BANKERS TRUST NEW YORK CORP
10-Q, 1997-05-15
STATE COMMERCIAL BANKS
Previous: BANKERS TRUST NEW YORK CORP, 13F-E, 1997-05-15
Next: BARNES GROUP INC, 10-Q, 1997-05-15




<PAGE>


                               UNITED STATES
                    SECURITIES AND EXCHANGE COMMISSION
                          Washington, D.C. 20549
                                     
                                     
                                 FORM 10-Q


[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934
    For the quarterly period ended March 31, 1997
                                    or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

    Commission File Number 1-5920


                    BANKERS TRUST NEW YORK CORPORATION
          (Exact name of registrant as specified in its charter)



              New York                                    13-6180473
   (State or other jurisdiction of                     (I.R.S. employer
    incorporation or organization)                    identification no.)



          130 Liberty Street
          New York, New York                                 10006
(Address of principal executive offices)                   (Zip code)


                              (212) 250-2500
           (Registrant's telephone number, including area code)


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



           Yes    X                                  No _______



     Indicate the number of shares outstanding of each of the registrant's
classes of common stock as of April 30, 1997: Common Stock, $1 par value,
77,607,691 shares.




                                                                   <PAGE> 1

                    BANKERS TRUST NEW YORK CORPORATION
                                     
                         March 31, 1997 FORM 10-Q
                                     
                             TABLE OF CONTENTS

                                                                    Page

PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements
            Consolidated Statement of Income
              Three Months Ended March 31, 1997 and 1996              2

            Consolidated Balance Sheet
              At March 31, 1997 and December 31, 1996                 3

            Consolidated Statement of Changes in Stockholders'
             Equity
               Three Months Ended March 31, 1997 and 1996             4

            Consolidated Statement of Cash Flows
              Three Months Ended March 31, 1997 and 1996              5

            Consolidated Schedule of Net Interest Revenue
              Three Months Ended March 31, 1997 and 1996              6


     In the opinion of management, all material adjustments
necessary for a fair presentation of the financial position
and results of operations for the interim periods presented
have been made.  All such adjustments were of a normal
recurring nature.  The results of operations for the three
months ended March 31, 1997 are not necessarily indicative
of the results of operations for the full year or any other
interim period.

     The financial statements included in this Form 10-Q should
be read with reference to the Corporation's 1996 Annual Report.


  Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations                        7

PART II.  OTHER INFORMATION

  Item 4. Submission of Matters to a Vote of Security Holders        36

  Item 6. Exhibits and Reports on Form 8-K                           37

SIGNATURE                                                            38




<PAGE> 2

PART I. FINANCIAL INFORMATION


            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                   (in millions, except per share data)
                                (unaudited)

<TABLE>
<CAPTION>


                                                                   Increase
THREE MONTHS ENDED MARCH 31,                       1997     1996  (Decrease)
<S>                                              <C>      <C>         <C>
NET INTEREST REVENUE
  Interest revenue                               $1,645   $1,590       $ 55
  Interest expense                                1,337    1,377        (40)
Net interest revenue                                308      213         95
Provision for credit losses                           -        5         (5)
Net interest revenue after provision
 for credit losses                                  308      208        100
NONINTEREST REVENUE
  Trading                                           279      247         32
  Fiduciary and funds management                    208      183         25
  Corporate finance fees                            140       86         54
  Other fees and commissions                         79       87         (8)
  Net revenue from equity investment transactions    44       21         23
  Securities available for sale gains                14       15         (1)
  Insurance premiums                                 63       62          1
  Other                                              41       49         (8)
Total noninterest revenue                           868      750        118
NONINTEREST EXPENSES
  Salaries                                          237      201         36
  Incentive compensation and employee benefits      322      227         95
  Agency and other professional service fees         87       60         27
  Communication and data services                    45       46         (1)
  Occupancy, net                                     37       37          -
  Furniture and equipment                            50       41          9
  Travel and entertainment                           25       18          7
  Provision for policyholder benefits                68       72         (4)
  Other                                              64       59          5
Total noninterest expenses                          935      761        174
Income before income taxes                          241      197         44
Income taxes                                         72       59         13

NET INCOME                                       $  169   $  138       $ 31


NET INCOME APPLICABLE TO COMMON STOCK            $  156   $  123       $ 33

Cash dividends declared per common share          $1.00    $1.00         $-

EARNINGS PER COMMON SHARE:
  PRIMARY                                         $1.89    $1.52       $.37

  FULLY DILUTED                                   $1.89    $1.51       $.38
</TABLE>


                                                                   <PAGE> 3

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED BALANCE SHEET
                     ($ in millions, except par value)
                                     

<TABLE>
<CAPTION>
                                                   March 31,December 31,
                                                       1997*       1996
<S>                                                <C>          <C>
ASSETS
Cash and due from banks                            $  1,607    $  1,543
Interest-bearing deposits with banks                  2,581       2,210
Federal funds sold                                    1,195       1,599
Securities purchased under resale
 agreements                                          22,273      17,986
Securities borrowed                                  13,963      16,676
Trading assets:
 Government securities                               11,686      16,745
 Corporate debt securities                            8,460       8,005
 Equity securities                                    7,021       6,048
 Swaps, options and other derivatives                11,222      11,410
 Other trading assets                                 9,072       6,711
Total trading assets                                 47,461      48,919
Securities available for sale                         7,986       7,920
Loans, net of allowance for credit losses
 of $758 at March 31, 1997 and $773 at
 December 31, 1996                                   17,221      15,053
Accounts receivable and accrued interest              3,227       3,003
Other assets                                          5,464       5,326
Total                                              $122,978    $120,235

LIABILITIES
Noninterest-bearing deposits
  Domestic offices                                 $  2,803    $  2,600
  Foreign offices                                     1,052       1,013
Interest-bearing deposits
  Domestic offices                                   12,365       9,928
  Foreign offices                                    19,369      16,774
Total deposits                                       35,589      30,315
Trading liabilities:
 Securities sold, not yet purchased
  Government securities                               3,943       7,652
  Equity securities                                   4,935       4,151
  Other trading liabilities                             431         325
 Swaps, options and other derivatives                11,177      11,585
Total trading liabilities                            20,486      23,713
Securities sold under repurchase agreements          21,995      23,000
Other short-term borrowings                          20,224      19,395
Accounts payable and accrued expenses                 3,836       3,656
Other liabilities, including allowance for
 credit losses of $200 at both March 31, 1997
 and December 31, 1996                                3,179       2,833
Long-term debt not included in risk-based capital     7,955       8,533
Long-term debt included in risk-based capital         3,164       2,576
Mandatorily redeemable capital securities of
 subsidiary trusts holding solely junior
 subordinated deferrable interest debentures
 included in risk-based capital                       1,469         730
Total liabilities                                   117,897     114,751

PREFERRED STOCK OF SUBSIDIARY                             -         250

STOCKHOLDERS' EQUITY
Preferred stock                                         704         810
Common stock, $1 par value
 Authorized, 300,000,000 shares
 Issued, 83,678,973 shares                               84          84
Capital surplus                                       1,349       1,339
Retained earnings                                     3,512       3,462
Common stock in treasury, at cost:
 1997, 5,965,427 shares;
 1996, 4,435,226 shares                                (527)       (372)
Other stockholders' equity                              (41)        (89)
Total stockholders' equity                            5,081       5,234
Total                                              $122,978    $120,235
<FN>
* Unaudited
</TABLE>


<PAGE> 4

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                               (in millions)
                                (unaudited)
                                     
<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                           1997        1996
<S>                                                  <C>         <C>
PREFERRED STOCK
Balance, January 1                                   $  810      $  865
Preferred stock issued                                    -           1
Preferred stock redeemed                               (100)          -
Preferred stock repurchased                              (6)          -
Balance, March 31                                       704         866
COMMON STOCK
Balance, January 1 and March 31                          84          84
CAPITAL SURPLUS
Balance, January 1                                    1,339       1,302
Common stock distributed under employee
 benefit plans                                           10           2
Balance, March 31                                     1,349       1,304
RETAINED EARNINGS
Balance, January 1                                    3,462       3,316
Net income                                              169         138
Cash dividends declared
  Preferred stock                                       (14)        (15)
  Common stock                                          (78)        (79)
Treasury stock distributed under employee
 benefit plans                                          (27)         (9)
Balance, March 31                                     3,512       3,351
COMMON STOCK IN TREASURY, AT COST
Balance, January 1                                     (372)       (336)
Purchases of stock                                     (244)        (20)
Restricted stock granted, net                           (14)         23
Treasury stock distributed under employee
 benefit plans                                          103          22
Balance, March 31                                      (527)       (311)
COMMON STOCK ISSUABLE - STOCK AWARDS
Balance, January 1                                      526         233
Deferred stock awards granted, net                       66          66
Deferred stock distributed                              (14)         (1)
Balance, March 31                                       578         298
DEFERRED COMPENSATION - STOCK AWARDS
Balance, January 1                                     (308)       (151)
Deferred stock awards granted, net                      (66)        (66)
Restricted stock granted, net                            14         (22)
Amortization of deferred compensation, net               63          41
Balance, March 31                                      (297)       (198)
CUMULATIVE TRANSLATION ADJUSTMENTS
Balance, January 1                                     (364)       (348)
Translation adjustments                                  11         (17)
Income taxes applicable to translation adjustments       (8)         16
Balance, March 31                                      (361)       (349)
SECURITIES VALUATION ALLOWANCE
Balance, January 1                                       57          19
Change in unrealized net gains, after applicable
 income taxes and minority interest                     (18)         (9)
Balance, March 31                                        39          10

TOTAL STOCKHOLDERS' EQUITY, MARCH 31                 $5,081      $5,055
</TABLE>


<PAGE> 5

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
                   CONSOLIDATED STATEMENT OF CASH FLOWS
                               (in millions)
                                (unaudited)

<TABLE>
<CAPTION>
THREE MONTHS ENDED MARCH 31,                          1997         1996
<S>                                                  <C>         <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income                                          $   169      $  138
Adjustments to reconcile net income to net cash
 provided by operating activities:
  Provision for credit losses                             -           5
  Provision for policyholder benefits                    68          72
  Deferred income taxes                                 (39)         26
  Depreciation and other amortization
   and accretion                                         61          61
  Other, net                                              7         (14)
    Earnings adjusted for noncash charges and credits   266         288
Net change in:
  Trading assets                                      2,051       2,308
  Trading liabilities                                (3,053)        700
  Receivables and payables from securities
   transactions                                         297          29
  Other operating assets and liabilities, net           337         639
Securities available for sale gains                     (14)        (15)
Net cash (used in) provided by operating activities    (116)      3,949
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in:
  Interest-bearing deposits with banks                 (360)        624
  Federal funds sold                                    404        (184)
  Securities purchased under resale agreements       (4,287)     (2,337)
  Securities borrowed                                 2,713      (4,439)
  Loans                                              (2,359)       (348)
Securities available for sale:
  Purchases                                          (1,786)     (1,568)
  Maturities and other redemptions                      593         892
  Sales                                                  73         135
Acquisitions of premises and equipment                  (60)        (54)
Other, net                                               (2)         11
Net cash used in investing activities                (5,071)     (7,268)
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in:
  Deposits                                            5,070      (3,250)
  Securities sold under repurchase agreements          (997)      8,025
  Other short-term borrowings                           918      (3,393)
Issuances of long-term debt*                          2,500       1,050
Repayments of long-term debt                         (1,600)       (187)
Redemptions and repurchases of preferred stock         (106)          -
Redemptions of preferred stock of subsidiary           (250)          -
Purchases of treasury stock                            (244)        (20)
Cash dividends paid                                     (93)        (94)
Other, net                                               61          15
Net cash provided by financing activities             5,259       2,146
Net effect of exchange rate changes on cash              (8)         17
NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS       64      (1,156)
Cash and due from banks, beginning of period          1,543       2,337
Cash and due from banks, end of period              $ 1,607     $ 1,181

Interest paid                                        $1,159      $1,433

Income taxes (refunded) paid, net                       $(3)        $81

Noncash investing activities                            $46         $30

Noncash financing activities:
  Conversion of debt to preferred stock                  $-          $1
<FN>
* Includes $739 million related to mandatorily redeemable capital securities
of subsidiary trusts holding solely junior subordinated deferrable interest
debentures included in risk-based capital.
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>



<PAGE> 6

            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
               CONSOLIDATED SCHEDULE OF NET INTEREST REVENUE
                               (in millions)
                                (unaudited)

<TABLE>
<CAPTION>

                                                 Three Months Ended
                                                      March 31,
                                                                   Increase
                                                   1997     1996  (Decrease)
<S>                                               <C>     <C>         <C>

INTEREST REVENUE
Interest-bearing deposits with banks             $   65   $   43      $  22
Federal funds sold                                   49       28         21
Securities purchased under resale agreements        330      194        136
Securities borrowed                                 182      225        (43)
Trading assets                                      598      772       (174)
Securities available for sale
  Taxable                                           106       90         16
  Exempt from federal income taxes                   14        7          7
Loans                                               301      231         70
Total interest revenue                            1,645    1,590         55
INTEREST EXPENSE
Interest-bearing deposits
  Domestic offices                                  146       88         58
  Foreign offices                                   250      247          3
Trading liabilities                                 151      326       (175)
Securities sold under repurchase agreements         333      308         25
Other short-term borrowings                         288      271         17
Long-term debt                                      145      137          8
Mandatorily redeemable capital securities of
 subsidiary trusts holding solely junior
 subordinated deferrable interest debentures
 included in risk-based capital                      24        -         24
Total interest expense                            1,337    1,377        (40)
NET INTEREST REVENUE                             $  308   $  213      $  95
</TABLE>





                                                                  <PAGE> 7


        MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                         AND RESULTS OF OPERATIONS


     Bankers Trust New York Corporation (the "Parent Company") and
subsidiaries (collectively, the "Corporation", or the "Firm") earned $169
million for the quarter ended March 31, 1997, or $1.89 primary earnings per
share.  In the first quarter of 1996, the Corporation earned $138 million,
or $1.52 primary earnings per share.



ORGANIZATIONAL UNIT RESULTS

     Organizational Unit business results are determined based on the
Corporation's internal management accounting process, which allocates
revenue and expenses among the organizational units.  Because the
Corporation's business is diverse in nature and its operations are
integrated, it is impractical to segregate respective contributions of the
organizational units with precision.  As a result, estimates and judgments
have been made to apportion revenue and expense items.  In addition,
certain revenue and expenses have been segregated and reported in
Corporate/Other because, in the opinion of management, they could not be
reasonably allocated or because their contributions to a particular
organizational unit would be distortive.  The internal management
accounting process, unlike financial accounting in accordance with
generally accepted accounting principles, is based on the way management
views its business and is not necessarily comparable with similar
information disclosed by other financial institutions.  In order to provide
comparability from one period to the next, the Corporation will restate
this analysis to conform with material changes in the allocation process
and/or significant changes in organizational structure.



