U.S. Securities and Exchange Commission
                             Washington, D.C. 20549
                                     ------
                                    FORM 10-Q
                                      -----

[X]  QUARTERLY  REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE ACT
     OF 1934 For the quarter ended March 31, 2001

[ ]  TRANSITION  REPORT UNDER SECTION 13 OR  15(d) OF  THE  SECURITIES  EXCHANGE
     ACT OF 1934



                           Commission File No. 0-26290


                                  BNCCORP, INC.
             (Exact name of registrant as specified in its charter)


            Delaware                                       45-0402816
  (State or other jurisdiction                          (I.R.S. Employer
of incorporation or organization)                      Identification No.)


                                  322 East Main
                          Bismarck, North Dakota 58501
                     (Address of principal executive office)
                                 (701) 250-3040
                         (Registrant's telephone number)


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


     The number of shares of the  registrant's  outstanding  common stock on May
10, 2001 was 2,394,330






                         PART I - FINANCIAL INFORMATION
Item 1.  Financial Statements


                         BNCCORP, INC. AND SUBSIDIARIES
                           Consolidated Balance Sheets
                 (In thousands, except share and per share data)


                    ASSETS                        March 31,       December 31,
                                                     2001             2000
                                                -------------    -------------
                                                 (unaudited)
                                                           
CASH AND DUE FROM BANKS........................ $     17,965     $     14,988
INTEREST-BEARING DEPOSITS WITH BANKS...........          193              595
INVESTMENT SECURITIES AVAILABLE FOR SALE.......      255,233          263,185
LOANS AND LEASES, net of unearned income.......      276,449          268,925
ALLOWANCE FOR CREDIT LOSSES....................      (3,956)          (3,588)
                                                -------------    -------------
  Net loans and leases.........................      272,493          265,337

PREMISES, LEASEHOLD IMPROVEMENTS AND
  EQUIPMENT, net...............................       15,096           14,873
INTEREST RECEIVABLE............................        3,889            3,854
OTHER ASSETS...................................        4,433            4,465
DEFERRED CHARGES AND INTANGIBLE ASSETS, net....        2,601            2,719
                                                -------------    -------------
                                                $    571,903     $    570,016
                                                =============    =============

  LIABILITIES AND STOCKHOLDERS' EQUITY

DEPOSITS:
  Noninterest-bearing.......................... $     38,391     $     31,459
  Interest-bearing -
    Savings, NOW and money market..............      160,380          169,425
    Time deposits $100,000 and over............       74,950           61,720
    Other time deposits........................       98,424           99,860
                                                -------------    -------------
  Total deposits...............................      372,145          362,464
SHORT-TERM BORROWINGS..........................       15,615           33,228
FHLB BORROWINGS................................      119,200          117,200
LONG-TERM BORROWINGS...........................       12,615           12,642
OTHER LIABILITIES..............................       14,037            7,419
                                                -------------    -------------
              Total liabilities................      533,612          532,953
                                                -------------    -------------
GUARANTEED PREFERRED BENEFICIAL INTERESTS
  IN COMPANY'S SUBORDINATED DEBENTURES.........        7,402            7,606
STOCKHOLDERS' EQUITY:
  Preferred stock, $.01 par value -
    authorized 2,000,000 shares;
    no shares issued...........................           --               --
  Common stock, $.01 par value -
    authorized 10,000,000 shares;
    issued 2,437,210 and 2,437,910
    shares, respectively ......................           24               24
  Capital surplus..............................       14,049           14,050
  Retained earnings............................       14,870           14,190
  Treasury stock (42,880 shares)...............        (513)            (513)
  Accumulated other comprehensive income,
    net of income taxes........................        2,459            1,706
                                                -------------    -------------
       Total stockholders' equity..............       30,889           29,457
                                                -------------    -------------
                                                $    571,903     $    570,016
                                                =============    =============


     The accompanying notes are an integral part of these  consolidated  balance
sheets.









                         BNCCORP, INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                       For the Three Months Ended March 31
                      (In thousands, except per share data)


                                                    2001             2000
                                                -------------    -------------
                                                          (unaudited)
                                                          
INTEREST INCOME:
  Interest and fees on loans................... $      6,118     $      5,705
  Interest and dividends on investment
    securities -
    Taxable....................................        3,993            3,079
    Tax-exempt.................................          227              229
    Dividends..................................          135              120
  Other........................................           20               50
                                                -------------    -------------
      Total interest income....................       10,493            9,183
                                                -------------    -------------
INTEREST EXPENSE:
  Interest on deposits.........................        4,219            3,728
  Interest on short-term borrowings............           95               24
  Interest on FHLB borrowings..................        2,108            1,851
  Interest on long-term borrowings.............          293              336
                                                -------------    -------------
      Total interest expense...................        6,715            5,939
                                                -------------    -------------
      Net interest income......................        3,778            3,244
PROVISION FOR CREDIT LOSSES....................          350              482
                                                -------------    -------------
NET INTEREST INCOME AFTER PROVISION FOR
  CREDIT LOSSES................................        3,428            2,762
                                                -------------    -------------
NONINTEREST INCOME:
  Net gain on sales of securities..............          718               46
  Insurance commissions........................          508              568
  Brokerage income.............................          349              421
  Trust and financial services.................          283              262
  Service charges..............................          167              133
  Fees on loans................................          164              214
  Rental income................................           19               16
  Other........................................          119              103
                                                -------------    -------------
      Total noninterest income.................        2,327            1,763
                                                -------------    -------------
NONINTEREST EXPENSE:

  Salaries and employee benefits...............        2,349            2,030
  Depreciation and amortization................          450              387
  Occupancy....................................          449              327
  Professional services........................          299              397
  Minority interest in income of
    subsidiaries...............................          233               --
  Office supplies, telephone and
    postage....................................          230              217
  Marketing and promotion......................          156              114
  FDIC and other assessments...................           48               47
  Other........................................          417              382
                                                -------------    -------------
      Total noninterest expense................        4,631            3,901
                                                -------------    -------------
Income before income taxes.....................        1,124              624

Income taxes...................................          335              191
                                                -------------    -------------
Income before extraordinary item and
  cumulative effect of change in
  accounting principle.........................          789              433







                         BNCCORP, INC. AND SUBSIDIARIES
                  Consolidated Statements of Income, continued
                       For The Three Months Ended March 31
                      (In thousands, except per share data)



                                                    2001             2000
                                                -------------    -------------
                                                         (unaudited)
                                                           
Extraordinary item-gain on early
  extinguishment of debt, net
  of income taxes..............................            4              122
Cumulative effect of change in
  accounting principle, net of
  income  taxes................................        (113)               --
                                                -------------    -------------
NET INCOME..................................... $        680     $        555
                                                =============    =============

BASIC AND DILUTED EARNINGS PER COMMON SHARE:
Income before extraordinary item
  and cumulative effect of change
  in accounting principle...................... $       0.33             0.18
Extraordinary item-gain on early
  extinguishment of debt, net
  of income taxes..............................         0.00             0.05
Cumulative effect of change in
  accounting principle, net
  of income taxes..............................       (0.05)               --
                                                -------------    -------------
Earnings per share............................. $       0.28     $       0.23
                                                =============    =============


