BANKERS TRUST CORP
10-Q, 1999-08-16
STATE COMMERCIAL BANKS
Previous: BANDAG INC, 10-Q, 1999-08-16
Next: BARNES GROUP INC, 10-Q, 1999-08-16






<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 June 30, 1999
                                    or
[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934

    Commission File Number 1-5920


                         BANKERS TRUST 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 July 31, 1999: Common Stock, $1 par value, 1
share.




<PAGE> 1

                         BANKERS TRUST CORPORATION

                          JUNE 30, 1999 FORM 10-Q

                             TABLE OF CONTENTS


                                                                    Page
PART I.  FINANCIAL INFORMATION

  Item 1. Financial Statements
            Consolidated Statement of Income
              Three Months Ended June 30, 1999 and 1998                2
              Six Months Ended June 30, 1999 and 1998                  3

            Consolidated Statement of Comprehensive Income
              Three Months Ended June 30, 1999 and 1998 and
              Six Months Ended June 30, 1999 and 1998                  4

            Consolidated Balance Sheet
              At June 30, 1999 and December 31, 1998                   5

            Consolidated Statement of Changes in Stockholders'
             Equity
               Six Months Ended June 30, 1999 and 1998                 6

            Consolidated Statement of Cash Flows
              Six Months Ended June 30, 1999 and 1998                  7

            Consolidated Schedule of Net Interest Revenue
              Three Months and Six Months Ended
               June 30, 1999 and 1998                                  8


     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.  The results of operations for the three
months and six months ended June 30, 1999 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 Bankers Trust
Corporation's Annual Report on Form 10-K for the fiscal year
ended December 31, 1998 as supplemented by the first quarter
1999 Form 10-Q.

  Item 2. Management's Discussion and Analysis of Financial
           Condition and Results of Operations                         9

  Item 3. Quantitative and Qualitative Disclosures about Market Risk  38

PART II.  OTHER INFORMATION

  Item 5. Other Information                                           39

  Item 6. Exhibits and Reports on Form 8-K                            39

SIGNATURE                                                             41


<PAGE> 2

PART I. FINANCIAL INFORMATION

                BANKERS TRUST CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                               (in millions)
                                (unaudited)
<TABLE>
<CAPTION>

                                                                     Increase
THREE MONTHS ENDED JUNE 30,                          1999     1998  (Decrease)
<S>                                               <C>      <C>         <C>
NET INTEREST REVENUE
  Interest revenue                                 $1,293   $2,305  $(1,012)
  Interest expense                                  1,057    1,939     (882)
Net interest revenue                                  236      366     (130)
Provision for credit losses-loans                    (25)        -      (25)
Net interest revenue after provision for
 credit losses-loans                                  261      366     (105)
NONINTEREST REVENUE
  Trading                                           (407)       37     (444)
  Fiduciary and funds management                      284      285       (1)
  Corporate finance fees                              245      392     (147)
  Other fees and commissions                          153      206      (53)
  Net revenue from equity investments                   9       73      (64)
  Securities available for sale gains (losses)      (139)       50     (189)
  Insurance premiums                                   38       59      (21)
  Other                                             (175)       80     (255)
Total noninterest revenue                               8    1,182   (1,174)
NONINTEREST EXPENSES
  Salaries and commissions                            337      361      (24)
  Incentive compensation and employee benefits        283      417     (134)
  Change in control related incentive
   compensation and employee benefits               1,101        -     1,101
  Agency and other professional service fees          159      147        12
  Communication and data services                      66       61         5
  Occupancy, net                                       62       54         8
  Furniture and equipment                              69       56        13
  Travel and entertainment                             54       42        12
  Provision for policyholder benefits                  51       74      (23)
  Other                                               161      108        53
  Restructuring charge                                459        -       459
Total noninterest expenses                          2,802    1,320     1,482
Income (loss) before income taxes                 (2,533)      228   (2,761)
Income taxes (benefit)                              (585)       64     (649)

NET INCOME (LOSS)                                $(1,948)   $  164  $(2,112)
<FN>
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>



<PAGE> 3


                BANKERS TRUST CORPORATION AND SUBSIDIARIES
                     CONSOLIDATED STATEMENT OF INCOME
                               (in millions)
                                (unaudited)
<TABLE>
<CAPTION>

                                                                     Increase
SIX MONTHS ENDED JUNE 30,                            1999     1998  (Decrease)
<S>                                               <C>      <C>      <C>
NET INTEREST REVENUE
  Interest revenue                                 $2,804   $4,294  $(1,490)
  Interest expense                                  2,307    3,526   (1,219)
Net interest revenue                                  497      768     (271)
Provision for credit losses-loans                    (25)        -      (25)
Net interest revenue after provision for
 credit losses-loans                                  522      768     (246)
NONINTEREST REVENUE
  Trading                                            (67)      228     (295)
  Fiduciary and funds management                      555      546         9
  Corporate finance fees                              442      723     (281)
  Other fees and commissions                          364      366       (2)
  Net revenue from equity investments                 108      204      (96)
  Securities available for sale gains (losses)      (143)       44     (187)
  Insurance premiums                                   86      128      (42)
  Other                                              (88)      174     (262)
Total noninterest revenue                           1,257    2,413   (1,156)
NONINTEREST EXPENSES
  Salaries and commissions                            710      697        13
  Incentive compensation and employee benefits        715      914     (199)
  Change in control related incentive
   compensation and employee benefits               1,101        -     1,101
  Agency and other professional service fees          250      252       (2)
  Communication and data services                     132      115        17
  Occupancy, net                                      120      100        20
  Furniture and equipment                             138      110        28
  Travel and entertainment                             84       79         5
  Provision for policyholder benefits                 114      159      (45)
  Other                                               280      219        61
  Restructuring charge                                459        -       459
Total noninterest expenses                          4,103    2,645     1,458
Income (loss) before income taxes                 (2,324)      536   (2,860)
Income taxes (benefit)                              (516)      150     (666)

NET INCOME (LOSS)                                $(1,808)   $  386  $(2,194)
<FN>
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>




<PAGE> 4


                BANKERS TRUST CORPORATION AND SUBSIDIARIES
              CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
                               (in millions)
                                (unaudited)


<TABLE>
<CAPTION>
                                         Three Months Ended  Six Months Ended
                                              June 30,            June 30,
                                           1999      1998       1999   1998
<S>                                   <C>         <C>      <C>       <C>
NET INCOME (LOSS)                       $(1,948)     $164    $(1,808)   $386

Other comprehensive income (loss), net of tax:

  Foreign currency translation adjustments:
    Unrealized foreign currency translation
     gains (losses) arising during period,
     net of tax(a)                           27       (9)        (3)   (18)
    Reclassification adjustment for realized
     foreign currency translation (gains)
     losses, net of tax(b)                  172         -        172      -

  Unrealized gains (losses) on securities:
    Unrealized holding gains (losses) arising
     during period, net of tax(c)          (24)        17       (24)    (3)
    Reclassification adjustment for realized
     (gains) losses, net of tax(d)          117      (31)        117   (31)
Total other comprehensive income (loss)     292      (23)        262   (52)
COMPREHENSIVE INCOME (LOSS)            $(1,656)      $141   $(1,546)   $334
<FN>
(a) Amounts are net of income tax expense (benefit) of $4 million and $17
    million for the three months ended June 30, 1999 and June 30, 1998,
    respectively and $(19) million and $8 million for the six months ended
    June 30, 1999 and June 30, 1998, respectively.
(b) Realized foreign currency translation losses result from the transfer
    of certain foreign subsidiaries to Deutsche Bank in the second quarter
    of 1999. Amounts are net of income tax expense of $9 million for the
    three months and six months ended June 30, 1999.
(c) Amounts are net of income tax expense (benefit) of $(8) million and $13
    million for the three months ended June 30, 1999 and June 30, 1998,
    respectively and $8 million and $(3) million for the six months ended
    June 30, 1999 and June 30, 1998, respectively.
(d) Amounts are net of income tax expense (benefit) of $(22) million and
    $19 million for the three months ended June 30, 1999 and June 30, 1998,
    respectively and $(26) million and $13 million for the six months ended
    June 30, 1999 and June 30, 1998, respectively.
</TABLE>



     Certain prior period amounts have been reclassified to conform to the
current presentation.





<PAGE> 5


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

<TABLE>
<CAPTION>
                                                    June 30,  December 31,
                                                       1999*          1998
<S>                                               <C>         <C>
ASSETS
Cash and due from banks                             $  2,152    $  2,837
Interest-bearing deposits with banks                   7,412       2,382
Federal funds sold                                       708       2,484
Securities purchased under resale
 agreements                                           18,841      17,053
Securities borrowed                                      156      14,709
Trading assets:
 Government securities                                 5,424       5,731
 Corporate debt securities                             1,087       5,519
 Equity securities                                     2,168       5,810
 Swaps, options and other derivatives                 12,805      17,376
 Other trading assets                                  4,891      11,734
Total trading assets                                  26,375      46,170
Securities available for sale                          2,041      12,748
Loans, net of allowance for credit losses
 of $532 at June 30, 1999 and $652
 at December 31, 1998                                 23,711      22,633
Customer receivables                                       4       1,524
Accounts receivable and accrued interest               2,485       3,815
Other assets                                           8,068       6,760
Total                                                $91,953    $133,115
LIABILITIES
Noninterest-bearing deposits
  Domestic offices                                  $  2,463    $  2,784
  Foreign offices                                      3,106       1,689
Interest-bearing deposits
  Domestic offices                                    14,870      18,259
  Foreign offices                                     12,717      14,602
Total deposits                                        33,156      37,334
Trading liabilities:
 Securities sold, not yet purchased
  Government securities                                2,298       4,149
  Equity securities                                    1,419       6,458
  Other trading liabilities                              159         789
 Swaps, options and other derivatives                 13,067      15,857
Total trading liabilities                             16,943      27,253
Securities loaned and securities sold under
  repurchase agreements                                1,871      17,420
Other short-term borrowings                           12,029      16,313
Accounts payable and accrued expenses                  5,062       5,210
Other liabilities, including allowance for
 credit losses of $14 at June 30, 1999
 and $18 at December 31, 1998                          3,664       5,466
Long-term debt not included in risk-based capital     11,298      14,890
Long-term debt included in risk-based capital          2,504       3,113
Mandatorily redeemable capital securities of
 subsidiary trusts holding solely junior
 subordinated deferrable interest debentures
 included in risk-based capital                        1,423       1,420
Total liabilities                                     87,950     128,419

STOCKHOLDERS' EQUITY
Preferred stock                                          394         394
Common stock, $1 par value
 Authorized, 200 shares at June 30, 1999 and
  300,000,000 shares at December 31, 1998
 Issued, 1 share at June 30, 1999 and
  105,380,175 at December 31, 1998                         -         105
Capital surplus                                        2,317       1,613
Retained earnings                                      1,493       3,504
Common stock in treasury, at cost: 1999, 0 shares;
 1998, 9,666,055 shares                                    -     (1,056)
Other stockholders' equity                                 -         599
Accumulated other comprehensive income:
  Net unrealized gains (losses) on securities available
   for sale, net of taxes                                 28        (65)
  Foreign currency translation, net of taxes           (229)       (398)
Total stockholders' equity                             4,003       4,696
Total                                                $91,953    $133,115
<FN>
* Unaudited
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>


<PAGE> 6


                BANKERS TRUST CORPORATION AND SUBSIDIARIES
         CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                      (in millions, except par value)
                                (unaudited)

<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30,                               1999        1998
<S>                                                  <C>         <C>
PREFERRED STOCK
Balance, January 1                                    $  394      $  658
Preferred stock redeemed                                   -       (149)
Preferred stock repurchased                                -        (16)
Balance, June 30                                         394         493
COMMON STOCK
Balance, January 1                                       105         105
Retirement of common stock                             (105)           -
Issuance of common stock*                                  -           -
Balance, June 30                                           -         105
CAPITAL SURPLUS
Balance, January 1                                     1,613       1,563
Common stock distributed under employee
 benefit plans                                             4          44
Capital transactions related to change in control      (700)           -
Capital contribution from parent                       1,400           -
Balance, June 30                                       2,317       1,607
RETAINED EARNINGS
Balance, January 1                                     3,504       4,202
Net income (loss)                                    (1,808)         386
Cash dividends declared
  Preferred stock                                       (10)        (21)
  Common stock                                          (98)       (194)
Treasury stock distributed under employee benefit plans (95)       (133)
Balance, June 30                                       1,493       4,240
COMMON STOCK IN TREASURY, AT COST
Balance, January 1                                   (1,056)       (889)
Purchases of stock                                      (71)       (428)
Treasury stock distributed under employee benefit plans  322         332
Capital transactions related to change in control        805           -
Balance, June 30                                           -       (985)
COMMON STOCK ISSUABLE - STOCK AWARDS
Balance, January 1                                       817         901
Deferred stock awards granted, net                       557         116
Deferred stock distributed                             (216)        (91)
Capital transactions related to change in control    (1,158)           -
Balance, June 30                                           -         926
DEFERRED COMPENSATION - STOCK AWARDS
Balance, January 1                                     (218)       (438)
Deferred stock awards granted, net                     (556)       (117)
Amortization of deferred compensation, net               749         174
Other                                                     25           -
Balance, June 30                                           -       (381)
CUMULATIVE TRANSLATION ADJUSTMENTS
Balance, January 1                                     (398)       (362)
Translation adjustments                                  141        (10)
Income taxes applicable to translation adjustments        28         (8)
Balance, June 30                                       (229)       (380)
SECURITIES VALUATION ALLOWANCE
Balance, January 1                                      (65)        (32)
Change in unrealized net gains (losses), after applicable
 income taxes and minority interest                       93        (34)
Balance, June 30                                          28        (66)

TOTAL STOCKHOLDERS' EQUITY, JUNE 30                   $4,003      $5,559
<FN>
* 1 share, $1 par value.
</TABLE>



<PAGE> 7

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

<TABLE>
<CAPTION>
SIX MONTHS ENDED JUNE 30,                               1999        1998
<S>                                                 <C>        <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net income (loss)                                   $(1,808)    $    386
Adjustments to reconcile net income (loss) to net cash
 provided by (used in) operating activities:
  Provision for credit losses - loans                   (25)           -
  Provision for policyholder benefits                    114         159
  Deferred income taxes, net                           (228)         (8)
  Depreciation and other amortization
   and accretion                                         869         164
  Other, net                                             117          21
    Earnings adjusted for noncash charges and credits  (961)         722
Net change in:
  Trading assets                                    (16,407)     (6,712)
  Trading liabilities                                 26,708       7,852
  Receivables and payables from securities
   transactions                                        1,080       (1,500)
  Customer receivables                                 (808)       (154)
  Other operating assets and liabilities, net            250       (565)
Securities available for sale losses (gains)             143        (44)
Net cash provided by (used in) operating activities   10,005       (401)
CASH FLOWS FROM INVESTING ACTIVITIES
Net change in:
  Interest-bearing deposits with banks               (6,197)       2,610
  Federal funds sold                                   1,776     (2,063)
  Securities purchased under resale agreements      (13,898)     (8,164)
  Securities borrowed                                (8,763)     (8,883)
  Loans                                              (1,617)     (3,367)
Securities available for sale:
  Purchases                                          (4,052)    (11,730)
  Maturities and other redemptions                       991       1,402
  Sales                                                7,986       5,617
Acquisitions of premises and equipment                  (68)       (171)
Other, net                                             (465)       1,543
Proceeds from transfer of legal entities               1,828           -
Net cash used in investing activities                (22,479)    (23,206)
CASH FLOWS FROM FINANCING ACTIVITIES
Net change in:
  Deposits                                            1,231       3,845
  Securities loaned and securities sold under
   repurchase agreements                             13,588       8,349
  Other short-term borrowings                        (3,138)       7,825
Issuances of long-term debt                            1,841       4,885
Repayments of long-term debt                         (2,883)       (885)
Issuance of preferred stock of subsidiary                  -         304
Redemptions and repurchases of preferred stock             -       (165)
Purchases of treasury stock                             (71)       (428)
Cash dividends paid                                    (204)       (216)
Capital contribution from parent                       1,400           -
Other, net                                                25         108
Net cash provided by financing activities             11,789      23,622
Net effect of exchange rate changes on cash                -          18
NET (DECREASE) INCREASE IN CASH AND DUE FROM BANKS     (685)          33
Cash and due from banks, beginning of period           2,837       2,188
Cash and due from banks, end of period               $ 2,152    $  2,221

