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, 2003.

[ ]  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 Depository  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, 2003, all Common Stock,  par value $ .01 per share,  was
held by an affiliate.

     As of December 31, 2003,  the number of shares of Common Stock  outstanding
was 100.

                      Documents Incorporated by reference:

                                      None.







                           FORWARD-LOOKING STATEMENTS

     From time to time, NB Capital  Corporation  (the "Company" or "NB Capital")
makes written and oral forward-looking statements,  included in this 10-K report
for filling  with the U.S  Securities  and  Exchange  Commission,  in reports to
shareholders, in press releases and in other communications. All such statements
are made pursuant to the "safe harbor"  provisions of the United States  Private
Securities  Litigation  Reform  Act of 1995.  These  forward-looking  statements
include, among others,  statements with respect to the economy,  market changes,
the  achievement  of strategic  objectives,  certain risks as well as statements
with respect to our beliefs, plans, expectations,  anticipations,  estimates and
intentions.  These  forward-looking  statements are typically  identified by the
words  "may,"  "could,"  "should,"  "would,"  "suspect,"  "outlook,"  "believe,"
"anticipate,"  "estimate," "expect," "intend," "plan," and words and expressions
of similar import.

     By their very nature,  such  forward-looking  statements require us to make
assumptions  and involve  inherent  risks and  uncertainties,  both  general and
specific.  There  is  significant  risk  that  express  or  implied  projections
contained in such  statements  will not  materialize or will not be accurate.  A
number of factors  could cause actual  future  results,  conditions,  actions or
events  to  differ  materially  from the  targets,  expectations,  estimates  or
intentions expressed in the forward-looking  statements. Such differences may be
caused by  factors,  many of which  are  beyond  the  Company's  control,  which
include,  but are not  limited  to,  changes  in North  American  and/or  global
economic and financial conditions (particularly  fluctuations in interest rates,
currencies  and  other  financial   instruments),   liquidity,   market  trends,
regulatory  developments  and competition in geographic  areas where the Company
operates,  technological  changes,  the  possible  impact on our  businesses  of
international  conflicts and other developments  including those relating to the
war on terrorism and the Company's  anticipation  of and success in managing the
risks implied by the foregoing.

     The Company  cautions that the foregoing  list of important  factors is not
exhaustive.   Investors  and  others  who  base   themselves  on  the  Company's
forward-looking  statements should carefully  consider the above factors as well
as the  uncertainties  they  represent  and the risk they  entail.  The  Company
therefore cautions readers not to place undue reliance on these  forward-looking
statements.  The  Company  does not  undertake  to  update  any  forward-looking
statements, whether written or oral, that may be made from time to time by or on
behalf of the Company.


                                  EXCHANGE RATE

     References  to $ are to  United  States  dollars;  references  to C$ are to
Canadian dollars. As of December 31, 2003, the Canadian dollar exchange rate was
C$1.2965 = $1.00 and certain amounts stated herein reflect such exchange rate.



                                      -1-




                                     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
Depository  Shares,  each  representing  a  one-fortieth  interest in a Series A
Preferred Share (the "Depository 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  sixty-one
"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
sixty-one pools of, at December 31, 2003, an aggregate 15,246  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


                                       -2-


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.



                                      -3-



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 Canadian National Housing
Act (an  "NHA-Approved  Lender").  As long as any Series A Preferred Shares and,
accordingly,  any  Depository  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  meeting the criteria  specified in 10A-3 of the Securities  Exchange
Act of 1934.  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 six times for additional  one-year  periods.  The last renewal was dated
October 31,  2003 for the 2004  fiscal  year.  The  advisory  fee was revised to
$100,000 for 2004 fiscal year. The Company may terminate the Advisory  Agreement
at any time upon 60 days' prior written  notice.  As long as any of the Series A
Preferred Shares or Depository  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  received an advisory fee equal to $30,000 for
fiscal  year 2003 and is  entitled  to receive  $100,000  for fiscal  year 2004,
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 Depository 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  six  times  for  additional  one-year
periods.  Last renewal was dated May 14, 2003. 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