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








                         BNCCORP, INC. AND SUBSIDIARIES
             Consolidated Statements of Comprehensive Income (Loss)
                       For the Three Months Ended March 31
                                 (In thousands)


                                                    2001             2000
                                                -------------    -------------
                                                         (unaudited)
                                                           
NET INCOME..................................... $        680     $        555
OTHER COMPREHENSIVE INCOME (LOSS)-
  Unrealized gains (losses) on securities:
    Unrealized holding gains (losses)
      arising during the period, net
      of income taxes..........................          690            (606)
    Less:  reclassification adjustment
      for gains included in net income,
      net of income taxes......................        (485)             (32)
Net gain on derivative instruments
  designated and qualifying as
  cash flow hedging instruments, net of
  income taxes.................................           63               --
                                                -------------    -------------
OTHER COMPREHENSIVE INCOME (LOSS)..............          268            (638)
                                                -------------    -------------
COMPREHENSIVE INCOME (LOSS).................... $        948     $       (83)
                                                -------------    -------------


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









                         BNCCORP, INC. AND SUBSIDIARIES
                 Consolidated Statement of Stockholders' Equity
                    For the Three Months Ended March 31, 2001
                        (In thousands, except share data)


                                                                                          Accumulated
                                        Common Stock                                          Other
                                     -------------------  Capital   Retained   Treasury   Comprehensive
                                       Shares    Amount   Surplus   Earnings     Stock        Income       Total
                                     ---------- -------- --------- ----------  ---------  -------------  ----------
                                                                                    
Balance, December 31, 2000.......... 2,437,910  $    24  $ 14,050  $  14,190   $  (513)   $      1,706   $  29,457

   Net income (unaudited)...........        --       --        --        680         --             --         680

   Other comprehensive income -

    Change in unrealized holding
      gain on securities available
      for sale, net of income
      taxes (unaudited).............        --       --        --         --         --            690         690

    Net gain on derivative
      instruments designated and
      qualifying as cash flow
      hedging instruments, net
      of income taxes ..............        --       --        --         --         --             63          63


   Other (unaudited).................    (700)       --       (1)         --         --             --         (1)
                                     ---------- -------- --------- ----------  ---------  -------------  ----------

Balance, March 31, 2001
   (unaudited)...................... 2,437,210  $    24  $ 14,049  $  14,870   $  (513)   $      2,459   $  30,889
                                    =========== ======== ========= ==========  =========  =============  ==========



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







                         BNCCORP, INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                       For the Three Months Ended March 31
                                 (In thousands)



                                                    2001             2000
                                                -------------    -------------
                                                         (unaudited)
                                                           
OPERATING ACTIVITIES:
  Net income................................... $        680     $        555
  Adjustments to reconcile net income to net
    cash provided by operating activities -
    Provision for credit losses................          350              482
    Depreciation and amortization..............          328              252
    Amortization of intangible assets..........          122              137
    Net premium amortization on investment
      securities...............................          318              167
    Proceeds from loans recovered..............           46               46
    Change in interest receivable and other
      assets, net..............................        (746)            (926)
    Change in dividend payable - trust
      preferred securities.....................        (198)               --
    Net realized gains on sales of
      investment securities....................        (718)             (46)
    Change in other liabilities, net...........        6,680              493
    Originations of loans to be sold...........     (21,006)         (17,070)
    Proceeds from sale of loans................       21,006           17,070
                                                -------------    -------------
      Net cash provided by operating
        activities.............................        6,862            1,160
                                                -------------    -------------
INVESTING ACTIVITIES:
  Purchases of investment securities...........     (54,103)         (99,469)
  Proceeds from sales of investment
    securities.................................       50,802              898
  Proceeds from maturities of investment
    securities.................................       13,082            4,770
  Net (increase) decrease in loans.............      (7,552)            5,654
  Additions to premises, leasehold
    improvements and equipment.................        (571)          (1,424)
  Proceeds from sale of premises and
    equipment..................................           20               --
                                                -------------    -------------
      Net cash provided by (used in)
        investing activities...................        1,678         (89,571)
                                                -------------    -------------
FINANCING ACTIVITIES:

  Net increase (decrease) in demand,
    savings, NOW and money market
    accounts...................................      (2,113)            9,794
  Net increase (decrease) in time deposits.....       11,794         (14,547)
  Net increase (decrease) in short-term
    and FHLB borrowings........................     (15,613)           84,225
  Repayments of long-term borrowings...........         (51)            (822)
  Proceeds from long-term borrowings...........           --                9
  Other........................................           18               75
                                                -------------    -------------
      Net cash provided by (used in)
        financing activities...................      (5,965)           78,734
                                                -------------    -------------
NET INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS..................................        2,575          (9,677)
CASH AND CASH EQUIVALENTS, beginning
  of period....................................       15,583           21,881
                                                -------------    -------------
CASH AND CASH EQUIVALENTS, end of period....... $     18,158     $     12,204
                                                =============    =============
SUPPLEMENTAL CASH FLOW INFORMATION:
  Interest paid................................ $      6,404     $      6,110
                                                =============    =============
  Income taxes paid............................ $         --     $          2
                                                =============    =============


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










                         BNCCORP, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

                                 March 31, 2001


NOTE 1 - Basis of Presentation

The accompanying interim consolidated financial statements have been prepared by
BNCCORP,  Inc.  ("BNCCORP" or the "Company"),  without audit, in accordance with
accounting  principles  generally  accepted  in the United  States  for  interim
financial  information  and  pursuant  to  the  rules  and  regulations  of  the
Securities and Exchange Commission. Certain information and footnote disclosures
normally included in financial  statements prepared in accordance with generally
accepted  accounting  principles have been condensed or omitted pursuant to such
rules and  regulations,  although the Company believes that the disclosures made
are adequate to make the information presented not misleading.

The unaudited consolidated financial statements as of March 31, 2001 and for the
three month  periods  ended March 31, 2001 and 2000  include,  in the opinion of
management, all adjustments,  consisting solely of normal recurring adjustments,
necessary for a fair  presentation  of the financial  results for the respective
interim periods and are not  necessarily  indicative of results of operations to
be expected for the entire fiscal year ending December 31, 2001.

The accompanying  interim  consolidated  financial statements have been prepared
under  the  presumption  that  users  of  the  interim  consolidated   financial
information  have  either  read  or  have  access  to the  audited  consolidated
financial statements for the year ended December 31, 2000. Accordingly, footnote
disclosures which would substantially duplicate the disclosures contained in the
December 31, 2000 audited  consolidated  financial  statements have been omitted
from these interim consolidated financial statements. It is suggested that these
interim  consolidated  financial  statements  be read in  conjunction  with  the
audited  consolidated  financial statements for the year ended December 31, 2000
and the notes thereto.


NOTE 2 - Reclassifications

Certain of the 2000  amounts  have been  reclassified  to conform  with the 2001
presentations.   These   reclassifications  had  no  effect  on  net  income  or
stockholders' equity.