Interest paid                                        $ 2,761    $  3,166

Income taxes paid, net                                   $31        $183

Noncash investing activities:
  Transfer of legal entity in exchange for shares
   in affiliate                                         $792         $ -
  Other                                                   24         (3)
  Total noncash investing activities                    $816        $(3)

Noncash financing activities:
  Conversion of debt to equity                            $-         $12
<FN>
Certain prior period amounts have been reclassified to conform to the
current presentation.
</TABLE>


<PAGE> 8

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

<TABLE>
<CAPTION>
                                         Three Months Ended   Six Months Ended
                                              June 30,             June 30,
                                           1999      1998        1999   1998
<S>                                     <C>       <C>        <C>        <C>
INTEREST REVENUE
Interest-bearing deposits with banks     $   72    $   85     $  132 $  183
Federal funds sold                           51        60         77    112
Securities purchased under resale agreements 223      459        517    789
Securities borrowed                         146       389        369    664
Trading assets                              283       671        612  1,305
Securities available for sale
  Taxable                                   112       181        254    318
  Exempt from federal income taxes            6        10         18     20
Loans                                       373       414        767    832
Customer receivables                         27        36         58     71
Total interest revenue                    1,293     2,305      2,804  4,294
INTEREST EXPENSE
Interest-bearing deposits
  Domestic offices                          195       334        388    646
  Foreign offices                           198       286        427    545
Trading liabilities                          54       135        122    234
Securities loaned and securities sold under
 repurchase agreements                      183       569        526    955
Other short-term borrowings                 257       344        485    630
Long-term debt                              141       241        302    456
Trust preferred capital securities           29        30         57     60
Total interest expense                    1,057     1,939      2,307  3,526
NET INTEREST REVENUE                     $  236    $  366     $  497 $  768
</TABLE>




<PAGE> 9

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

ACQUISITION BY DEUTSCHE BANK AG

Change in Control

     On June 4, 1999, the change-in-control ("COC") date, pursuant to an
agreement dated as of November 30, 1998, between Deutsche Bank AG
("Deutsche Bank") and Bankers Trust Corporation ("Bankers Trust", the
"Corporation", or the "Firm"), Deutsche Bank, through its U.S. holding
corporation, Taunus Corporation ("Taunus"), acquired all of the outstanding
shares of common stock of Bankers Trust from its shareholders at a price of
$93.00 per share (the "Acquisition").  Bankers Trust was merged with a
wholly-owned subsidiary of Deutsche Bank, with Bankers Trust as the
surviving entity.

     On June 4, 1999, all Bankers Trust employee deferred compensation
amounts vested in full.  Employer contributions to individual employee
retirement accounts also vested.  In addition, all bonus-eligible employees
on the date of COC became entitled to a pro rata bonus which was paid in
cash on July 2, 1999 for that portion of the 1999 performance year ending
on the COC date.  The pro rata bonus was based on the greater of an
employee's total (cash and deferred stock) 1998 performance bonus or the
employee's average total 1996, 1997 and 1998 performance bonus awards.

     In conjunction with the Acquisition, the Corporation incurred pre-tax
charges of approximately $1.1 billion in COC-related costs, principally due
to the aforementioned vesting of all employee deferred compensation amounts
and related pro-rata bonus awards as well as a pre-tax restructuring charge
of $459 million.  Also, in connection with the Acquisition, the Corporation
incurred other charges reflecting a change in management's intention
regarding certain assets as a result of integrating the Corporation into
Deutsche Bank, a change in certain pricing methodologies in order to
conform to those of Deutsche Bank, and the transfer of certain available
for sale securities to Deutsche Bank related entities based on changes in
management responsibility.  These one-time charges are included in Deutsche
Bank's consolidated financial statements as of June 30, 1999 as part of the
goodwill associated with the Acquisition.  The goodwill will be amortized
over 15 years.

Disposition of Assets

     On June 5, 1999, Bankers Trust transferred its wholly-owned subsidiary
BT Alex. Brown Incorporated ("BTAB") and substantially all of its interest
in Bankers Trust International PLC ("BTI") to Deutsche Bank Securities Inc.
("DBSI") and Deutsche Holdings (BTI) Ltd., respectively, which are wholly-
owned subsidiaries of Deutsche Bank.  The transfer of BTAB to DBSI took the
form of an exchange of stock pursuant to which BTAB became a wholly-owned
subsidiary of DBSI and Bankers Trust received shares of DB U.S. Financial
Markets Holding Corporation, the parent of DBSI.  Bankers Trust, as part of
an ongoing reorganization, intends to transfer, by dividend or otherwise,
the shares received to Taunus.  The transfer of substantially all of
Bankers Trust's interest in BTI was for cash in the amount of approximately
$1.7 billion.

     On June 18, 1999, Deutsche Bank announced that it had agreed to sell
Bankers Trust Australia Limited ("BTAL"), a wholly-owned subsidiary of
Bankers Trust for a price of approximately $1.4 billion.  The sale, which
is expected to close in the third quarter of 1999, is conditional upon
regulatory approvals in Australia and the United States.




<PAGE> 10

ACQUISITION BY DEUTSCHE BANK AG (continued)

     In connection with the Acquisition and in addition to the foregoing
transactions, the Corporation has and will continue to transfer certain
entities and financial assets and liabilities to Deutsche Bank related
entities.  The consideration received and to be received for such
transactions was and will be fair market value of the financial assets and
liabilities at and on the date of transfer.  In addition, the Corporation's
money market related funding activities, which are short-term in nature,
are expected to be significantly reduced over time, commensurate with its
ongoing reorganization.

Capital Contribution

     In conjunction with the Acquisition and to strengthen the
Corporation's capital base, Deutsche Bank made a capital contribution of
$1.4 billion.


RESULTS OF OPERATIONS

     The Corporation reported a loss of $1,948 million for the three months
ended June 30, 1999 and a loss of $1,808 million for the first six months
of 1999.  As previously mentioned, in the second quarter of 1999 the
Corporation incurred pre-tax charges of approximately $1.1 billion in COC-
related costs and a pre-tax restructuring charge of $459 million.  Also, in
connection with the Acquisition, the Corporation incurred other charges
reflecting a change in management's intention regarding certain assets as a
result of integrating the Corporation into Deutsche Bank, a change in
certain pricing methodologies in order to conform to those of Deutsche
Bank, and the transfer of certain available for sale securities to Deutsche
Bank related entities based on changes in management responsibility.  The
Corporation earned $164 million for the three months ended June 30, 1998
and $386 million for the first six months of 1998.

     During the second quarter of 1999, the Corporation completed the sale
of its remaining stake in Consorcio.  The impact of the sale was immaterial
to the Corporation's results of operations.

     Because of the significant business and net financial asset transfers
to Deutsche Bank entities and the aforementioned other charges reflecting
changes in management intent and responsibility in the second quarter of
1999, the Corporation's historical financial statements are not fully
comparable for all periods presented.


BUSINESS SEGMENT RESULTS

     Business segments results, which are presented in accordance with U.S.
generally accepted accounting standards, are derived from internal
management reports.

     In conjunction with the Acquisition, the Corporation realigned its
business activities to conform to Deutsche Bank's management structure.  In
this regard, Retail and Private Banking focuses on the Corporation's
private banking activities.  The Asset Management division includes the
Corporation's institutional and retail funds management operations.  Global
Corporates and Institutions includes the Corporation's commercial banking
and investment banking activities as well as trading activities.  This
business segment also includes credit business, trade finance, structured
finance and cash management in addition to the Corporation's private equity
business.  Global Technology and Services includes four product groups:
payments, securities processing, custody services and electronic banking
services.

     Prior period results have been restated for changes in organizational
structure.





<PAGE> 11

BUSINESS SEGMENT RESULTS (continued)

     The following tables present results by Business Segment:

<TABLE>
<CAPTION>                                      Total Non-    Pretax     Net
Three Months Ended June 30, 1999      Total Net  interest   Income/ Income/
(in millions)                          Revenue*  Expenses    (Loss)  (Loss)
<S>                                     <C>      <C>       <C>     <C>
Retail and Private Banking                $  46    $   65  $   (19)$   (14)
Asset Management                             47        46         1       1
Global Corporates and Institutions        (347)     1,325   (1,672) (1,288)
Global Technology and Services              243       331      (88)    (68)
Other Business Segments**                   161       254      (93)    (72)
Total Business Segments                     150     2,021   (1,871) (1,441)
Corporate Items***                          119       781     (662)   (507)
Total                                    $  269    $2,802  $(2,533)$(1,948)
<FN>
  * There were no material intersegment revenues among the business
    segments.
 ** Due to its impending sale, the results of BTAL are included in Other
    Business Segments.
*** Includes restructuring charges of $459 million.
</TABLE>


<TABLE>
<CAPTION>
                                               Total Non-    Pretax     Net
Three Months Ended June 30, 1998      Total Net  interest   Income/ Income/
(in millions)                          Revenue*  Expenses    (Loss)  (Loss)
<S>                                     <C>         <C>       <C>     <C>
Retail and Private Banking               $   54    $   45     $   9    $  6
Asset Management                             43        27        16      12
Global Corporates and Institutions          920       715       205     148
Global Technology and Services              248       243         5       4
Other Business Segments**                   212       187        25      18
Total Business Segments                   1,477     1,217       260     188
Corporate Items                              71       103      (32)    (24)
Total                                    $1,548    $1,320     $ 228    $164
<FN>
 * There were no material intersegment revenues among the business
   segments.
** Due to its impending sale, the results of BTAL are included in Other
   Business Segments.
</TABLE>


<TABLE>
<CAPTION>                                      Total Non-    Pretax     Net
Six Months Ended June 30, 1999        Total Net  interest   Income/ Income/
(in millions)                          Revenue*  Expenses    (Loss)  (Loss)
<S>                                     <C>      <C>       <C>     <C>
Retail and Private Banking               $   93    $  109  $   (16)$   (13)
Asset Management                             94        72        22      17
Global Corporates and Institutions          513     2,069   (1,556) (1,214)
Global Technology and Services              482       541      (59)    (46)
Other Business Segments**                   359       425      (66)    (52)
Total Business Segments                   1,541     3,216   (1,675) (1,308)
Corporate Items***                          238       887     (649)   (500)
Total                                    $1,779    $4,103  $(2,324)$(1,808)
<FN>
  * There were no material intersegment revenues among the business
    segments.
 ** Due to its impending sale, the results of BTAL are included in Other
    Business Segments.
*** Includes restructuring charges of $459 million.
</TABLE>


<PAGE> 12

BUSINESS SEGMENT RESULTS (continued)

<TABLE>
<CAPTION>                                      Total Non-    Pretax     Net
Six Months Ended June 30, 1998        Total Net  interest   Income/ Income/
(in millions)                          Revenue*  Expenses    (Loss)  (Loss)
<S>                                     <C>       <C>        <C>      <C>
Retail and Private Banking               $   98    $   89      $  9    $  7
Asset Management                             82        51        31      22
Global Corporates and Institutions        1,975     1,470       505     363
Global Technology and Services              491       477        14      10
Other Business Segments**                   432       380        52      37
Total Business Segments                   3,078     2,467       611     439
Corporate Items                             103       178      (75)    (53)
Total                                    $3,181    $2,645      $536    $386
<FN>
 * There were no material intersegment revenues among the business
   segments.
** Due to its impending sale, the results of BTAL are included in Other
   Business Segments.
</TABLE>


     The Retail and Private Banking business recorded a net loss of $14
million in the second quarter of 1999, compared to net income of $6 million
in the prior year quarter.  For the first six months of 1999, net loss was
$13 million as compared to net income of $7 million in the prior year
period.  The current quarter and year-to-date results contain pre-tax COC-
related costs of approximately $21 million.

     Asset Management recorded net income of $1 million in the second
quarter of 1999, compared to net income of $12 million in the 1998 second
quarter.  Net income was $17 million for the first six months of 1999
versus $22 million for the first six months of 1998.  The current quarter
and year-to-date results contain pre-tax COC-related costs of approximately
$16 million.

     The Global Corporates and Institutions business recorded a net loss of
$1,288 million in the second quarter of 1999, compared to net income of
$148 million in the 1998 second quarter.  Net loss was $1,214 million for
the first six months of 1999 versus net income of $363 million for the
first six months of 1998.  The current quarter and year-to-date results
contain pre-tax COC-related costs of approximately $770 million.  Trading
losses for the second quarter of 1999 negatively impacted both the current
quarter and year-to-date results.  Total net revenue also includes the
impact of a change in management's intention regarding certain assets as a
result of integrating the Corporation into Deutsche Bank, as well as the
transfer of certain securities available for sale to Deutsche Bank related
entities.  The current quarter and first six months of 1999 also reflect
lower revenue from corporate finance fees.

     The Corporation's Global Technology and Services business recorded a
net loss of $68 million for the current quarter compared to net income of
$4 million in the prior year quarter. For the first six months of 1999, net
loss was $46 million as compared to net income of $10 million in the prior
year period.  The current quarter and year-to-date results contain pre-tax
COC-related costs of approximately $90 million.

     Other business segments primarily include the income and expenses of
BTAL and Consorcio, and the results of smaller businesses that are not
included in the main business segments.  Due to its impending sale, the
results of BTAL are not included as a reportable business segment.
Corporate Items include revenue and expenses that have not been allocated
to business segments and restructuring charges of approximately $459
million.




<PAGE> 13

BUSINESS SEGMENT RESULTS (continued)

     The following table reconciles total net income (loss) for business
segments to consolidated net income (loss) (in millions):

<TABLE>
<CAPTION>
SIX  MONTHS ENDED JUNE 30,                              1999        1998
<S>                                                   <C>          <C>
Total net income (loss) reported for business segments$(1,308)      $439
Restructuring charges                                    (358)         -
Realized foreign currency translation losses             (172)         -
Earnings associated with unassigned capital                16         30
Loan net charge-offs in excess of the total provision
 for credit losses - ans                                   71         18
Unallocated costs of corporate staff                     (71)       (19)
Other unallocated amounts                                  14       (82)
Consolidated net income(loss)                         $(1,808)      $386
</TABLE>



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    Six Months Ended
                                              June 30,             June 30,
                                          1999      1998      1999     1998
<S>                                 <C>        <C>        <C>      <C>
NET INTEREST REVENUE (in millions)
Book basis                             $   236  $    366    $  497     $768
Tax equivalent adjustment                    4         7        13       16
Fully taxable basis                    $   240  $    373    $  510     $784

AVERAGE BALANCES (in millions)
Interest-earning assets                $84,745  $133,364   $92,410 $123,260
Interest-bearing liabilities            82,120   129,915    89,527  120,142

Earning assets financed by
 noninterest-bearing funds            $  2,625  $  3,449    $2,883   $3,118

AVERAGE RATES (fully taxable basis)
Yield on interest-earning assets         6.14%     6.95%     6.15%    7.05%
Cost of interest-bearing liabilities     5.16      5.99      5.20      5.92
Interest rate spread                      .98       .96       .95      1.13
Contribution of noninterest-bearing
 funds                                    .16       .16       .16       .15
Net interest margin                      1.14%     1.12%     1.11%    1.28%
</TABLE>





<PAGE> 14

REVENUE (continued)

     The significant transfers of entities and other financial assets and
liabilities to Deutsche Bank in the second quarter of 1999 negatively
impacted net interest revenue and levels of average interest-bearing assets
and average interest-bearing liabilities for the three months and six
months ended June 30, 1999 as compared to prior year periods.