                                      -4-


from  mortgagors  with respect to any Mortgage  Loan  serviced by it,  unless it
determines that such advances are non recoverable 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 enter
into 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, 2003,  Mortgage  Assets
issued by NB Finance comprised 95.9% 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  sixty-one
hypothecation  loans  issued by NB Finance to the  Company.  As of December  31,
2003,  the  principal  amount of the  Mortgage  Assets  was  approximately  $448
million.  Each of the  sixty-one  hypothecation  loans  comprising  the Mortgage
Assets  issued by NB  Finance  is secured  by a pool of  Mortgage  Loans.  As of
December  31, 2003,  the Mortgage  Loans were  comprised  of, in the  aggregate,
15,246  Mortgage  Loans in an aggregate  amount of  approximately  C$822 million



                                      -5-


($634 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, 2003, $186 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 2004 to
December 2012.  The Mortgage  Assets pay interest at rates ranging from 5.49% to
10.21%, with a weighted average rate of approximately 8.31% 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 case in
the Canadian  residential  mortgage  business,  such  underwriting  policies are
derived from CMHC - approved underwriting criteria.



                                      -6-


     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,   Depository  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 nine  employees  whose salaries are covered by the Advisory
Agreement.  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.  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.



                                      -7-



Competition

     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,  2003,  the Bank  held  more  than  C$14.0  billion  of
residential  mortgage  assets.  Slightly more than 74.9% 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).
According to the Bank's economics and strategy  department,  the market share of
the Bank for such  mortgages in Quebec is  approximately  16.2%  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  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.





                                      -8-


                                     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, 2002,  the Company paid one dividend  with
respect  to the  Common  Stock in an amount of  $10,500,000.  For the year ended
December  31, 2003,  the Company  paid one  dividend  with respect to the Common
Stock in an amount of $14,500,000.

     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     Year Ended      Year Ended
                                                      December 31,    December 31,   December 31,   December 31,    December 31,
                                                          2003            2002           2001           2000            1999
                                                            $              $               $              $              $
                                                                                                      
Statement of Income Data:

Operating Revenues................................     37,895,366      37,707,287     38,387,349     36,319,928      37,426,460

Income from Operations............................     36,103,421      36,054,804     36,800,230     34,800,780      35,915,518

Income from Operations per Common Share...........        361,034         360,548        368,002        348,008         359,155

                                                            $              $               $              $              $
Balance Sheet Data:
Total assets......................................    478,856,177     482,278,189    481,787,476    482,038,157     484,025,426

Total liabilities.................................        428,663         386,175        379,706      1,849,465       3,355,007

Stockholders' Equity..............................    478,427,514     481,892,014    481,407,770    480,188,692     480,670,419

Cash Dividends Declared per Common Share..........        145,000         105,000        105,000        102,000         120,750




                                      -9-


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, 2003 increased by
$48,617 or 0.13 % over the prior year ended December 31, 2002 which decreased by
$745,426  or 2.03 % over the prior  year  ended  December  31,  2001.  Operating
revenues for the year ended  December 31, 2003, the year ended December 31, 2002
and the year ended December 31, 2001, which were comprised  entirely of interest
income, were $37,895,366, $37,707,287 and $38,387,349, 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  sixty-one  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, 2003, the year ended December 31,
2002 and the year ended  December 31, 2001 totaled  $1,791,945,  $1,652,483  and
$1,587,119,  respectively,  of  which  $1,527,130,  $1,387,859  and  $1,342,749,
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,  2003,  the Board of  Directors of the
Company  authorized  dividends of, in the  aggregate,  $25,067,921  on Preferred
Stock  (i.e.,  Senior  Preferred  Shares and the Series A Preferred  Shares and,
accordingly,  the  Depository  Shares) and a dividend of  $14,500,000  on Common
Stock.

Capital Resources and Liquidity

     The Company's  revenues are derived primarily from interest payments on the
Mortgage Assets. As of December 31, 2003, $448 million of Mortgage Assets issued
by NB Finance were  over-collateralized  by the C$822 million ($634  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 Depository  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,  2003,  the Company had cash  resources of  $19,405,571,
which  represent  4.05% of total assets  compared to $5,454,303 or 1.1% of total
assets as at December 31, 2002 and  $53,765,605  which  represent 11.2% of total
assets as at December 31, 2001.  It is expected  that the Company will invest in
additional



                                      -10-


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 Depository 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.

Disclosure of Contractual Obligations

     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.

Off-Balance Sheet Accounting

     The Company does not have any off-balance sheet obligations.