NOTE 3 - Earnings Per Share

The  following  table shows the amounts  used in  computing  earnings  per share
("EPS")  and the  effect on  weighted  average  number  of  shares of  potential
dilutive common stock issuances for the three month periods ended March 31:




                                                  Net                 Per-Share
                                                 Income     Shares     Amount
                                               ---------- ---------- ----------
                                                               
         2001
Basic earnings per share:
Income before extraordinary item and
  cumulative effect of change in
  accounting principle........................ $  789,000  2,394,610 $     0.33
Extraordinary item - gain on early
  extinguishment of debt, net
  of income taxes.............................      4,000  2,394,610       0.00
Cumulative effect of change in
  accounting principle, net of
  income taxes................................  (113,000)  2,394,610     (0.05)
                                               ----------            ----------
Income available to common
  stockholders................................ $  680,000  2,394,610 $     0.28
                                               ==========            ==========
Effect of dilutive  shares -
   Options....................................                16,872
                                                          ----------
Diluted earnings per share:
Income before extraordinary item and
  cumulative effect of change in
  accounting principle........................ $  789,000  2,411,482 $     0.33
Extraordinary item - gain on early
  extinguishment of debt, net
  of income taxes.............................      4,000  2,411,482       0.00
Cumulative effect of change in
  accounting principle, net of
  income taxes................................  (113,000)  2,411,482     (0.05)
                                               ----------            ----------
Income available to common stockholders....... $  680,000  2,411,482 $     0.28
                                               ==========            ==========
         2000
Basic earnings per share:
Income before extraordinary item.............. $  433,000  2,399,980 $     0.18
Extraordinary item - gain on early
  extinguishment of debt, net
  of income taxes.............................    122,000  2,399,980       0.05
                                               ----------            ----------
Income available to common stockholders....... $  555,000  2,399,980 $     0.23
                                               ==========            ==========
Effect of dilutive shares -
   Options....................................                   506
                                                           ---------
Diluted earnings per share:
Income before extraordinary item.............. $  433,000  2,400,486 $     0.18
Extraordinary item - gain on early
  extinguishment of debt, net of
  income taxes................................    122,000  2,400,486       0.05
                                               ----------            ----------
Income available to common stockholders....... $  555,000  2,400,486 $     0.23
                                               ==========            ==========






The following number of options and warrants,  with exercise prices ranging from
$7.25 to $17.75,  were  outstanding  during the periods  indicated  but were not
included in the  computation of diluted EPS because their  exercise  prices were
higher than the average price of the Company's common stock for the period:

                                                   2001        2000
                                                ----------  ----------
       Quarter ended March 31..................  101,570      159,934


NOTE 4 - Segment Disclosures

During 2000, the Company merged its two subsidiary  banks which were  previously
reported  as  separate  operating  segments  in  accordance  with the  Financial
Accounting  Standards  Board's  ("FASB's")  Statement  of  Financial  Accounting
Standards No. 131. Banking is the primary  operational  activity of the Company.
There are no other  operational  segments which are material and are required to
be separately disclosed for financial statement purposes.  Therefore,  there are
no segment disclosures included in these consolidated financial statements.

NOTE 5 - Retirement of Subordinated Notes

During the quarters ended March 31, 2001 and 2000, the Company  retired  $40,000
and $814,000,  respectively,  of its 8 5/8 percent  subordinated notes due 2004.
The Company purchased the notes at a discount,  and the transactions resulted in
extraordinary  gains of $4,000  and  $122,000  ($.05 per share in 2000),  net of
income taxes of $2,000 and $62,000,  respectively.  The notes were retired using
cash  generated  from  the  sale of BNC  Financial  Corporation,  the  Company's
asset-based  lending subsidiary which was sold on December 31, 1999 and from the
issuance of trust preferred securities in July 2000.

NOTE 6 - Recently Adopted Accounting Standards

In June 1998, the FASB issued  Statement of Financial  Accounting  Standards No.
133,  "Accounting  for Derivative  Instruments and Hedging  Activities,"  ("SFAS
133"). SFAS 133 establishes  accounting and reporting  standards  requiring that
every derivative instrument  (including certain derivative  instruments embedded
in other  contracts)  be  recorded  in the  balance  sheet as either an asset or
liability  measured at its fair value.  SFAS 133  requires  that  changes in the
derivative's  fair value be  recognized  currently in earnings  unless  specific
hedge  accounting  criteria are met.  Special  accounting for qualifying  hedges
allows a derivative's  gains and losses to offset related  results on the hedged
item  in the  income  statement,  and  requires  that a  company  must  formally
document,  designate and assess the  effectiveness of transactions  that receive
hedge accounting.

In June 1999, the FASB issued  Statement of Financial  Accounting  Standards No.
137, "Accounting for Derivative Instruments and Hedging Activities - Deferral of
the  Effective  Date of FASB  Statement No. 133," ("SFAS 137") which delayed the
effective  date of SFAS 133 to fiscal years  beginning  after June 15, 2000.  In
June 2000, the FASB issued Statement of Financial  Accounting Standards No. 138,
"Accounting for Certain Derivative  Instruments and Certain Hedging Activities -
An Amendment of FASB Statement No. 133," ("SFAS 138").  The Company adopted SFAS
133, as amended by SFAS 137 and SFAS 138, on January 1, 2001.





From time to time, the Company enters into derivative contracts such as interest
rate swaps, caps and floors. Interest rate swaps are contracts to exchange fixed
and floating rate interest  payment  obligations  based on a notional  principal
amount and are used to hedge the Company's balance sheet against fluctuations in
interest  rates.  Interest  rate caps and floors are also used to  minimize  the
impact of fluctuating interest rates on earnings. If such contracts meet certain
requirements, they may qualify as fair value or cash flow hedges under SFAS 133.
SFAS 133 provides  that the gain or loss on a derivative  instrument  designated
and  qualifying as a fair value hedging  instrument,  as well as the  offsetting
loss or gain on the hedged item  attributable  to the hedged risk, be recognized
currently in earnings in the same accounting  period. The standard provides that
the effective portion of the gain or loss on a derivative  instrument designated
and  qualifying as a cash flow hedging  instrument be reported as a component of
other comprehensive income and be classified into earnings in the same period or
periods in which the hedged transaction affects earnings.  The remaining gain or
loss on the  derivative  instrument,  if any,  must be  recognized  currently in
earnings.

The Company has  established  a hedging  policy  statement  which sets forth the
documentation and other requirements necessary to achieve hedge accounting under
SFAS 133. The Company's  currently  outstanding $25 million prime based interest
rate floor qualifies, and is now classified as, a cash flow hedge. On January 1,
2001, the Company recognized the interest rate floor on its balance sheet at its
then fair value of $436,000. The impact of the adoption of SFAS 133, as amended,
was an after  tax  charge  to  earnings  of  $113,000  and is  presented  in the
Company's 2001 consolidated  financial  statements as the cumulative effect of a
change in  accounting  principle.  On March 31,  2001,  the  Company  marked the
interest  rate floor to its fair value of  $592,000.  The change in the  floor's
time value of $55,000 was  included  in  earnings  and the change in the floor's
intrinsic value of $63,000  ($101,000 less  applicable  income taxes of $38,000)
was included in other  comprehensive  income.  The interest rate floor contract,
which has a strike price of 8.50 percent,  is currently  "in the money"  because
the prime rate is 7.50  percent.  Therefore,  the Company is presently  accruing
income on the floor equal to 1.00  percent  times the  notional  amount of $25.0
million, or $250,000 per year.