     Net interest revenue for the second quarter of 1999 totaled $236
million, down $130 million, or 36 percent, from the second quarter of 1998.
The $130 million decrease in net interest revenue was primarily due to a
$68 million decrease in trading-related net interest revenue, which totaled
$77 million for the second quarter of 1999.  Nontrading-related net
interest revenue totaled $159 million for the second quarter of 1999 versus
$221 million for the comparable period in 1998.

     Net interest revenue for the first half of 1999 totaled $497 million,
down $271 million, or 35 percent, from the first half of 1998.  The $271
million decrease in net interest revenue was primarily due to a $190
million decrease in trading-related net interest revenue, which totaled
$154 million for the first half of 1999.  Nontrading-related net interest
revenue totaled $343 million for the first half of 1999 versus $424 million
for the comparable period in 1998.

     In the second quarter of 1999, the interest rate spread was .98
percent compared to .96 percent in the prior year period.  Net interest
margin increased to 1.14 percent from 1.12 percent.  The yield on interest-
earning assets decreased by 81 basis points and the cost of interest-
bearing liabilities declined by 83 basis points.  Average interest-earning
assets totaled $84.7 billion for the second quarter of 1999, down $48.6
billion from the same period in 1998.  The decrease was primarily
attributable to declines in trading assets and securities borrowed.
Average interest-bearing liabilities totaled $82.1 billion for the second
quarter of 1999, down $47.8 billion from the same period in 1998.  The
decrease was primarily attributable to a decline in securities sold under
repurchase agreements and interest-bearing deposits.

     In the first six months of 1999, the interest rate spread was .95
percent compared to 1.13 percent in the prior year period.  Net interest
margin fell to 1.11 percent from 1.28 percent.  The yield on interest-
earning assets decreased by 90 basis points and the cost of interest-
bearing liabilities declined by 72 basis points.  Average interest-earning
assets totaled $92.4 billion for the first six months of 1999, down $30.9
billion from the same period in 1998.  The decrease was primarily
attributable to a decrease in trading assets and securities borrowed.
Average interest-bearing liabilities totaled $89.5 billion for the first
six months of 1999, down $30.6 billion from the same period in 1998.  The
decrease was primarily attributable to a decrease in interest-bearing
deposits and securities sold under repurchase agreements.

                              Trading Revenue

     The Firm's trading and risk management activities include significant
transactions 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 has historically viewed trading revenue and
trading-related net interest revenue together.

     The Corporation's trading activities in the second quarter of 1999
were significantly reduced, reflecting the effects of integrating the
Corporation into Deutsche Bank as well as a continuation of risk reduction
efforts begun in the third quarter of 1998.  In conjunction with the
Acquisition, the Corporation anticipates further curtailment of trading-
related activities.

     Combined trading revenue and trading-related net interest revenue for
the second quarter of 1999 was a loss of $330 million, down $512 million
from the second quarter of 1998.  Combined trading revenue and trading-
related net interest for the first six months of 1999 totaled $87 million,
down $485 million from the first six months of 1998.  Trading losses for
the quarter and first six months of 1999 reflect the impact of a change in
management's intention regarding certain assets as a result of integrating
the Corporation into Deutsche Bank and other risk reduction efforts.

<PAGE> 15

REVENUE (continued)

     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>
Three months ended June 30, 1999
Interest rate risk                                 $(378)     $ 66   $(312)
Foreign exchange risk                                  48        -       48
Equity and commodity risk                            (77)       11     (66)
Total                                              $(407)     $ 77   $(330)
Three months ended June 30, 1998
Interest rate risk                                  $(69)     $182     $113
Foreign exchange risk                                 143        -      143
Equity and commodity risk                            (37)     (37)     (74)
Total                                                $ 37     $145     $182
Six months ended June 30, 1999
Interest rate risk                                 $(243)     $170    $(73)
Foreign exchange risk                                 154        -      154
Equity and commodity risk                              22     (16)        6
Total                                              $ (67)     $154     $ 87
Six months ended June 30, 1998
Interest rate risk                                  $(66)     $362     $296
Foreign exchange risk                                 260        -      260
Equity and commodity risk                              34     (18)       16
Total                                                $228     $344     $572
</TABLE>


                Second Quarter 1999 vs. Second Quarter 1998

     Interest Rate Risk - The decrease reflects the integration of Bankers
Trust trading assets into the Deutsche Bank entity and includes post merger
risk reduction initiatives and the impact of a change in management's
intention regarding certain trading and trading-related assets.

     Foreign Exchange Risk - The decrease in foreign exchange is primarily
related to reduced revenue in the Australian markets.

     Equity and Commodity Risk - Equity and commodity revenue increased
slightly from the prior year quarter.


                    Six Months 1999 vs. Six Months 1998

     Interest Rate Risk - The decrease reflects the integration of Bankers
Trust trading assets into the Deutsche Bank entity and includes post merger
risk reduction initiatives and the impact of a change in management's
intention regarding certain trading and trading-related assets.




<PAGE> 16

REVENUE (continued)

     Foreign Exchange Risk - The decrease in foreign exchange revenue is
primarily related to reduced revenue in the Australian markets.

     Equity and Commodity Risk - The year-to-date decrease in equity and
commodity revenue is principally due to risk reduction initiatives.

                  Noninterest Revenue (Excluding Trading)

                Second Quarter 1999 vs. Second Quarter 1998

     Corporate finance fees of $245 million decreased $147 million from the
$392 million earned in the second quarter of 1998.  The decline is
primarily attributable to lower revenue from underwriting and merger and
acquisition activities and is further attributable to the transfer of BTAB
to DBSI in June 1999.

     Other fees and commissions of $153 million decreased $53 million from
the prior year quarter.  A decline in customer trading activity resulted in
lower fees for brokerage services.

     Net revenue from equity investments decreased $64 million from the
prior year quarter.

     Securities available for sale losses totaled $139 million compared to
securities available for sale gains of $50 million in the prior year
period.  The current quarter reflected third-party sale activity and the
transfer of Latin American debt securities to related Deutsche Bank
entities based on changes in management responsibility related to such
securities.

     Insurance premium revenue decreased $21 million from the prior year
quarter.  The decrease reflects the sale of the Corporation's remaining
stake in Consorcio in the second quarter of 1999.

     Other noninterest revenue was a negative $175 million compared to $80
million in the prior year period.  The current quarter included the
recognition of cumulative translation adjustments for certain legal
entities transferred to affiliated Deutsche Bank entities.

                    Six Months 1999 vs. Six Months 1998

     Corporate finance fees of $442 million decreased $281 million, or 39
percent, from the first half of 1998, primarily due to lower underwriting
fees, loan syndication fees and merger and acquisition activities and is
further attributable to the transfer of BTAB to DBSI in June 1999.

     Net revenue from equity investments was $108 million during the first
half of 1999 as compared with $204 million during the first half of 1998.
The current period reflected lower gains on direct equity investments.

     Securities available for sale losses totaled $143 million compared to
securities available for sale gains of $44 million in the prior year
period.  The current period reflected third-party sale activity and the
transfer of Latin American debt securities to related Deutsche Bank
entities based on changes in management responsibility related to such
securities.

     Insurance premium revenue decreased $42 million from the prior year
period.  The decrease reflects the general decline in the Chilean annuities
market and the sale of the Corporation's remaining stake in Consorcio in
the second quarter of 1999.

     Other noninterest revenue was a negative $88 million compared to $174
million in the prior year period.  The current period included the
recognition of cumulative translation adjustments for certain legal
entities transferred to affiliated Deutsche Bank entities.



<PAGE> 17

PROVISION AND ALLOWANCES FOR CREDIT LOSSES

     The allowance for credit losses-loans represents management's estimate
of probable loan losses that have occurred as of the date of the financial
statements.  For a more detailed discussion of this topic, refer to page 31
of the Corporation's 1998 Annual Report on Form 10-K.

     The Corporation is undertaking a comprehensive review of its
accounting policies and procedures related to the determination of the
allowance for credit losses-loans to ensure that they are appropriate
within the framework of generally accepted accounting principles.  These
policies and procedures will be revised, as necessary, to improve and
ensure a systematic, consistently applied and adequately documented
process.  More specifically, the Corporation intends to revise certain
procedures and enhance its documentation governing the estimation of credit
losses and related charge-offs.

     In November 1998, the Securities and Exchange Commission, Federal
Deposit Insurance Corporation, Federal Reserve Board, Office of the
Comptroller of the Currency, and Office of Thrift Supervision (the
"Agencies") issued a Joint Interagency Statement which underscored the
requirement that depository institutions record and report their allowance
for loan and lease losses in accordance with generally accepted accounting
principles.  In March 1999, the Agencies announced the establishment of a
Joint Working Group to gain a better understanding of the procedures and
processes, including sound practices, used by banking organizations to
determine the allowance for credit losses with the objective of issuing
parallel guidelines on the appropriate methodologies and supporting
documentation and enhanced disclosures regarding the allowance for credit
losses.

     In April 1999, the FASB staff issued a Viewpoints article,
"Application of FASB Statements 5 and 114 to a Loan Portfolio".  The
article describes the requirements of these Statements and how they relate
to each other and responds to questions about the detailed application of
those Statements to a loan portfolio.  In July 1999, the Agencies issued a
Joint Interagency Letter to Financial Institutions which stated their
agreement on some important aspects of loan loss allowance practices.  The
Corporation will continue to monitor developments in this area and will
revise its procedures as needed to conform with the guidelines when they
are finalized.

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

<TABLE>
<CAPTION>
                                           Quarter Ended    Six Months Ended
                                              June 30,            June 30,
Total allowance for credit losses          1999      1998      1999    1998
<S>                                     <C>        <C>        <C>     <C>
Loans

Balance, beginning of period               $603      $695      $652    $699
Provision for credit losses                (25)         -      (25)       -
Transfer to Deutsche Bank *                (29)         -      (29)       -
Net charge-offs
  Charge-offs                                24        23        84      30
  Recoveries                                  7         6        18       9
Total net charge-offs                        17        17        66      21
Balance, end of period                     $532      $678      $532    $678
* Reflects the allowance for credit losses of BTI on the date of transfer.

Other liabilities

Balance, beginning of period                $18       $13       $18     $13
Provision for credit losses                 (4)         -       (4)       -
Balance, end of period                      $14       $13       $14     $13
</TABLE>

<PAGE> 18

PROVISION AND ALLOWANCES FOR CREDIT LOSSES (continued)

     Impaired loans under SFAS 114, were $363 million and $418 million at
June 30, 1999 and December 31, 1998, respectively.  Included in these
amounts were $275 million and $295 million of loans which required a
valuation allowance of $66 million and $61 million at those same dates,
respectively.


RESTRUCTURING CHARGE

     As previously mentioned, the Corporation incurred a pre-tax
restructuring charge of $459 million in conjunction with the Acquisition.
The restructuring charge reflected $394 million of severance and other
termination-related costs for approximately 2,200 positions as well as $65
million of other costs primarily related to lease terminations and write-
offs of fixed assets and leasehold improvements.  As of June 30, 1999, no
significant payments have been made with regards to this restructuring
accrual.


EXPENSES

                Second Quarter 1999 vs. Second Quarter 1998

     Total noninterest expenses of $2.802 billion increased by $1.482
billion from the second quarter of 1998.  Included in noninterest expenses
were integration costs of approximately $70 million in connection with the
Acquisition and the previously mentioned restructuring charge of $459
million.  In addition, noninterest expenses for the current period included
$1.1 billion of change-in-control related incentive compensation and
employee benefits, primarily as a result of accelerated amortization of
deferred compensation amounts as of the COC date.


                    Six Months 1999 vs. Six Months 1998

     Total noninterest expenses of $4.103 billion increased by $1.458
billion from the first six months of 1998.  Included in noninterest
expenses were integration costs of approximately $73 million in connection
with the Acquisition and the previously mentioned restructuring charge of
$459 million.  In addition, noninterest expenses for the current period
included $1.1 billion of change-in-control related incentive compensation
and employee benefits, primarily as a result of accelerated amortization of
deferred compensation amounts as of the COC date.


INCOME TAXES

     The income tax benefit for the second quarter of 1999 amounted to $585
million, compared to income tax expense of $64 million in the second
quarter of 1998.  For the first six months of 1999, the income tax benefit
was $516 million compared with income tax expense of $150 million in the
first half of 1998.  The effective tax rate was 23 percent for the current
quarter and 22 percent for the six months ended June 30, 1999, and 28
percent for the prior year quarter and six months ended June 30, 1998.






<PAGE> 19

YEAR 2000 READINESS DISCLOSURE

     As discussed on page 18 in the Corporation's 1998 Annual Report on
Form 10-K, the Corporation maintains a firm-wide program (the "Year 2000
Program") to prepare its computer systems, applications and infrastructure
for properly processing dates after December 31, 1999.  The Corporation's
Year 2000 Program is proceeding on schedule in accordance with regulatory
guidelines.

     Based on the Federal Financial Institutions Examination Council
("FFIEC") guidelines, the Corporation's Year 2000 Program consists of the
following phases related to technology:

  1) Awareness Phase - A strategic approach was developed to address the
     Year 2000 problem in mid 1996.
  2) Assessment Phase - Detailed plans and target dates were developed.
  3) Renovation Phase - This phase includes code enhancements, hardware and
     software upgrades, system replacements, vendor certification, and other
     associated changes.
  4) Validation Phase - This phase includes testing and conversion of
     system applications.
  5) Implementation Phase - This phase includes a review of Year 2000
     compliance and user acceptance.

     The Awareness, Assessment, Renovation and Validation Phases have been
completed. The Corporation expects the Implementation Phase to continue
through the third quarter of 1999.  The remainder of 1999 will focus on the
completion of firm-wide risk mitigation and contingency planning.  Although
the priority given to Year 2000 issues may cause other technology projects
to be deferred, the deferral of these other projects is not expected to
have a material impact on the Corporation's business or operational
controls.

     The Corporation's Year 2000 Program includes other issues not directly
related to technology.  Business lines, infrastructure and other support
functions have been focusing on topics such as:

     Facilities Compliance Program - The Year 2000 problem could affect
     building management systems and other systems critical to the
     Corporation's business operations.  The Corporation's Facilities Year
     2000 Compliance Program deals with infrastructure components,
     including all applicable embedded systems, that are used in a facility
     (e.g., elevators, HVAC, generators, security systems, etc.) and third-
     party-provided facilities or services (utilities, landlord services,
     etc.).  The facilities assessment and inventory phases were completed
     in 1997.  Third-party service provider assessment and independent
     assessment verification began in mid-1998.  The Facilities Year 2000
     Compliance Program was completed at the end of the first quarter of
     1999.  Any new locations and/or issues will be addressed as they arise
     prior to the millennium changeover.

     Counterparty Assessment Program - This program addresses the Year 2000
     readiness of counterparties.  Counterparty Year 2000 assessment has
     been incorporated into the standard credit process.  At June 30, 1999,
     the Corporation had substantially completed its assessment of the Year
     2000 readiness of its material customers in accordance with FFIEC
     guidelines. The counterparty assessment program is an ongoing process,
     which will continue throughout 1999, and for as long as necessary
     thereafter.


<PAGE> 20

YEAR 2000 READINESS DISCLOSURE (continued)

     Critical Vendor/Service Provider Program - This program assesses the
     Year 2000 readiness of the Corporation's critical vendors and service
     providers, as well as dealing with related contractual issues.  These
     third parties are providers in such areas as telecommunications,
     hardware and software, office equipment and market data as well as
     correspondent financial services.  Risk mitigation actions are in the
     process of being identified for any critical vendor/service provider
     deficient in its Year 2000 readiness.

     The Corporation is continuing to communicate with its significant
obligors, counterparties, other credit clients, vendors and entities in
which the Corporation holds a significant interest to determine the likely
extent to which the Corporation may be affected by third parties' Year 2000
plans and target dates.  In this regard, while the Corporation does not
currently expect a material loss as a result of the Year 2000 problem,
there can be no guarantee that the systems of other companies and
counterparties on which the Corporation relies will be remediated on a
timely basis, or that a failure to remediate by another party, or a
remediation or conversion that is incompatible with the Corporation's
systems, would not have a material adverse effect on the Corporation.