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 Securities and Exchange Commission 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 January 2003, the Company adopted the new U.S  Interpretation  FIN-46 on
the consolidation of variable interest  entities,  which applied  immediately to
all  variable  interest  entities  created  after  January 31,  2003.  Under the
Interpretation,  the Company must  identify the  variable  interest  entities in
which it has an interest,  determine whether it is the primary  beneficiary and,
if such is the  case,  consolidate  those  entities.  The  adoption  of this new
Interpretation  has no material  impact on the Company.  For  variable  interest
entities   created   before   February  1,  2003,  the  provisions  of  the  new
Interpretation will apply to the company effective October 31, 2004. The Company
is currently  assessing the impact of the new Interpretation on entities created
before February 1, 2003.

     In May 2003, the FASB issued SFAS No.150,  Accounting for Certain Financial
Instruments with  Characteristics of Both Liabilities and Equity, which requires
certain  financial  instruments  that were  previously  presented on the balance
sheets  as equity to be  presented  as  liabilities.  Such  instruments  include
mandatorily  redeemable financial  instruments and certain options and warrants.
SFAS No.150 is  effective  for  financial



                                      -11-


instruments  entered into or modified  after May 31,  2003,  and  otherwise  was
effective  for the Company as of July 1, 2003.  Adoption of this standard had no
impact on the Company's financial position, results of operation or cash flows.


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.

     Selected Quarterly Financial Data (Unaudited)


                                                           Quarter       Quarter       Quarter         Quarter
                                                            Ended         Ended         Ended          Ended
                                                            March         June        September        2003
                                                          31, 2003      30, 2003      30, 2003        31, 2003
                                                             $              $              $              $
                                                                                          
Statement of Income Data:

Operating Revenues................................       9,630,658       9,671,618     8,883,397      9,709,693

Income from Operations............................       9,196,557       9,217,985     8,480,090      9,208,789

Income from Operations per Common Share...........          29,296          29,510        22,130         29,419




                                                          Quarter       Quarter        Quarter        Quarter
                                                           Ended         Ended          Ended          Ended
                                                           March          June        September        2003
                                                          31, 2003      30, 2003      30, 2003        31, 2003
                                                             $              $              $              $
                                                                                          
Statement of Income Data:

Operating Revenues................................       9,596,632       9,261,363     9,436,670      9,412,622

Income from Operations............................       9,179,230       8,868,797     9,033,670      8,973,107

Income from Operations per Common Share...........          29,116          26,012        27,660         27,054



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

     None.


ITEM 9A: CONTROLS AND PROCEDURES

     Based on  their  evaluation  as of the end of the  period  covered  by this
report, the Company's  President and Chief Financial Officer have concluded that
the Company's  disclosure controls and procedures (as defined in Rules 13a-15(e)
and  15d-15(e)  under the  Securities  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's rules and forms.








                                      -12-



                                    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 nine  employees  and does  not  anticipate  that it will
require additional employees.

     As of  December  31,  2003,  the persons who are  directors  and  executive
officers of the Company are as follows:


      Name                Age      Position and Offices Held     Director Since
      ----                ---      -------------------------     --------------
      Christian Dube       47      Director                           2001

      Donna Goral          46      Director and Vice President        2001

      Andre Belzile        42      Director                           1999

      Alain Michel         54      Director and President of the      1997
                                   Audit Committee
      Monique Baillergeau  45      Director and Vice President       May 2003

      Richard Bonvicino    41      Director and Vice President       June 2002

      Serge Lacroix        46      Director, Chairman of the Board   June 2002
                                      and President
      Jean Dagenais        45      Chief Financial Officer              N/A


     James J.  Hanks,  Jr  (Secretary)  is an  officer  of the  Company.  Sophie
Clermont  and  Vanessa   Fontana   (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.

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

     Since 2001,  Mr.  Michel has been a business  consultant  for the Caisse de
depot et placement du Quebec,  a financial  institution  that manages  funds for
public and private  pension and  insurance  funds.  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.



                                      -13-


     Since 1998,  Mr.  Christian Dube has been Senior  Vice-President  and Chief
Financial  Officer of Domtar Inc, a manufacturer of business papers,  commercial
printing and publication  papers,  and technical and specialty papers.  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. He currently  serves on
the Boards of Directors for Norampac Inc and Microcell Communications Inc.