<PAGE> 8

ORGANIZATIONAL UNIT RESULTS (continued)

     The following tables present the results by Organizational Units:

<TABLE>
<CAPTION>

                                               Total Non-    Pretax      Net
Three Months Ended March 31, 1997    Total Net   interest   Income/  Income/
(in millions)                           Revenue  Expenses    (Loss)   (Loss)
<S>                                     <C>         <C>       <C>      <C>
Investment Banking                      $  303      $165      $138     $ 96
Risk Management Services                   105        89        16       11
Trading & Sales                            134        73        61       43
Investment Management                       85        72        13        9
Client Processing Services                 196       178        18       13
Australia/New Zealand                      129        81        48       34
Asia                                        40        29        11        8
Latin America                              143       110        33       23
Corporate/Other                             41       138       (97)     (68)
Total                                   $1,176      $935      $241     $169
</TABLE>


<TABLE>
<CAPTION>
                                               Total Non-    Pretax      Net
Three Months Ended March 31, 1996    Total Net   interest   Income/  Income/
(in millions)                           Revenue  Expenses    (Loss)   (Loss)
<S>                                     <C>         <C>       <C>      <C>
Investment Banking                        $227      $109      $118     $ 82
Risk Management Services                    63        69        (6)      (4)
Trading & Sales                             90        56        34       24
Investment Management                       73        69         4        3
Client Processing Services                 182       156        26       18
Australia/New Zealand                       98        64        34       24
Asia                                        33        26         7        5
Latin America                              136       108        28       20
Corporate/Other                             56       104       (48)     (34)
Total                                     $958      $761      $197     $138
</TABLE>


Changes in Organizational Structure

     To move risk management capabilities closer to clients, responsibility
for the convertible debt business and for management of the metals and
mining commodities book has been transferred from Risk Management Services
to Investment Banking and Australia/New Zealand, respectively.

     In addition, the Emerging Europe, Middle East and Africa unit has been
formed, combining people with risk management, trading, and investment
banking expertise.  For external reporting purposes this new unit is
included in Risk Management Services.  Prior period results have been
restated for the changes in organizational structure except for the
transfer of responsibility for managing the metals and mining commodities
book in Australia/New Zealand which is reflected in 1997 results only.



                                                                   <PAGE> 9

ORGANIZATIONAL UNIT RESULTS (continued)

     The Investment Banking business contributed net income of $96 million
in the first quarter of 1997, up from $82 million a year ago.  The increase
from the prior year period reflected higher corporate finance fees and net
revenue from equity transactions.

     Risk Management Services recorded net income of $11 million in the
first quarter of 1997, up $15 million from the first quarter of 1996.
Revenues of $105 million were up $42 million from the first quarter of
1996.  Compared to the prior year period, revenues from new derivatives
transactions and from the Emerging Europe, Middle East and Africa unit
improved.

     Net income from the Trading & Sales business, at $43 million, was up
$19 million from the first quarter of 1996.  The current quarter's
improvement was largely due to higher revenues from trading and client-
related business as compared to the prior year period.

     The Corporation's Investment Management business, which for reporting
purposes does not include funds management activities in Australia/NZ,
reported net income of $9 million for the current quarter, up $6 million
from the 1996 comparable period due to an increase in assets under
management.  At March 31, 1997, assets under management in this
organizational unit were approximately $206 billion, compared to $183
billion at March 31, 1996.

     Client Processing Services contributed $13 million of net income in
the first quarter of 1997, down $5 million from the 1996 first quarter.
Revenues of $196 million were up $14 million from the first quarter of
1996.  The decline in net income from a year ago reflected higher
operations costs and growth in staff expense.

     Net income of the Australia/NZ business was $34 million in the first
quarter of 1997, up $10 million from the first quarter of 1996.  The
increase from the prior year period was primarily due to improved revenues
from trading activities and fiduciary and funds management offset in part
by increased salaries and incentive compensation and employee benefits as a
result of higher staff levels.  At March 31, 1997, assets under management
in Australia/NZ's investment management business were approximately $27
billion, compared to $23 billion at March 31, 1996.

     Asia net income was $8 million in the first quarter of 1997, up $3
million from the first quarter of 1996.  The current quarter's increase was
primarily due to very strong results in North Asia.  Offsetting the
improved results in North Asia were losses incurred during the first
quarter from the Corporation's investment in Thai Investment and Securities
Co. in Thailand.  Thailand is currently experiencing a significant
reduction in its economic growth and the Thai stock market has experienced
a steep decline.

     Latin America net income was $23 million in the first quarter of 1997,
up $3 million from the first quarter of 1996.  An increase in trading-
related activities contributed to the current quarter's results.



<PAGE> 10

ORGANIZATIONAL UNIT RESULTS (continued)


     Corporate/Other net loss was $68 million in the first quarter of 1997,
compared with a net loss of $34 million in the first quarter of 1996.  The
current quarter included the effects of increased incentive compensation
and employee benefits, a contribution to the BT Foundation, and consulting
expenses associated with several strategic and infrastructure improvement
projects.


REVENUE

                           Net Interest Revenue

     The table below presents net interest revenue, average balances and
average rates.  The tax equivalent adjustment is made to present the
revenue and yields on certain assets, primarily tax-exempt securities and
loans, as if such revenue were taxable.

<TABLE>
<CAPTION>
                                                 Three Months Ended
                                                      March 31,
                                                                   Increase
                                                   1997     1996  (Decrease)
<S>                                              <C>      <C>        <C>
NET INTEREST REVENUE (in millions)
Book basis                                         $308     $213        $95
Tax equivalent adjustment                             7        4          3
Fully taxable basis                                $315     $217        $98

AVERAGE BALANCES (in millions)
Interest-earning assets                         $95,732  $85,576    $10,156
Interest-bearing liabilities                     91,405   82,912      8,493
Earning assets financed by
 noninterest-bearing funds                      $ 4,327  $ 2,664    $ 1,663

AVERAGE RATES (fully taxable basis)
Yield on interest-earning assets                   7.00%    7.49%     (.49)%
Cost of interest-bearing liabilities               5.93     6.68        .75
Interest rate spread                               1.07      .81        .26
Contribution of noninterest-bearing
 funds                                              .26      .21        .05
Net interest margin                                1.33%    1.02%       .31%
</TABLE>

     Net interest revenue for the first quarter of 1997 totaled $308
million, up $95 million, or 45 percent, from the first quarter of 1996.
The $95 million increase in net interest revenue was primarily due to a
$104 million increase in trading-related net interest revenue, which
totaled $134 million for the first quarter of 1997.  Nontrading-related net
interest revenue which is considered to be historically a more stable
component of overall net interest revenue, totaled $174 million for the
first quarter of 1997 versus $183 million for the comparable period in
1996.


                                                                 <PAGE> 11

REVENUE (continued)

                              Trading Revenue

     The Firm's trading and risk management businesses include significant
activities in interest rate instruments and related derivatives.  These
activities can periodically shift revenue between trading and net interest,
depending on a variety of factors, including risk management strategies.
Therefore, the Corporation views trading revenue and trading-related net
interest revenue together.

     Combined trading revenue and trading-related net interest revenue for
the first quarter of 1997 totaled $413 million, up $136 million from the
first quarter of 1996.

     The table below presents the Corporation's trading revenue and trading-
related net interest revenue by major category of market risk.  These
categories are based on management's view of the predominant underlying
risk exposure of each of the Firm's trading positions.


<TABLE>
<CAPTION>
                                                          Trading-
                                                          Related
                                                              Net
                                                 Trading Interest
(in millions)                                    Revenue  Revenue      Total
<S>                                                <C>      <C>        <C>
Quarter ended March 31, 1997
Interest rate risk                                $171     $148       $319
Foreign exchange risk                               38        -         38
Equity and commodity risk                           70      (14)        56
Total                                             $279     $134       $413

Quarter ended March 31, 1996
Interest rate risk                                $158     $ 52       $210
Foreign exchange risk                               17        -         17
Equity and commodity risk                           72      (22)        50
Total                                             $247     $ 30       $277
</TABLE>




<PAGE> 12

REVENUE (continued)

     Interest Rate Risk - The increase in revenue was due to increased flow
of client trading services, strong results from proprietary trading
activities, and increased revenue from bond trading activities attributable
to increased capital inflows to the market.  Also, contributing to the
increase was improved performance from the Firm's trading activities in
Asia and Latin America.

     Foreign Exchange Risk - Foreign exchange risk revenue increased from
the first quarter of 1996 principally due to strong performance in the
Firm's activities in Australia including both proprietary and customer
related revenues.

     Equity and Commodity Risk - Total trading and trading-related net
interest revenue increased compared to the same period last year primarily
due to strong revenues from precious metals.

                  Noninterest Revenue (Excluding Trading)

     Fiduciary and funds management revenue was $208 million in the first
quarter of 1997, up $25 million, or 14 percent, from the comparable period
last year.  All activities within this category contributed to the year-
over-year increase, especially global private banking commissions, funds
management revenue and custodian fees.

     Corporate finance fees of $140 million increased $54 million, or 63
percent, from the same period last year, primarily due to higher private
placement fees, merger and acquisition fees and loan syndication fees.










                                                                 <PAGE> 13

PROVISION AND ALLOWANCE FOR CREDIT LOSSES

     The provision for credit losses is determined based upon management's
evaluation as to the amount needed to maintain the allowance for credit
losses at a level considered appropriate in relation to the risk of losses
inherent in the portfolio.

     No provision for credit losses was required for the first quarter of
1997 compared with $5 million for the prior year's first quarter.  Net
charge-offs for the first quarter were $15 million, compared with $10
million a year ago.

     In accordance with the American Institute of Certified Public
Accountant's Banks and Savings Institutions Audit and Accounting Guide, the
Corporation has allocated its total allowance for credit losses as follows:
$758 million as a reduction of loans, and $200 million as other liabilities
related to other credit-related items.  The Corporation continues to
believe that the total allowance for credit losses is available for credit
losses in its entire portfolio, which is comprised of loans, credit-related
commitments, derivatives and other financial instruments.  Due to a
multitude of complex and changing factors that are collectively weighed in
determining the adequacy of the allowance for credit losses, management
expects that the allocation of the total allowance for credit losses may be
adjusted as risk factors change.  Prior period amounts have not been
restated.

     The provision for credit losses and the other changes in the allowance
for credit losses are shown below (in millions).

<TABLE>
<CAPTION>
                                                            Quarter Ended
                                                              March 31,
Allowance for credit losses                            1997        1996
<S>                                                    <C>         <C>

Balance, beginning of period                           $973        $992
Net charge-offs
  Charge-offs                                            33          28
  Recoveries                                             18          18
Total net charge-offs(1)                                 15          10
Provision for credit losses                               -           5
Balance, end of period(2)                              $958        $987

(1) Components of Net Charge-offs:
      Secured by real estate                            $(1)       $  1
      Real estate related                                 -           4
      Highly leveraged                                   16          20
      Other                                               -         (12)
      Refinancing country                                 -          (3)
Total                                                   $15        $ 10

(2) Allocation:
      Loans                                            $758
      Other Liabilities                                 200
      Balance, end of period                           $958
</TABLE>


<PAGE> 14

PROVISION AND ALLOWANCE FOR CREDIT LOSSES (continued)

     The allowance for credit losses that has been allocated to loans, was
$758 million at March 31, 1997 compared to $773 million at December 31,
1996.  The allowance was equal to 228 percent and 171 percent of total cash
basis loans at March 31, 1997 and December 31, 1996, respectively.  These
ratios were computed using the amounts that were allocated to loans.

     Impaired loans under SFAS 114, which consisted of total cash basis
loans and renegotiated loans, were $369 million and $489 million at March
31, 1997 and December 31, 1996, respectively.  Included in these amounts
were $152 million and $227 million of loans which required a valuation
allowance of $30 million and $57 million at those same dates, respectively.


EXPENSES

     Total noninterest expenses of $935 million increased by $174 million,
or 23 percent, from the first quarter of 1996.  Salaries expense increased
$36 million, or 18 percent, principally due to an 8 percent increase in the
average number of employees and to merit increases.  Incentive compensation
and employee benefits, the largest component of noninterest expenses,
increased $95 million due to higher earnings, greater emphasis on
performance-based compensation and the increase in the average number of
employees.



INCOME TAXES

     Income tax expense for the first quarter of 1997 amounted to $72
million, compared with $59 million for the first quarter of 1996.  The
effective tax rate was 30 percent for both the current and prior year
quarter.




                                                                 <PAGE> 15

EARNINGS PER COMMON SHARE

     Primary and fully diluted earnings per common share amounts were
computed by subtracting from earnings the dividend requirements on
preferred stock to arrive at earnings applicable to common stock and
dividing this amount by the average number of common and common equivalent
shares outstanding during the period.

     For both primary and fully diluted earnings per share, the average
number of common and common equivalent shares outstanding was the sum of
the average number of shares of common stock outstanding and the
incremental number of shares issuable under outstanding stock options and
deferred stock awards that had a dilutive effect as computed under the
treasury stock method.  Under this method, the number of incremental shares
is determined by assuming the issuance of the outstanding stock options and
deferred stock awards reduced by the number of shares assumed to be
repurchased from the issuance proceeds, using the market price of the
Parent Company's common stock.  For primary earnings per share, this market
price is the average market price for the period, while for fully diluted
earnings per share, it is the period-end market price, if it is higher than
the average market price.  At no time during the three month period ended
March 31, 1997 and 1996 did the Corporation have outstanding any securities
which were convertible into the Parent Company's common stock.

     The earnings applicable to common stock and the number of shares used
for primary and fully diluted earnings per share were as follows (in
millions):

<TABLE>
<CAPTION>
                                                        Three Months Ended
                                                             March 31,
                                                        1997        1996
<S>                                                  <C>          <C>

Net income applicable to common stock                   $156        $123

Average number of common shares outstanding           77.018      77.495

Average common and common equivalent shares
 outstanding - primary                                82.784      80.896

Average common and common equivalent shares
 outstanding assuming full dilution                   82.898      81.560
</TABLE>



<PAGE> 16

BALANCE SHEET ANALYSIS

     The following table highlights the changes in the balance sheet.
Since quarter-end balances can be distorted by one-day fluctuations, an
analysis of changes in the quarterly averages is provided to give a better
indication of balance sheet trends.