     The Corporation's Year 2000 Program considers crisis management
efforts for Year 2000 as part of its overall Year 2000 Risk Mitigation and
Contingency Planning Program.  As with Year 2000 contingency planning
generally, the Corporation anticipates that any crisis management structure
would leverage off of its pre-existing Business Continuity Planning (BCP)
framework and would likely follow the structure of its ultimate parent
company, Deutsche Bank AG.   As the basis for the Corporation's existing
BCP process primarily focuses on outages and loss of facilities, data
centers and applications, it is anticipated that, for Year 2000 purposes,
contingency planning, and thus crisis management efforts, will be
supplemented for those risks unique to Year 2000.

     Existing BCPs are maintained by each operating unit throughout the
firm.  Business-aligned BCP Coordinators are responsible for administering
these plans.  In those instances where a single business is predominant in
an office, the business-aligned BCP framework from that particular business
will likely be the basis of its crisis management structure. In addition,
alternate sites that might be needed due to a Year 2000 related problem
will likely be the same sites included and utilized in existing BCPs.  All
businesses are required to ensure that these sites are Year 2000 compliant.

     As mentioned above, the existing BCP plans have been expanded to
include other Year 2000 specific categories, creating a Year 2000
contingency plan for each core business. Plans for the Corporation's core
business processes have been updated to comply with the timeframe
established by the FFIEC as of June 30, 1999.  The Corporation recognizes
that, since there are multiple external factors not within the
Corporation's direct control that will influence the focus of any one
contingency plan, plans must continue to be updated through the end of
1999, and for as long as necessary thereafter.  The Corporation has
established a methodology to validate all plans supporting core processes
and the Corporation considers such plans to be validated by one or more of
the following:  1) large-scale physical testing;  2) business walk-throughs
of contingency plans; and 3) peer reviews by internal business management,
including those managers independent from the developers of the plan.  In
addition, the Corporation actively participates in industry-wide tests and
reviews its progress against industry benchmarks through participation in
Global 2000 and other forums. The validation of contingency plans
supporting core processes has been substantially completed.  The
Corporation's goal is to complete the validation of all plans supporting
core processes by the end of third quarter.





<PAGE> 21

YEAR 2000 READINESS DISCLOSURE (continued)

     The Corporation envisions that a Year 2000 specific crisis management
structure will be in place by the end of the third quarter of 1999.  As
noted above, the Corporation will leverage off of its existing BCP process,
which already includes concepts such as  Business Recovery Intersect During
General Emergencies (BRIDGE) teams, employee notification measures, command
centers and recovery efforts.  The Corporation anticipates that information
on significant outages will be communicated to designated command centers
in a similar manner as during the EMU conversion.  This group will likely
be composed of representation from the Corporation's Year 2000 Program
Management Office (PMO), business management, and corporate resource areas.

     The Corporation incurred approximately $15 million for the second
quarter of 1999 and $31 million for the six months ended June 30, 1999 for
Year 2000 expenditures.  Based on information currently available, the
Corporation expects its Year 2000 expenditures for 1999 and over the next
year to be approximately $75 million to $105 million.  A significant
portion of these expenditures are not likely to be incremental costs to the
Corporation, but rather will represent the redeployment of existing
information technology resources.

     The costs of the Year 2000 Program and the dates on which the
Corporation plans to complete the various stages of the Year 2000 Program
are based on management's current estimates, which were derived utilizing
numerous assumptions of future events including the continued availability
of certain resources, third-party modification plans and other factors.
However, there can be no guarantee that these estimates will be achieved
and actual results could differ materially from those plans.

     The Corporation is currently evaluating its systems needs in
connection with its acquisition by Deutsche Bank.  As a result of this
acquisition and subsequent restructuring, the Corporation's Year 2000
expenditures for the remainder of 1999 and 2000 could differ from current
estimates.





<PAGE> 22

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)
                                              2nd Qtr  1st Qtr   4th Qtr
                                                1999      1999      1998
<S>                                         <C>       <C>       <C>
ASSETS
 Interest-earning
  Interest-bearing deposits with banks       $  3,693  $  2,878  $  2,370
  Federal funds sold                            4,213     2,182     3,445
  Securities purchased under resale
   agreements                                  16,339    19,165    19,316
  Securities borrowed                          12,326    18,516    17,903
  Trading assets                               16,958    21,402    25,206
  Securities available for sale
    Taxable                                     6,775     9,573    10,038
    Exempt from federal income taxes            1,193     1,645     1,692
Total securities available for sale             7,968    11,218    11,730
  Loans
    Domestic offices                           13,625    12,953    12,847
    Foreign offices                             8,266    10,094    10,417
Total loans                                    21,891    23,047    23,264
Customer receivables                            1,357     1,752     1,622
Total interest-earning assets                  84,745   100,160   104,856
 Noninterest-earning
  Cash and due from banks                       1,964     3,053     2,721
  Noninterest-earning trading assets           17,289    23,224    29,650
  All other assets                             12,101    11,390    11,853
  Less: Allowance for credit losses-loans         581       647       665
Total                                        $115,518  $137,180  $148,415

LIABILITIES
 Interest-bearing
  Interest-bearing deposits
    Domestic offices                          $16,520  $ 16,854  $ 18,891
    Foreign offices                            15,215    17,988    16,650
Total interest-bearing deposits                31,735    34,842    35,541
  Trading liabilities                           4,258     5,211     5,918
  Securities loaned and securities sold
   under repurchase agreements                 11,297    21,032    20,650
  Other short-term borrowings                  17,264    17,006    19,247
  Long-term debt                               16,143    17,505    18,645
  Trust preferred capital securities            1,423     1,420     1,419
Total interest-bearing liabilities             82,120    97,016   101,420
 Noninterest-bearing
  Noninterest-bearing deposits                  3,609     4,253     4,362
  Noninterest-bearing trading liabilities      15,672    19,962    26,454
  All other liabilities                         9,806    11,182    11,271
Total liabilities                             111,207   132,413   143,507

PREFERRED STOCK OF SUBSIDIARY                       -         -       144

STOCKHOLDERS' EQUITY
 Preferred stock                                  394       394       394
 Common stockholders' equity                    3,917     4,373     4,370
Total stockholders' equity                      4,311     4,767     4,764
Total                                        $115,518  $137,180  $148,415
</TABLE>



<PAGE> 23

BALANCE SHEET ANALYSIS (continued)

                       Securities Available for Sale

     The fair value, amortized cost and gross unrealized holding gains and
losses for the Corporation's securities available for sale are as follows:

<TABLE>
<CAPTION>                                 June 30,  March 31,  December 31,
(in millions)                                 1999       1999         1998
<S>                                      <C>       <C>          <C>
Fair value                                  $2,041   $10,371     $12,748
Amortized cost                               1,996    10,472      12,903
Excess of amortized cost over
 fair value*                                $   45  $  (101)    $  (155)
* Components:
    Unrealized gains                          $ 71     $ 205       $ 264
    Unrealized losses                         (26)     (306)       (419)
                                              $ 45    $(101)      $(155)
</TABLE>


     The decline in the balance of securities available for sale from March
31, 1999 and December 31, 1998 was primarily due to the transfer at fair
market value of certain securities available for sale to other Deutsche
Bank related entities as well as the sale of securities available for sale
to third parties.




<PAGE> 24

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 June 30,            Average During
                                          1999                2nd Qtr. 1999
                                            (Liabi-                 (Liabi-
(in millions)                       Assets   lities)         Assets  lities)
<S>                             <C>        <C>            <C>      <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                   $ 12,905 $(13,273)       $ 24,274 $(24,088)
Interest Rate Contracts
  Forwards                              46      (29)            283     (300)
  Options purchased                  1,167                    1,588
  Options written                            (1,361)                  (1,616)
Foreign Exchange Rate Contracts
  Spot and Forwards                 12,185  (12,035)          8,959   (8,739)
  Options purchased                  1,677                    1,047
  Options written                            (1,587)                    (880)
Equity-related contracts             3,993   (3,944)          6,521   (6,630)
Commodity-related and other contracts 1,265  (1,351)            789     (884)

Exchange-Traded Options
Interest Rate                                                     5      (3)
Foreign exchange                                                  1      (2)
Commodity                               16      (15)              5     (11)
Equity                                 130      (51)            212    (142)
Total Gross Fair Values             33,384  (33,646)         43,684 (43,295)
Impact of Netting Agreements      (20,579)    20,579       (32,604)  32,604
                               $ 12,805(1)                  $11,080

                                          $(13,067)(1)             $(10,691)
<FN>
(1) As reflected on the balance sheet in "Trading Assets" and "Trading
    Liabilities."
</TABLE>




<PAGE> 25

TRADING DERIVATIVES (continued)

<TABLE>
<CAPTION>
                                         At December 31,      AverageDuring
                                              1998            4th Qtr. 1998
                                             (Liabi-                 (Liabi-
(in millions)                       Assets   lities)         Assets  lities)
<S>                             <C>        <C>            <C>      <C>
OTC Financial Instruments
Interest Rate and Currency
 Swap Contracts                  $  26,923 $(26,401)        $29,422$(27,742)
Interest Rate Contracts
  Forwards                             188     (193)            326    (319)
  Options purchased                  2,236                    2,156
  Options written                            (2,111)                 (2,155)
Foreign Exchange Rate Contracts
  Spot and Forwards                 17,851  (17,169)         18,364 (18,097)
  Options purchased                  1,254                    1,350
  Options written                            (1,048)                 (1,152)
Equity-related contracts             5,508   (5,672)          4,956  (5,424)
Commodity-related and other contracts  966     (970)            824    (808)

Exchange-Traded Options
Interest Rate                           12       (4)              9      (7)
Foreign exchange                        30      (39)             33     (32)
Commodity                                8       (9)              2      (5)
Equity                                 531     (372)            652    (421)
Total Gross Fair Values             55,507  (53,988)         58,094 (56,162)
Impact of Netting Agreements      (38,131)    38,131       (36,835)  36,835

                                $17,376(1)                  $21,259

                                          $(15,857)(1)             $(19,327)

<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 and currency 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 $164 million at
June 30, 1999 compared with unrealized gains of $264 million at December
31, 1998.  The $428 million decrease was primarily due to the transfer of
Corporation entities to affiliated Deutsche Bank entities and changes in
interest rates.




<PAGE> 26

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-          ents in
             Securities              Interest-     term   Long-  foreign
(in millions) available        Other   bearing  borrow-    term  subsi-
June 30, 1999  for sale Loans assets  deposits    ings  debt(1) diaries  Total
<S>              <C>    <C>      <C>     <C>      <C>   <C>       <C>  <C>

Interest Rate Swaps(2)
  Pay Variable
   Unrealized Gain $ -    $  5    $ -    $  68     $  6  $ 80      $ - $ 159
   Unrealized (Loss) -     (8)      -    (141)      (3)  (82)        - (234)
Pay Variable Net     -     (3)      -     (73)        3   (2)        -  (75)
Pay Fixed
   Unrealized Gain   -       -      -       34       24     5        -    63
   Unrealized (Loss) -    (61)      -     (41)      (8)  (10)        - (120)
Pay Fixed Net        -    (61)      -      (7)       16   (5)        -  (57)
Total Unrealized
   Gain              -       5      -      102       30    85        -   222
Total Unrealized
   (Loss)            -    (69)      -    (182)     (11)  (92)        - (354)
Total Net          $ -   $(64)    $ -   $ (80)     $ 19 $ (7)      $ -$(132)

Currency Swaps and Forwards
  Unrealized Gain  $ -     $ -    $ 1      $ -      $ -  $ 15     $ 18  $ 34
  Unrealized (Loss)  -     (2)      -        -        -  (47)     (17)  (66)
Net                $ -    $(2)    $ 1      $ -      $ - $(32)     $  1 $(32)

Other Contracts
  Unrealized Gain  $ -      $-    $ -      $ -      $ -   $ -      $ -   $ -
  Unrealized (Loss)          -      -        -        -     -        -     -
Net                $ -      $-    $ -      $ -      $ -   $ -      $ -   $ -

Total Unrealized
 Gain              $ -    $  5    $ 1    $ 102     $ 30 $ 100     $ 18 $ 256
Total Unrealized
 (Loss)                   (71)      -    (182)     (11) (139)     (17) (420)
Total Net          $ -   $(66)    $ 1   $ (80)     $ 19$ (39)     $  1$(164)
<FN>
(1) Includes trust preferred capital securities.
(2) Includes swaps with embedded options to cancel.
</TABLE>



<PAGE> 27

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, 1998   for sale Loans assets  deposits     ings debt(1) diaries Total
<S>              <C>    <C>      <C>     <C>      <C>   <C>       <C>  <C>

Interest Rate Swaps(2)
  Pay Variable
   Unrealized Gain $ 64   $  8   $  -     $149     $ 17  $471     $  - $ 709
   Unrealized (Loss) (3)   (7)      -     (13)     (14)  (55)        -  (92)
Pay Variable Net     61      1      -      136        3   416        -   617
Pay Fixed
   Unrealized Gain    6      -      -        3        -     7        -    16
   Unrealized (Loss) (129)(76)   (13)     (70)     (16)  (30)        - (334)
Pay Fixed Net      (123)  (76)   (13)     (67)     (16)  (23)        - (318)
Total Unrealized
   Gain             70       8      -      152       17   478        -   725
Total Unrealized
   (Loss)        (132)    (83)   (13)     (83)     (30)  (85)        - (426)
Total Net        $(62)   $(75)  $(13)     $ 69   $ (13)  $393     $  - $ 299

Currency Swaps and Forwards
  Unrealized Gain  $ 6     $ -    $ -     $  5      $ 1  $ 76     $ 19 $ 107
  Unrealized (Loss) (7)     (3)    (1)      (4)      (1)  (89)     (34) (139)
Net                $(1)    $(3)   $(1)     $  1      $ - $(13)    $(15)$ (32)

Other Contracts
  Unrealized Gain  $ -     $ -    $ -     $  -      $ - $   -     $  - $   -
  Unrealized (Loss) (3)      -      -        -        -     -        -   (3)
Net               $(3)     $ -    $ -     $  -      $ - $   -     $  - $ (3)

Total Unrealized
 Gain            $  76    $  8    $ -     $157      $18 $ 554     $ 19 $ 832
Total Unrealized
 (Loss)          (142)    (86)   (14)     (87)     (31) (174)     (34) (568)
Total Net       $ (66)   $(78)  $(14)     $ 70    $(13) $ 380    $(15) $ 264
<FN>
(1) Includes trust preferred capital securities.
(2) Includes swaps with embedded options to cancel.
</TABLE>



<PAGE> 28

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 June 30, 1999
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>


1999            $33,653    5.11%    5.00%   $4,052   5.11%    5.42%  $37,705

2000-2001        14,022    5.37     4.97     4,137    4.83    6.25    18,159

2002-2003         2,815    5.41     5.14       412    5.21    6.29     3,227

2004 and thereafter 6,617  6.75     5.04       810    5.05    6.37     7,427
Total           $57,107                     $9,411                   $66,518
</TABLE>

     All rates were those in effect at June 30, 1999.  Variable rates are
primarily based on LIBOR and may change significantly, affecting future
cash flows.



<TABLE>
<CAPTION>
At December 31, 1998
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>


1999            $55,494     5.37%   5.18%   $8,704    5.34%    5.54% $64,198

2000-2001         9,802     5.63     5.32    3,266    4.94     6.49   13,068

2002-2003         5,601     5.48     4.51      983    4.15     5.04    6,584

2004 and thereafter 8,071   6.49     4.90    2,120    5.28     6.34   10,191
Total           $78,968                    $15,073                   $94,041
</TABLE>

     All rates were those in effect at December 31, 1998.  Variable rates
are primarily based on LIBOR and may change significantly, affecting future
cash flows.