     Ms.  Donna  Goral is a  director  of NB  Finance,  Ltd.  and has also  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.

     Serge  Lacroix has been  Chairman and  President of NB Capital  Corporation
since June 2002 and director of NB Finance,  Ltd.  since July 2002.  He has been
with National Bank of Canada since 1998 in various  positions,  most recently as
Managing  Director and Senior  Vice-President  of the New York Branch.  Prior to
that, he was General Manager, 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.

     Jean  Dagenais  joined the  National  Bank of Canada in 1990 as Manager and
Chief  Accountant.  In 1997, 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.

     Monique  Baillergeau  was appointed  Director of NB Capital and NB Finance,
Ltd.  in May  2003.  She has been  with the  National  Bank of  Canada  NY since
February  1986. In 1998, she was assigned to manage the Operations of the London
England  Branch for 5 years.  She  accepted  the  position of Vice  President in
charge of Operations and Administration in New York in May of 2003.

     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.

Audit Committee Financial Expert

     The Audit Committee of the Company consists of the three following  members
: Mr. Alain Michel  (President of the Audit  Committee),  Mr. Christian Dube and
Mr.  Andre  Belzile.  On May 14,  2003,  the Board of  Directors  of the Company
determined  that all  three of the  members  of the  Audit  Committee  are Audit
Committee Financial Experts and are independent.



                                      -14-


Code of Ethics

     On October 31, 2003,  the Company  adopted a Code of Conduct and Ethics (as
an  exhibit  to this Form 10-K  Report)  that  applies  to all of the  Company's
directors,  officers and employees.  No amendments to the provisions of the Code
have been  made nor any  waivers  have been  granted  by the  Company  since its
adoption.

     In 2003, the Company named Ms. Alexa Topolski the Compliance Officer of the
Company in connection  with the Company's  effort to keep open lines of dialogue
between management and employees.

Section 16(a) Beneficial Ownership Reporting Compliance

     Section 16(a) of the Securities Exchange Act of 1934, as amended,  requires
the  Company's  officers and  directors and certain other persons to file timely
certain  reports  regarding  ownership  of, and  transactions  in, the Company's
securities with the Securities and Exchange  Commission.  Copies of the required
filings must also be furnished to the Company.

     Based  solely  on its  review of such  forms  received  by it,  or  written
representations from certain reporting persons, the Company believes that during
the  year  ended  December  31,  2003  all   applicable   Section  16(a)  filing
requirements were met, except that the Initial Statement of Beneficial Ownership
on Form 3 for Monique Baillergeau, a director, was filed late.



                                      -15-


ITEM 11: EXECUTIVE COMPENSATION


                                            Summary Compensation Table
                                            --------------------------
                                                 Annual Compensation (1)                       Long Term
                                                                                              Compensation
                                                                                                 Awards
-------------------------------------------------------------------------------------------------------------------------------
     Name and Principal Position         Year       Salary        Bonus        Other           Securities           All Other
                                                                               Annual          Underlying         Compensation
                                                                             Compensation    Options/SARs(5)
-------------------------------------------------------------------------------------------------------------------------------
                                                                                                
Serge Lacroix, CEO                     2003        $181,000     $175,000(2)     $ 0                   -                  -
                                       2002(4)     $ 75,417     $133,152(3)     $ 0                1,500                 -
--------------------------------
(1)  The services of executive  officers of the Company are provided pursuant to
     the Advisory  Agreement  between the Bank and the Company (see  "Business -
     Advisory  Agreement").  The advisory fee paid by the Company to the Bank in
     2003 was  $30,000.  This amount  includes all  compensation  payable to the
     Company's   executive  officers  for  services  rendered  to  the  Company.
     Accordingly,  no  executive  officer  of the  Company  was paid  more  than
     $100,000 of  compensation  for the fiscal year ended December 31, 2003 that
     would  be  attributable  to  services  performed  for the  Company  and its
     subsidiaries.  The compensation disclosed in this table with respect to Mr.
     Lacroix  represents  the  entire  compensation  paid to him by the Bank for
     services  rendered by him to the Bank and its  subsidiaries,  including the
     Company.
(2)  $75,000 paid in May 2003 and $100,000  granted in December 2003 but paid in
     January 2004
(3)  $8,152 was paid in October  2002.  $125,000  bonus granted in December 2002
     and paid in January 2003
(4)  Mr.  Lacroix was  appointed  Chairman and  President of the Company in June
     2002.
(5)  Stock Appreciation Rights




                                      -16-


                         SAR Grants in Last Fiscal Year
                         ------------------------------

     Mr.  Serge  Lacroix did not receive SAR award  during the fiscal year ended
December 31, 2003.


