock as follows:

     o    300,000 shares authorized and issued as 8.35% Non-Cumulative
          Exchangeable Preferred Stock, Series A, non-voting, ranked senior to
          the common stock and junior to the Adjustable Rate Cumulative Senior
          Preferred Shares, with a liquidation value of $1,000 per share,
          redeemable at the Company's option on or after September 3, 2007,
          except upon the occurrence of certain changes in tax laws in the
          United States of America and in Canada, on or after September 3, 2002.

          Each Series A share is exchangeable, upon the occurrence of certain
          events, for one newly issued 8.45% Non-Cumulative First Preferred
          Share, Series Z, of National Bank of Canada.

          These Series A shares are traded in the form of Depositary Shares,
          each representing a one-fortieth interest therein.

     o    1,000 shares authorized and 110 shares issued as Adjustable Rate
          Cumulative Senior Preferred Shares, non-voting, ranked senior to the
          common stock and to the 8.35% Non-Cumulative Exchangeable Preferred
          Stock, with a liquidation value of $3,000 per share, redeemable at the
          Company's option at any time and retractable at the holders' option on
          December 30, 2007 and every ten-year anniversary thereof.


7.   RECENT PRONOUNCEMENTS

     In November 2002, the Financial Accounting Standards Board ("FASB") issued
     FASB Interpretation No. 45, "Guarantor's Accounting and Disclosure
     Requirements for Guarantees, Including Guarantees of Indebtedness of
     Others." Disclosures related to this interpretation are effective for 2002
     annual reports, and the accounting requirements are effective January 1,
     2003, and require all guarantees and indemnifications within its scope to
     be recorded at fair value as liabilities, and the maximum possible loss to
     the Company under these guarantees and indemnifications to be disclosed.
     The adoption of Financial Interpretation No. ("FIN") 45 did not have an
     effect on the Company's financial position or results of operations.

                                      F-9

NB CAPITAL CORPORATION
NOTES TO THE FINANCIAL STATEMENTS
YEARS ENDED DECEMBER 31, 2002, 2001 AND 2000
(IN U.S. DOLLARS)


     In January 2003, the FASB issued FIN 46, which addresses financial
     reporting requirements for variable interest entities, also referred to as
     special purpose entities. In general, a variable interest entity is a
     corporation, partnership, trust, or any other legal structure used for
     business purposes that either (1) does not have equity investors with
     voting rights; or (2) has equity investors that do not provide sufficient
     financial resources for the entity to support its activities. A variable
     interest entity often holds financial assets, including loans or
     receivables, real estate or other property and may be essentially passive
     or it may engage in research and development or other activities on behalf
     of another company. FIN 46 requires a variable interest entity to be
     consolidated by a company if that company is subject to a majority of the
     risk of loss from the variable interest entity's activities or entitled to
     receive a majority of the entity's residual returns or both. FIN 46 also
     requires disclosures about variable interest entities that the company is
     not required to consolidate but in which it has a significant variable
     interest. The consolidation requirements of FIN 46 apply immediately to
     variable interest entities created after January 31, 2003. The
     consolidation requirements apply to older entities in the first fiscal year
     or interim period beginning after June 15, 2003. Certain of the disclosure
     requirements apply in all financial statements issued after January 31,
     2003, regardless of when the variable interest entity was established. The
     Company anticipates that the adoption of FIN 46 will not have an effect on
     its financial position or results of operations.

                                      F-10

INDEX TO EXHIBITS




                                                                                                                           PAGE
EXHIBIT NUMBER                                     DESCRIPTION                                                            NUMBER
--------------                                     -----------                                                            ------
                                                                                                                    
     3.1.1                   Articles of Incorporation and Articles of Amendment and Restatement and
                             Articles Supplementary of NB Capital Corporation(1)

     3.2.1                   Bylaws of NB Capital Corporation(1)

     4.1                     Registration Rights Agreement dated as of September 3, 1997 by and among
                             NB Capital Corporation, National Bank of Canada and Merrill Lynch,
                             Pierce, Fenner & Smith Incorporated(1)

     10.1                    Advisory Agreement dated as of September 3, 1997 between National Bank of
                             Canada and NB Capital Corporation(1)

     10.2                    Servicing Agreement dated as of September 3, 1997 between National Bank
                             of Canada and NB Finance, Ltd.(1)

     10.3                    Loan Agreement dated as of September 3, 1997 between NB Finance, Ltd. and
                             NB Capital Corporation(1)

     10.4                    Custodial Agreement dated as of September 3, 1997 between National Bank
                             of Canada and NB Capital Corporation(1)