The Company has reviewed its other financial  instruments and contracts in order
to identify any  additional  derivatives  to be accounted for under SFAS 133, as
amended. Other noted derivatives could be considered clearly and closely related
to their host contracts or were otherwise  excluded from  derivative  accounting
treatment  under SFAS 133, as amended.  As demonstrated  above,  the adoption of
SFAS 133 will increase volatility of earnings and other comprehensive income and
may result in changes in certain of the Company's business practices.







Item 2. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

Comparison of Financial Condition at March 31, 2001 and December 31, 2000

Assets. Total assets increased $1.9 million, from $570.0 million at December 31,
2000 to $571.9  million at March 31,  2001.  The  following  table  presents the
Company's assets by category as of March 31, 2001 and December 31, 2000, as well
as the amount and percent of change between the two dates.  Significant  changes
are  discussed  in  lettered  explanations  below  the  table  (amounts  are  in
thousands):




                                                               Change
                                                       ----------------------
                                  March     December
                                   31,         31,
           Assets                 2001        2000          $           %
------------------------------ ----------  ----------  ----------  ----------
                                                       
Cash and due from banks....... $  17,965   $  14,988   $   2,977        20%
Interest-bearing deposits
  with banks..................       193         595       (402)      (68)%
Investment securities
  available for sale..........   255,233     263,185     (7,952)       (3)% (a)
Loans and leases, net.........   272,493     265,337       7,156         3% (a)
Premises, leasehold
  improvements and
  equipment, net..............    15,096      14,873         223         2%
Interest receivable...........     3,889       3,854          35         1%
Other assets..................     4,433       4,465        (32)       (1)%
Deferred charges and
  intangible assets, net......     2,601       2,719       (118)       (4)%
                               ----------  ----------  ----------
     Total assets............. $ 571,903   $ 570,016   $   1,887         --
                               ==========  ==========  ==========


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

(a)  The Company  implemented  a balance sheet  leveraging  strategy in 1999 and
     2000  during  which  time it  increased  its  earning  asset  portfolio  by
     purchasing investment securities funded by FHLB borrowings.  This strategy,
     combined  with  market  interest  rate  developments,  resulted  in  a  low
     loan-to-assets  ratio relative to the Company's peers and unrealized  gains
     in the investment  portfolio.  During the quarter ended March 31, 2001, the
     Company  shifted a portion of its earning asset  portfolio from  investment
     securities  to loans in response to loan demand in its  markets,  including
     the  Arizona  market,  where  BNC  National  Bank  recently  opened  a loan
     production  office.  Sales of  investment  securities  during  the  quarter
     generated  realized  gains  of  $718,000.   These  gains  are  included  in
     noninterest income in the Consolidated Statement of Income for the quarter.






Allowance  for  Credit  Losses.  The  following  table  sets  forth  information
regarding  changes in the  Company's  allowance  for credit losses for the three
month period ending March 31, 2001 (amounts are in thousands):




                                                       Three Months
                                                          Ended
                                                         March 31,
                                                           2001
                                                       ------------
                                                    

       Balance, beginning of period..............      $     3,588

       Provision for credit losses...............              350

       Loans charged off.........................             (28)

       Loans recovered...........................               46
                                                       ------------
       Balance, end of period....................      $     3,956
                                                       ============
       Ending loan portfolio ....................      $   276,449
                                                       ============
       Allowance for credit losses as a
         percentage of ending loan
         portfolio...............................            1.43%





As of March 31, 2001, the Company's allowance for credit losses was 1.43 percent
of total loans as compared to 1.33 percent at December 31, 2000.  Net recoveries
as a percentage of average loans for the three month period ended March 31, 2001
were 0.01  percent.  Net  charge-offs  as a percentage  of average loans for the
three month period ended March 31, 2000 were 0.14 percent.

The Company  maintains its  allowance  for credit  losses at a level  considered
adequate to provide for an estimate of probable  losses related to  specifically
identified  loans as well as probable  losses inherent in the remaining loan and
lease  portfolio that have been incurred as of each balance sheet date. The loan
and lease  portfolio  and other  credit  exposures  are  reviewed  regularly  to
evaluate the adequacy of the allowance for credit  losses.  In  determining  the
level of the  allowance,  the Company  evaluates  the  allowance  necessary  for
specific  nonperforming loans and also estimates losses inherent in other credit
exposures.  Continuous credit monitoring processes and the quarterly analysis is
the  principal  method  relied  upon by  management  to ensure  that  changes in
estimated credit loss levels are reflected in the Company's allowance for credit
losses on a timely basis.

Estimating  the risk and amount of loss on any loan is  subjective  and ultimate
losses may vary from current estimates.  Although  management  believes that the
allowance  for credit  losses is adequate to cover  losses  inherent in the loan
portfolio as well as other credit exposures,  there can be no assurance that the
allowance  will  prove  sufficient  to cover  actual  losses in the  future.  In
addition,  various regulatory agencies, as an integral part of their examination
process,  periodically review the adequacy of the Company's allowance for credit
losses.  Such agencies may require the Company to make additional  provisions to
the allowance based upon their judgments about information  available to them at
the time of the examination.





Nonperforming Assets. The following table sets forth information  concerning the
Company's  nonperforming  assets  as of  the  dates  indicated  (amounts  are in
thousands):




                                                  March 31,      December 31,
                                                    2001             2000
                                                -------------    -------------

                                                           
Nonperforming loans:
  Loans 90 days or more delinquent and
    still accruing interest...................  $        661     $        221

  Nonaccrual loans............................           343              343

  Restructured loans..........................             9               16
                                                -------------    -------------
Total nonperforming loans.....................         1,013              580

  Other real estate owned and
    repossessed assets........................            30               84
                                                -------------    -------------
Total nonperforming assets....................  $      1,043     $        664
                                                =============    =============
Allowance for credit losses...................  $      3,956     $      3,588
                                                =============    =============
Ratio of total nonperforming assets to
  total assets ...............................          .18%             .12%

Ratio of total nonperforming loans to
  total loans.................................          .37%             .22%

Ratio of allowance for credit losses
  to total nonperforming loans................          391%             619%



Nonperforming  loans  consist  of loans 90 or more  days  past due for which the
Company  continues to accrue  interest,  nonaccrual loans and loans on which the
original terms have been restructured.

Restructured loans are those for which  concessions,  including the reduction of
interest rates below a rate otherwise available to that borrower or the deferral
of interest or  principal,  have been  granted  due to the  borrower's  weakened
financial  condition.  Other real estate owned and  repossessed  assets includes
property acquired by the Company in foreclosure  proceedings or under agreements
with delinquent borrowers.