                                           Individual Grants
                                           -----------------

                             Number of       % of Total       Base      Expiration   Potential
                             Securities      Options/SAR      Price                  Realizable Value at
                             Underlying       Granted                                Assumed Annual
                             Options/SARs        to                                  Rates of Stock Price
                              Granted        Employees                               Appreciation
                                             in Fiscal                               For Options/SAR Term
Name                             (#)           Year          (C$/Sh)       Date      5% (C$)      10% (C$)
-----------------------------------------------------------------------------------------------------------
                                                                     
Serge Lacroix                    0               0%






             Aggregated Option/SAR Exercises in Last Fiscal Year and FY-End Option/SAR Values

---------------------------------------------------------------------------------------------------------------------
Name                  Shares      Value Realized     Number of Securities Underlying      Value of Unexercised In-The
                    Acquired on        ($)             Unexercised Options/SARs at        Money Options/SARs at Fiscal
                     Exercise                              Fiscal Year-End (#)                    Year End ($)
                        #                             Exercisable / Unexercisable        Exercisable / Unexercisable
---------------------------------------------------------------------------------------------------------------------
                                                                                      
Serge Lacroix           0               0                   2,450 / 2,350                 $34,467.75 / $28 329.25
---------------------------------------------------------------------------------------------------------------------





                                      -17-




                                      Pension Plan Table


    Canadian Dollars                               Years of Service
      Remuneration

                               15             20              25             30               35
                                                                           
      C$100,000            C$26,870       C$35,447        C$43,516        C$51,584        C$60,083

        125,000              34,370         43,864          51,932          60,000          68,499

        150,000              41,870         52,281          60,349          68,417          76,916

        175,000              49,370         60,697          68,766          76,834          85,333

        200,000              56,870         69,114          77,182          85,250          93,749

        225,000              64,370         77,531          85,599          93,667         102,166

        250,000              71,870         85,947          94,016         102,084         110,583

        300,000              71,870         85,947          94,016         102,084         110,583


     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, 2003, 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.

     The  Company  does not  maintain  any  equity  compensation  plans  for its
executive officers.


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. "



                                      -18-


ITEM 14: PRINCIPAL ACCOUNTING FEES AND SERVICES

Audit Fees

     Deloitte & Touche LLP's  aggregate  fees billed for  professional  services
rendered for the audit of our annual  financial  statements  for the 2003 fiscal
year and the review of the quarterly  financial  statements  for the 2003 fiscal
year were $33,500  (Compared to $29,500 for 2002).  The engagement of Deloitte &
Touche LLP for the 2003  fiscal year and the scope of audit,  audit-related  and
tax services were pre-approved by our Audit Committee.

Audit-Related Fees

     Deloitte  &  Touche   LLP's   aggregate   fees  billed  for   audit-related
professional  services  (special report on procedures  performed on the mortgage
loans) for the 2003 fiscal year were $5,000 (Compared to $3,800 for 2002).

Tax Fees

     Deloitte & Touche LLP's aggregate fees for all tax related services for the
2003  fiscal  year were  $31,250  for tax  compliance  and  consulting  services
(Compared to $29,375 for 2002).

     The Company's  Audit Committee  pre-approves  the services - both permitted
audit services and permitted non-audit services - of the external auditor before
the external  auditor is engaged by the Company to render such  permitted  audit
services or permitted  non-audit  services.  The Audit  Committee  evidences its
pre-approval by resolution of the Audit Committee.


                                     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, 2003,  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 15th of March,
2004.

                                       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 15th day of March, 2004.



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

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


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


                                    By:  /s/ Monique Baillergeau
                                         ----------------------------------
                                         Monique Baillergeau
                                         Director


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



                                      -20-









                             NB CAPITAL CORPORATION


                           Financial Statements as of
                     December 31, 2003, 2002 and 2001, and
                          Independent Auditor's 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 financial statements ....................................F-6; F-10







DELOITTE
                                                         Deloitte & Touche LLP
                                                         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,  2003 and 2002 and the  related  statements  of
income,  stockholders'  equity and cash flows for each of the three years in the
period  ended   December  31,  2003.   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  statements  referred to above present fairly, in
all material respects,  the financial position of the Company as of December 31,
2003,  2002 and 2001 and the  results of its  operations  and its cash flows for
each of the three years in the period ended  December 31,  2003,  in  conformity
with accounting principles generally accepted in the United States of America.