<TABLE>
<CAPTION>
                                            CONDENSED AVERAGE BALANCE SHEETS
                                                      (in millions)
                                                1st Qtr  4th Qtr  Increase
                                                   1997     1996 (Decrease)
<S>                                             <C>      <C>        <C>

ASSETS
  Interest-earning
    Interest-bearing deposits with banks       $  3,396 $  3,545    $  (149)
    Federal funds sold                            3,702    1,990      1,712
    Securities purchased under resale
     agreements                                  22,120   22,380       (260)
    Securities borrowed                          14,712   15,447       (735)
    Trading assets                               28,022   31,427     (3,405)
    Securities available for sale
      Taxable                                     6,988    6,777        211
      Exempt from federal income taxes            1,148    1,077         71
        Total securities available for sale       8,136    7,854        282
  Loans
    Domestic offices                              8,207    8,172         35
    Foreign offices                               7,437    7,032        405
        Total loans                              15,644   15,204        440
    Total interest-earning assets                95,732   97,847     (2,115)
Noninterest-earning
  Cash and due from banks                         1,302    1,378        (76)
  Noninterest-earning trading assets             18,960   17,700      1,260
  All other assets                                8,386    8,409        (23)
  Allowance for credit losses                      (802)    (988)       186
Total                                          $123,578 $124,346    $  (768)

LIABILITIES
  Interest-bearing
    Interest-bearing deposits
      Domestic offices                         $ 11,748 $  8,738    $ 3,010
      Foreign offices                            19,661   18,812        849
        Total interest-bearing deposits          31,409   27,550      3,859
    Trading liabilities                           6,103    9,687     (3,584)
    Securities sold under repurchase agreements  22,341   25,750     (3,409)
    Other short-term borrowings                  19,188   18,852        336
    Long-term debt                               11,169   11,173         (4)
    Mandatorily redeemable capital securities
     of subsidiary trusts holding solely junior
     subordinated deferrable interest debentures  1,195      165      1,030
      Total interest-bearing liabilities         91,405   93,177     (1,772)
  Noninterest-bearing
    Noninterest-bearing deposits                  3,152    3,518       (366)
    Noninterest-bearing trading liabilities      16,920   15,725      1,195
    All other liabilities                         6,715    6,352        363
      Total liabilities                         118,192  118,772       (580)

PREFERRED STOCK OF SUBSIDIARY                       182      250        (68)

STOCKHOLDERS' EQUITY
  Preferred stock                                   773      815        (42)
  Common stockholders' equity                     4,431    4,509        (78)
Total stockholders' equity                        5,204    5,324       (120)
Total                                          $123,578 $124,346    $  (768)
</TABLE>


                                                               <PAGE> 17

BALANCE SHEET ANALYSIS (continued)

     The Corporation's average total assets amounted to $123.6 billion for
the first quarter of 1997, a decrease of $768 million, or 1 percent, from
the fourth quarter of 1996.  Average interest-earning assets decreased $2.1
billion, or 2 percent, and the proportion of interest-earning assets to
total assets decreased from 79 percent to 77 percent.  The decrease in
interest-earning assets was primarily due to decreases in trading assets
(down $3.4 billion or 11 percent) and securities borrowed (down $735
million, or 5 percent), offset in part by an increase in federal funds sold
(up $1.7 billion, or 86 percent).  Interest-earning trading assets, as a
percentage of total assets declined from 25 percent to 23 percent.
Noninterest-earning trading assets increased $1.3 billion, or 7 percent,
from the fourth quarter of 1996.

     Average total liabilities decreased $580 million from the fourth
quarter of 1996.  Within interest-bearing liabilities, decreases in trading
liabilities (down $3.6 billion, or 37 percent) and securities sold under
repurchase agreements (down $3.4 billion, or 13 percent) were offset in
part by increases in total interest-bearing deposits (up $3.9 billion or 14
percent) and mandatorily redeemable capital securities (up $1.0 billion, or
624 percent).  Total short-term borrowings (securities sold under
repurchase agreements and other short-term borrowings) as a percentage of
total interest-bearing liabilities declined from 48 percent to 45 percent.


                       Securities Available for Sale

     The fair value, amortized cost and gross unrealized holding gains and
losses for the Corporation's securities available for sale follow (in
millions).  During the first quarter of 1997, the Corporation transferred
approximately $1.1 billion of asset-backed securities from securities-
available-for-sale to trading account assets.  This transfer, which had no
impact on the current quarter's income, was the result of a change in risk
management strategies.


<TABLE>
<CAPTION>
                                                  March 31, December 31,
                                                       1997        1996
<S>                                                  <C>          <C>

Fair value                                           $7,986      $7,920
Amortized cost                                        7,854       7,755
Excess of fair value over
 amortized cost *                                    $  132      $  165

* Components:
    Unrealized gains                                   $210        $245
    Unrealized losses                                   (78)        (80)
                                                       $132        $165
</TABLE>


<PAGE> 18

BALANCE SHEET ANALYSIS (continued)

                              Long-term Debt

     The larger of long-term debt issuances and maturities/redemptions
which occurred during the first quarter of 1997 are as follows (in
millions):


<TABLE>
<CAPTION>
                                                       Face Amount
                                                             Maturities/
                                                   Issuances Redemptions
<S>                                                    <C>          <C>
Parent Company
8% Subordinated Debentures                                 -        $200
Floating Rate Notes due May 1998                                    $300
Floating Rate Notes due January 2002                    $250           -


Bankers Trust Company
Floating Rate Notes due February 2002                   $324           -
Redeemable Preference Securities                           -        $510
Redeemable Preference Securities
 due March 2004 (1)                                     $651           -

<FN>
(1) At March 31, 1997, certain subsidiaries of Bankers Trust Company had
outstanding ($3.0 billion) of mandatorily redeemable preference securities
with maturities ranging from April 1997 to March 2004.
</TABLE>


                    Trust Preferred Capital Securities

     During the first quarter of 1997, BT Capital Trust A ("Trust A"), BT
Preferred Capital Trust I ("Trust I") and BT Preferred Capital Trust II
("Trust II"), wholly-owned subsidiaries of the Corporation issued $250
million 7.90% Capital Securities, Series A1, ("Series A1 Securities"), $250
million 8 1/8% Preferred Securities, Series I ("Series I Securities") and
$250 million 7.875% Preferred Securities, Series II ("Series II
Securities"), respectively. The Series A1 Securities and the Series II
Securities have a liquidation value of $1,000 per Series A1 Security and
Series II Security, respectively. The Series I Securities have a
liquidation value of $25 per Series I Security. Series A1 Securities,
Series I Securities and Series II Securities represent preferred undivided
beneficial interests in the assets of Trust A, Trust I and Trust II,
respectively. The Corporation is the holder of all of the beneficial
interests represented by common securities of Trust A, Trust I and Trust II
("Common Securities" and, collectively with the Series A1 Securities,
Series I Securities and Series II Securities, the "Trust Securities").

     Trust A, Trust I and Trust II exist for the sole purpose of issuing
the Trust Securities and investing the proceeds thereof in 7.90% Junior
Subordinated Deferrable Interest Debentures, Series A1, 8 1/8% Junior
Subordinated Deferrable Interest Debentures, Series I and 7.875% Junior
Subordinated Deferrable Interest Debentures, Series II (the "Series A1


                                                                 <PAGE> 19

BALANCE SHEET ANALYSIS (continued)

Debentures," the "Series I Debentures" and the "Series II Debentures" and
collectively, the "Junior Subordinated Debentures") issued by the
Corporation. The Junior Subordinated Debentures are unsecured and
subordinated to all senior indebtedness of the Corporation and will be the
sole assets of Trust A, Trust I and Trust II. Payments under the Junior
Subordinated Debentures by the Corporation are the same as those for the
Series A1 Securities, Series I Securities and Series II Securities
described below, respectively.  The obligations of the Corporation under
the Junior Subordinated Debentures, the relevant indenture and trust
agreement, the relevant guarantee by the Corporation of the obligations of
Trust A, Trust I and Trust II and certain other related agreements, in the
aggregate, constitute a full and unconditional guarantee of the relevant
trust's obligations under the Series A1 Securities, Series I Securities and
Series II Securities.

     Holders of the Series A1 Securities will be entitled to receive
preferential cumulative cash distributions accumulating from January 16,
1997 and payable semi-annually in arrears on the fifteenth day of January
and July of each year, commencing July 15, 1997, at the annual rate of
7.90% of the liquidation amount of $1,000 per Series A1 Security. The
Series A1 Securities are subject to mandatory redemption upon repayment of
the Series A1 Debentures at maturity on January 15, 2027. The maturity date
may be shortened under certain circumstances to a date not earlier than
January 15, 2017. In addition, the Series A1 Debentures may be redeemed at
the option of the Corporation on or after January 15, 2007.  On March 18,
1997, BT Capital Trust B, a wholly-owned subsidiary of the Corporation,
offered to exchange $250 million of its 7.90% Capital Securities, Series B1
(the "Series B1 Securities"), which had been registered under the
Securities Act of 1933, for any and all of the outstanding 7.90% Capital
Securities, Series A1 of BT Capital Trust A.  BT Capital Trust B exists for
the sole purpose of issuing the Series B1 Securities and investing the
proceeds thereof in 7.90% Junior Subordinated Deferrable Interest
Debentures, Series B1 issued by the Corporation.  The Series B1 Securities
are identical in all material respects to the Series A1 Securities.  On
April 21, 1997, $250 million of the Series B1 Securities were exchanged for
all of the Series A1 Securities.

     Holders of the Series I Securities will be entitled to receive
preferential cumulative cash distributions accumulating from February 5,
1997 and payable quarterly in arrears on the last day of March, June,
September and December of each year, commencing March 31, 1997, at the
annual rate of 8 1/8% of the liquidation amount of $25 per Series I
Security. The Series I Securities are subject to mandatory redemption upon
repayment of the Series I Debentures at maturity on February 1, 2037. The
maturity date may be shortened under certain circumstances to a date not
earlier than February 1, 2002. In addition, the Series I Debentures may be
redeemed at the option of the Corporation on or after February 1, 2002.

     Holders of the Series II Securities will be entitled to receive
preferential cumulative cash distributions accumulating from February 25,
1997, and payable semi-annually in arrears on the twenty fifth day of
February and August of each year, commencing August 25, 1997, at the annual
rate of 7.875% of the liquidation amount of $1,000 per Series II Security.


<PAGE> 20

BALANCE SHEET ANALYSIS (continued)

The Series II Securities are subject to mandatory redemption upon repayment
of the Series II Debentures at maturity on February 25, 2027. The maturity
date may be shortened under certain circumstances to a date not earlier
than February 25, 2012. In addition, the Series II Debentures may be
redeemed at the option of the Corporation on or after February 25, 2007.


TRADING DERIVATIVES

     The Corporation actively manages trading positions in a variety of
derivative contracts.  Many of the Corporation's trading positions are
established as a result of providing derivative products to meet customers'
demands.  To anticipate customer demand for such transactions, the
Corporation also carries an inventory of capital markets instruments and
maintains its access to market liquidity by quoting bid and offer prices
to, and trading with, other market makers.  These two activities are
essential to provide customers with capital market products at competitive
prices.  All positions are reported at fair value and changes in fair
values are reflected in trading revenue as they occur.

     The following tables reflect the gross fair values and balance sheet
amounts of trading derivative financial instruments:

<TABLE>
<CAPTION>
                                            At March 31,       Average During
                                                1997            1st Qtr.1997
                                                 (Liabi-             (Liabi-
(in millions)                            Assets   lities)    Assets  lities)
<S>                                   <C>       <C>       <C>       <C>

OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                       $ 15,502  $(13,981)$ 16,805  $(15,203)
Interest Rate Contracts
  Forwards                                  40       (42)      73       (75)
  Options purchased                      1,010              1,138
  Options written                                 (1,142)            (1,211)
Foreign Exchange Rate Contracts
  Spot and Forwards                     12,889   (14,231)  13,663   (14,629)
  Options purchased                        893              1,094
  Options written                                   (940)            (1,100)
Equity-related contracts                 2,882    (2,877)   3,141    (3,328)
Commodity-related and other contracts      594      (640)     614      (635)

Exchange-Traded Options
Interest Rate                               12       (12)      18        (8)
Equity                                     207      (119)     237      (130)
Total Gross Fair Values                 34,029   (33,984)  36,783   (36,319)
Impact of Netting Agreements           (22,807)   22,807  (24,071)    24,071

                                      $ 11,222(1)         $12,712

                                                $(11,177)(1)       $(12,248)
<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading
Liabilities."
</TABLE>


                                                                 <PAGE> 21

TRADING DERIVATIVES (continued)

<TABLE>
<CAPTION>
                                           At December 31,      Average During
                                                1996            4th Qtr. 1996
                                                  (Liabi-            (Liabi-
(in millions)                            Assets   lities)    Assets  lities)
<S>                                   <C>       <C>       <C>      <C>

OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                       $ 16,582  $(15,394) $ 16,258 $(15,498)
Interest Rate Contracts
  Forwards                                  84       (86)       53      (50)
  Options purchased                      1,149               1,183
  Options written                                 (1,252)            (1,313)
Foreign Exchange Rate Contracts
  Spot and Forwards                      9,855   (10,935)    8,642   (9,893)
  Options purchased                        917               1,143
  Options written                                   (953)            (1,104)
Equity-related contracts                 2,696    (2,941)    2,389   (2,426)
Commodity-related and other contracts      679      (690)      747     (712)

Exchange-Traded Options
Interest Rate                               10       (12)       11      (15)
Foreign exchange                             -         -         -       (6)
Equity                                     251      (135)      244     (115)
Total Gross Fair Values                 32,223   (32,398)   30,670  (31,132)
Impact of Netting Agreements           (20,813)   20,813   (19,580)  19,580

                                      $ 11,410(1)         $ 11,090

                                                $(11,585)(1)       $(11,552)

<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading
Liabilities."
</TABLE>


END-USER DERIVATIVES

     The Corporation, as an end user, utilizes various types of derivative
products (principally interest rate swaps) to manage the interest rate,
currency and other market risks associated with certain liabilities and
assets such as interest-bearing deposits, short-term borrowings and long-
term debt, as well as securities available for sale, loans, investments in
non-marketable equity instruments and net investments in foreign entities.
Revenue or expense pertaining to management of interest rate exposure is
predominantly recognized over the life of the contract as an adjustment to
interest revenue or expense.

     Total net end-user derivative unrealized losses were $149 million at
March 31, 1997 compared with an unrealized gain of $54 million at December
31, 1996.  The $203 million decrease during the first quarter of 1997 was
primarily due to increases in long-term interest rates.