Liabilities.  Total  liabilities  increased  $659,000,  from  $533.0  million at
December  31, 2000 to $533.6  million at March 31,  2001.  The  following  table
presents the Company's liabilities by category as of March 31, 2001 and December
31,  2000 as well as the amount and  percent  of change  between  the two dates.
Significant  changes  are  discussed  in lettered  explanations  below the table
(amounts are in thousands):




                                                               Change
                                                       ----------------------
                                  March     December
                                   31,         31,
         Liabilities              2001        2000         $           %
------------------------------ ----------  ----------  ----------  ----------

                                                       
DEPOSITS:
Noninterest - bearing......... $  38,391   $  31,459   $   6,932        22%  (a)
Interest - bearing -
  Savings, NOW and money
    market....................   160,380     169,425     (9,045)       (5)%  (b)
  Time deposits $100,000
    and over..................    74,950      61,720      13,230        21%  (c)
  Other time deposits.........    98,424      99,860     (1,436)       (1)%
Short-term borrowings.........    15,615      33,228    (17,613)      (53)%  (d)
FHLB borrowings...............   119,200     117,200       2,000         2%
Long-term borrowings..........    12,615      12,642        (27)         --
Other liabilities.............    14,037       7,419       6,618        89%  (e)
                               ----------  ----------  ----------
    Total liabilities......... $ 533,612   $ 532,953   $     659         --
                               ==========  ==========  ==========



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

(a)  A commercial customer that experiences significant balance fluctuations had
     a large demand deposit account balance at March 31, 2001.

(b)  Fluctuations  in this line item are typical when comparing  March 31 period
     end balances to December 31 balances due to increases in commercial deposit
     account balances which often occur at year end.

(c)  Brokered and national market certificates of deposit ("CD's") totaled $41.1
     and $14.4  million,  respectively,  at March 31, 2001 compared to $30.7 and
     $9.0 million, respectively, at December 31, 2000. The Company increased its
     brokered and  national  market CD's as part of its  liquidity  planning and
     balance sheet  management  strategies  including  forecasted loan fundings.
     Additionally,  during  early  2001,  pricing on  wholesale  funds,  such as
     brokered and national market CD's,  adjusted swiftly to monetary easings by
     the  Federal  Reserve  making  them  favorable  funding  alternatives  when
     compared to competing  for deposits in the  Company's  local  markets where
     pricing adjusted more slowly to the Federal Reserve's easings.

(d)  Federal funds purchased totaled $32.7 million at December 31, 2000 compared
     to $15.2 million at March 31, 2001.  These  short-term  borrowings can vary
     significantly  from day to day  depending  upon customer  transactions  and
     liquidity management activities of the Company.

(e)  Increase is primarily  attributable to an investment  security  transaction
     pending settlement on March 31, 2001.











Stockholders'  Equity.  The  Company's  equity  capital  increased  $1.4 million
between  December  31, 2000 and March 31,  2001.  This  increase  was  primarily
attributable  to $680,000 of earnings  recorded for the three months ended March
31, 2001, a $690,000  increase in the net unrealized  holding gain on securities
available  for sale and a $63,000 fair market value  adjustment to the Company's
$25 million interest rate floor accounted for as a cash flow hedge.

Capital  Adequacy  and  Expenditures.  BNCCORP's  management  actively  monitors
compliance with bank regulatory capital  requirements,  including risk-based and
leverage  capital  measures.  Under the  risk-based  capital  method of  capital
measurement,  the ratio  computed is dependent on the amount and  composition of
assets  recorded  on the  balance  sheet,  and the  amount  and  composition  of
off-balance-  sheet items,  in addition to the level of capital.  The  following
table includes the risk-based and leverage capital ratios of the Company and its
banking subsidiary as of March 31, 2001:




                                          Tier 1     Total
                                          Risk-      Risk-      Tier 1
                                          Based      Based     Leverage
                                          Ratio      Ratio      Ratio
                                        ---------  ---------  ---------
                                                     

        BNCCORP, consolidated.......       8.99%     12.11%      5.93%
        BNC National Bank...........      10.12%     11.19%      6.66%



As of March 31, 2001,  BNCCORP and its subsidiary bank exceeded capital adequacy
requirements  and the  bank  was  considered  "well  capitalized"  under  prompt
corrective action provisions.

                     Comparison of Operating Results for the
                   Three Months Ended March 31, 2001 and 2000

General. Net income and earnings per share from continuing  operations increased
to $789,000  and $0.33,  respectively,  for the quarter  ended March 31, 2001 as
compared  with  $433,000  and $0.18,  respectively  for the same period one year
earlier.  Net income for the three months ended March 31, 2001 was $680,000,  or
basic and diluted  earnings per share of $0.28. For the same period in 2000, the
Company recorded  earnings of $555,000,  or basic and diluted earnings per share
of $0.23.  The 2001-period  net income included a non-recurring  charge of $0.05
per basic and diluted share for the cumulative  effect of a change in accounting
principle while the year-ago quarter reflected an extraordinary  gain from early
extinguishment  of debt of $0.05 per basic and  diluted  share.  The  returns on
average assets and average  stockholders'  equity,  from continuing  operations,
were 0.57 and 10.69 percent,  respectively, for the three months ended March 31,
2001 as  compared  with  0.35 and 7.66  percent  for the  same  period  one year
earlier.

Net Interest Income.  Net interest income for the three month period ended March
31, 2001 increased $534,000,  or 16.5 percent.  Net interest margin increased to
2.91 percent for the quarter ended March 31, 2001 from 2.86 percent for the same
period one year earlier.






The  following  table  presents  average  balances,  interest  earned  or  paid,
associated  yields on  interest-earning  assets  and  costs on  interest-bearing
liabilities  for the three month  periods ended March 31, 2001 and 2000, as well
as the changes between the periods presented.  Significant factors  contributing
to the increase in net interest  income and net interest margin are discussed in
lettered notes below the table (amounts are in thousands):







                                    Three Months Ended March 31,
                     -----------------------------------------------------------
                                 2001                          2000                         Change
                     ----------------------------- ----------------------------- -----------------------------
                                Interest  Average             Interest  Average             Interest  Average
                      Average    earned    yield    Average    earned    yield    Average    earned    yield
                      balance   or paid   or cost   balance   or paid   or cost   balance   or paid   or cost
                     --------- --------- --------- --------- --------- --------- --------- --------- ---------
                                                                          
  Interest-earning
    assets
Federal funds sold/
  interest bearing
  due from...........$  1,434  $     20    5.66%   $  5,651  $     50    3.56%   $(4,217)  $   (30)    2.10%