/s/ Deloitte & Touche LLP
Montreal, Canada

February 6, 2004



                                      F-1



NB CAPITAL CORPORATION
Balance sheets
as of December 31
(in U.S. dollars)




------------------------------------------------------------------------------------------------------
                                                                     2003                  2002
------------------------------------------------------------------------------------------------------
                                                                       $                     $
                                                                                     
Assets
    Cash and cash equivalents                                      19,405,571              5,454,303
    Due from an affiliated company                                 11,111,916              6,977,307
Promissory notes                                                  448,333,456            469,846,279
Accrued interest on cash equivalents                                    5,234                    300
------------------------------------------------------------------------------------------------------
Total assets                                                      478,856,177            482,278,189
------------------------------------------------------------------------------------------------------

Liabilities
    Due to the parent company                                         414,954                344,946
    Accounts payable                                                   13,709                 41,229
------------------------------------------------------------------------------------------------------
Total liabilities                                                     428,663                386,175
------------------------------------------------------------------------------------------------------

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                                               1,663,498              5,127,998
------------------------------------------------------------------------------------------------------
Total stockholder's equity                                        478,427,514            481,892,014
------------------------------------------------------------------------------------------------------
Total liabilities and stockholder's equity                        478,856,177            482,278,189
------------------------------------------------------------------------------------------------------





See accompanying notes to financial statements.



                                      F-2


NB CAPITAL CORPORATION
Statements of income
years ended December 31, 2003, 2002 and 2001
(in U.S. dollars)



------------------------------------------------------------------------------------------------------------
                                                      2003                   2002                  2001
------------------------------------------------------------------------------------------------------------
                                                        $                      $                     $
                                                                                        
Revenue
    Interest income
        Short-term investments                        346,591               419,235              1,478,790
        Promissory notes                           37,529,935            37,246,934             36,806,319
        Bank interest                                  18,840                41,118                102,240
------------------------------------------------------------------------------------------------------------
                                                   37,895,366            37,707,287             38,387,349
------------------------------------------------------------------------------------------------------------

Expenses
    Legal                                              41,292                98,916                 76,080
    Other professional fees                           223,523               165,708                168,290
    Servicing fees                                  1,497,130             1,357,859              1,317,749
    Advisory fees                                      30,000                30,000                 25,000
------------------------------------------------------------------------------------------------------------
                                                    1,791,945             1,652,483              1,587,119
------------------------------------------------------------------------------------------------------------

Net income                                         36,103,421            36,054,804             36,800,230

Preferred stock dividends                          25,067,921            25,070,560             25,081,152
------------------------------------------------------------------------------------------------------------
Income available to common stockholders            11,035,500            10,984,244             11,719,078
------------------------------------------------------------------------------------------------------------

Weighted average number of common
    shares outstanding                                    100                   100                    100
------------------------------------------------------------------------------------------------------------

Earnings per common share - basic                     110,355               109,842                117,191
------------------------------------------------------------------------------------------------------------





See accompanying notes to financial statements.



                                      F-3


NB CAPITAL CORPORATION
Statements of stockholders' equity
years ended December 31, 2003, 2002 and 2001
(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, 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
Stockholders' equity as of                          -          -         -                  -      (10,500,000)     (10,500,000)
    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
-------------------------------------------------------------------------------------------------------------------------------
Net income                                          -          -         -                  -       36,103,421       36,103,421
Dividends on senior preferred stock and
    Series A preferred stock                        -          -         -                  -      (25,067,921)     (25,067,921)
Dividend on common stock                            -          -         -                  -      (14,500,000)     (14,500,000)
-------------------------------------------------------------------------------------------------------------------------------
Stockholders' equity as of
    December 31, 2003                           3,000          1         1        476,761,014        1,663,498      478,427,514
-------------------------------------------------------------------------------------------------------------------------------



See accompanying notes to financial statements.