<PAGE> 29

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 address the capital adequacy of bank holding companies and banks
(collectively, "banking organizations").  These guidelines include: a
definition of capital, a framework for calculating risk-weighted assets,
and minimum risk-based capital ratios to be maintained by banking
organizations.  A banking organization's risk-based capital ratios are
calculated by dividing its qualified capital by its risk-weighted assets.
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 banks
and bank holding companies.  The Leverage ratio is calculated by dividing
Tier 1 Capital by adjusted quarterly average assets.  The Corporation's
1998 Annual Report on Form 10-K, on pages 22 and 62, provides a detailed
discussion of these guidelines and regulations.

     In conjunction with the Acquisition and to strengthen the
Corporation's capital base, Deutsche Bank made a capital contribution of
$1.4 billion.

     Based on their respective regulatory capital ratios as of June 30,
1999, both the Corporation and Bankers Trust Company ("BTCo") are well
capitalized, as defined in the applicable regulations.

     The Corporation's and BTCo's ratios are presented in the table below.

<TABLE>
<CAPTION>
                                                       FRB
                                                       Minimum  To Be Well
                              Actual        Actual     for      Capitalized
                               as of         as of     Capital        Under
                            June 30,  December 31,     Adequacy  Regulatory
                                1999          1998     Purposes  Guidelines
<S>                          <C>            <C>        <C>           <C>
Corporation
 Risk-Based Capital Ratios
  Tier 1 Capital                7.1%          7.5%      4.0%         6.0%
  Total Capital                13.7%         13.6%      8.0%        10.0%

 Leverage Ratio                 3.4%          3.5%      3.0%          N/A

BTCo
 Risk-Based Capital Ratios
  Tier 1 Capital               11.3%         10.5%      4.0%         6.0%
  Total Capital                13.2%         13.4%      8.0%        10.0%

 Leverage Ratio                 5.9%          5.7%      3.0%         5.0%

<FN>
N/A Not Applicable
</TABLE>



<PAGE> 30

REGULATORY CAPITAL (continued)

     The following are the essential components used in calculating the
Corporation's and BTCo's risk-based capital ratios:

<TABLE>
<CAPTION>
                                              Actual as of     Actual as of
                                                  June 30,     December 31,
(in millions)                                         1999            1998
<S>                                                <C>         <C>
Corporation
  Tier 1 Capital                                      $3,929      $5,069
  Tier 2 Capital                                       3,622       3,812
  Tier 3 Capital                                           -         400
Total Capital                                         $7,551      $9,281

  Total risk-weighted assets                         $55,174     $67,980

BTCo
  Tier 1 Capital                                      $5,384     $ 6,682
  Tier 2 Capital                                         941       1,858
Total Capital                                         $6,296     $ 8,540

Total risk-weighted assets                           $47,590     $63,748
</TABLE>


     Comparing June 30, 1999 to December 31, 1998, the Corporation's Tier 1
Capital ratio decreased 40 basis points as a decline in Tier 1 Capital of
$1.1 billion was only partly offset by a decrease in risk-weighted assets
of $12.8 billion.  The $1.4 billion capital contribution by Deutsche Bank
strengthens the Corporation's Tier 1 Capital base which was impacted by
losses for the period.  Risk-weighted assets decreased principally because
positions were liquidated or transferred to other Deutsche Bank affiliates.
The Total Capital ratio increased 10 basis points as the decrease in risk-
weighted assets more than offset the decline of $1.7 billion in Total
Capital.  The Leverage ratio decreased 10 basis points as the decrease in
Tier 1 Capital related to the operating losses more than offset the
favorable impact of a $31.6 billion decline in quarterly average assets.

     The negative effect of the aforementioned operating losses and
positive effect of the asset liquidations and transfers were also the main
reasons for comparative variances in BTCo's ratios.  BTCo's Tier 1 Capital
ratio increased 80 basis points as the decrease in Tier 1 Capital of $1.3
billion was more than offset by a reduction of $16.2 billion in risk-
weighted assets.  Total Capital ratio declined 20 basis points due to a
reduction in subordinated debt qualifying as Tier 2 Capital that
was provided by the Corporation to BTCo.  The Leverage ratio increased 20
basis points as the reduction in Tier 1 Capital was more than offset by the
decline in quarterly average assets of $24.9 billion.






<PAGE> 31

RISK MANAGEMENT

     Market risk is the risk of losses in the value of the Corporation's
portfolio due to movements in market prices and rates.  Market risk arises
from the Corporation's investment, trading, and client activities.  This
section discusses changes in the Corporation's market-risk profile as
characterized by the quantitative information presented on pages 23 to 28
of the Corporation's Annual Report on Form 10-K for the fiscal year ended
December 31, 1998 ("Annual Report").

     Table 1 below shows the results of statistical measures of loss for
the first six months of 1999 and all of 1998 for the set of financial
assets and liabilities whose values are functions of market traded
variables irrespective of accounting intention.  This measure shows the
99th percentile loss potential of the Firm assuming the Firm's positions
are held unchanged for 10 days.  This measure is commonly known as Value-at-
Risk (VaR) and is computed according to standards set by the Federal
Reserve for determining regulatory capital required for market risk. Table
2 shows the same information for the subset of these positions that appear
as Trading Assets on the Corporation's balance sheet.

Table 1
BT Corporation Total Ten-Day Value at Risk
(in millions)
<TABLE>
<CAPTION>
                                     Six Months
                             1998          1999  December 31,      June 30,
Risk Class                 Average      Average          1998          1999
<S>                       <C>          <C>           <C>          <C>
Interest Rate              $101.4        $68.8        $ 77.4       $ 68.6
Currency                     35.5         12.7          26.0          2.5
Equity                       88.0         89.5         105.0         61.7
Commodity                     4.2          3.8           3.9          1.1
Diversification             (67.9)      (52.7)        (64.7)        (31.6)
Overall Portfolio          $161.2       $122.1        $147.6       $102.3
</TABLE>




<PAGE> 32

RISK MANAGEMENT (continued)

Table 2
BT Corporation Trading Ten-Day Value at Risk
(in millions)
<TABLE>
<CAPTION>
                                     Six Months
                              1998         1999   December 31,     June 30,
Risk Class                 Average      Average           1998         1999
<S>                       <C>          <C>           <C>          <C>
Interest Rate              $ 61.1       $ 38.4        $ 52.2       $ 31.7
Currency                     34.8         12.6          22.0          2.5
Equity                       57.0         39.0          51.2         13.5
Commodity                     4.2          3.8           3.9          1.1
Diversification             (53.7)      (31.6)        (47.5)        (11.0)
Overall Portfolio           103.4        $62.2         $81.8       $ 37.8
</TABLE>


     Table 1 shows that the Corporation's overall market-risk exposure
declined during the first six months of 1999 on an average and spot basis
by 24 percent and 31 percent, respectively.    The overall decline was
driven by declines in interest rate and currency risk.  Although average
equity risk rose by 2 percent during the six months in comparison with the
1998 average, the six months average declined by 15 percent from the
December 31 level.  On a spot basis, equity risk declined by 41 percent as
of June 30 in comparison with the December 31 level.   These reductions
reflect the effects of integrating the Corporation into Deutsche Bank Group
as well as a continuation of risk reduction efforts begun in the third
quarter of 1998.

     Table 2 shows that the Corporation's risk levels from Trading Assets
declined even more sharply during this period than the risk levels reported
in Table 1, declining on an average and spot basis by 40 percent and 54
percent, respectively. The decline was evident across all significant risk
areas.





<PAGE> 33

LIQUIDITY

     Liquidity is the ability to have funds available at all times to meet
the commitments of the Corporation.  As part of the Acquisition, the
Corporation's liquidity process has now become an integral part of Deutsche
Bank's global liquidity process.  The Corporation continues to have a
formal process for managing the liquidity for the Firm as a whole and for
each of its significant subsidiaries.  Management's policy is designed to
maintain the Corporation's ability to fund assets and meet any contractual
financial obligations on a timely basis at a fair market cost under any
market conditions.  The fundamental objective is to ensure that, even in
the event of a complete loss of access to liquidity, the Corporation will
be able to fund those assets that cannot be liquidated on a timely basis.
While the Corporation manages its liquidity position on a day-to-day basis
to meet its ongoing funding needs, the Firm's planning and management
process also encompasses contingency planning to address even the most
severe liquidity events.

     One of the Corporation's principal liquidity strengths is its stock of
highly liquid assets.  An important component of these liquid assets is the
"liquidity warehouse" and the aggregate warehouse size relative to maturing
liabilities.  The "liquidity warehouse" is defined as liquid assets which
are under the direct control of the Treasury area and which can be
liquidated at current market value on a timely basis.


                         Interest Rate Sensitivity

     Condensed interest rate sensitivity data for the Corporation at June
30, 1999 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-
(in billions)             Within     1 - 5      After     bearing
June 30, 1999             1 year     years    5 years       funds   Total
<S>                    <C>         <C>        <C>         <C>    <C>
Assets                    $ 58.6     $ 3.4      $ 1.3      $ 28.7  $ 92.0
Liabilities and preferred
 stock                     (45.8)     (7.0)      (6.8)      (28.8)  (88.4)
Common stockholder's equity    -         -          -        (3.6)   (3.6)
Effect of off-balance sheet
 hedging instruments        (2.3)      1.5        0.8           -       -
Interest rate sensitivity
 gap                       $10.5      $(2.1)      $(4.7)   $(3.7)  $    -
</TABLE>




<PAGE> 34

NONPERFORMING ASSETS

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

<TABLE>
<CAPTION>
                                                 June 30,   December 31,
                                                     1999           1998
<S>                                                <C>            <C>
CASH BASIS LOANS
  Domestic
    Commercial and industrial                        $ 45           $ 91
    Secured by real estate                             75             86
    Financial institutions                             13             15
Total domestic                                        133            192
  International
    Commercial and industrial                          83            135
    Secured by real estate                             11             18
    Foreign governments                                 3             23
    Lease financings                                    2              7
    Other                                              20             17
Total international                                   119            200
Total cash basis loans                               $252           $392

Ratio of cash basis loans to total gross loans        1.0%           1.7%

Ratio of allowance for credit losses-loans to
 cash basis loans                                    211%           166%

RENEGOTIATED LOANS
  Secured by real estate                               $-            $25
  Other                                                 -              1
Total renegotiated loans                               $-             26

OTHER REAL ESTATE                                     $92            $87

OTHER NONPERFORMING ASSETS                             $8             $8
</TABLE>


     There were no loans 90 days or more past due and still accruing
interest at June 30, 1999 and December 31, 1998.





<PAGE> 35

NONPERFORMING ASSETS (continued)

     An analysis of the changes in the Corporation's total cash basis loans
during the first six months of 1999 follows (in millions):


<TABLE>
<CAPTION>
<S>                                                               <C>
Balance, December 31, 1998                                          $392
Net transfers to cash basis loans                                     63
Net transfers to other real estate                                  (11)
Net paydowns                                                        (70)
Charge-offs                                                         (84)
Other                                                               (38)
Balance, June 30, 1999                                              $252
</TABLE>


     The Corporation's total cash basis loans amounted to $252 million at
June 30, 1999, down $140 million, or 36 percent, from December 31, 1998.

     Within cash basis loans, loans secured by real estate were $86 million
and $104 million at June 30, 1999 and December 31, 1998, respectively.
Commercial and industrial loans to highly leveraged borrowers were $36
million and $66 million at June 30, 1999 and December 31, 1998,
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 June 30 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.


<TABLE>
<CAPTION>
                                                         Six Months Ended
                                                              June 30,
(in millions)                                           1999        1998
<S>                                                   <C>         <C>
Domestic Loans
 Gross amount of interest that would have
  been recorded at original rate                          $5          $4
 Less, interest, net of reversals, recognized
  in interest revenue                                      2           1
Reduction of interest revenue                              3           3
International Loans
 Gross amount of interest that would have
  been recorded at original rate                          11           5
 Less, interest, net of reversals, recognized
  in interest revenue                                      8           2
Reduction of interest revenue                              3           3
Total reduction of interest revenue                       $6          $6
</TABLE>



<PAGE> 36

EMERGING MARKETS CROSS-BORDER EXPOSURES(1)

<TABLE>
<CAPTION>
                                                         % Change from
                                June 30,   December 31,   December 31,
($ in billions)                     1999           1998           1998
<S>                                <C>            <C>         <C>
Korea, Republic of                  $0.6           $0.8        (25)%
Indonesia                              -            0.4       (100)%
Hong Kong                            0.1            0.4        (75)%
Thailand                               -            0.2       (100)%
Malaysia                               -            0.1       (100)%
Other(2)                             0.3            0.8        (63)%
Total Emerging Asia                 $1.0           $2.7        (63)%


Brazil                              $0.3           $0.7        (57)%
Mexico                               0.4            0.6        (33)%
Argentina                            0.2            0.5        (60)%
Venezuela                              -            0.1       (100)%
Other(3)                             0.3            0.6        (50)%
Total Latin America                 $1.2           $2.5        (52)%

Russian Federation                  $0.2           $0.2           -%

Total                               $2.4           $5.4        (56)%

As a % of Total Assets               2.6%           4.1%
<FN>
(1) Based on FFIEC instructions.  Shown by country of ultimate risk.
    Excludes local country claims on local residents.
(2) Includes Peoples Republic of China, Republic of Taiwan, India,
    Philippines, Singapore and Sri Lanka.
(3) Includes Chile, Colombia, Peru, Ecuador, Nicaragua, Panama and Uruguay.
</TABLE>


     The decline in emerging markets cross-border exposures was partly due
to the transfer of BTI.





<PAGE> 37

RELATED PARTY TRANSACTIONS

     In conjunction with the integration of the Corporation into Deutsche
Bank's management structure, the Corporation has entered into various
related party transactions with Deutsche Bank.  As previously mentioned on
page 9, the Corporation has transferred BTAB and substantially all of its
interest in BTI to Deutsche Bank entities.  In addition, the Corporation
has transferred at fair market value certain other entities and financial
assets and liabilities to Deutsche Bank entities.  In order to realign the
Corporation's businesses with the Deutsche Bank management structure, the
Corporation will continue to transfer other financial assets and
liabilities and entities as necessary.


ACCOUNTING DEVELOPMENTS

     In March 1998, the Accounting Standards Executive Committee of the
AICPA issued Statement of Position 98-1, "Accounting for the Costs of
Computer Software Developed or Obtained for Internal Use" (SOP 98-1), which
provides guidance as to when it is or is not appropriate to capitalize the
cost of software developed or obtained for internal use.  SOP 98-1 is
effective for financial statements for fiscal years beginning after
December 15, 1998.  The adoption as of January 1, 1999 of SOP 98-1 did not
have a material impact on the Corporation's net income, stockholders'
equity or total assets.

     In June 1998, the FASB issued SFAS 133, "Accounting for Derivative
Instruments and Hedging Activities."  This statement establishes accounting
and reporting standards for derivative instruments, including certain
derivative instruments embedded in other contracts, and for hedging
activities.  It requires companies to recognize all derivatives on the
balance sheet as assets or liabilities measured at fair value.  SFAS 137
deferred the effective date of SFAS 133 until January 1, 2001 for calendar
year companies.  Depending on the underlying risk management strategy, the
accounting for these products under the new standard could affect reported
earnings and balance sheet accounts.  The Corporation continues to evaluate
the potential impact of the new standard as plans for implementation
proceed.




<PAGE> 38

Item 3. Quantitative and Qualitative Disclosures About Market Risk

     See "Management's Discussion and Analysis of Financial Condition and
Results of Operations - Risk Management" on page 31 for Quantitative and
Qualitative Disclosures About Market Risk.



FORWARD-LOOKING STATEMENTS

     Certain sections of this report contain forward-looking statements and
can be identified by the use of such words as "anticipates," "expects," and
"estimates," and similar expressions.  See "Year 2000 Readiness
Disclosure".  These statements are subject to certain risks and
uncertainties.  These risks and uncertainties could cause actual results to
differ materially from the current statements.  See also "Important Factors
Relating to Forward-Looking Statements" contained in the Corporation's
Annual Report.