Investments.......... 259,280     4,355    6.81%    200,166     3,428    6.87%     59,114       927   -0.06%(a)
Loans................ 269,766     6,118    9.20%    253,782     5,705    9.04%     15,984       413    0.16%(b)
  Allowance for
    loan losses...... (3,635)        --             (3,150)        --               (485)        --
                     --------- ---------           --------- ---------           --------- ---------
  Total interest-
    earning assets...$526,845    10,493    8.08%   $456,449     9,183    8.09%   $ 70,396     1,310   -0.01%
                     ========= ---------           ========= ---------           ========= ---------
  Interest-bearing
    liabilities
NOW & money
  market accounts....$154,397     1,724    4.53%   $125,207     1,547    4.97%   $ 29,190       177   -0.44%(c)
Savings..............   3,449        18    2.12%      4,655        24    2.07%    (1,206)       (6)    0.05%
Certificates of
  deposit under
  $100,000...........  96,811     1,417    5.94%    117,488     1,518    5.20%   (20,677)     (101)    0.74%(c)
Certificates of
  deposit $100,000
  and over...........  65,895     1,060    6.52%     44,959       639    5.72%     20,936       421    0.80%(d)
                     --------- ---------           --------- ---------           --------- ---------
  Interest - bearing
    deposits......... 320,552     4,219    5.34%    292,309     3,728    5.13%     28,243       491    0.21%
Short-term
  borrowings.........   6,256        95    6.16%      1,705        24    5.66%      4,551        71    0.50%
FHLB borrowings...... 144,894     2,108    5.90%    126,789     1,851    5.87%     18,105       257    0.03%(e)
Long-term
  borrowings.........  12,636       293    9.40%     14,167       336    9.54%    (1,531)      (43)   -0.14%
                     --------- ---------           --------- ---------           --------- ---------
  Total borrowings... 163,786     2,496    6.18%    142,661     2,211    6.23%     21,125       285   -0.05%
                     --------- ---------           --------- ---------           --------- ---------
  Total interest-
    bearing
    liabilities......$484,338     6,715    5.62%   $434,970     5,939    5.49%   $ 49,368       776    0.13%
                     ========= ---------           ========= ---------           ========= ---------
    income/spread....          $  3,778    2.46%             $  3,244    2.60%             $    534   -0.15%
                               =========                     =========                     =========
  Net interest
    margin...........                      2.91%                         2.86%                         0.05%
Notation:
Noninterest-bearing
  deposits...........$ 32,007        --            $ 27,258        --            $  4,749        --
                     ---------                     ---------                     ---------
  Total deposits.....$ 352,559 $  4,219    4.85%   $319,567  $  3,728    4.69%   $ 32,992  $    491    0.16%
                     ========= =========           ========= =========           ========= =========
Taxable equivalents:
  Total interest-
    earning assets...$ 526,845 $  10,590   8.15%   $456,449  $  9,286    8.18%   $ 70,396  $  1,304   -0.03%
  Net interest
    income/spread....       -- $   3,875   2.53%         --  $  3,347    2.69%         --  $    528   -0.16%
  Net interest
    margin...........       --        --   2.98%         --        --    2.95%         --        --    0.03%


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

(a)  The average  balance of  investment  securities in the first quarer of 2001
     exceeded the average for the first  quarter of 2000 because the Company was
     completing its leveraging strategy throughout the first four months of 2000
     during  which time it was adding  investment  securities  funded  with FHLB
     borrowings.  Although the Company  sold  investment  securities  during the
     quarter  ended  March 31, 2001 and used the  proceeds to fund loan  growth,
     average  balances still  exceeded those in the comparable  quarter one year
     earlier.


(b)  Increased  average loans  outstanding for the quarter ended March 31, 2001,
     as compared  to the same  quarter one year  earlier,  reflects  loan volume
     generated in all of the Company's markets.

(c)  Increased  average  balances of NOW and money  market  accounts  represents
     additional growth in the Company's Wealthbuilder deposit accounts, floating
     rate accounts indexed to the 90-day T-bill rate. Activity in these accounts
     has contributed to a decrease in CD's under $100,000 as some customers have
     elected to place renewing time deposits into the  favorably-priced and more
     liquid Wealthbuilder deposit products.

(d)  The Company  increased  its brokered  and  national  market CD's during the
     quarter  ended March 31, 2001 as part of its  liquidity  and balance  sheet
     management  strategies.  Additionally,  balances in this category increased
     while balances in the CD's under $100,000 decreased as pricing on wholesale
     funds,  such as brokered and  national  market  CD's,  adjusted  swiftly to
     recent  monetary  easings  by the  Federal  Reserve  making  such  deposits
     favorable  funding  alternatives when compared to competing for deposits in
     the Company's local markets where pricing  sometimes adjusts more slowly to
     movements in national interest rates.

(e)  The increased  volume of FHLB  borrowings is attributable to the completion
     of the  leveraging  strategy  discussed  in (a) above  offset  somewhat  by
     increased  use of other  funding  sources,  such as brokered  and  national
     market certificates of deposit, in the first quarter of 2001.





Provision  for Credit  Losses.  The provision for credit losses was $350,000 for
the quarter ended March 31, 2001 as compared to $482,000 for the same period one
year  earlier.  See  "Comparison  of  Financial  Condition at March 31, 2001 and
December 31, 2000 - Allowance for Credit Losses."

Noninterest  Income.  The following  table presents the major  categories of the
Company's  noninterest  income for the three month  periods ended March 31, 2001
and 2000 as well as the  amount  and  percent  of change  between  the  periods.
Significant changes are discussed in lettered  explanations  following the table
(amounts are in thousands):





                                         For the Three     Increase
                                          Months Ended    (Decrease)
                                            March 31,     2001 - 2000
                                        --------------- ---------------
        Noninterest Income                2001    2000     $       %
                                        ------- ------- ------- -------
                                                    
  Net gain on sales of securities ......$   718 $    46 $   672  1,461%(a)
  Insurance commissions.................    508     568    (60)   (11)%(b)
  Brokerage income......................    349     421    (72)   (17)%(c)
  Trust and financial services..........    283     262      21      8%
  Service charges.......................    167     133      34     26%
  Fees on loans.........................    164     214    (50)   (23)%(d)
  Rental income.........................     19      16       3     19%
  Other.................................    119     103      16     16%
                                        ------- ------- -------
     Total noninterest income...........$ 2,327 $ 1,763 $   564     32%
                                        ======= ======= =======


(a)  The company sold  investment  securities  in the first  quarter of 2001 and
     used the proceeds to fund loan growth experienced  during the quarter.  See
     "Comparison of Financial  Condition at March 31, 2001 and December 31, 2000
     - Assets," note (a).

(b)  Decrease is largely  attributable to decrease in contingency  payments from
     insurance  companies  resulting from high disaster  claims  incurred in the
     state of North Dakota in 2000.

(c)  Decline in brokerage revenue is attributable to difficult market conditions
     in the first quarter of 2001.

(d)  Loan fees included in  noninterest  income may vary from quarter to quarter
     depending upon the structure of the loan  transactions  effected during the
     quarter.