                                      F-4



NB CAPITAL CORPORATION
Statements of cash flows
years ended December 31, 2003, 2002 and 2001
(in U.S. dollars)




-------------------------------------------------------------------------------------------------------------------
                                                             2003                   2002                  2001
-------------------------------------------------------------------------------------------------------------------
                                                               $                      $                     $
                                                                                              
Operating activities
    Net income                                            36,103,421            36,054,804             36,800,230
    Adjustment to reconcile net income to
    net cash provided by operating activities
        Due from an affiliated company                    (4,134,609)            5,154,888             (6,846,716)
        Due to the parent company                             70,008                14,215                 28,245
Accounts payable                                             (27,520)               (7,746)                 1,996
Accrued interest on cash equivalents                          (4,934)                6,410                 69,140
-------------------------------------------------------------------------------------------------------------------
    Net cash provided by operating activities             32,006,366            41,222,571             30,052,895
-------------------------------------------------------------------------------------------------------------------
Investing activities
    Investment in promissory notes                      (176,972,855)         (188,141,611)          (284,500,923)
    Repayments of promissory notes                       198,485,678           134,178,298            248,161,027
-------------------------------------------------------------------------------------------------------------------
    Net cash provided by (used in)
        investing activities                              21,512,823           (53,963,313)           (36,339,896)
-------------------------------------------------------------------------------------------------------------------
Financing activities
    Dividends                                            (39,567,921)          (35,570,560)           (37,081,152)
-------------------------------------------------------------------------------------------------------------------
    Net cash used in financing activities                (39,567,921)          (35,570,560)           (37,081,152)
-------------------------------------------------------------------------------------------------------------------
Cash position, beginning of year                           5,454,303            53,765,605             97,133,758
-------------------------------------------------------------------------------------------------------------------
Cash position, end of year                                19,405,571             5,454,303             53,765,605
-------------------------------------------------------------------------------------------------------------------




See accompanying notes to financial statements.


                                      F-5



NB CAPITAL CORPORATION
Notes to the financial statements
years ended December 31, 2003, 2002 and 2001
(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,  2003,  2002 and 2001 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, 2003, 2002 and 2001
(in U.S. dollars)
================================================================================


     Interest on Promissory Notes and Short Term Investments.

     Interest income on promissory  notes and short term  investments is accrued
     using  the  simple  interest  method  based  on  the  amount  of  principle
     outstanding.  The  accrual of  interest  is  discontinued  when  management
     believes that the collection of interest is doubtful.

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 2004 to December
     2012, at rates ranging from 5.49% to 10.21%,  with a weighted  average rate
     of approximately 8.31% 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.


                                                                    2003                   2002
                                                               ------------------------------------
                                                                      $                     $
                                                                                 
        Promissory notes, beginning of year                      469,846,279           415,882,966
        Acquisitions                                             176,972,855           188,141,611
        Principal repayments                                    (198,485,678)         (134,178,298)
        --------------------------------------------------------------------------------------------
        Promissory notes, end of year                            448,333,456           469,846,279
        --------------------------------------------------------------------------------------------


     The scheduled principal repayments as of December 31, 2003 are as follows:


                                              $
                          2004           87,511,017
                          2005           70,219,702
                          2006          141,228,851
                          2007            9,926,597
                          2008           22,050,106
                          2009           25,962,019
                          2010           34,474,357
                          2011           22,905,432
                          2012           34,055,375




                                      F-7



NB CAPITAL CORPORATION
Notes to the financial statements
years ended December 31, 2003, 2002 and 2001
(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 $37,529,935  ($37,246,934  in 2002 and
     $36,806,319 in 2001) (see Note 3).

     The amounts due from an affiliated company as of December 31, 2003 and 2002
     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
     $551,360,385  ($557,923,143  in 2002).  During the year, fees of $1,497,130
     ($1,357,859 in 2002 and $1,317,749 in 2001) 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, 2003,
     2002 and 2001, no fee was charged to the Company.



                                      F-8


NB CAPITAL CORPORATION
Notes to the financial statements
years ended December 31, 2003, 2002 and 2001
(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.  The common  shares  issued as at  December  31, 2003 are as
     follows:

          o    100 shares are authorized, issued and paid.