<PAGE> 39

PART II. OTHER INFORMATION

Item 5. OTHER INFORMATION

     On June 15, 1999, Richard H. Daniel, the Chief Financial Officer of
the Corporation resigned to pursue other interests.  On June 30, 1999,
Frank N. Newman, the Chairman of the Board, Chief Executive Officer, and
President of the Corporation, resigned.

     The Corporation at its Board meeting held on July 21, 1999, elected
Dr. Josef Ackermann, a director of the Corporation, as the Chairman of the
Board, Chief Executive Officer and President effective as of July 1, 1999,
to succeed Mr. Frank N. Newman.

     At the same meeting, the resignation of Mr. Robert B. Allardice III as
a director of the Corporation was accepted effective as of July 21, 1999.
Mr. Hans H. Angermueller and Dr. Ronaldo H. Schmitz were elected as
directors of the Corporation effective as of July 21, 1999, to fill the
vacancies created by the resignations of Messrs. Newman and Allardice.

     The current directors of the Corporation are as follows:

     Dr. Josef Ackermann
     Mr. Hans H. Angermueller
     Mr. George B. Beitzel
     Mr. William R. Howell
     Mr. Hermann-Josef Lamberti
     Mr. John A. Ross
     Dr. Ronaldo H. Schmitz


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 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 Corporation filed five reports
         on Form 8-K during the quarter ended June 30, 1999.

         - The report dated June 4, 1999 and filed June 21, 1999 reported:
           under Item 1 thereof that Deutsche Bank AG acquired all of the
           outstanding shares of common stock of Bankers Trust Corporation
           from its shareholders at a price of $93.00 per share; under Item 2
           thereof the transfer of certain wholly-owned subsidiaries to
           Deutsche Bank AG and the proposed sale of Bankers Trust
           Australia Limited; under Item 5 thereof the resignations of all
           directors of Bankers Trust Corporation other than Frank N. Newman
           and certain other events; under Item 7 thereof unaudited pro forma
           financial information.



<PAGE> 40

Item 6. EXHIBITS AND REPORTS ON FORM 8-K (continued)

         - The report dated and filed June 4, 1999 filed a Press Release
           issued by Deutsche Bank AG which announced the merger of the
           Corporation with a wholly-owned subsidiary of Deutsche Bank AG.

         - The report filed May 21, 1999, filed the Corporation's Press
           Release dated May 20, 1999 that announced that the Federal
           Reserve Board approved the Company's merger with Deutsche Bank.

         - The report filed April 28, 1999, filed the Corporation's Press
           Release dated April 27, 1999 that announced that its shareholders
           voted to approve the Company's merger with Deutsche Bank.

         - The report filed April 26, 1999, filed the Corporation's Press
           Release dated April 26, 1999, which announced earnings for the
           first quarter of 1999.






<PAGE> 41


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 August 16, 1999.


                                   BANKERS TRUST CORPORATION



                                   BY: /S/ RONALD HASSEN
                                           RONALD HASSEN
                                           Senior Vice President, Controller
                                            and Principal Accounting Officer







<PAGE>


                         BANKERS TRUST CORPORATION
                                 FORM 10-Q
                    FOR THE QUARTER ENDED JUNE 30, 1999

                               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 Frank N. Newman

               (2) Severance Agreement with Richard H. Daniel

(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)  Unaudited Pro Forma Condensed Financial
                     Statements for the six months ended
                     June 30, 1999 and 1998





















[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 Corporation or its
     subsidiaries.







<PAGE>
                                                        EXHIBIT 10 iii(a)(1)

                           SEPARATION AGREEMENT


     This Separation Agreement (this "Agreement) is made on June 29, 1999,
by and between Frank N. Newman (the "Executive") and Bankers Trust
Corporation (the "Company").

     1.   Termination of Employment.  The Executive and the Company agree
that the Executive's employment with the Company shall terminate effective
as of June 30, 1999 (the "Termination Date").  The Executive hereby
resigns, effective as of the Termination Date, all positions, titles,
duties, authorities and responsibilities with, arising out of or relating
to his employment with the Company and its affiliates.

     2.   Payments. (a) On the first business day following the Effective
Time (as such term is hereinafter defined), the Company shall pay the
Executive his earned but unpaid base salary through the Termination Date at
an annual rate of nine-hundred thousand dollars ($900,000).

     (b) On the first business day following the Effective Time, the
Company shall pay the Executive, by wire transfer to an account designated
by the Executive, fifty-two million seven hundred fifty thousand seven
hundred fifty eight dollars, ($52,750,758.00).

     (c) On July 1 (or such later date not after the first business day
following the Effective Time on which such payments are distributed
generally to executives of the Company), the Company shall also pay to the
Executive, by wire transfer to an account designated by the Executive,
twenty-one million three hundred eight thousand five hundred six dollars
and thirty-one cents ($21,308,506.31), in cash in a lump sum, in full
satisfaction of the Executive's entitlement under various incentive plans
of the Company.

     (d) The Company shall continue to provide the Executive and his spouse
with medical and dental benefits on the same basis and terms as the Company
provides generally to its senior executive officers from time to time, for
the period from the Termination Date through the earlier of June 30, 2002,
or such date as the Executive is entitled to receive substantially similar
benefits from any new employer of the Executive.  Such benefit continuation
shall not satisfy the Company's obligation to offer to continue the
Executive's medical benefits at the Executive's own expense under the
federal law commonly referred to as COBRA.

     (e) For the period from the Effective Time through the earlier of
December 31, 2003, or the date on which the Executive commences new
employment (i) the Company shall continue to provide the Executive with a
car and driver for his personal use; and (ii) the Company will continue to
provide the Executive with an office that is reasonably acceptable to the
Executive and the Company and with a secretary, who may be his current
secretary or another secretary of his choosing, provided that the annual
cost of such secretary does not exceed $75,000, increased each year by the
increase in the Consumer Price Index for the New York City area.

     (f) The payment provided for in Section 2(b) hereof shall not be taken
into account as compensation under, and no service credit shall be given
after the Termination Date for purposes of determining the benefits payable
under, any employee benefit plan, program, agreement or arrangement of the
Company.

     3.   Other Agreements. (a) Following the Effective Time, the Executive
shall have the honorary title "Chairman Emeritus of Bankers Trust
Corporation."

     (b) The Executive acknowledges and agrees to comply as of the
Effective Date with the agreements set forth in Section 6 and 7 (concerning
confidentiality and competition) of the Employment Agreement dated as of
November 30, 1998, between the Company and the Executive (the "Employment
Agreement").


<PAGE>

     (c) The Company and the Executive acknowledge and reaffirm their
agreements set forth in Section 9 of the Employment Agreement (concerning
excise taxes).  The Company and the Executive agree that the payments
referred to in Section 9(a) of the Employment Agreement include the
payments referred to in this Agreement.  The Company and the Executive also
agree that, in lieu of the agreements set forth in Section 9(b) of the
Employment Agreement the Company shall make all of the determinations
required by Section 9(a) of the Employment Agreement and, subject to
Sections 9(c) and (d) of the Employment Agreement, the Executive agrees not
to take any position inconsistent with such determinations.

     (d) The Executive agrees to reasonably cooperate (including attending
meetings) with respect to any claim, arbitral, hearing, lawsuit, action or
governmental or internal investigation relating to the conduct of the
business of the Company or its affiliates.  The Executive agrees to provide
full and complete disclosure in response to any inquiry in connection with
any such matters.  The Company agrees to reimburse the Executive for his
reasonable expenses incurred in connection with such cooperation,

     (e) The Executive and the Company agree that Deutsche Bank AG will
issue the press release attached hereto as Exhibit A as soon as practical
after the date hereof.

     (f) Executive shall not intentionally make any public statements,
encourage others to make statements or release information intended to
disparage or defame the Company, any of its affiliates or any of their
respective directors or officers.  The Company shall cause its senior
executives and the senior executives and directors of Deutsche Bank AG not
to intentionally make, or cause or encourage others to make, any public
statements or release information intended to disparage or defame the
Executive's reputation, and the Company shall not take any such action on
its own behalf.  Notwithstanding the foregoing, nothing in this Section
3(f) shall prohibit any person from making truthful statements when
required by order of a court or other body having jurisdiction or as
required by law.

     (g) The Company agrees to continue to maintain a directors' and
officers' liability insurance policy covering the Executive until such time
as suits against the executive with respect to his employment with the
Company are no longer permitted by law.

     4.   General Release and Waiver (a) The Executive hereby releases,
remises and acquits the Company and all of its affiliates, and their
respective officers, directors, shareholders, members, agents, executives,
consultants, independent contractors, attorneys, advisers, successors and
assigns, jointly and severally, from any and all claims, known or unknown,
which the Executive or the Executive's heirs, successors or assigns have or
may have against any of such parties arising on or prior to this date of
this Agreement and any and all liability which any of such parties may have
to the Executive, whether denominated claims, demands, causes of action,
obligations, damages or liabilities arising from any and all bases, however
denominated, including but not limited to all contractual claims and any
claims, under the Age Discrimination in Employment Act, the Americans With
Disabilities Act of 1990, the Family and Medical Leave Act of 1993, Title
VII of the United States Civil Rights Act of 1964, 42 U.S.C. S 1981 or any
other Federal, State or local law and any workers' compensation or
disability claim under any such law. This release relates to claims arising
from and during the Executive's employment relationship with the Company or
as a result of the termination of such relationship.  The Executive further
agrees that the Executive will not file or permit to be filed on the
Executive's behalf any such claim.  Notwithstanding the preceding sentence
or any other provision of this Agreement, this release is not intended to
interfere with the Executive's right to file a charge with the Equal
Employment Opportunity Commission in connection with any claim he believes
he may have against the Company.  However, by executing this Agreement the
Executive hereby waives the right to recover in any proceeding the
Executive may bring before the Equal Employment Opportunity Commission or
any State human rights commission or in any proceeding brought by the Equal
Employment Opportunity Commission or any State human rights commission on
the Executive's behalf.  This release is for any relief no matter how
denominated, including, but not limited to,

<PAGE>

injunctive relief, wages, back pay, front pay, compensatory damages, or
punitive damages. This release shall not apply to any obligation of the
Company pursuant to this Agreement  any benefit to which the Executive may
be entitled under any tax qualified pension plan of the Company or its
affiliates, COBRA continuation coverage benefits or any other similar
benefits required to be provided by law, any rights in the nature of
indemnification which the Executive may have with respect to claims against
the Executive relating to or arising out of his employment with the Company
or any rights that the Executive may have to obtain contribution in the
event of the entry of judgment against him as a result of any act or
failure to act for which both the Executive and the Company or any of its
affiliates are jointly responsible.

     (b)  The Executive acknowledges that the agreements of the Company
hereunder are being provided in consideration of the foregoing release and
that the Executive may not otherwise be entitled to certain of the benefits
described herein.  The Executive agrees not to make any claim or take any
position inconsistent with the preceding sentence.

     (c)  The Company hereby releases, remises and acquits the Executive
and his successors, heirs and advisers, jointly and severally, from any and
all claims, known or unknown, which the Company or its affiliates,
successors or assigns have or may have against any of such parties arising
on or prior to the date of this Agreement and any and all liability which
any of such parties may have to the Company, whether denominated claims,
demands, causes of action, obligations, damages or liabilities arising from
any and all bases, however denominated, including but not limited to all
contractual claims and any claims under law, excluding any claim relating
to intentional gross misconduct by the Executive damaging in a material way
to the Company or one of its affiliates.  The Company further agrees that
the Company will not file or permit to be filed any such claim.  This
release is for any relief no matter how denominated, including, but not
limited to, injunctive relief, compensatory damages or punitive damages.
This release shall not apply to any obligation of the Executive pursuant to
this Agreement or any rights that the Company or its affiliates may have to
obtain contribution in the event of the entry of judgment against the
Company or any such affiliate as a result of any act or failure to act for
which both the Executive and the Company or such affiliate are jointly
responsible.

     5.   No Admission.  This Agreement does not constitute an admission of
liability or wrongdoing of any kind by the Company or its affiliates or
Executive.

     6.   Reirs and Assigns. The terms of this Agreement shall be binding
on the parties hereto and their respective successors and assigns.

     7.   Confidentially. (a) For the period during which this Agreement
has not been publicly disclosed by the Company, the Executive agrees to
keep in full confidence all information concerning this Agreement except
(i) to the extent disclosure is or may be required by a statute, by a court
of law, by any governmental agency having supervisory authority over the
business of the Company or by any administrative or legislative body
(including a committee thereof) with apparent jurisdiction to order him to
divulge, disclose or make accessible such information, (ii) to the extent
disclosure to the Executive's legal counsel and personal financial advisors
is reasonably necessary in connection Executive's consideration of the
terms of this Agreement or Executive's personal financial dealings and
(iii) to members of his immediate family.

     (b) The Company agrees to keep in full confidence all information
concerning this Agreement, except (i) to the extent disclosure is or may be
required by the Company or any of its affiliates by a statute, by a court
of law, by any governmental agency having supervisory authority over the
business of the Company or by any administrative or legislative body
(including a committee thereof) with apparent jurisdiction to order the
Company or its affiliate to divulge, disclose or make accessible such
information, (ii) to the extent disclosure to the legal counsel and
auditors by the Company or its affiliates is reasonably necessary and (iii)
to those persons within the Company and its affiliates who, as reasonably
determined by the Company, must, know about it in carrying out their
duties.
<PAGE>

     (c) The Executive and the Company acknowledge and agree that each
shall be entitled to enforce specifically the covenants in this Section 7
by seeking an injunction to prevent violation thereof in addition to any
other remedies available at law or in equity.

     8.   General Provisions. (a) This Agreement constitutes the entire
understanding of the Company and the Executive with respect to the subject
matter hereof and supersedes all prior understandings, written or oral,
with respect thereto.  The terms of this Agreement may be changed, modified
or discharged only by an instrument in writing signed by the parties
hereto.  A failure of the Company or the Executive to insist on strict
compliance with any provision of this Agreement shall not be deemed a
waiver of such provision or any other provision hereof.  In the event that
any provision of this Agreement is determined to be so broad as to be
unenforceable, such provision shall be interpreted to be only so broad as
is enforceable.

     (b) This Agreement shall be construed enforced and interpreted in
accordance with and governed by the laws of the State of New York.  The
Company and the Executive irrevocably and unconditionally submit to the
exclusive jurisdiction of the United States District Court for the Southern
District of New York located in the borough of Manhattan in the City of New
York or the Supreme Court of the State of New York, New York County for the
purposes of any suit, action or other proceeding arising out of or relating
to this Agreement and each party agrees that any such suit, action or other
proceeding shall be heard without a jury and hereby waives any right to a
trial by jury in connection therewith.

     (c) The parties hereto acknowledge and agree that each party has
reviewed and negotiated the terms and provisions of this Agreement and has
had the opportunity to contribute to its revision.  Accordingly, the rule
of construction to the effect that ambiguities are resolved against the
drafting party shall not be employed in the interpretation of this
Agreement.  Rather, the terms of this Agreement shall be construed fairly
as to both parties hereto and not in favor or against either party.

     (d) This Agreement may be executed in any number of counterparts and
by different parties on separate counterparts, each of which counterpart,
when so executed and delivered, shall be deemed to be an original and all
of which counterparts, taken together, shall constitute but one and the
same Agreement

     (e) All notice, requests, demands or other communications under this
Agreement shall be in writing and shall be deemed to have been duly given
when delivered in person or when received by facsimile or overnight express
to the party to whom such notice is being given as follows:

     As to Executive:
          Frank N. Newman
          927 Fifth Avenue
          New York, New York 10021

     As to the Company:
          Dr. Klaus Kohler
          Deutsche Bank AG
          Paunusanlage 12
          60262 Frankfurt-am-Main, Germany

Either party may change his or its address or the name of the person to
whose attention the notice or other communication shall be directed from
time to time by serving notice thereof upon the other party as provided
herein.