Noninterest  Expense.  The following table presents the major  categories of the
Company's  noninterest  expense for the three month periods ended March 31, 2001
and 2000 as well as the  amount  and  percent  of change  between  the  periods.
Significant changes are discussed in lettered  explanations  following the table
(amounts are in thousands):




                                         For the Three    Increase
                                         Months Ended    (Decrease)
                                           March 31,     2001 - 2000
                                        --------------- ---------------
        Noninterest Expense               2001    2000     $       %
                                        ------- ------- ------- -------
                                                    
Salaries and employee benefits......    $ 2,349 $ 2,030 $   319    16% (a)
Depreciation and amortization.......        450     387      63    16% (b)
Occupancy...........................        449     327     122    37% (c)
Professional services...............        299     397    (98)  (25)% (d)
Minority interest income of
  subsidiaries......................        233      --     233   100% (e)
Office supplies, telephone and
  postage...........................        230     217      13     6%
Marketing and promotion.............        156     114      42    37%
FDIC and other assessments..........         48      47       1     2%
Other...............................        417     382      35     9%
                                        ------- ------- -------
   Total noninterest expense........    $ 4,631 $ 3,901 $   730    19%
                                        ======= ======= =======
Efficiency ratio....................     75.86%  77.91%           (2)%
                                        ======= =======


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

(a)  Average full time equivalent employees for the quarter ended March 31, 2001
     were 188 as compared to 176 for the first  quarter  2000.  The  increase is
     attributable  to staff  additions  for the Tempe,  Arizona loan  production
     office and to support loan growth at other locations.

(b)  The increase in depreciation  and  amortization is largely  attributable to
     completion of the Fargo office building during the second quarter of 2000.

(c)  Occupancy  expenses have increased due to the Fargo  facility's  opening in
     2000 as well as expenses associated with the opening of BNC National Bank's
     loan and deposit production office in Tempe, Arizona in January 2001.

(d)  The  decrease  in  professional  services  expenses  is  attributable  to a
     decrease in legal fees.

(e)  This is the expense  associated with the Company's trust preferred offering
     which closed in July 2000.




Income Tax  Expense.  Income tax expense  for the  quarter  ended March 31, 2001
increased $144,000 as compared to the same period in 2000 due to the increase in
pre-tax  income.  The estimated  effective tax rates for the three month periods
ended March 31, 2001 and 2000 were 29.8 and 30.6 percent, respectively.

Earnings  per Common  Share.  See Note 3 to the interim  Consolidated  Financial
Statements  included under Item 1 for a summary of the EPS  calculation  for the
three month periods ended March 31, 2001 and 2000.






                                    Liquidity

Liquidity.  Liquidity risk management  encompasses the Company's ability to meet
all present and future financial  obligations in a timely manner. The objectives
of  liquidity  management  policies  are to  maintain  adequate  liquid  assets,
liability  diversification  among  instruments,  maturities  and customers and a
presence in both the  wholesale  purchased  funds market and the retail  deposit
market.

The Consolidated  Statements of Cash Flows in the interim consolidated financial
statements  included  under  Item 1  present  data on cash and cash  equivalents
provided  by and used in  operating,  investing  and  financing  activities.  In
addition to liquidity  from core deposit  growth,  together with  repayments and
maturities of loans and  investments,  the Company utilizes  brokered  deposits,
sells securities under  agreements to repurchase and borrows  overnight  federal
funds. The Company's  banking  subsidiary is a member of the FHLB, which affords
it the  opportunity to borrow funds on terms ranging from overnight to ten years
and beyond.  Borrowings from the FHLB are generally collateralized by the bank's
mortgage loans and various investment securities.

The Company has also obtained funding through the issuance of subordinated notes
and trust preferred  securities.  The indenture  pursuant to which the Company's
subordinated  notes were issued contains  covenants which,  among other matters,
restrict  or limit the ability of BNCCORP and its  subsidiaries,  under  certain
circumstances,  to pay cash dividends,  redeem or repurchase stock or make other
capital distributions, or allow liens or other encumbrances on property owned or
acquired. The Company was in compliance with the indenture covenants as of March
31, 2001 and December 31, 2000.

The  following  table sets forth,  for the three months ended March 31, 2001 and
2000, a summary of the Company's major sources and (uses) of funds.  The summary
information is derived from the  Consolidated  Statements of Cash Flows included
under Item 1 (amounts are in thousands):




                                                     For the Three
                                                     Months Ended
                                                       March 31,
                                                -----------------------
       Major Sources and Uses of Funds             2001         2000
                                                ----------   ----------
                                                       
     Proceeds from sales and maturities
       of investment securities................ $  63,884    $   5,668
     Net increase (decrease) in deposits.......     9,681      (4,753)
     Purchases of investment securities........  (54,103)     (99,469)
     Net increase (decrease) in
       short-term and FHLB
       borrowings..............................  (15,613)       84,225
     Net (increase) decrease in loans..........   (7,552)        5,654



Given the uncertain  nature of customer  demands as well as the Company's desire
to take advantage of earnings enhancement  opportunities,  the Company must have
adequate sources of on- and off-balance sheet funds that can be acquired in time
of need.  Accordingly,  in addition to the  liquidity  provided by balance sheet
cash flows,  liquidity is supplemented  with  additional  sources such as credit
lines with the FHLB, federal funds lines with correspondent banks, wholesale and
retail  repurchase  agreements,  brokered  certificates  of  deposit  and direct
non-brokered national certificates of deposit through national deposit networks.
The Company  regularly  measures its  liquidity  position and believes  that its
management  policies and guidelines  will ensure adequate levels of liquidity to
fund  anticipated  needs of on- and  off-balance  sheet items.  In  addition,  a
contingency  funding  plan  identifies  actions  to be taken in  response  to an
adverse liquidity event.



                           Forward Looking Statements

Statements  included  in  Item  2,  "Management's  Discussion  and  Analysis  of
Financial  Condition  and Results of  Operations,"  which are not  historical in
nature are  intended  to be,  and are  hereby  identified  as  "forward  looking
statements"  for  purposes  of the safe  harbor  provided  by Section 21E of the
Securities  Exchange Act of 1934, as amended.  The Company cautions readers that
forward looking statements,  including without limitation, those relating to the
Company's  future business  prospects,  revenues,  working  capital,  liquidity,
capital  needs,  interest  costs,  and income,  are subject to certain risks and
uncertainties  that could cause actual results to differ  materially  from those
indicated in the forward looking  statements due to several  important  factors.
These factors  include,  but are not limited to: risks of loans and investments,
including dependence on local economic conditions; competition for the Company's
customers from other providers of financial  services;  possible adverse effects
of changes in interest rates;  risks  associated with the Company's  acquisition
strategy;  and other risks which are  difficult to predict and many of which are
beyond the control of the Company.

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company's business  activities  generate market and other risks. Market risk
arises from changes in interest  rates,  exchange  rates,  commodity  prices and
equity prices and represents the possibility that changes in future market rates
or prices will have a negative  impact on the Company's  earnings or value.  The
Company's  principal market risk is interest rate risk which arises from changes
in interest  rates.  Interest rate risk can result from: (1)  Re-pricing  risk -
timing  differences  in  the  maturity/re-pricing  of  assets,  liabilities  and
off-balance sheet contracts;  (2) Options risk - the effect of embedded options,
such as loan prepayments, interest rate caps/floors and deposit withdrawals; (3)
Basis risk - risk resulting from unexpected changes in the spread between two or
more  different  rates of  similar  maturity,  and the  resulting  impact on the
behavior of lending and funding rates; and (4) Yield curve risk - risk resulting
from  unexpected  changes in the spread  between two or more rates of  different
maturities  from the same type of  instrument.  The Company has risk  management
policies  to monitor  and limit  exposure  to  interest  rate risk.  To date the
Company has not conducted  trading  activities  as a means of managing  interest
rate risk.  BNCCORP's  asset/liability  management process is utilized to manage
the  Company's  interest  rate  risk.  The  measurement  of  interest  rate risk
associated  with financial  instruments is meaningful  only when all related and
offsetting  on-  and  off-balance-sheet  transactions  are  aggregated,  and the
resulting net positions are identified.