<PAGE> 22

END-USER DERIVATIVES (continued)

     The following tables provide the gross unrealized gains and losses for
end-user derivatives.  Gross unrealized gains and losses for hedges of
securities available for sale are recognized in the financial statements
with the offset as an adjustment to securities valuation allowance in
stockholders' equity.  Gross unrealized gains and losses for hedges of
loans, other assets, interest-bearing deposits, other short-term
borrowings, long-term debt, and net investments in foreign subsidiaries are
not yet recognized in the financial statements.


<TABLE>
<CAPTION>

                                                  Other        Net invest-
                                                  short-       ments in
            Securities                 Interest-  term    Long-  foreign
(in millions)available          Other  bearing    borrow- term   subsi-
March 31, 1997for sale   Loans assets deposits     ings   debt(1)diaries Total
<S>              <C>    <C>      <C>     <C>      <C>   <C>       <C>  <C>
Interest Rate Swaps
  Pay Variable
   Unrealized Gain$  -   $  -     $-    $  22     $  8 $ 148       $- $ 178
   Unrealized (Loss) -    (10)     -      (80)     (13) (184)       -  (287)
  Pay Variable Net   -    (10)     -      (58)      (5)  (36)       -  (109)
  Pay Fixed
   Unrealized Gain  12      -      -       20        1    22        -    55
   Unrealized (Loss)(21)    -      -      (34)      (3)  (30)       -   (88)
  Pay Fixed Net    (9)      -      -      (14)      (2)   (8)       -   (33)
  Total Unrealized
   Gain            12       -      -       42        9   170        -   233
  Total Unrealized
   (Loss)         (21)    (10)     -     (114)     (16) (214)       -  (375)
  Total Net      $ (9)   $(10)    $-    $ (72)    $ (7)$ (44)      $- $(142)

Forward Rate Agreements
  Unrealized Gain  $-      $-     $-      $ 3       $-    $-       $-   $ 3
  Unrealized (Loss) -       -      -       (1)       -     -        -    (1)
  Net              $-      $-     $-      $ 2       $-    $-       $-   $ 2

Currency Swaps and Forwards
  Unrealized Gain $ 3     $ -     $1       $-      $ 3  $ 63     $ 37  $107
  Unrealized (Loss)(3)     (1)     -       (1)      (4)  (22)     (44)  (75)
  Net             $ -     $(1)    $1      $(1)     $(1) $ 41     $ (7) $ 32

Other Contracts (2)
  Unrealized Gain $ 1      $-    $ -       $-       $-    $-       $-  $  1
  Unrealized (Loss)(37)     -     (5)       -        -     -        -   (42)
  Net             $(36)    $-    $(5)      $-       $-    $-       $-  $(41)

Total Unrealized
 Gain             $ 16   $  -    $ 1    $  45     $ 12  $233     $ 37 $ 344
Total Unrealized
 (Loss)            (61)   (11)    (5)    (116)     (20) (236)     (44) (493)
Total Net         $(45)  $(11)   $(4)   $ (71)    $ (8)$  (3)    $ (7)$(149)
<FN>
(1) Includes trust preferred capital securities.
(2) Other contracts are principally equity swaps and collars.
</TABLE>



                                                                 <PAGE> 23

END-USER DERIVATIVES (continued)

<TABLE>
<CAPTION>

                                                   Other       Net invest-
                                                  short-        ments in
            Securities                 Interest-  term   Long- foreign
(in millions)available          Other  bearing  borrow-  term    subsi-
Dec 31, 1996 for sale Loans   assets  deposits  ings   debt(1)  diaries Total
<S>              <C>     <C>     <C>     <C>       <C>  <C>       <C>  <C>
Interest Rate Swaps
  Pay Variable
   Unrealized Gain$  1    $ -     $-     $ 62      $ 7  $198       $- $ 268
   Unrealized (Loss) -    (14)     -      (23)      (6)  (93)       -  (136)
  Pay Variable Net   1    (14)     -       39        1   105        -   132
  Pay Fixed
   Unrealized Gain   3      -      -       13        -     1        -    17
   Unrealized (Loss)(50)   (9)     -      (45)      (1)  (28)       -  (133)
  Pay Fixed Net    (47)    (9)     -      (32)      (1)  (27)       -  (116)
  Total Unrealized
   Gain              4      -      -       75        7   199        -   285
  Total Unrealized
   (Loss)          (50)   (23)     -      (68)      (7) (121)       -  (269)
  Total Net       $(46)  $(23)    $-     $  7      $ -  $ 78       $- $  16

Forward Rate Agreements
  Unrealized Gain   $-     $-     $-      $ 1       $-    $-       $-   $ 1
  Unrealized (Loss)  -      -      -       (1)       -     -        -    (1)
  Net               $-     $-     $-      $ -       $-    $-       $-   $ -

Currency Swaps and Forwards
  Unrealized Gain   $-     $-     $1      $27       $-  $ 53     $ 42  $123
  Unrealized (Loss)  -      -      -       (3)       -   (18)     (41)  (62)
  Net               $-     $-     $1      $24       $-  $ 35     $  1  $ 61

Other Contracts (2)
  Unrealized Gain $  -     $-   $  -       $-       $-    $-       $-  $  -
  Unrealized (Loss)(19)     -     (4)       -        -     -        -   (23)
  Net             $(19)    $-    $(4)      $-       $-    $-       $-  $(23)

Total Unrealized
 Gain             $  4     $-   $  1     $103      $ 7  $252     $ 42 $ 409
Total Unrealized
 (Loss)            (69)   (23)    (4)     (72)      (7) (139)     (41) (355)
Total Net         $(65)  $(23)   $(3)    $ 31      $ -  $113     $  1 $  54
<FN>
(1) Includes trust preferred capital securities.
(2) Other contracts are principally equity swaps and collars.
</TABLE>



<PAGE> 24

END-USER DERIVATIVES (continued)

     For pay variable and pay fixed interest rate swaps entered into as an
end user, the weighted average receive rate and pay rate (interest rates
were based on the weighted averages of both U.S. and non-U.S. currencies)
by maturity and corresponding notional amounts were as follows ($ in
millions):

<TABLE>
<CAPTION>
At March 31, 1997
Notional
Amount               Paying Variable                    Paying Fixed
Maturing       Notional  Receive      Pay Notional Receive      Pay   Total
In:              Amount     Rate     Rate   Amount   Rate      Rate Notional
<S>              <C>        <C>     <C>     <C>       <C>      <C>    <C>

1997            $31,262    5.56%    5.68%  $1,627    4.70%    5.46% $32,889

1998-1999        11,571    5.91     5.55    2,716     4.68    5.59   14,287

2000-2001         3,886    6.72     5.69    1,901     5.45    5.92    5,787

2002 and thereafter 7,877  6.98     5.67    1,181     5.81    7.25    9,058
Total           $54,596                    $7,425                   $62,021
<FN>
All rates were those in effect at March 31, 1997.  Variable rates are
primarily based on LIBOR and may change significantly, affecting future
cash flows.
</TABLE>



<TABLE>
<CAPTION>
At December 31, 1996
Notional
Amount               Paying Variable                    Paying Fixed
Maturing       Notional  Receive      Pay Notional Receive      Pay   Total
In:              Amount     Rate     Rate   Amount   Rate      Rate Notional
<S>              <C>       <C>      <C>     <C>      <C>      <C>    <C>

1997            $33,275    5.59%    5.52%  $4,056    5.23%    5.71% $37,331

1998-1999         7,957    5.96     5.52    2,095     4.82    5.82   10,052

2000-2001         3,614    6.84     5.63      867     4.11    5.67    4,481

2002 and
  thereafter      5,579    6.79     5.65      932     5.61    7.14    6,511
Total           $50,425                    $7,950                   $58,375
<FN>
All rates were those in effect at December 31, 1996.  Variable rates are
primarily based on LIBOR and may change significantly, affecting future
cash flows.
</TABLE>






                                                                  <PAGE> 25

REGULATORY CAPITAL

     The Corporation and its banking subsidiaries are subject to various
regulatory capital requirements administered by the federal banking
agencies.  The Federal Reserve Board's ("FRB") risk-based capital
guidelines addressing the capital adequacy of bank holding companies and
banks (collectively, "banking organizations") include a definition of
capital and a framework for calculating risk-weighted assets.  In addition,
these guidelines specify minimum risk-based capital ratios to be maintained
by banking organizations. The FRB also has a minimum Leverage ratio which
is used as a supplement to the risk-based capital ratios in evaluating the
capital adequacy of banking organizations.  The Corporation's 1996 Annual
Report on Form 10-K, on pages 45 and 82, provides a detailed discussion of
these guidelines and regulations.

     In 1996, the FRB and the other U.S. federal banking agencies jointly
issued an amendment to the capital adequacy guidelines to incorporate a
measure for market risk ("the market risk amendment").  Essentially, this
amendment changes the calculation of risk-weighted assets in the trading
accounts, and includes the positions and capital of the "Section 20"
securities subsidiary (BT Securities Corporation) in the combined credit
risk and market risk capital calculation of the Corporation.  In all other
respects (including the exclusion of the positions and capital of the
international insurance entities), the current capital adequacy guidelines
remain unchanged.

     Compliance with the market risk amendment is mandatory by January 1,
1998 for those banking organizations that meet certain thresholds with
regard to their trading activity.  Banking organizations may choose to
adopt early during 1997, with prior approval from their primary federal
regulator.  The Corporation's 1996 Annual Report on Form 10-K, on page 47,
provides further detailed discussion on the market risk amendment.

     The Corporation adopted the market risk amendment as of March 31, 1997
and was the first banking organization to adopt such amendment.

     Based on their respective regulatory capital ratios as of March 31,
1997, both the Corporation and Bankers Trust Company ("BTCo") are well
capitalized, as defined in the regulations issued by the FRB and the other
federal bank regulatory agencies setting forth the general capital
requirements mandated by FDICIA, as applicable.


<PAGE> 26

REGULATORY CAPITAL (continued)

     The Corporation's and BTCo's ratios are presented in the table below.
The ratios for December 31, 1996 have not been restated for the adoption of
the market risk amendment.


<TABLE>
<CAPTION>
                                                            FRB
                                                          Minimum  To Be Well
                                    Actual     Actual       for  Capitalized
                                    as of     as of      Capital      Under
                                  March 31,  December 31, Adequacy Regulatory
                                     1997       1996     Purposes Guidelines
<S>                                 <C>        <C>         <C>        <C>

Tier 1 Capital
  Corporation                        8.2%       8.7%         4.0%       6.0%
  BTCo                               8.6%       9.3%         4.0%       6.0%

Total Capital
  Corporation                       14.8%      13.7%         8.0%      10.0%
  BTCo                              12.1%      12.9%         8.0%      10.0%

Leverage
  Corporation                        4.5%       5.5%      3.0%(1)      3.0%(1)
  BTCo                               5.4%       5.3%      3.0%(1)       5.0%

<FN>
(1) These minimum levels for the Leverage ratio may be set 100 to 200 basis
    points higher depending upon other regulatory criteria.
</TABLE>




                                                                 <PAGE> 27

REGULATORY CAPITAL (continued)

     The following are the essential components of the Corporation's and
BTCo's risk-based capital ratios.  The December 31, 1996 balances have not
been restated for the adoption of the market risk amendment.


<TABLE>
<CAPTION>
                                                Actual as of  Actual as of
                                                  March 31,   December 31,
(in millions)                                         1997        1996
<S>                                                  <C>          <C>

Corporation
  Tier 1 Capital                                      $5,438      $5,326
  Tier 2 Capital                                       3,727       3,004
  Tier 3 Capital                                         655           -
  Total Capital                                       $9,820      $8,330

  Total risk-weighted assets                         $66,489     $60,990

BTCo
  Tier 1 Capital                                      $4,896      $4,869
  Tier 2 Capital                                       1,949       1,900
  Total Capital                                       $6,845      $6,769

Total risk-weighted assets                           $56,815     $52,484
</TABLE>


     Comparing March 31, 1997 to December 31, 1996, the Corporation's Tier
1 Capital ratio declined 50 basis points due to an increase in risk-
weighted assets.  The Corporation's risk-weighted assets at March 31, 1997
were $5.5 billion higher than at year-end 1996.  The Total Capital ratio of
the Corporation increased 110 basis points due to the issuance of trust
preferred capital securities and the addition of BT Securities
Corporation's subordinated debt as a component of Total Capital (as Tier 3
Capital) in accordance with the market risk amendment.

     With the adoption of the market risk amendment, the Corporation's
Leverage ratio decreased 100 basis points as BT Securities Corporation's
average assets and capital were included in this calculation for the first
time.

     BTCo's Tier 1 Capital and Total Capital ratios decreased by 70 basis
points and 80 basis points, respectively, as a result of a $4.3 billion
increase in risk-weighted assets.  BTCo's Leverage ratio increased by 10
basis points.




<PAGE> 28

PREFERRED STOCK

     During the first quarter of 1997, the Corporation redeemed all
1 million outstanding shares of its 8.55% Cumulative Preferred Stock,
Series I at a price of $100 million.  In addition, the Corporation
repurchased approximately $6 million of its Adjustable Rate Cumulative
Preferred Stock, Series Q and Series R.


PREFERRED STOCK OF SUBSIDIARY

     During the first quarter of 1997, BT Overseas Finance N.V. ("BTOF"),
an indirect wholly-owned subsidiary of the Corporation, redeemed all 2,500
shares of its BTOF Auction Rate cumulative Preferred Stock Series A-D at a
price of $250 million.


LIQUIDITY

     Liquidity is the ability to have funds available at all times to meet
the commitments of the Corporation.  The Corporation has a formal process
for managing global liquidity for the Firm as a whole and for each of its
significant subsidiaries.  Management's guiding policy is to maintain
conservative levels of liquidity designed to ensure that the Firm has the
ability to meet its obligations under all reasonably foreseeable
circumstances.  Management maintains appropriate asset liquidity and
actively manages liability/capital levels, maturities and diversification.
The fundamental objective is to ensure that, even in the event of a
complete loss of access to the liability markets, the Corporation will be
able to continue to fund those assets that cannot be liquidated in a timely
manner.

     Most of the Corporation's assets are highly liquid and of high credit
quality.  The Corporation maintains excess liquidity through its base of
liquid assets.  Liquid assets consist of cash and due from banks, interest-
bearing deposits with banks, federal funds sold, securities purchased under
resale agreements, securities borrowed, trading assets, and securities
available for sale.  Securities purchased under resale agreements and
securities borrowed are virtually all short-term in nature and are
collateralized with U.S. government or other marketable securities, or cash
equivalents.  Trading assets are marked to market daily and primarily
consist of swaps, options and other derivative contracts, foreign
government securities, corporate debt securities, U.S. government and
agency securities, and equity securities.  The Corporation's liquid assets
amounted to $97.1 billion as of March 31, 1997 and $96.9 billion as of
December 31, 1996, which equaled 78 percent, and 80 percent of gross total
assets at those dates respectively.