     10.5                    Deed of Sale of Mortgage Loans dated September 3, 1997 between National
                             Bank of Canada and NB Finance, Ltd.(1)

     10.6                    Mortgage Loan Assignment Agreement dated September 3, 1997 among National
                             Bank of Canada, NB Capital Corporation and NB Finance, Ltd.(1)

     10.7                    Promissory Notes representing the sixteen hypothecation loans executed by
                             NB Finance, Ltd. in favor of NB Capital Corporation(1)

     10.8                    Deposit Agreement among NB Capital Corporation, National Bank of Canada
                             and The Bank of Nova Scotia Trust Company of New York, including Form of
                             Depositary Receipt(1)

     10.9                    First Supplemental Servicing Agreement dated December 4, 1998 between
                             National Bank of Canada and NB Capital Corporation(2)

     10.10                   Loan Agreement dated as of December 4, 1998 between NB Finance, Ltd. and
                             NB Capital Corporation(2)






                                                                                                                           PAGE
EXHIBIT NUMBER                                     DESCRIPTION                                                            NUMBER
--------------                                     -----------                                                            ------
                                                                                                                    
     10.11                   Custodial Agreement dated as of December 4, 1998 between NB Capital
                             Corporation and National Bank of Canada(2)

     10.12                   Amended and Restated Servicing Agreement dated June 28, 2001 between
                             National Bank of Canada and NB Capital Corporation.(5)

     10.13                   Deed of Sale of Mortgage Loans dated December 4, 1998 between National
                             Bank of Canada and NB Finance, Ltd.(2)

     10.14(i)                Mortgage Loan Assignment Agreement dated as of December 4, 1998 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(2)

     10.14(ii)               Mortgage Loan Assignment Agreement dated as of December 4, 1998 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(2)

     10.15(i)                Promissory Note representing $25,836,597.23 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(2)

     10.15(ii)               Promissory Note representing $29,880,126.51 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(2)

     10.16                   Mortgage Loan Assignment Agreement dated as of September 7, 1999 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(3)

     10.17                   Promissory Note representing $85,989,203.22 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(3)

     10.18                   Mortgage Loan Assignment Agreement dated as of April 14, 2000 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(4)

     10.19                   Promissory Note representing $98,836,341.23 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(4)

     10.20                   Mortgage Loan Assignment Agreement dated as of September 28, 2000 among
                             NB Finance, Ltd., NB Capital Corporation and National Bank of Canada(4)

     10.21                   Promissory Note representing $67,323,437.74 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(4)

     10.22                   Mortgage Loan Assignment Agreement dated as of January 30, 2001 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(5)






                                                                                                                           PAGE
EXHIBIT NUMBER                                     DESCRIPTION                                                            NUMBER
--------------                                     -----------                                                            ------
                                                                                                                    
     10.23                   Promissory Note representing $107,179,964.89 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(5)

     10.24                   Mortgage Loan Assignment Agreement dated as of June 12, 2001 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(5)

     10.25                   Promissory Note representing $121,357,226.22 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(5)

     10.26                   Mortgage Loan Assignment Agreement dated as of September 24, 2001 among
                             NB Finance, Ltd., NB Capital Corporation and National Bank of Canada(5)

     10.27                   Promissory Note representing $55,963,732.07 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(5)

     10.28                   Mortgage Loan Assignment Agreements dated as of January 29, 2002 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(6)

     10.29                   Promissory Notes representing $71,866,079.87 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(6)

     10.30                   Mortgage Loan Assignment Agreements dated as of June 20, 2002 among NB
                             Finance, Ltd., NB Capital Corporation and National Bank of Canada(6)

     10.31                   Promissory Notes representing $64,221,362.98 executed by NB Finance, Ltd.
                             in favor of NB Capital Corporation(6)

     99.1                    Written Statement of Chairman and President Pursuant to Section 906 of
                             the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)(6)

     99.2                    Written Statement of Chief Financial Officer Pursuant to Section 906 of
                             the Sarbanes-Oxley Act of 2002 (18 U.S.C. Section 1350)(6)





(1)  As previously filed on the Registration Statement on Form S-11 of the
     Company (Registration Statement No. 333-47157).

(2)  As previously filed on Form 10-K of the Company for the year ended
     December 31, 1998.

(3)  As previously filed on Form 10-K of the Company for the year ended
     December 31, 1999.

(4)  As previously filed on Form 10-K of the Company for the year ended
     December 31, 2000.

(5)  As previously filed on Form 10-K of the Company for the year ended
     December 31, 2001.

(6)  As filed herewith.