<PAGE>

     (f) The Company represents and warrants to the Executive that the
execution, delivery and performance of this Agreement and the consummation
of the transactions contemplated hereby have been duly and validly
authorized and that all corporate action required to be taken by the
Company for the execution, delivery and performance of this Agreement has
been duly and effectively taken.  The Company acknowledges that the
Executive has relied upon such representations and warranties in entering
into this Agreement.

     (g) All payments and benefits payable pursuant hereto shall be paid
subject to all required tax withholdings.

     9. Knowing and Voluntary Waiver.  The Executive acknowledges that by
the Executive's free and voluntary act of signing below, the Executive
agrees to all of the terms of this Agreement and intends to be legally
bound thereby.

     The Executive understands that he may consider whether to agree to the
terms contained herein for a period of twenty-one days after the date
hereof.  Accordingly, the Executive may execute this Agreement by July 20,
1999, to acknowledge his understanding of and agreement with the foregoing.
The Executive acknowledges that he has been advised to consult with an
attorney prior to executing this Agreement.


<PAGE>

     This Agreement will become effective, enforceable and irrevocable at 5
p.m. (eastern time) on the seventh day after the date on which it is
executed by the Executive (the "Effective Time").  During the seven-day
period prior to the Effective Time, the Executive may revoke his agreement
to accept the terms hereof by notifying the Company of his intention to
revoke.  If the Executive exercises his right to revoke hereunder, he shall
forfeit his right to receive any of the benefits provided for herein.

BANKERS TRUST CORPORATION

/S/ James T. Byrne
By: James T. Byrne, Secretary-Bankers Trust
    Corporation


/S/ Frank N. Newman
    Frank N. Newman


Acknowledgment

STATE OF NEW YORK  )

                     ss:

COUNTY OF NEW YORK )

On the 29th day of June, 1999, before me personally came Frank N. Newman
who, being by me duly sworn, did depose and say that he resides at 927
Fifth Avenue, New York, New York; and did acknowledge and represent that he
has had an opportunity to consult with attorneys and other advisers of his
choosing regarding the Separation Agreement attached hereto, that he has
reviewed all of the terms of the Separation Agreement and that he fully
understands all of its provisions, including, without limitation, the
general release and waiver set forth therein.


/S/ Joan S. Montello
Notary Public
Date: June 29, 1999

          JOAN S. MONTELLO
     NOTARY PUBLIC, STATE OF NEW YORK
          NO. 31-MO4867292
     QUALIFIED IN NEW YORK COUNTY
COMMISSION EXPIRES AUGUST 11, 2000



<PAGE>

PRESS RELEASE                                                DEUTSCHE BANK

                                          Frankfurt am Main, June 29, 1999


Frank Newman, Co-Chairman of Global Corporates and Institutions (GCI)
Division of the Deutsche Bank Group and Chairman of the Board of Directors
and Chief Executive Officer of Bankers Trust Corp. will be leaving the
Deutsche Bank Group after the recent successful acquisition of Bankers
Trust by Deutsche Bank. His resignation will be on amicable terms and will
take effect on June 30,1999. With the closing having occurred and the
smooth integration process well on its way, Frank Newman has attained his
goals of achieving maximum value for the Bankers Trust shareholders and
delivering the Bankers Trust franchise into a secure future. He is now
planning to devote his future time on new projects. Dr. Rolf-E. Breuer,
Spokesman of the Board of Managing Directors of Deutsche Bank thanked Frank
Newman for his constructive cooperation and his essential contribution to
the closing and to the smooth integration of Bankers Trust's businesses and
employees.

Frank Newman stated: "BT has now been delivered into sound hands. Much has
already been accomplished, as a result of active integration planning over
the past several months. Combined operations are off to an excellent start.
At this point, I concluded that the role originally envisioned for me will
not be necessary. I thought it made sense for me to step aside at this
time, and let the continuing management team carry on with the momentum
already initiated. I expect the expanded DB to be very successful, and take
my leave on excellent terms with Rolf Breuer, for whom I have a great deal
of respect, as well as the other members of the Management Board. I'll also
take this opportunity to once again thank the exceptional people of BT, who
have helped so much to build and transform the company over these past few
years; I wish them great success in their new roles."




<PAGE>


                         BANKERS TRUST CORPORATION
                            130 Liberty Street
                         New York, New York  10006

June 29, 1999

Frank N. Newman
927 Fifth Avenue
New York, New York  10021

Dear Mr. Newman:

     This letter confirms that Bankers Trust Corporation agrees to
contribute the sum of five million dollars ($5,000,000) to a charitable
foundation or trust that is qualified under Section 170(c) of the U.S.
Internal Revenue Code of 1986 (the "Charitable Trust") specified by you.
It is understood that you or your designees will act as trustees of the
Charitable Trust and will designate the non-profit organizations to receive
funds from the Charitable Trust over time.  While the Charitable Trust may
pay administrative costs, no funds of the Charitable Trust may be paid to
you or any member of your family.  Bankers Trust Corporation's contribution
to the Charitable Trust will be made on the business day following the
Effective Date under your Separation Agreement, or any subsequent date
specified by you, provided that you provide the Corporate Secretary of
Bankers Trust Corporation or its successor with at least three business
days' notice.

                                   Sincerely,

                                   /S/_James Byrne__________________
                                       James Byrne, Secretary-Bankers
                                        Trust Corporation






<PAGE>
                                                         EXHIBIT 10 iii(a)(2)


                  SETTLEMENT AND NON-DISCLOSURE AGREEMENT

     RICHARD H. DANIEL, on his own behalf and on behalf of his heirs,
executors, administrators, attorneys, successors and assigns (hereinafter
collectively referred to as "Daniel"), and BANKERS TRUST CORPORATION on its
own behalf and on behalf of its, domestic and international subsidiaries,
divisions, and affiliates and its and their successors (including without
limitation, Deutsche Bank AG) and assigns, respective officers, directors,
agents, representatives and employees (hereinafter collectively referred to
as "Bankers Trust" or the "Corporation"), have reached the within agreement
("Agreement") in settlement of any and all issues related to Daniel's
employment with, and separation from the employ of, Bankers Trust, such
Agreement being reached on the following terms and conditions:

     1 . Daniel's employment with Bankers Trust will end on June l5, 1999
(the "Termination Date").

     2. In full and complete satisfaction of all known and unknown claims
against Bankers Trust, and in consideration for executing this Agreement
and a second original of this Agreement reaffirming its terms and
conditions including the waiver and release provisions contained herein on
his last day on the Corporation's premises, Daniel will receive payments
and benefits in accordance with the following provisions, together with all
deferred compensation and other payments due him pursuant to the so-called
"Trigger 1 Change of Control Payout" (as detailed in Exhibit 1),
immediately following his off payroll date but not before the eighth day
following his execution and return to the Corporation of this Agreement:

          (i)  In full satisfaction of the benefits available under the
Change in Control Severance Plan I ("COC-1"), Daniel will be paid a lump
sum of 7.5 million dollars;

          (ii) Daniel will receive a lump sum payment of 6.75 million
dollars, less $1,296,212.12, an amount equal to any compensation
received by him for 1999 up to and including the Termination Date, provided
that his off payroll date is June 14, 1999, as full payment of all
compensation under the December 17, 1998 Retention Agreement between Daniel
and Bankers Trust, which is hereby mutually rescinded.  To the extent that
Daniel's off payroll date is subsequent to June 14, 1999, the amount deducted
from the lump sum payment will increase by $1,325.76 per day;

          (iii)     Daniel's 401(k) Savings Plan and Cash Balance
Retirement Plan Accounts were fully vested as of the Change of Control date.
All additional accruals subsequent to this date will vest and be
distributable on the Termination Date.  The 401(k) Savings Plan will have an
additional trailing contribution at year end, which will be available
immediately at that time;

          (iv) Daniel will receive the cash value of his 1999 accrued and
unused vacation days;

          (v)  As provided for under the COC-1, Daniel's group medical and
dental benefits will continue for a period of three (3) years following the
Termination Date, or until Daniel is reemployed by another employer and
eligible to receive the welfare benefits from such an employer, whichever
first occurs.  Daniel shall share the costs of such coverage on the same
tax effective basis as in effect prior to the date of his termination.  At
the end of the three (3) year period, Daniel will be offered the
opportunity to continue his group health insurance at his own expense
through COBRA.



<PAGE>

          (vi) The Corporation will arrange for Daniel to be provided with
the use of Off-premises office facilities for the initial period of three
(3) months which thereafter may be extended by mutual agreement in separate
one (1) month increments.  The extended period(s) will be provided in the
event that Daniel has not obtained employment at the conclusion of the initial
period or at the conclusion of each of the individual extensions.

     Daniel 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 applicable laws and Bankers Trust policy.
Daniel 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.

     In the event that it is determined that any payment or distribution by
the Corporation to Daniel is subject to the excise tax imposed by Section
4999 of the Internal Revenue Code, Daniel shall be entitled to receive an
additional cash payment (a "Gross-Up Payment") in an amount such that after
payment by Daniel of all taxes, he retains an amount of the Gross-Up
Payment equal to the Excise Tax imposed upon the payments provided
hereunder.

     3. Daniel agrees that he will not publicly or privately disparage
Bankers Trust or any of the Corporation's products, services, divisions,
affiliates, related companies or current or former officers, directors,
trustees, employees, agents, administrators, representatives or
fiduciaries.  Notwithstanding the foregoing, neither Daniel nor the
Corporation will be restricted from providing information about the other
as required by a court or governmental agency or by applicable law.
Further, the Corporation and Daniel shall not be restricted from reporting
information regarding his performance while employed by the Corporation to
internal or external auditors, special counsel or investigators, any
applicable enforcement agencies, regulatory agencies, insurance carriers or
in litigation involving Daniel or the Corporation.  The Corporation agrees
that it will not publicly or privately disparage Daniel.

     4. In exchange for the consideration described in Paragraph 2, Daniel
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 Corporation 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 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, and including any claims for
wages, bonuses or separation allowance or severance payments including
under the Bankers Trust Corporation's Change In Control Severance Plan 1,
or any other form of compensation or benefits. Notwithstanding the
foregoing, Daniel does not release his right to have the Corporation
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 Corporation, (ii) any compensation or
benefits pursuant to any plan or program that is part of the subject matter
of this Agreement, including the amounts shown on Exhibit 1, (iii) pension,
health or similar benefits under the Corporation's retirement programs.

<PAGE>

     Daniel 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 Daniel, 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 the 7.5 million dollar separation allowance to which Daniel is
normally entitled under Bankers Trust's Change in Control Severance Plan 1,
the compensation received by him for 1999 up to and including the
Termination Date and the pro rata bonus paid in conjunction with the Change
in Control, 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 Daniel.  Daniel
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, Corporation policy, or pursuant to any
contractual agreement he may have with Bankers Trust.  Daniel also
acknowledges that the consideration provided herein is good and sufficient
consideration to support the waivers and releases in this Agreement and the
second original of this Agreement he will be executing on his last day on
Corporation premises.

     Bankers Trust agrees that Daniel is entitled to indemnification to the
fullest extent provided by the Corporation to officers, as set forth in the
Corporation's by-laws as may exist from time to time. Daniel shall also be
entitled to officers' liability insurance in accordance with the terms of
the policy provided by the Corporation 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 underlying any such claim shall not be
admissible by Daniel 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 Daniel nor the Corporation 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 Daniel's employment with and separation from Bankers Trust,
except that (a) either party may discuss the fact that he was employed by
Bankers Trust, his title, responsibilities and that he resigned his
position and (b) the parties shall agree in advance to the wording of an
announcement concerning Daniel's departure from the Corporation; 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 Corporation. Daniel may disclose
the terms of this Agreement to his spouse, outplacement firms, accountants,
attorneys or tax preparers, or prospective employers, provided that
disclosures to prospective employers shall be limited according to the
provisions of paragraphs 3 and 6, and, the Corporation may disclose the
terms of this Agreement to its accountants, attorneys, tax preparers, its
employees who have a need to know such terms, and as otherwise set forth
above.


<PAGE>

     Daniel 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 Corporation, 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 Corporation relating to its financial products, product
development, trade secrets, customers, suppliers, finances, and business
plans and strategies, including know-how, financial information concerning
the Corporation 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 Daniel of the provisions of this paragraph 6.
Bankers Trust reserves the right to seek appropriate damages, including
attorneys' fees and injunctive relief, should Daniel violate this
Agreement.

     7. Daniel agrees that during his employment and for the six-month
period following his termination, 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
Corporation, it being understood that if any such employee contacts Daniel
on his or her own initiative, Daniel may thereafter discuss with such
employee his or her working for him or a competitor, provided that in such
situations, Daniel 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 Daniel or any authorized officer of the
Corporation, as the case may be.

     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. Daniel agrees to voluntarily cooperate with the Corporation in
connection with any threatened, actual or future litigation or
investigations by federal, state, or local agencies involving the
Corporation, whether administrative, civil or criminal in nature, in which
and to the extent his cooperation is deemed necessary by the Corporation in
its discretion. The Corporation agrees to reimburse Daniel for reasonable
and necessary out-of-pocket expenses incurred in connection with providing
such cooperation.  This shall cover transportation, meals, and lodging, if
required.

     12. Daniel acknowledges that he has had at least (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. Daniel is also hereby advised in writing by Bankers Trust to
consult with an attorney regarding this Agreement.


<PAGE>

The Corporation agrees to pay Daniel's counsel up to Five Thousand ($5,000)
Dollars for such services. In the event that Daniel's attorneys' fees
appear that they will exceed this amount, Daniel agrees to notify the
Corporation prior to such time the fees exceed Five Thousand ($5,000) and
seek prior approval for the payment of an additional sum certain. Further,
Daniel may revoke either this Agreement, or the second original of this
Agreement he will be executing on his last day on Corporation premises,
within seven (7) days after Daniel executes the same, by notifying Perry
Capitani of Deutsche Bank AG, in writing, during this seven (7) day period.
Daniel's failure to execute the second original of this Agreement on his
last day on Corporation premises, or his revocation of same will not affect
the validity of the waivers and releases given by Daniel as a result of his
initial execution of this Agreement.

     13. This Agreement has been executed freely, knowingly and voluntarily
by Daniel without duress, coercion, or undue influence, with a full and
free understanding of its terms.


<PAGE>

     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 Daniel and an
authorized management representative of Bankers Trust.

AGREED:


/S/ Richard H. Daniel
    Richard H. Daniel

     15 June 99
Date

On this 15th day of June 1999,
before me personally came Richard H.
Daniel to me known to be the individual
described in and who executed the fore-
going Settlement and Non-disclosure
Agreement, and duly acknowledged to me
that he executed the same.