                                                                 <PAGE> 29

LIQUIDITY (continued)

                                Cash Flows

     The following comments apply to the consolidated statement of cash
flows, which appears on page 5.

     Cash and due from banks remained constant during the first quarter of
1997, as the net cash provided by financing activities was offset by the
sum of the net cash used in investing activities and the net cash used in
operating activities.  The $5.3 billion of net cash provided by financing
activities was primarily the result of a positive net change in deposits
($5.1 billion) and issuances of long-term debt ($2.5 billion), offset in
part by repayments of long-term debt ($1.6 billion).  The $5.1 billion of
net cash used in investing activities was primarily the result of cash
outflows from the net changes in securities purchased under resale
agreements ($4.3 billion) and loans ($2.4 billion), and purchases of
securities available for sale ($1.8 billion), partially offset by cash
inflows from the net change in securities borrowed ($2.7 billion), and
maturities and other redemptions of securities available for sale ($593
million).  The $116 million of net cash used in operating activities was
primarily the result of a negative net change in trading liabilities ($3.1
billion) partially offset by a positive net changes in trading assets ($2.1
billion and other operating assets and liabilities ($337 million).


     Cash and due from banks decreased by $1.2 billion during the first
quarter of 1996, as the net cash used in investing activities exceeded the
sum of the net cash provided by operating and financing activities.  The
$7.3 billion of net cash used in investing activities was primarily the
result of cash outflows from the net change in securities borrowed ($4.4
billion), securities purchased under resale agreements ($2.3 billion) and
purchases of securities available for sale ($1.6 billion).  This was
partially offset by cash inflows from maturities and other redemptions of
securities available for sale ($892 million).  The $3.9 billion of net cash
provided by operating activities primarily resulted from a $3.0 billion net
change in trading assets and trading liabilities.  The $2.1 billion of net
cash provided by financing activities was primarily the result of an
increase in the net change in securities sold under repurchase agreements
($8.0 billion) and the proceeds from the issuances of long-term debt ($1.1
billion), offset in part by cash outflows from a $3.4 billion net change in
other short-term borrowings and a $3.3 billion net change in deposits.



<PAGE> 30

LIQUIDITY (continued)

                         Interest Rate Sensitivity

     Condensed interest rate sensitivity data for the Corporation at March
31, 1997 is presented in the table below.  For purposes of this
presentation, the interest-earning/bearing components of trading assets and
trading liabilities are assumed to reprice within three months.

     The interest rate gaps reported in the table arise when assets are
funded with liabilities having different repricing intervals, after
considering the effect of off-balance sheet hedging instruments.  Since
these gaps are actively managed and change daily as adjustments are made in
interest rate views and market outlook, positions at the end of any period
may not be reflective of the Corporation's interest rate view in subsequent
periods.  Active management dictates that longer-term economic views are
balanced against prospects of short-term interest rate changes in all
repricing intervals.


<TABLE>
<CAPTION>
By Repricing Interval                                           Non-
                                                            interest-
                               Within   1 - 5       After   bearing
(in billions) March 31, 1997   1 year     years  5 years      funds    Total
<S>                           <C>        <C>       <C>      <C>      <C>
Assets                        $ 87.1     $ 4.2     $ 3.4    $ 28.3  $ 123.0
Liabilities and preferred
 stock                         (80.6)     (6.6)     (4.4)    (27.0)  (118.6)
Common stockholders' equity        -         -         -      (4.4)    (4.4)
Effect of off-balance sheet
 hedging instruments           (13.1)      8.7       4.4         -        -
Interest rate sensitivity gap $ (6.6)    $ 6.3     $ 3.4    $ (3.1) $     -
</TABLE>




                                                                 <PAGE> 31

NONPERFORMING ASSETS

     The components of cash basis loans, renegotiated loans, other real
estate and other nonperforming assets are shown below ($ in millions).

<TABLE>
<CAPTION>
                                                   March 31,December 31,
                                                       1997        1996
<S>                                                    <C>         <C>
CASH BASIS LOANS
  Domestic
    Commercial and industrial                          $106        $117
    Secured by real estate                              153         233
Total domestic                                          259         350
  International
    Commercial and industrial                            38          57
    Secured by real estate                               32          39
    Financial institutions                                1           4
    Other                                                 2           2
Total international                                      73         102
Total cash basis loans                                 $332        $452

Ratio of cash basis loans to total gross loans          1.8%        2.9%

Ratio of allowance for credit losses to cash
 basis loans (1)                                        228%        171%

RENEGOTIATED LOANS
Secured by real estate                                  $37         $37
Total renegotiated loans                                $37         $37

OTHER REAL ESTATE                                      $188        $213

OTHER NONPERFORMING ASSETS
Assets acquired in credit workouts                       $8         $10
Total other nonperforming assets                         $8         $10

Loans 90 days or more past due and still
 accruing interest                                       $-          $-
<FN>
(1) Ratio was computed using the allowance for credit losses that has been
allocated  to loans of $758 million and $773 million at March 31, 1997 and
December 31, 1996, respectively.
</TABLE>



<PAGE> 32

NONPERFORMING ASSETS (continued)

     An analysis of the changes in the Corporation's total cash basis loans
during the first quarter of 1997 follows (in millions).

<TABLE>
<CAPTION>
<S>                                                               <C>
Balance, December 31, 1996                                        $452
Net transfers to cash basis loans                                   16
Net paydowns                                                       (69)
Charge-offs                                                        (33)
Transfers to other real estate                                      (2)
Other                                                              (32)
Balance, March 31, 1997                                           $332
</TABLE>


     The Corporation's total cash basis loans amounted to $332 million at
March 31, 1997, down $120 million, or 27 percent, from December 31, 1996.

     This decline is primarily attributable to decreases in loans secured
by real estate ($87 million) and highly leveraged loans ($29 million).
Within cash basis loans, loans secured by real estate were $185 million and
$272 million at March 31, 1997 and December 31, 1996, respectively.
Commercial and industrial loans to highly leveraged borrowers were $88
million and $117 million at March 31, 1997 and December 31, 1996,
respectively.

     The following table sets forth the approximate effect on interest
revenue of cash basis loans and renegotiated loans.  This disclosure
reflects the interest on loans which were carried on the balance sheet and
classified as either cash basis or renegotiated at March 31 of each year.
The rates used in determining the gross amount of interest which would have
been recorded at the original rate were not necessarily representative of
current market rates.




                                                                <PAGE> 33

NONPERFORMING ASSETS (continued)

<TABLE>
<CAPTION>
                                                         Three Months Ended
                                                               March 31,
(in millions)                                           1997        1996
<S>                                                     <C>          <C>
Domestic Loans
  Gross amount of interest that would have
   been recorded at original rate                         $6         $14
  Less, interest, net of reversals, recognized
   in interest revenue                                     1           1
Reduction of interest revenue                              5          13
International Loans
  Gross amount of interest that would have
   been recorded at original rate                          2           3
  Less, interest, net of reversals, recognized
   in interest revenue                                     -           -
Reduction of interest revenue                              2           3
Total reduction of interest revenue                       $7         $16
</TABLE>


HIGHLY LEVERAGED TRANSACTIONS

     Amounts included in the table and discussion which follow generally
reflect the definition that the Corporation uses in order to monitor the
extent of its exposure to highly leveraged transactions ("HLTs").  The
Corporation's 1996 Annual Report on Form 10-K, on page 59, provides a
detailed discussion of the definition.

<TABLE>
<CAPTION>
Highly Leveraged Transactions
                                                      March 31,  December 31,
(in millions)                                           1997        1996
<S>                                                   <C>         <C>
Loans
  Senior debt                                         $1,580      $1,587
  Subordinated debt                                       70          76
Total loans                                           $1,650      $1,663

Unfunded commitments
  Commitments to lend                                 $  904      $  875
  Letters of credit                                      148         128
Total unfunded commitments                            $1,052      $1,003

Equity investments                                      $744        $665

Commitments to invest                                   $443        $425
</TABLE>


<PAGE> 34

HIGHLY LEVERAGED TRANSACTIONS (continued)

     The Corporation's outstanding loans were to 130 separate borrowers in
43 separate industry groups at March 31, 1997, compared to 127 separate
borrowers in 43 separate industry groups at December 31, 1996.  The
miscellaneous manufacturing and services group at 11 percent was the only
industry concentration which exceeded 10 percent of total HLT loans
outstanding at March 31, 1997.

     In addition to the amounts shown in the table above, at March 31,
1997, the Corporation had issued commitment letters which had been
accepted, subject to documentation and certain other conditions, of $41
million (which were in various stages of syndication) and had additional
HLTs in various stages of discussion and negotiation.

     During the first quarter of 1997, the Corporation originated $755
million of HLT commitments.  It should be noted that the Corporation's
loans and commitments in connection with HLTs fluctuate as new loans and
commitments are made and as loans and commitments are syndicated,
participated or paid.

     All loans and commitments to finance HLTs are reviewed and approved by
senior credit officers of the Corporation.  In addition to a strict
transactional and credit approval process, the portfolio of leveraged loans
and commitments is actively monitored and managed to minimize risk through
diversification among borrowers and industries.  As part of this strategy,
sell and hold targets are regularly updated in connection with market
opportunities and the addition of new HLTs.  Retention by the Corporation
after syndication and sales of loan participations has typically been less
than $50 million, and the average outstanding per borrower for the
portfolio at March 31, 1997 was less than $13 million.  However, at March
31, 1997, the Corporation had total exposure (loans outstanding plus
unfunded commitments) in excess of $50 million to 10 separate highly
leveraged borrowers.

     At March 31, 1997, $88 million of the HLT loan portfolio was on a cash
basis.  In addition, $4 million of the equity investments in HLT companies
represented assets acquired in credit workouts, which are reported as other
nonperforming assets.  Net charge-offs of $16 million of HLT loans were
recorded in the first quarter of 1997.  In addition, the Corporation
recorded a net gain of $27.2 million in connection with the sales and/or
write-offs of certain equity investments in highly leveraged companies
during the first quarter of 1997.

     Generally, fees (typically 2 to 4 percent of the principal amount
committed) and interest charged (typically LIBOR plus 1.5 to 3 percent) on
HLT loans are higher than on other credits.  The Corporation does not
account for revenue or expenses from HLTs separately from its other
corporate lending activities.  However, it is estimated that transaction
fees recognized for lending activities relating to HLTs were approximately
$31 million during the first quarter of 1997 and that as of March 31, 1997,
approximately $29 million of fees were deferred and will be recognized as
future revenue.


                                                                <PAGE> 35

ACCOUNTING DEVELOPMENTS

     In February, 1997, the FASB issued Statement of Financial Accounting
Standards No. 128, "Earnings per Share" ("SFAS No. 128").  SFAS No. 128
establishes standards for computing and presenting earnings per share
("EPS").  SFAS No. 128 replaces the presentation of primary EPS with basic
EPS and fully diluted EPS with diluted EPS.  Basic EPS excludes dilution
and is calculated by dividing income available to common shareholders by
the weighted average number of common shares outstanding for the period.
Diluted EPS is computed similarly to fully diluted EPS.

     SFAS No. 128 is effective for financial statement periods ending after
December 15, 1997, and requires restatement of all prior period EPS data.
The adoption of SFAS No. 128 is not expected to have a material impact on
the Corporation's fully diluted EPS computations.


MERGER

     On April 6, 1997, the Corporation and Alex. Brown Incorporated ("AB")
entered into a definitive agreement to merge (the "Merger").  The merger
agreement provides that each AB common share will be exchanged for 0.83
shares of the Corporation's common stock.  The transaction is expected to
be tax-free to shareholders and accounted for on a pooling-of-interests
basis.  In connection with the Merger, it is estimated that nonrecurring
merger and related restructuring charges will be recognized upon
consummation of the Merger.  These charges are expected to result from
severance expenses to be incurred in connection with anticipated staff
reductions, other merger-related expenses, such as costs to eliminate
redundant back office and other operations of the Corporation and AB, and
direct costs of the Merger.

     The Merger, which is expected to be completed by the fourth quarter of
1997, is subject to customary closing conditions, including certain
regulatory approvals and shareholder approvals.  Unaudited Pro forma
Combined Financial Statements as of March 31, 1997, for the three months
ended March 31, 1997 and 1996, and for the three years ended December 31,
1996 are contained in Exhibit 99 to this document.






<PAGE> 36

PART II. OTHER INFORMATION

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

  (a) The Annual Meeting of Stockholders was held on April 15, 1997.

  (b) Each of the persons named in the Proxy Statement as a nominee for
      Directors was elected.

  (c) The following are the voting results on each of the matters which
      were submitted to the stockholders:

<TABLE>
<CAPTION>
                                                         Withheld
                                                             or     Broker
                                         For      Against  Abstain Non-Votes
<S>                                <C>         <C>      <C>         <C>

Election of Directors
George B. Beitzel                  70,927,063             365,476
Phillip A. Griffiths               70,932,695             359,844
William R. Howell                  70,924,258             368,280
Vernon E. Jordan, Jr.              69,931,155           1,361,384
Hamish Maxwell                     70,909,268             383,271
Frank N. Newman                    70,934,349             358,189
N. J. Nicholas Jr.                 70,923,638             368,900
Russell E. Palmer                  70,927,606             364,933
Donald L. Staheli                  70,918,072             374,467
Patricia C. Stewart                70,889,767             402,772
George J. Vojta                    70,930,860             361,679
Paul A. Volcker                    70,926,127             366,412

Resolutions
 . To ratify the appointment of
  KPMG Peat Marwick LLP as
  independent auditor for 1997.    70,974,638    119,731   198,169

 . To approve the 1997 Stock
  Option and Stock Award Plan.     39,181,738 20,004,029 1,975,269  10,131,503

 . To limit the term of service
  of outside directors to no more
  than six years.                  3,262,580  56,816,791   850,693  10,362,474

 . To provide for cumulative
  voting in the election of
  directors.                      21,117,455  38,862,214   920,395  10,392,475

 . To submit a plan of merger by
  BTNY or any of its subsidiaries
  to shareholders for approval
  prior to approval by the Board
  of Directors.                     3,494,994 56,298,937 1,136,230 10,362,377
</TABLE>

     The text of the matters referred to under this Item 4 is set forth
     in the Proxy Statement dated March 10, 1997 previously filed with
     the Commission and incorporated herein by reference.