     Preferred stock

     The Company is  authorized  to issue up to  10,000,000  shares of $0.01 par
     value preferred  stock. The preferred shares issued as at December 31, 2003
     are 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 January 2003, the Company  adopted the new U.S  Interpretation  FIN-46 on the
consolidation of variable interest  entities,  which applied  immediately to all
variable   interest   entities   created  after  January  31,  2003.  Under  the
Interpretation,  the Company must  identify the  variable  interest  entities in
which it has an interest,  determine whether it is the primary  beneficiary and,
if such is the  case,  consolidate  those  entities.  The  adoption  of this new
Interpretation  has no material  impact on the Company.  For  variable  interest
entities   created   before   February  1,  2003,  the  provisions  of  the  new
Interpretation will apply to the company effective October 31, 2004. The Company
is currently  assessing the impact of the new Interpretation on entities created
before February 1, 2003.



                                      F-9



NB CAPITAL CORPORATION
Notes to the financial statements
years ended December 31, 2003, 2002 and 2001
(in U.S. dollars)
================================================================================



In May 2003,  the FASB  issued SFAS  No.150,  Accounting  for Certain  Financial
Instruments with  Characteristics of Both Liabilities and Equity, which requires
certain  financial  instruments  that were  previously  presented on the balance
sheets  as equity to be  presented  as  liabilities.  Such  instruments  include
mandatorily  redeemable financial  instruments and certain options and warrants.
SFAS No.150 is  effective  for  financial  instruments  entered into or modified
after May 31, 2003,  and  otherwise  was effective for the Company as of July 1,
2003.  Adoption  of this  standard  had no  impact  on the  Company's  financial
position, results of operation or cash flows.





                                      F-10






                               INDEX TO EXHIBITS



Exhibit
Number              Description
------              -----------
 3.1.1              Articles of  Incorporation  and  Articles of  Amendment  and
                    Restatement  and  Articles   Supplementary   of  NB  Capital
                    Corporation*

 3.2.1              Bylaws of NB Capital Corporation*

 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*

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

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

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

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

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

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

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

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 Depository Receipt*

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






Exhibit
Number              Description
------              -----------
10.10               Loan  Agreement  dated as of  December  4, 1998  between  NB
                    Finance, Ltd. and NB Capital Corporation*

10.11               Custodial  Agreement dated as of December 4, 1998 between NB
                    Capital Corporation and National Bank of Canada*

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

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

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*

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*

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

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

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

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

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

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

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

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





Exhibit
Number              Description
------              -----------
10.22               Mortgage Loan  Assignment  Agreement dated as of January 30,
                    2001 among NB  Finance,  Ltd.,  NB Capital  Corporation  and
                    National Bank of Canada*

10.23               Promissory Note representing  $107,179,964.89 executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation*

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

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

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

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

10.28               Mortgage Loan  Assignment  Agreement dated as of January 29,
                    2002 among NB  Finance,  Ltd.,  NB Capital  Corporation  and
                    National Bank of Canada*

10.29               Promissory Note representing  $71,866,079.87  executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation*

10.30               Mortgage Loan Assignment Agreement dated as of June 20, 2002
                    among NB Finance,  Ltd., NB Capital Corporation and National
                    Bank of Canada*

10.31               Promissory Note representing  $64,221,362.98  executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation*

10.32               Mortgage Loan Assignment  Agreement dated as of December 16,
                    2002 among NB  Finance,  Ltd.,  NB Capital  Corporation  and
                    National Bank of Canada*

10.33               Promissory Note representing  $52,054,168.88  executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation*

10.34               Mortgage Loan Assignment  Agreement dated as of May 27, 2003
                    among NB Finance,  Ltd., NB Capital Corporation and National
                    Bank of Canada**

10.35               Promissory Note representing  $70,420,135.45  executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation**





Exhibit
Number              Description
------              -----------

10.36               Mortgage  Loan  Assignment  Agreement  dated  as of  October
                    21,2003 among NB Finance,  Ltd., NB Capital  Corporation and
                    National Bank of Canada**

10.37               Promissory Note representing  $106,552,720.44 executed by NB
                    Finance, Ltd. in favor of NB Capital Corporation**

14.1                NB Capital Code of Ethics**

31.1                Certification of Chairman and President pursuant to
                    Section 302 of the Sarbanes-Oxley Act of 2002**

31.2                Certification of Chief Financial Officer pursuant to Section
                    302 of the Sarbanes-Oxley Act of 2002**

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

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

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