/S/ Perry V. Capitani
Notary Public



AGREED:
BANKERS TRUST CORPORATION

By: /S/ Frank N. Newman
        Frank N. Newman
        Chairman and Chief Executive Officer

Date 15 June 99
On this 15th day of June 1999,
before me personally came Frank N.
Newman, authorized representative for
Bankers Trust 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
     OUALIFIED IN NASSAU COUNTY
CERTIFICATE FILED IN NEW YORK COUNTY
COMMISSION EXPIRES OCTOBER 27, 19 _____




<PAGE>

                              Richard Daniel
              Exhibit I - Trigger I Change of Control Payout

Stock Options:

[CAPTION]
<TABLE>
   Grant Date  Option Price      ISO      NQSO     Total   Payout at $93
<S>  <C>          <C>         <C>     <C>        <C>     <C>
       2/1/96       64.5625    1,548    18,452    20,000      568,750.00
      6/18/96       76.4375        0    60,000    60,000      993,750.00
      6/17/97       90.7500    1,101    58,899    60,000      135,000.00
        Total                  2,649   137,351   140,000   $1,697,500.00
</TABLE>


Partnership Equity Plan (PEP):

[CAPTION]
<TABLE>
                     Vested     Unvested Total Shares
   Award Year        Shares       Shares  Outstanding    Payout at $93
<S>    <C>    <C>            <C>        <C>           <C>
         1996   23,305.1831   1,334.0261  24,639.2092     2,291,446.46
         1997   16,373.4287     250.9058  16,624.3345     1,546,063.11
        Total   39,678.6118   1,584.9319  41,263.5437    $3,837,509.56
</TABLE>


EPP:

                         Total Shares
      Award Year          Outstanding          Payout at $93

            1996           4,702.4246            $437,325.49
            1997           6,821.7055             634,418.61
            1998          22,464.3379           2,089,183.42
           Total          33,988.4680          $3,160,927.52


POP: (As of 7/1/99)

POP 1                 $1,443,750.00
Interest                $256,275.51
POP 11                $2,741,666.67
                      $4,441,692.18

Prorata Bonus: (As of 6/4/99)

$1,137,121.21

ADCAP:

$331,363.91*

Total Payout at COC $14,606,114.39

* This amount is as of March 31,1999 and will be adjusted to reflect
  performance through June 4, 1999




<PAGE>
                                                              EXHIBIT 12(a)

                BANKERS TRUST CORPORATION AND SUBSIDIARIES
      COMPUTATION OF CONSOLIDATED RATIOS OF EARNINGS TO FIXED CHARGES
                           (dollars in millions)
[CAPTION]
<TABLE>
                                                                  Six Months
                                                                       Ended
                                   Year Ended December 31,          June 30,
                            1994     1995     1996    1997    1998      1999
<S>                       <C>     <C>       <C>    <C>     <C>      <C>
Earnings:
 1. Income (loss) before
     income taxes         $  987   $  469   $1,131  $1,239 $  (77)  $(2,324)
 2. Add: Fixed charges
          excluding
          capitalized
          interest
          (Line 10)        3,911    5,138    5,483   5,959   6,954     2,328
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates        45       28       30   (117)      15        52
 4. Earnings including
     interest on deposits  4,853    5,579    6,584   7,315   6,862      (48)
 5. Less: Interest on
           deposits          965    1,360    1,355   2,076   2,195       815
 6. Earnings excluding
     interest on deposits $3,888   $4,219   $5,229  $5,239  $4,667   $ (863)

Fixed Charges:
 7. Interest Expense      $3,880   $5,105   $5,451  $5,926  $6,919    $2,307
 8. Estimated interest
     component of net
     rental expense           31       33       32      33      35        21
 9. Amortization of debt
     issuance expense          -        -        -       -       -         -
10. Total fixed charges
     including interest on
     deposits and excluding
     capitalized interest  3,911    5,138    5,483   5,959   6,954     2,328
11. Add: Capitalized
          interest             -        -        -       -       -         -
12. Total fixed charges    3,911    5,138    5,483   5,959   6,954     2,328
13. Less: Interest on
           deposits
           (Line 5)          965    1,360    1,355   2,076   2,195       815
14. Fixed charges excluding
     interest on deposits $2,946   $3,778   $4,128  $3,883  $4,759    $1,513

Consolidated Ratios of Earnings
 to Fixed Charges:
  Including interest on
   deposits
   (Line 4/Line 12)         1.24     1.09     1.20    1.23     .99       N/A

  Excluding interest on
   deposits
   (Line 6/Line 14)         1.32     1.12     1.27    1.35     .98       N/A
<FN>
For the six months ended June 30, 1999 and for the year ended December 31,
1998, earnings, as defined, did not cover fixed charges, including and
excluding interest on deposits by $2,376 million and $92 million,
respectively, as a result of a net loss recorded during the period.
N/A - Not Applicable.
</TABLE>




<PAGE>
                                                              EXHIBIT 12(b)

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

[CAPTION]
<TABLE>
                                                                  Six Months
                                                                       Ended
                                Year Ended December 31,             June 30,
                            1994     1995     1996    1997    1998      1999
<S>                     <C>       <C>      <C>     <C>     <C>      <C>
Earnings:
 1. Income (loss) before
      income taxes        $  987   $  469   $1,131  $1,239 $  (77)  $(2,324)
 2. Add: Fixed charges
           excluding
           capitalized
           interest
           (Line 13)       3,911    5,138    5,483   5,959   6,954     2,328
 3. Less: Equity in undistri-
            buted income of
            unconsolidated
            subsidiaries and
            affiliates        45       28       30   (117)      15        52
 4. Earnings including
      interest on deposits  4,853   5,579    6,584   7,315   6,862      (48)
 5. Less: Interest on
            deposits         965    1,360    1,355   2,076   2,195       815
6. Earnings excluding
      interest on deposits $3,888  $4,219   $5,229  $5,239  $4,667   $ (863)

Preferred Stock Dividend Requirements:
 7. Preferred stock dividend
      requirements        $   28   $   51   $   51  $   49  $   32    $   11
 8. Ratio of income (loss) from
      continuing operations
      before income taxes to
      income (loss) from
      continuing operations
      after income taxes    144%     151%     148%    143%    105%      129%
9. Preferred stock dividend
      requirements on a pretax
      basis               $   40   $   77   $   75  $   70  $   34    $   14

Fixed Charges:
10. Interest Expense      $3,880   $5,105   $5,451  $5,926  $6,919    $2,307
11. Estimated interest
      component of net
      rental expense          31       33       32      33      35        21
12. Amortization of debt
      issuance expense         -        -        -       -       -         -
13. Total fixed charges
      including interest on
      deposits and excluding
      capitalized interest 3,911    5,138    5,483   5,959   6,954     2,328
14. Add: Capitalized
           interest            -        -        -       -       -         -
15. Total fixed charges    3,911    5,138    5,483   5,959   6,954     2,328


<PAGE>

16. Add: Preferred stock
           dividend require-
           ments - pretax
           (Line 9)           40       77       75      70      34        14

17. Total combined fixed
      charges and preferred
      stock dividend require-
      ments on a pretax
      basis                3,951    5,215    5,558   6,029   6,988     2,342

18. Less: Interest on
           deposits
           (Line 5)          965    1,360    1,355   2,076   2,195       815
19. Combined fixed charges
      and preferred stock
      dividend requirements
      on a pretax basis
      excluding interest on
      deposits            $2,986   $3,855   $4,203  $3,953  $4,793    $1,527

Consolidated Ratios of Earnings
  to Combined Fixed Charges
  and Preferred Stock
  Dividend Requirements:
  Including interest on
  deposits
  (Line 4/Line 17)          1.23     1.07     1.18    1.21     .98       N/A

  Excluding interest on
   deposits
   (Line 6/Line 19)         1.30     1.09     1.24    1.32     .97       N/A

<FN>
For the six months ended June 30, 1999 and for the year ended December 31,
1998, earnings, as defined, did not cover fixed charges, and preferred
stock dividend requirements, including and excluding interest on deposits,
by $2,390 million and by $126 million, respectively, as a result of a net
loss recorded during the period.
N/A - Not Applicable.
</TABLE>





<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
This schedule contains summary information extracted from the Bankers Trust
Corporation and Subsidiaries consolidated statement of condition at June 30,
1999 and the consolidated statement of income for the six months ended June
30, 1999 and is qualified in its entirety by reference to such financial
statements.
</LEGEND>
<MULTIPLIER> 1,000,000

<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                           2,152
<INT-BEARING-DEPOSITS>                           7,412
<FED-FUNDS-SOLD>                                19,549
<TRADING-ASSETS>                                26,375
<INVESTMENTS-HELD-FOR-SALE>                      2,041
<INVESTMENTS-CARRYING>                               0
<INVESTMENTS-MARKET>                                 0
<LOANS>                                         24,243
<ALLOWANCE>                                        532
<TOTAL-ASSETS>                                  91,953
<DEPOSITS>                                      33,156
<SHORT-TERM>                                    13,900<F1>
<LIABILITIES-OTHER>                              8,726<F2>
<LONG-TERM>                                     15,225
                                0
                                        394
<COMMON>                                             0
<OTHER-SE>                                       3,609
<TOTAL-LIABILITIES-AND-EQUITY>                  91,953
<INTEREST-LOAN>                                    767
<INTEREST-INVEST>                                  272
<INTEREST-OTHER>                                 1,153<F3>
<INTEREST-TOTAL>                                 2,804
<INTEREST-DEPOSIT>                                 815
<INTEREST-EXPENSE>                               2,307
<INTEREST-INCOME-NET>                              497
<LOAN-LOSSES>                                     (25)
<SECURITIES-GAINS>                               (143)
<EXPENSE-OTHER>                                  4,103
<INCOME-PRETAX>                                (2,324)
<INCOME-PRE-EXTRAORDINARY>                     (2,324)
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   (1,808)
<EPS-BASIC>                                          0
<EPS-DILUTED>                                        0
<YIELD-ACTUAL>                                    1.11
<LOANS-NON>                                        252
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                   652
<CHARGE-OFFS>                                       84
<RECOVERIES>                                        18
<ALLOWANCE-CLOSE>                                  532<F4>
<ALLOWANCE-DOMESTIC>                               159<F4>
<ALLOWANCE-FOREIGN>                                203<F4>
<ALLOWANCE-UNALLOCATED>                            170<F4>
<FN>
<F1>Short-term borrowings include the following:
Securities loand and securities sold under
 repurchase agreements                           1,871
Other short-term borrowings                     12,029
   Total                                        13,900
<F2>Other liabilities include the following:
Accounts payable and accrued expenses            5,062
Other liabilities                                3,434
Acceptances outstanding                            230
   Total                                         8,726
<F3>Other interest income includes the following:
Interest-bearing deposits with banks               132
Federal funds sold                                  77
Securities purchased under resale agreements       517
Securities borrowed                                369
Customer receivables                                58
   Total                                         1,153
<F4>Amount pertains to the allowance related to loans.
</FN>


</TABLE>


<PAGE>


                                                                EXHIBIT 99.1

                         BANKERS TRUST CORPORATION
            UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS
                   (IN MILLIONS, EXCEPT PER SHARE DATA)



     The following Unaudited Pro Forma Condensed Statements of Income for
the six months ended June 30, 1999 and 1998 give effect to Bankers Trust
Corporation's ("BT" or the "Corporation") transfer of its wholly-owned
subsidiary BT Alex. Brown Incorporated ("BTAB") and substantially all of
its interest in Bankers Trust International PLC ("BTI") to Deutsche Bank
Securities Inc. ("DBSI") and Deutsche Holdings (BTI) Ltd., respectively,
which are wholly-owned subsidiaries of Deutsche Bank AG ("Deutsche Bank").
The transfer of BTAB to DBSI took the form of an exchange of stock pursuant
to which BTAB became a wholly-owned subsidiary of DBSI and the Corporation
received shares of DB U.S. Financial Markets Holding Corporation ("DBUS"),
the parent of DBSI.  The Corporation, as part of an ongoing reorganization,
intends to transfer, by dividend or otherwise, the shares received to
Taunus Corporation ("Taunus"), a U.S. holding corporation for Deutsche
Bank.

     The pro forma information is based on the historical consolidated
financial statements of BT after giving effect to the pro forma adjustments
described in the Notes to the Unaudited Pro Forma Condensed Financial
Statements.  The pro forma financial data are not necessarily indicative of
the results that actually would have occurred had the transfer of BTAB and
BTI been consummated on the dates indicated or that may be obtained in the
future.







<PAGE>

                         BANKERS TRUST CORPORATION
             UNAUDITED PRO FORMA CONDENSED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                  For the Six Months Ended June 30, 1999
                                  BT        BTAB and    Pro Forma
                            Consolidated     BTI**   Adjustments**   Pro Forma
                                                (a)         (b)
<S>                              <C>          <C>           <C>       <C>

NET INTEREST REVENUE
  Interest revenue               $ 2,804    $(1,022)         $557    $ 2,339
  Interest expense                 2,307       (554)          235      1,988
NET INTEREST REVENUE                 497       (468)          322        351
Provision for credit losses-loans   (25)          26            -          1
NET INTEREST REVENUE AFTER
 PROVISION FOR CREDIT LOSSES-LOANS   522       (494)          322        350
NONINTEREST REVENUE
  Trading                           (67)         305            2        240
  Fiduciary and funds management     555        (24)            -        531
  Corporate finance fees             442       (285)            -        157
  Other fees and commissions         364       (175)            -        189
  Net revenue from equity investments 108          -            -        108
  Securities available for sale gains
   (losses)                        (143)         108            -       (35)
  Insurance premiums                  86           -            -         86
  Other                             (88)          13          207        132
Total noninterest revenue          1,257        (58)          209      1,408
NONINTEREST EXPENSES
  Salaries and commissions           710       (226)            -        484
  Incentive compensation and employee
   benefits*                       1,816       (776)            -      1,040
  Agency and other professional
   service fees                      250        (34)           54        270
  Communication and data services    132        (44)            -         88
  Occupancy, net                     120        (20)            -        100
  Furniture and equipment            138        (16)            -        122
  Travel and entertainment            84        (40)            -         44
  Provision for policyholder benefits 114          -            -        114
  Other                              280       (119)          400        561
  Restructuring charge               459           -            -        459
Total noninterest expenses         4,103     (1,275)          454      3,282
Income (loss) before income taxes  (2,324)       723           77    (1,524)
Income taxes (benefit)             (516)                               (516)
NET INCOME (LOSS)               $(1,808)                            $(1,008)
<FN>
 * Includes charges of approximately $1.1 billion in change-in-control
   related costs.
** Includes results of operations of BTAB and BTI through the transfer
   date, June 5, 1999.
   See Notes to Unaudited Pro Forma Condensed Financial Statements.
</TABLE>

<PAGE>

                         BANKERS TRUST CORPORATION
             UNAUDITED PRO FORMA CONDENSED STATEMENT OF INCOME
                   (IN MILLIONS, EXCEPT PER SHARE DATA)

<TABLE>
<CAPTION>
                                For the Six Months Ended June 30, 1998
                                  BT         BTAB and    Pro Forma
                            Consolidated       BTI     Adjustments  Pro Forma
                                               (a)          (b)
<S>                              <C>          <C>          <C>         <C>

NET INTEREST REVENUE
  Interest revenue                $4,294    $(2,044)       $1,044     $3,294
  Interest expense                 3,526     (1,142)          358      2,742
NET INTEREST REVENUE                 768       (902)          686        552
Provision (recoveries) for
 credit losses-loans                   -        (29)            -       (29)
NET INTEREST REVENUE AFTER PROVISION
 (RECOVERIES) FOR CREDIT LOSSES-LOANS 768      (873)          686        581
NONINTEREST REVENUE
  Trading                            228         132           11        371
  Fiduciary and funds management     546        (26)            -        520
  Corporate finance fees             723       (504)            -        219
  Other fees and commissions         366       (197)            -        169
  Net revenue from equity investments 204        (3)            -        201
  Securities available for sale gains
   (losses)                           44        (25)            -         19
  Insurance premiums                 128           -            -        128
  Other                              174        (23)          183        334
Total noninterest revenue          2,413       (646)          194      1,961
NONINTEREST EXPENSES
  Salaries and commissions           697       (233)            -        464
  Incentive compensation and employee
   benefits                          914       (399)            -        515
  Agency and other professional
   service fees                      252        (49)           80        283
  Communication and data services    115        (41)            -         74
  Occupancy, net                     100        (18)            -         82
  Furniture and equipment            110        (17)            -         93
  Travel and entertainment            79        (32)            -         47
  Provision for policyholder benefits 159          -            -        159
  Other                              219       (104)          279        394
Total noninterest expenses         2,645       (893)          359      2,111
Income before income taxes           536       (626)          521        431
Income taxes                         150                                 150
NET INCOME                        $  386                              $  281
<FN>
See Notes to Unaudited Pro Forma Condensed Financial Statements.
</TABLE>



<PAGE>


                         BANKERS TRUST CORPORATION
        NOTES TO UNAUDITED PRO FORMA CONDENSED FINANCIAL STATEMENTS



(a)  Elimination of BTAB's & BTI's third-party amounts from BT's historical
     consolidated financial statements.


(b)  Adjustment to record BTAB & BTI intercompany amounts as third-party
     assets, liabilities, revenue or expense, as applicable.  Intercompany
     amounts were eliminated in BT's historical consolidated financial
     statements.









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