                                                                <PAGE> 37

Item 6. EXHIBITS AND REPORTS ON FORM 8-K

     (a) Exhibits

           (4) Instruments Defining the Rights of Security Holders,
                Including Indentures

                  (v) - The Corporation hereby agrees to furnish to the
                        Commission, upon request, a copy of any instru-
                        ments defining the rights of security holders issued
                        by Bankers Trust New York Corporation
                        or its subsidiaries.

          (10) Material Contracts

                 iii(A) Management Contracts and Compensation Plans

          (12) Statement re Computation of Ratios

          (27) Financial Data Schedule

          (99) Additional Exhibits

     (b) Reports on Form 8-K - Bankers Trust New York Corporation filed
         two reports on Form 8-K during the quarter ended March 31, 1997.

         - The report dated January 23, 1997, filed the Corporation's Press
           Release dated January 23, 1997, which announced earnings for the
           quarter and year ended December 31, 1996.

         - The report dated March 6, 1997, provided an update of
           information previously reported on Form 8-K dated November 20,
           1996, which announced that the Corporation had appointed KPMG
           Peat Marwick LLP as its independent auditors for the fiscal year
           ending December 31, 1997, and chose not to renew the engagement of
           Ernst & Young LLP, who served as the Corporation's
           independent auditors for the fiscal year ended December 31, 1996.





<PAGE> 38

SIGNATURE

     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, on May 15, 1997.


                                   BANKERS TRUST NEW YORK CORPORATION



                                   BY: RICHARD H. DANIEL
                                       Richard H. Daniel
                                       Vice Chairman and Controller
                                      (Principal Financial Officer)








                    BANKERS TRUST NEW YORK CORPORATION
                                 FORM 10-Q
                   FOR THE QUARTER ENDED MARCH 31, 1997
                                     
                               EXHIBIT INDEX




 (4) Instruments Defining the Rights of Security
      Holders, Including Indentures

       (v) -   Long-Term Debt Indentures                              (a)

(10) Material Contracts

       iii (a) Management Contracts and Compensation Plans

                 (1) Severance agreement with B.J. Kingdon

(12) Statement re Computation of Ratios

       (a) -   Computation of Consolidated Ratios of
               Earnings to Fixed Charges

       (b) -   Computation of Consolidated Ratios of
               Earnings to Combined Fixed Charges and
               Preferred Stock Dividend Requirements

(27) Financial Data Schedule

(99)   (i) Additional Exhibits

            (1) Pro Forma Combined Financial Statements
                as of March 31, 1997, for the three months
                ended March 31, 1997 and 1996 and for the
                three years ended December 31, 1996.



[FN]
(a)  The Corporation hereby agrees to furnish to the Commission, upon
request, a copy of any instruments defining the rights of holders of  long-
term debt issued by Bankers Trust New York Corporation or its
subsidiaries.
















                                                                                

<PAGE>



EXHIBIT 12(a)


               BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
         COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES
                              (dollars in millions)


<TABLE>
<CAPTION>
                                                                 Three Months
                                                                        Ended
                                Year Ended December 31,             March 31, 
                           1992     1993  1994     1995     1996       1997
<S>                       <C>      <C>     <C>      <C>      <C>      <C>

Earnings:
 1. Income before
     income taxes and
     cumulative effects
     of accounting
     changes              $  906   $1,550   $  869  $  311   $  872   $  241
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 10)        3,099    3,148    3,884   5,095    5,426    1,345
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates        40       30       45      28       30       (5)
 4. Earnings including
     interest on deposits  3,965    4,668    4,708   5,378    6,268    1,591
 5. Less: Interest on
           deposits        1,119    1,013      965  1,360     1,355      396
 6. Earnings excluding
     interest on deposits $2,846   $3,655   $3,743  $4,018   $4,913   $1,195

Fixed Charges:
 7. Interest Expense      $3,072   $3,122   $3,858  $5,069   $5,400   $1,337
 8. Estimated interest
     component of net
     rental expense           27       26       26      26       26        7
 9. Amortization of debt
     issuance expense          -        -        -       -        -        1
10. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest  3,099    3,148    3,884   5,095    5,426    1,345
11. Add: Capitalized
          interest             -        -        -       -        -       -
12. Total fixed charges    3,099    3,148    3,884   5,095    5,426    1,345
13. Less: Interest on
           deposits
           (Line 5)        1,119    1,013      965   1,360    1,355      396
14. Fixed charges excluding
     interest on deposits $1,980   $2,135   $2,919  $3,735   $4,071   $  949

Consolidated Ratios of Earnings
 to Fixed Charges:
  Including interest on
   deposits
   (Line 4/Line 12)         1.28     1.48     1.21    1.06     1.16     1.18
  Excluding interest on
   deposits
   (Line 6/Line 14)         1.44     1.71     1.28    1.08     1.21     1.26

</TABLE>






                                                                           





<PAGE>



EXHIBIT 12(b)


            BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES
 COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO COMBINED FIXED CHARGES
                 AND PREFERRED STOCK DIVIDEND REQUIREMENTS
                           (dollars in millions)

<TABLE>
<CAPTION>
                                                                    Three
                                                                    Months
                                                                    Ended
                                       Year Ended December 31,     March 31,
                           1992     1993     1994     1995    1996     1997
<S>                       <C>     <C>      <C>     <C>       <C>      <C>
Earnings:
 1. Income before
     income taxes and
     cumulative effect
     of accounting
     changes              $  906  $1,550   $  869   $  311  $  872    $ 241
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 13)       3,099    3,148    3,884    5,095   5,426    1,345
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates       40       30       45       28      30       (5)
 4. Earnings including
     interest on deposits 3,965    4,668    4,708    5,378   6,268    1,591
 5. Less: Interest on
           deposits       1,119    1,013      965    1,360   1,355      396
 6. Earnings excluding
     interest on deposits$2,846   $3,655   $3,743   $4,018  $4,913  $ 1,195

Preferred Stock Dividend Requirements:
 7. Preferred stock dividend
     requirements        $   30   $   23   $   28   $   51  $   51      $13
 8. Ratio of income from
     continuing operations
     before income taxes to
     income from continuing
     operations after income
     taxes                  142%     145%     141%    145%     142%     143%
 9. Preferred stock dividend
     requirements on a pretax
     basis               $   43   $   33   $   39   $   74  $   72     $ 19

Fixed Charges:
10. Interest Expense     $3,072   $3,122   $3,858   $5,069  $5,400   $1,337
11. Estimated interest
     component of net
     rental expense          27       26       26       26      26        7
12. Amortization of debt
     issuance expense         -        -        -        -       -        1
13. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest 3,099    3,148    3,884    5,095   5,426    1,345
14. Add: Capitalized
          interest            -        -        -        -       -        -
15. Total fixed charges   3,099    3,148    3,884    5,095   5,426    1,345
16. Add: Preferred stock
          dividend require-
          ments - pretax
          (Line 9)           43       33       39       74      72       19








<PAGE>

17. Total combined fixed
     charges and preferred
     stock dividend require-
     ments on a pretax
     basis                3,142    3,181    3,923    5,169   5,498    1,364
18. Less: Interest on
           deposits
           (Line 5)       1,119    1,013      965    1,360   1,355      396

19. Combined fixed charges
     and preferred stock
     dividend requirements
     on a pretax basis
     excluding interest on
     deposits            $2,023   $2,168   $2,958   $3,809  $4,143     $968

Consolidated Ratios of Earnings
 to Combined Fixed Charges
 and Preferred Stock
 Dividend Requirements:
  Including interest on
   deposits
   (Line 4/Line 17)        1.26     1.47     1.20     1.04    1.14     1.17
  Excluding interest on
   deposits
   (Line 6/Line 19)        1.41     1.69     1.27     1.05    1.19     1.23

</TABLE>



<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
BANKERS TRUST NEW YORK CORPORATION AND SUBSIDIARIES CONSOLIDATED STATEMENT OF
CONDITION AT MARCH 31, 1997 AND THE CONSOLIDATED STATEMENT OF INCOME FOR THE
THREE MONTHS ENDED MARCH 31, 1997 AND IS QUALIFIED IN ITS ENTIRETY BY
REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          DEC-31-1997
<PERIOD-END>                               MAR-31-1997
<CASH>                                           1,607
<INT-BEARING-DEPOSITS>                           2,581
<FED-FUNDS-SOLD>                                 1,195
<TRADING-ASSETS>                                47,461
<INVESTMENTS-HELD-FOR-SALE>                      7,986
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         17,979
<ALLOWANCE>                                        758
<TOTAL-ASSETS>                                 122,978
<DEPOSITS>                                      35,589
<SHORT-TERM>                                    42,219<F1>
<LIABILITIES-OTHER>                              6,397<F2>
<LONG-TERM>                                     12,588
                                0
                                        704
<COMMON>                                            84
<OTHER-SE>                                       4,293
<TOTAL-LIABILITIES-AND-EQUITY>                 122,978
<INTEREST-LOAN>                                    301
<INTEREST-INVEST>                                  120
<INTEREST-OTHER>                                   626<F3>
<INTEREST-TOTAL>                                 1,645
<INTEREST-DEPOSIT>                                 396
<INTEREST-EXPENSE>                               1,337
<INTEREST-INCOME-NET>                              308
<LOAN-LOSSES>                                        0
<SECURITIES-GAINS>                                  14
<EXPENSE-OTHER>                                    935
<INCOME-PRETAX>                                    241
<INCOME-PRE-EXTRAORDINARY>                         241
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                       169
<EPS-PRIMARY>                                     1.89
<EPS-DILUTED>                                     1.89
<YIELD-ACTUAL>                                    1.33
<LOANS-NON>                                        332
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                    37
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   973
<CHARGE-OFFS>                                       33
<RECOVERIES>                                        18
<ALLOWANCE-CLOSE>                                  958<F4>
<ALLOWANCE-DOMESTIC>                               136
<ALLOWANCE-FOREIGN>                                143 
<ALLOWANCE-UNALLOCATED>                            479
<FN>
<F1>Short-term borrowings include the following:
Securities sold under repurchase agreements     21,995
Other short-term borrowings                     20,224
  Total                                         42,219
<F2>Other liabilities include the following:
Accounts payable and accrued expenses            3,836
Other liabilities                                2,561
  Total                                          6,397
<F3>Other interest income includes the following:
Interest-bearing deposits with banks                65
Federal funds sold                                  49
Securities repurchased under resale agreements     330
Securities borrowed                                182
  Total                                            626
<F4>The Corporation has allocated its total allowance for credit losses as
follows: 758 as a reduction of loans and 200 as other liabilities related
to all other credit-related items.
</FN>
        

</TABLE>

<PAGE>



EXHIBIT 99.1

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS
                   (IN MILLIONS, EXCEPT PER SHARE DATA)



     The following Unaudited Pro Forma Combined Statements of Income for
the three months ended March 31, 1997 and 1996, and for each of the three
years ended December 31, 1996 and the Unaudited Pro Forma Combined Balance
Sheet as of March 31, 1997 give effect to the pending merger (the "Merger")
of Alex. Brown Incorporated ("Alex. Brown") into Bankers Trust New York
Corporation ("BTNY") accounted for as a pooling of interests as if the
Merger had occurred on the dates indicated.  The pro forma information is
based on the historical consolidated financial statements of BTNY and Alex.
Brown and their subsidiaries after giving effect to the pro forma
adjustments described in the Notes to the Pro Forma Combined Financial
Statements.

     This information should be read in conjunction with the historical
consolidated financial statements of Alex. Brown and the historical
consolidated financial statements of BTNY.  The effect of merger and
related restructuring charges expected to be taken in connection with the
Merger have not been reflected in the pro forma combined financial
statements as efforts by BTNY and Alex. Brown continue to refine the actual
amount of such charges (see Notes to Unaudited Pro Forma Combined Financial
Statements).  The pro forma financial data do not give effect to the
anticipated cost savings and revenue enhancement opportunities that could
result from the Merger.  The pro forma financial data are not necessarily
indicative of the results that actually would have occurred had the Merger
been consummated on the dates indicated or that may be obtained in the
future.






<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                    For the Three Months Ended March 31,1997
                                  BTNY          AB       Pro Forma  Pro Forma
                              Historical  Historical  Adjustments   Combined
<S>                              <C>          <C>            <C>       <C>
                                                (a)        (a, d)

NET INTEREST REVENUE
  Interest revenue                $1,645        $ 36           $-     $1,681
  Interest expense                 1,337          12                   1,349
NET INTEREST REVENUE                 308          24                     332
Provision for credit losses            -           -                       -
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES         308          24                     332
NONINTEREST REVENUE
  Trading                            279          32                     311
  Fiduciary and funds management     208          23                     231
  Corporate finance fees             140          75                     215
  Other fees and commissions          79          60                     139
  Net revenue from equity investment
   transactions                       44           3                      47
  Securities available for sale gains 14           -                      14
  Insurance premiums                  63           -                      63
  Other                               41           5                      46
Total noninterest revenue            868         198                   1,066
NONINTEREST EXPENSES
  Salaries and commissions           237          68                     305
  Incentive compensation and employee
   benefits                          322          54                     376
  Agency and other professional
   service fees                       87           3                      90
  Communication and data services     45           6                      51
  Occupancy, net                      37           6                      43
  Furniture and equipment             50           4                      54
  Travel and entertainment            25           5                      30
  Provision for policyholder benefits 68           -                      68
  Other                               64          25                      89
Total noninterest expenses           935         171                   1,106
Income before income taxes           241          51                     292
Income taxes                          72          20                      92
NET INCOME                        $  169        $ 31           $-     $  200

NET INCOME APPLICABLE TO
 COMMON STOCK                     $  156        $ 31           $-     $  187

EARNINGS PER COMMON SHARE:
  PRIMARY                          $1.89       $1.23                $1.81(c)

  FULLY DILUTED                    $1.89       $1.10                $1.76(c)

Cash dividends declared
  per common share                 $1.00       $.170                $1.00(c)

Average common and common equivalent
 shares outstanding - primary     82.784      25.294              103.778(c)

Average common and common
 equivalent shares
 outstanding assuming full dilution 82.898    29.079              107.034(c)
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>

<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                   For the Three Months Ended March 31, 1996
                                  BTNY          AB       Pro Forma  Pro Forma
                              Historical  Historical  Adjustments   Combined
<S>                              <C>          <C>            <C>       <C>
                                                (a)        (a, d)