Interest rate risk exposure is actively  managed with the goal of minimizing the
impact of interest rate  volatility on current  earnings and on the market value
of equity.  In general,  the assets and liabilities  generated  through ordinary
business activities do not naturally create offsetting positions with respect to
repricing or maturity  characteristics.  Access to the derivatives market can be
an important  element in maintaining  the Company's  interest rate risk position
within  policy  guidelines.  Using  off-balance-sheet  instruments,  principally
interest  rate  floors and caps,  the  interest  rate  sensitivity  of  specific
on-balance-sheet  transactions,  as well as pools of assets or  liabilities,  is
adjusted to maintain the desired interest rate risk profile.

The Company's  primary tool in measuring and managing  interest rate risk is net
interest  income  simulation.  This  exercise  includes  management  assumptions
regarding  the  level of  interest  rate or  balance  changes  on  indeterminate
maturity deposit products (savings, NOW, money market and demand deposits) for a
given  level of market  rate  changes.  These  assumptions  have been  developed
through a  combination  of  historical  analysis  and  future  expected  pricing



behavior. Interest rate caps and floors are included to the extent that they are
exercised in the 12-month simulation period. Additionally, changes in prepayment
behavior of the residential mortgage and mortgage-backed  securities  portfolios
in each rate  environment  are captured using  industry  estimates of prepayment
speeds for various  coupon  segments of the  portfolio.  Finally,  the impact of
planned  growth and  anticipated  new business  activities  is factored into the
simulation model.

It is the  Company's  objective  to manage its  exposure to interest  rate risk,
bearing in mind that the  Company  will  always be in the  business of taking on
rate risk and that rate risk immunization is not entirely possible.  Also, it is
recognized  that as exposure to  interest  rate risk is reduced,  so too may the
overall level of net interest income.

The  Company  monitors  the  results  of net  interest  income  simulation  on a
quarterly  basis at regularly  scheduled  asset/liability  management  committee
meetings.  Each  quarter  net  interest  income is  simulated  for the  upcoming
12-month horizon in seven interest scenarios. The scenarios modeled are parallel
interest  ramps of +/- 100bp,  200bp,  and 300bp  along  with a rates  unchanged
scenario.  The parallel  movement of interest  rates means all projected  market
interest  rates move up or down by the same  amount.  A ramp in  interest  rates
means  that the  projected  change  in market  interest  rates  occurs  over the
12-month horizon projected.  For example, in the +100bp scenario,  the projected
prime rate will  increase  from its starting  point of 8.00 percent at March 31,
2001 to 9.00  percent  12 months  later.  The prime  rate in this  example  will
increase 1/12th of the overall increase of 100 basis points each month.





The net interest  income  simulation  results for the twelve month period ending
March 31, 2002 is shown below.  The growth  assumption  used for this simulation
was based on the growth  projections  the Company  anticipates  over the next 12
months  given trends since the  beginning of 2001.  The impact of each  interest
rate  scenario on projected  net interest  income is displayed  before and after
factoring in the estimated impact of the $25.0 million interest rate floor which
is accounted for as a cash flow hedge.



                         Net Interest Income Simulation
                             (amounts in thousands)


Movement in interest rates -300bp   -200bp   -100bp  Unchanged  +100bp   +200bp   +300bp
                          -------- -------- -------- --------- -------- -------- ---------
                                                            
Projected 12-month net
  interest income.......  $ 18,010 $ 17,986 $ 17,921 $  17,822 $ 17,689 $ 17,535 $  17,386
Dollar change from
  rates unchanged
  scenario. ............       188      164       99        --    (133)    (287)     (436)
Percentage change
  from rates unchanged
  scenario..............     1.05%    0.92%    0.56%        --   -0.75%   -1.61%    -2.45%
Benefit/(cost) from
  $25MM floor (1).......       259      122     (15)     (152)    (442)    (555)     (585)
Total net interest
  income impact
  with floor............    18,269   18,108   17,906    17,670   17,247   16,980    16,801
Dollar change from
  flat w/floor..........       599      438      236        --    (423)    (690)     (869)
Percentage change
  from unchanged
  w/floor...............     3.39%    2.48%    1.34%        --   -2.39%   -3.90%    -4.92%
POLICY LIMITS +/-.......     9.00%    6.00%    3.00%        --    3.00%    6.00%     9.00%



(1)  In  September  1998,  the Company  purchased  an interest  rate floor.  The
     notional  amount  of the floor is $25.0  million  with a  maturity  date of
     September  29, 2003.  The floor's  reference  rate is the prime rate with a
     strike of 8.50  percent.  The floor is  accounted  for as a cash flow hedge
     under SFAS 133.




The Company's rate sensitivity  position over the projected twelve month horizon
is  liability  sensitive.  This is evidenced  by the  projected  decrease of net
interest income in the rising  interest rate scenarios,  and the increase in net
interest income in falling rate scenarios.  The primary reason for this interest
rate risk profile is the growth of the Wealthbuilder deposit products along with
the continued  growth in these products that is projected into 2001 and 2002, as
well as the growth and mix of components of the asset side of the balance sheet.

The Company's  general policy is to limit the percentage change in projected net
interest income to +/- 3, 6, and 9 percent from the rates unchanged scenario for
the +/-100bp, 200bp, and 300bp interest rate ramp scenarios,  respectively.  The
Company was within its policy  limits for each  projected  scenario in the table
above.

Since there are  limitations  inherent in any  methodology  used to estimate the
exposure to changes in market interest rates, these analyses are not intended to
be a forecast of the actual effect of changes in market  interest  rates such as
those  indicated  above on the Company.  Further,  this analysis is based on the
Company's assets and liabilities as of March 31, 2001 (with forward  adjustments
for planned growth and anticipated business activities) and does not contemplate
any  actions  the  Company  might  undertake  in  response  to changes in market
interest rates.






                           Part II - Other Information

Item 6. Exhibits and Reports on Form 8-K

        (a)  None.

        (b)  Reports on Form 8-K
             None.





                                   Signatures


Pursuant  to the  requirements  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.


                                  BNCCORP, Inc.



Date: May 10, 2001                By     /s/ Gregory K. Cleveland
                                         ---------------------------------------
                                           Gregory K. Cleveland
                                           President
                                           Chief Executive Officer




                                  By     /s/ Brenda L. Rebel
                                         ---------------------------------------
                                           Brenda L. Rebel
                                           Treasurer
                                           Chief Financial Officer