NET INTEREST REVENUE
  Interest revenue                $1,590        $ 33           $-     $1,623
  Interest expense                 1,377          12                   1,389
NET INTEREST REVENUE                 213          21                     234
Provision for credit losses            5           -                       5
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES         208          21                     229
NONINTEREST REVENUE
  Trading                            247          53                     300
  Fiduciary and funds management     183          17                     200
  Corporate finance fees              86         102                     188
  Other fees and commissions          87          53                     140
  Net revenue from equity investment
   transactions                       21           6                      27
  Securities available for sale gains 15           -                      15
  Insurance premiums                  62           -                      62
  Other                               49           7                      56
Total noninterest revenue            750         238                     988
NONINTEREST EXPENSES
  Salaries and commissions           201          66                     267
  Incentive compensation and employee
   benefits                          227          80                     307
  Agency and other professional
   service fees                       60           3                      63
  Communication and data services     46           5                      51
  Occupancy, net                      37           5                      42
  Furniture and equipment             41           4                      45
  Travel and entertainment            18           4                      22
  Provision for policyholder benefits 72           -                      72
  Other                               59          25                      84
Total noninterest expenses           761         192                     953
Income before income taxes           197          67                     264
Income taxes                          59          26                      85
NET INCOME                        $  138        $ 41           $-     $  179

NET INCOME APPLICABLE TO
 COMMON STOCK                     $  123        $ 41           $-     $  164

EARNINGS PER COMMON SHARE:
  PRIMARY                          $1.52       $1.67                 $1.62(c)

  FULLY DILUTED                    $1.51       $1.48                 $1.57(c)

Cash dividends declared
 per common share                  $1.00       $.133                $1.00(c)

Average common and common equivalent
 shares outstanding - primary     80.896      24.316              101.078(c)

Average common and common
 equivalent shares outstanding
 assuming full dilution           81.560      28.009              104.808(c)
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>




<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                       For the Year Ended December 31,1996
                                  BTNY          AB       Pro Forma  Pro Forma
                              Historical  Historical  Adjustments   Combined
<S>                              <C>          <C>            <C>       <C>
                                                (a)        (a, d)

NET INTEREST REVENUE
  Interest revenue                $6,366        $142           $-     $6,508
  Interest expense                 5,400          51                   5,451
NET INTEREST REVENUE                 966          91                   1,057
Provision for credit losses            5           -                       5
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES         961          91                   1,052
NONINTEREST REVENUE
  Trading                            846         168                   1,014
  Fiduciary and funds management     783          78                     861
  Corporate finance fees             507         415                     922
  Other fees and commissions         343         206                     549
  Net revenue from equity investment
   transactions                      211          19                     230
  Securities available for sale gains 75           -                      75
  Insurance premiums                 230           -                     230
  Other                              204          32                     236
Total noninterest revenue          3,199         918                   4,117
NONINTEREST EXPENSES
  Salaries and commissions           867         288                   1,155
  Incentive compensation and employee
   benefits                          951         264                   1,215
  Agency and other professional
   service fees                      311          19                     330
  Communication and data services    193          21                     214
  Occupancy, net                     150          22                     172
  Furniture and equipment            171          16                     187
  Travel and entertainment            97          19                     116
  Provision for policyholder benefits 280          -                     280
  Other                              268         101                     369
Total noninterest expenses         3,288         750                   4,038
Income before income taxes           872         259                   1,131
Income taxes                         260         105                     365
NET INCOME                        $  612        $154           $-     $  766

NET INCOME APPLICABLE TO
 COMMON STOCK                     $  561        $154           $-     $  715

EARNINGS PER COMMON SHARE:
  PRIMARY                          $6.78       $6.28                $6.93(c)

  FULLY DILUTED                    $6.74       $5.51                $6.71(c)

Cash dividends declared per
 common share                      $4.00       $.637               $4.00(c)

Average common and common equivalent
 shares outstanding - primary     82.766      24.563              103.153(c)

Average common and common
 equivalent shares outstanding
  assuming full dilution          83.259      28.470              106.889(c)
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>

<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                     For the Year Ended December 31,1995
                                  BTNY          AB       Pro Forma  Pro Forma
                              Historical  Historical  Adjustments   Combined
<S>                              <C>          <C>            <C>       <C>
                                                (a)        (a, d)

NET INTEREST REVENUE
  Interest revenue                $5,886        $103           $-     $5,989
  Interest expense                 5,069          36                   5,105
NET INTEREST REVENUE                 817          67                     884
Provision for credit losses           31           -                      31
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES         786          67                     853
NONINTEREST REVENUE
  Trading                            341         140                     481
  Fiduciary and funds management     697          55                     752
  Corporate finance fees             398         293                     691
  Other fees and commissions         314         177                     491
  Net revenue from equity investment
   transactions                      146           7                     153
  Securities available for
   sale gains                        180           -                     180
  Insurance premiums                 234           -                     234
  Other                              113          34                     147
Total noninterest revenue          2,423         706                   3,129
NONINTEREST EXPENSES
  Salaries and commissions           804         241                   1,045
  Incentive compensation and employee
   benefits                          640         192                     832
  Agency and other professional
   service fees                      318          17                     335
  Communication and data services    184          20                     204
  Occupancy, net                     152          25                     177
  Furniture and equipment            162          15                     177
  Travel and entertainment            88          16                     104
  Provision for policyholder
   benefits                          271           -                     271
  Other                              229          89                     318
  Provision for severance
   -related costs                     50           -                      50
Total noninterest expenses         2,898         615                   3,513
Income before income taxes           311         158                     469
Income taxes                          96          62                     158
NET INCOME                        $  215        $ 96           $-     $  311

NET INCOME APPLICABLE TO
  COMMON STOCK                    $  164        $ 96           $-     $  260

EARNINGS PER COMMON SHARE:
  PRIMARY                          $2.03       $4.11                $2.59(c)

  FULLY DILUTED                    $2.02       $3.60                $2.53(c)

Cash dividends declared
 per common share                  $4.00       $.516               $4.00(c)

Average common and common equivalent
 shares outstanding - primary     80.923      23.267              100.135(c)

Average common and common
 equivalent shares  outstanding
  assuming full dilution          81.095      27.192              103.664(c)
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>

<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
             UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                       For the Year Ended December 31,1994
                                  BTNY          AB       Pro Forma  Pro Forma
                              Historical  Historical  Adjustments   Combined
<S>                              <C>          <C>            <C>       <C>
                                                (a)        (a, d)

NET INTEREST REVENUE
  Interest revenue                $5,030        $ 66           $-     $5,096
  Interest expense                 3,858          22                   3,880
NET INTEREST REVENUE               1,172          44                   1,216
Provision for credit losses           25           -                      25
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES       1,147          44                   1,191
NONINTEREST REVENUE
  Trading                            465         121                     586
  Fiduciary and funds management     740          43                     783
  Corporate finance fees             431         197                     628
  Other fees and commissions         325         143                     468
  Net revenue from equity investment
   transactions                      109          19                     128
  Securities available for sale gains 72           -                      72
  Insurance premiums                 183           -                     183
  Other                              148          17                     165
Total noninterest revenue          2,473         540                   3,013
NONINTEREST EXPENSES
  Salaries and commissions           774         196                     970
  Incentive compensation and employee
   benefits                          724         132                     856
  Agency and other professional
   service fees                      268           8                     276
  Communication and data services    176          18                     194
  Occupancy, net                     146          20                     166
  Furniture and equipment            163          12                     175
  Travel and entertainment           109          14                     123
  Provision for policyholder benefits 205          -                     205
  Other                              186          66                     252
Total noninterest expenses         2,751         466                   3,217
Income before income taxes           869         118                     987
Income taxes                         254          47                     301
NET INCOME                        $  615        $ 71           $-     $  686

NET INCOME APPLICABLE TO
  COMMON STOCK                    $  587        $ 71           $-     $  658

EARNINGS PER COMMON SHARE:
  PRIMARY                          $7.17       $3.06                $6.51(c)

  FULLY DILUTED                    $7.17       $2.70                $6.33(c)

Cash dividends declared per
 common share                      $3.70       $.450               $3.70(c)

Average common and common equivalent
 shares outstanding - primary     81.825      23.124              101.018(c)

Average common and common
 equivalent shares outstanding
  assuming full dilution          81.865      26.982              104.260(c)
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>
<PAGE>
      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
                UNAUDITED PRO FORMA COMBINED BALANCE SHEET
                               (IN MILLIONS)
<TABLE>
<CAPTION>
                                                    At March 31, 1997
                                    BTNY          AB     Pro Forma  Pro Forma
                               Historical Historical  Adjustments   Combined
<S>                              <C>          <C>         <C>       <C>
                                                (a)        (a, d)
ASSETS
Cash and due from banks         $  1,607     $   72       $    -   $  1,679
Interest-bearing deposits in banks 2,581          -                   2,581
Federal funds sold                 1,195          -                   1,195
Sec. purch. under resale
  agreements                      22,273         43                  22,316
Securities borrowed               13,963        282                  14,245
Trading assets:
 Government securities            11,686        135                  11,821
 Corporate debt securities         8,460         48                   8,508
 Equity securities                 7,021         40                   7,061
 Swaps, options & other
  derivatives                     11,222          -                  11,222
 Other trading assets              9,072          8                   9,080
  Total trading assets            47,461        231                  47,692
Securities available for sale      7,986          -                   7,986
Loans, net of allowance for credit
 losses of $758                   17,221         61                  17,282
Customer receivables                  80      1,502                   1,582
Accounts receivable &
 accrued interest                  3,147        115                   3,262
Other assets                       5,464        247                   5,711
Total                           $122,978     $2,553       $    -   $125,531

LIABILITIES
Noninterest-bearing deposits
  Domestic offices              $  2,803     $    -       $    -   $  2,803
  Foreign offices                  1,052          -                   1,052
Interest-bearing deposits
  Domestic offices                12,365          -                  12,365
  Foreign offices                 19,369          -                  19,369
Total deposits                    35,589          -                  35,589
Trading liabilities:
 Securities sold, not yet purchased
  Government securities            3,943         43                   3,986
  Equity securities                4,935         15                   4,950
  Other trading liabilities          431         12                     443
 Swaps, options & other
  derivatives                     11,177          -                  11,177
   Total trading liabilities      20,486         70                  20,556
Securities loaned and securities sold
 under repurchase agreements      21,995        581                  22,576
Other short-term borrowings       20,224         96                  20,320
Accounts payable and
 accrued expenses                  3,836        259                   4,095
Other liabilities, including allowance
 for credit losses of $200         3,179        636                   3,815
Long-term debt not included in
 risk-based capital                7,955        209                   8,164
Long-term debt included in
 risk-based capital                3,164          -                   3,164
Mandatorily redeemable capital
 securities of subsidiary trusts
 holding solely junior subordinated
 deferrable interest debentures
 included in risk-based capital    1,469          -                   1,469
Total liabilities                117,897      1,851                 119,748
STOCKHOLDERS' EQUITY
Preferred stock                      704          -                     704
Common stock                          84          2         19(c)       105
Capital surplus                    1,349        147       (19)(c)     1,477
Retained earnings                  3,512        553                   4,065
Common stock in treasury, at cost   (527)         -                    (527)
Other stockholders' equity           (41)         -                     (41)
Total stockholders' equity         5,081        702            -      5,783
Total                           $122,978     $2,553       $    -   $125,531
<FN>
See Notes to Unaudited Pro Forma Combined Financial Statements.
</TABLE>

<PAGE>

      BANKERS TRUST NEW YORK CORPORATION AND ALEX. BROWN INCORPORATED
        NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS


(a)  Alex. Brown's and BTNY's historical financial statements have been
reclassified to conform to the current presentation.

(b)  In connection with the Merger, it is estimated that nonrecurring
merger and related  restructuring charges will be recognized upon
consummation of the Merger.  These charges are expected to result from
severance expenses to be incurred in connection with anticipated staff
reductions, other merger-related expenses, such as costs to eliminate
redundant back office and other operations of BTNY and Alex. Brown, and
direct costs of the Merger.

     The effect of the proposed nonrecurring charges have not been
reflected in the pro forma combined financial statements, as efforts by
BTNY and Alex. Brown to  refine the actual amount of such charges are
ongoing.

     The pro forma combined financial statements do not reflect expected
cost savings,  nor do they reflect any estimates of revenue enhancements
that could be realized as a result of the Merger.

(c)  It is assumed that the Merger will be accounted for on a pooling of
interests accounting basis and the related pro forma adjustments to
the common stock and capital surplus accounts at March 31, 1997 reflect
an exchange of approximately 21 million shares of BTNY Common
Stock,(using the Exchange Ratio of .83) for  approximately 25 million
outstanding shares of Alex. Brown Common Stock, at March 31, 1997.

     Pro forma combined cash dividends declared per common share represents
BTNY's historical amounts.

     For the earnings per common share calculations, the pro forma combined
average common and common equivalent shares outstanding (primary and
assuming full dilution)  reflects the exchange of BTNY Common Stock (using
the Exchange Ratio of .83) for the outstanding shares of Alex. Brown
Common Stock.

(d)  Transactions between BTNY and Alex. Brown are not material in relation
to the pro forma combined financial statements and, therefore,
intercompany balances have not been eliminated from the pro forma
combined amounts.











<PAGE>

                                           EXHIBIT 10(iii)(A)(1)

Bankers Trust New York Corporation
130 Liberty Street, New York, New York 10006

CORPORATE HUMAN RESOURCES
SETTLEMENT AND NON-DISCLOSURE AGREEMENT

          B.J.  KINGDON, on his own behalf and on behalf of his

heirs, executors, administrators, attorneys, successors and

assigns (hereinafter collectively referred to as "Kingdon"), and

BANKERS TRUST NEW YORK CORPORATION, on its own behalf and on

behalf of its subsidiaries, divisions, affiliates, successors and

assigns, and its and their respective officers, directors,

agents, representatives and employees (hereinafter collectively

referred to as "Bankers Trust" or the "Company"),  have reached

the within agreement ("Agreement") in settlement of any and all

issues related to Kingdon's employment with, and separation from

the employ of, Bankers Trust,  such Agreement being reached on

the following terms and conditions:

          1.   Kingdon will resign his position as Senior

Managing Director of Bankers Trust effective February 14, 1997.

          2.    In full and complete satisfaction of all known

and unknown claims against Bankers Trust, and in consideration

for executing this Agreement, Kingdon will be entitled to the

following:

               a.   Bankers Trust shall provide Kingdon with base

salary continuation, payable monthly through Kingdon's off-

payroll date of July 25, 1997.

               

<PAGE>

               b.   On or about July 25, 1997, Bankers Trust will

make a lump-sum payment to Kingdon of $544,656.

               c.   Bankers Trust shall pay Kingdon a bonus for

the 1996 performance year of $300,000,  on or about the eighth

day after Kingdon executes this Agreement.

               d.   Kingdon's 50,000 outstanding Employee Stock

options must be exercised by his off-payroll date of July 25, 1997,

Kingdon's 1996 options granted at $76.4375 strike price will not

vest until June 18, 1997.   Any options remaining unexercised

after Kingdon's July 25, 1997 off-payroll date will be forfeited.

               e.   Bankers Trust acknowledges that Kingdon has a

Restricted Stock award outstanding of 2,500 shares.  Kingdon's

shares award will vest and be distributed to him on July 25,

1997, his off-payroll date.

               f.    Kingdon's shares awarded under the

Partnership Equity Plan ("PEP") will continue to be deferred

until the fifth anniversary following the end of each related

performance year.  That is, Kingdon's 1993, 1994, 1995 and 1996

Awards will be distributable to him in or about December of 1998,

1999, 2000 and 2001, respectively.  Shares acquired by net EPS

reinvestments through Kingdon's off-payroll date will immediately

vest.  For the remainder of their respective deferral periods,

earnings on shares in Kingdon's PEP account will be limited to

<PAGE>

the related common stock dividend rate and will continue to pay

out quarterly.  The 75% floor protection on the original shares

awarded to Kingdon (not shares acquired through reinvested net

EPS credits) remains intact until distribution.

               g.    Bankers Trust acknowledges that Kingdon's

PartnerShare Account is fully vested effective February 14, 1997.

               h.       Kingdon's ADCAP account will vest in full

as of  his July 25, 1997 off-payroll date, and will be

distributed in cash at such time.

               i.     Kingdon's 7,612.8725 shares in the Equity

Participation Plan ("EPP"), to the extent unvested, will vest in

full as of his July 25, 1997 off-payroll date.  All shares will

continue to be deferred as scheduled. In the event the Human

Resources Committee approves the early distribution of EPP Share

Awards, and an election is not made to receive early

distributions of shares, shares would nonetheless be mandatorily

distributed one-third per year starting February 1997. Floor

protection remains intact for the remainder of the deferred

period, however, EPS yield in excess of dividend, if any, is

eliminated following the off-payroll date.

               j.     All salary paid to Kingdon through his off-

payroll date (subject to tax limits) will qualify under the

formula to compute Kingdon's benefit under the terms of the

Company's qualified Pension Plan.



<PAGE>

               k.    Kingdon's 70,000 POP units valued at $41.25
each ($2,887,500) will vest in full and be distributed in cash on or
about July 25,1997, the off-payroll date, and further, Kingdon waives
any further rights in this plan.

               l.    Kingdon's coverage in the Company's group
medical and dental plans shall continue through his off-payroll date.
Thereafter, Kingdon may voluntarily continue coverage
for himself and his eligible dependents at his own expense for a
period of up to eighteen (18) months consistent with applicable federal law.

               m.    On or about July 25, 1997, Kingdon's

off-payroll date, he will receive the cash equivalent of 4.58

unused vacation days for the 1997 calendar year.

                    Kingdon acknowledges that the payments and

benefits set forth above shall be subject to applicable federal,

state and local taxes, and all other deductions as required by

law and Bankers Trust policy.  Kingdon shall have no duty to seek

other employment or to become self-employed to mitigate any

payments or benefits to which he is entitled pursuant to this

Agreement nor shall there be any offset against such payments or

benefits in the event of such employment or self-employment.  If

Kingdon dies prior to the payment of any of the amounts set forth

in this paragraph, Kingdon's estate or his designated beneficiary

shall be paid such amounts.

<PAGE>

          3.    Kingdon agrees that he will not publicly or

privately disparage Bankers Trust or any of the Company's

products, services, divisions, affiliates, related companies or

current or former officers, directors, trustees, employees,

agents, administrators, representatives or fiduciaries.  The

Company agrees that it will not publicly or privately disparage

Kingdon.  Notwithstanding the foregoing, neither Kingdon nor the

Company will be restricted from providing information about the

other as required by a court or governmental agency or by

applicable law.  Further, the Company shall not be restricted

from reporting information regarding Kingdon's performance while

employed by the Company to internal or external auditors, special

counsel or investigators, any applicable enforcement agencies,

regulatory agencies, insurance carriers or in litigation

involving Kingdon or the Company.  Kingdon hereby acknowledges

and further agrees that the payments and benefits described

herein will be forfeited (including the right to exercise any

outstanding stock options), if he materially violates any

material provisions of this Agreement.  In any such instances,

Kingdon also agrees to tender back all amounts he received from

Bankers Trust pursuant to paragraph 2 of this Agreement which is

over and above that to which he is normally entitled under

standard Bankers Trust policy, within thirty days of his being

advised by Bankers Trust of the conduct or behavior which the

<PAGE>

Company believes to be a material violation of a material

provision of this Agreement.  Should Kingdon not tender back such

consideration as set forth above and, as a result, should Bankers

Trust be forced to take legal action to recover such amounts and

should Bankers Trust be the prevailing party in such litigation,

Kingdon shall be responsible to Bankers Trust for all costs

incurred in bringing such action, including but not limited to,

its reasonable attorneys' fees.  Nothing set forth herein should

be construed as preventing Bankers Trust from seeking any

additional rights or remedies it may have at law or in equity in

the event of a material violation of a material provision of this

Agreement.

          4.    In exchange for the consideration described in

Paragraph 2, Kingdon hereby releases Bankers Trust from any and

all liability arising from any and all acts or omissions

including, but not limited to, those arising out of his

employment relationship with the Company or under any contract,

tort, federal, state, or local fair employment practices or civil

rights law including, but not limited to, Title VII of the Civil

Rights Act of 1964, the Civil Rights Act of 1991, the Age

Discrimination in Employment Act of 1967, the Older Worker

Benefits Protection Act of 1990, the Civil Rights Act of 1866,

the Americans With Disabilities Act of 1990, the Employee

Retirement Income Security Act of 1974, the New York State and

<PAGE>

New York City Civil Rights Laws, or any claim for physical or

emotional distress or injuries, or any other duty or obligation

of any kind or description.  This release shall apply to all

known, unknown, unsuspected and unanticipated claims, liens,

injuries and damages including, but not limited to, claims of

employment discrimination, indemnity for discharge, or claims

sounding in tort or in contract, express or implied, as of the

date of the execution of this Agreement.  Notwithstanding the

foregoing, Kingdon does not release his right to have the Company

perform its obligations under this Agreement, including without

limitation, his right to (i) indemnification pursuant to this

paragraph 4, or any other right to indemnification by the

Company, (ii) any compensation or benefits pursuant to any plan

or program that is part of the subject matter of this Agreement,

(iii) pension, health or similar benefits under the Company's

retirement programs.

               Kingdon also agrees not to initiate any legal

action, charges or complaints against Bankers Trust in any forum

whatsoever, in connection with the claims released by him

pursuant to this paragraph 4.  In the event any such actions,

charges or complaints are asserted in the future by or on behalf

of Kingdon, a material violation of a material provision of this

Agreement shall be deemed to have occurred, entitling Bankers

Trust to the return of the consideration set forth in this



Agreement which is over and above that to which Kingdon is

normally entitled under standard Company policy, as well as the

attorneys' fees incurred by Bankers Trust in defending such

action, charge or complaint.

               Bankers Trust expressly denies that it has

violated any law, statute, ordinance, contract, duty or

obligation whatsoever, or that it committed any tort or engaged

in any wrongful conduct with respect to Kingdon. Kingdon acknowledges that the

consideration described in this Agreement is in excess of that to

which he was otherwise entitled upon his termination under either

applicable law, Company policy, or pursuant to any contractual

agreement he may have with Bankers Trust.

     Bankers Trust agrees that Kingdon is entitled to

indemnification to the fullest extent provided by the Company for

Officers as set forth in the Company's bylaws as may exist from

time to time, but in no event less favorable than available to

other officers.    Kingdon shall also be entitled to officers'

liability insurance in accordance with the terms of the policy

provided by the Company for its Officers as amended from time to

time.

          5.   The terms of this Agreement, the claims that have

been or could have been raised against Bankers Trust as of the

date of this Agreement, and the facts and circumstances

<PAGE>

underlying any such claim shall not be admissible by Kingdon in

any litigation or proceeding in any forum, except as required by

law, for any purpose other than to secure enforcement of the

terms and conditions of this Agreement.

 6.   Neither Kingdon nor the Company will publish, publicize, or

 disseminate or cause to be published, publicized or disseminated

 or permit to be published, publicized or disseminated, directly

 or indirectly, and will keep entirely confidential any

 information, data or documents (1) relating to Kingdon's

 employment with and separation from Bankers Trust, except that

 either party may discuss the fact that he was employed by

 Bankers Trust, his title, salary, compensation, responsibilities

 and that he resigned his position; or (2) relating to the terms

 of this Agreement or the fact that this Agreement exists, except

 for (a) the purpose of enforcing this Agreement should that ever

 become necessary; or (b) disclosures required by a court or

 governmental agency or by applicable law, or to any

 investigatory or regulatory agency with authority over the

 Company.  Kingdon may disclose the terms of this Agreement to

 his spouse, accountants, attorneys or tax preparers, or

 prospective employers, provided that disclosures to prospective

 employers shall be limited to the provisions of paragraphs 6 and

 7, and, the Company may disclose the terms of this Agreement to

 <PAGE>

 its accountants, attorneys, tax preparers, its employees who

 have a need to know such terms, and as otherwise set forth

 above.

                Kingdon further agrees that he will not publish,

 publicize or disseminate, or cause to be published, publicized

 or disseminated or permit to be published, publicized or

 disseminated, directly or indirectly, and will keep entirely

 confidential any confidential information, data or documents

 relating to the operations of the Company, including any trade

 secrets or other proprietary information, except as may be

 required by a court or governmental agency.  Confidential

 information shall mean all information that is not known or

 available to the public concerning the business of the Company

 relating to its financial products, product development, trade

 secrets, customers, suppliers, finances, and business plans and

 strategies, including know-how, financial information concerning

 the Company and its customers and specifications, programs,

 documentation and manuals relating to all financial models,

 telecommunications and computer systems, software, hardware and

 applications developed or used by Bankers Trust.  Confidential

 information shall include information that is, or becomes, known

 to the public as a result of a breach by Kingdon of the

 provisions of this paragraph 6.  Bankers Trust reserves the

 right to seek appropriate damages, including attorneys' fees and

 <PAGE>

 injunctive relief, should Kingdon violate this Agreement.

          7.    Kingdon agrees that during the one-year period

 following the execution of this Agreement, he will not, directly

 or indirectly, personally solicit or induce or cause any third

 party to solicit or induce any Bankers Trust employees to work

 for him or any competitor of the Company, it being understood

 that if any such employee contacts Kingdon on his or her own

 initiative, Kingdon may thereafter discuss with such employee

 his or her working for him or a competitor, provided that in

 such situations, Kingdon agrees to notify the Chief Legal or

 Human Resources Officer of Bankers Trust and advise either

 executive of such contact and of the employee(s) making such

 contact, before extending any offer of employment to such

 individual(s).

          8.   The failure of either party to insist upon strict

adherence to any term of this Agreement on any occasion shall not

be considered a waiver thereof or deprive such party of the right

thereafter to insist upon strict adherence to that term or any

other term of the Agreement.  Any waiver must be in writing and

signed by Kingdon or any authorized officer of the Company, as

the case may be.

<PAGE>

          9.   This Agreement shall be governed by and construed

in accordance with the laws of the State of New York, without

giving effect to its conflicts of laws provisions.

          10.  If any of the provisions, terms, clauses, or

waivers or releases of claims or rights contained in this

Agreement are declared illegal, unenforceable, or ineffective in

a legal forum, such provisions, terms, clauses, waivers, releases

or claims or rights shall be deemed severable, such that all

other provisions, terms, clauses, waivers, releases of claims and

rights contained in this Agreement shall remain valid and binding

upon both parties.

          11.  Kingdon agrees to voluntarily cooperate with the

Company in connection with any threatened, actual or future

litigation or investigations by federal, state, or local agencies

involving the Company, whether administrative, civil or criminal

in nature, in which and to the extent his cooperation is deemed

necessary by the Company in its discretion.

          12.   Kingdon acknowledges that he has had up to twenty-

one (21) days from the date he received this Agreement to

consider the terms of this Agreement and further, acknowledges

that he is fully aware of its contents and of its legal effects.

Kingdon is also hereby advised in writing by Bankers Trust to

consult with an attorney regarding this Agreement.

<PAGE>

          13.   This Agreement has been executed freely,

knowingly and voluntarily by Kingdon without duress, coercion, or

undue influence, with a full and free understanding of its terms.

This Agreement is revocable by either party for seven (7) days

following its execution, after which time it shall become

effective and enforceable.  Notice of revocation must be sent in

writing to the other party prior to the eighth day after this

Agreement is signed by the party seeking revocation.  If Kingdon

wishes to revoke his agreement, his written notice of revocation

must be received within the seven (7) day revocation period by

Peter Gurney, Managing Director, at the following address:

Bankers Trust New York Corporation, 130 Liberty Street, New York,

New York.

          14.  This Agreement supersedes all prior oral and

written agreements, if any, with respect to the subject matter

hereof between the parties.  This Agreement may not be changed

except by a writing signed by Kingdon and an authorized management

representative of Bankers Trust.




<PAGE>

AGREED:



/S/B.J. KINGDON
B.J. KINGDON

   February 11, 1997
Date

On this 11TH day of FEBRUARY 1997, before me personally
came B.J. KINGDON to me known to be the individual
described in and who executed the foregoing Settlement
and Non-disclosure Agreement, and duly acknowledged
to me that he executed the same.


/S/ PERRY V. CAPITANI
Notary Public



AGREED:

BANKERS TRUST NEW YORK
CORPORATION on behalf of
Bankers Trust

By: /S/ PERTER GURNEY
        PETER GURNEY

    FEBRUARY 11, 1997
Date

On this 11TH day of FEBRUARY 1997, before me personally
came PETER GURNEY, authorized representative for Bankers
Trust New York Corporation, to me known to be the individual
described in and who executed the foregoing Settlement and
Non-disclosure Agreement, and duly acknowledged to me that
he executed the same.

/S/PERRY V. CAPITANI
   Notary Public

PERRY V. CAPITANI
NOTARY PUBLIC, STATE OF NEW YORK
NO.4863442
QUALIFIED IN NASSAU COUNTY
CERTIFICATE FILED IN NEW YORK COUNTY
COMMISSION EXPIRES OCTOBER 27,1998





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