TRUMP TAJ MAHAL FUNDING INC
10-Q, 1995-11-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: COLLECTIVE BANCORP INC, 10-Q, 1995-11-14
Next: ML FUTURES INVESTMENTS LP, 10-Q, 1995-11-14



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q
(Mark One)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934

                For the quarterly period ended September 30, 1995
                                               ------------------

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

               For the transition period from ________ to ________

                         Commission file number 1-10075

                          TRUMP TAJ MAHAL FUNDING, INC.
             (Exact name of Registrant as specified in its charter)

              New Jersey                                      13-3469470
  (State or other jurisdiction of                          (I.R.S. Employer
  incorporation or organization)                          Identification No.)
                                                  
  1000 The Boardwalk                              
  Atlantic City, New Jersey                                      08401
  (Address of principal executive                             (Zip Code)
  offices)                                        
                                                  
                                 (609) 449-5540
               Registrant's telephone number, including area code

                                   ----------

                           TRUMP TAJ MAHAL ASSOCIATES
             (Exact name of Registrant as specified in its Charter)

                New Jersey                                    13-3469507
    (State or other jurisdiction of                        (I.R.S. Employer
    incorporation or organization)                        Identification No.)
                                                
    1000 The Boardwalk                          
    Atlantic City, New Jersey                                    08401
    (Address of principal executive                            (Zip Code)
    offices)                                    
                                                
                                       
                                 (609) 449-5540
               Registrant's telephone number, including area code

                                   ----------

     Indicate by check mark whether the  Registrants  (1) have 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) have been subject to such
filing requirements for the past 90 days.     Yes [X]   No

     Indicate by check mark whether the  Registrant  has filed all documents and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.    Yes [X]    No [ ].

     The number of shares outstanding of Trump Taj Mahal Funding,  Inc.'s common
stock as of November 1, 1995 was 200.

     Trump Taj Mahal  Funding,  Inc.  meets the  conditions set forth in General
Instruction  (H) (1) (a) and (b) of Form 10-Q and is therefore  filing this Form
with the reduced disclosure format.

     Total number of pages in this Report: 28

<PAGE>

                             TAJ MAHAL HOLDING CORP.
                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                                INDEX TO FORM 10Q
                                                                          Page
                                                                          Number
                                                                          ------
PART I - FINANCIAL INFORMATION

Item 1 -- Financial Statements -
         For the Three and Nine Months Ended September 30, 1995 and 1994

Taj Mahal Holding Corp. and Subsidiary:

    Consolidated Balance Sheets ...........................................    3

    Consolidated Statements of Operations .................................    4

    Consolidated Statement of Stockholders' Equity ........................    5

    Consolidated Statements of Cash Flows .................................    6

    Notes to Consolidated Financial Statements ............................    7

Trump Taj Mahal Associates and Subsidiary:

    Consolidated Balance Sheets ...........................................   10

    Consolidated Statements of Operations .................................   11

    Consolidated Statement of Capital (Deficit) ...........................   13

    Consolidated Statements of Cash Flows .................................   14

    Notes to Consolidated Financial Statements ............................   15

Item 2 -- Management's Discussion and Analysis of Financial Condition and .   20
         Results of Operations

PART II - OTHER INFORMATION

Item 1 - Legal Proceedings ................................................   26
Item 2 - Changes in Securities ............................................   26
Item 3 - Defaults Upon Senior Securities ..................................   26
Item 4 - Submission of Matters of a Vote of Security Holders ..............   26
Item 5 - Other Information ................................................   26
Item 6 - Exhibits and Reports on Form 8-K .................................   27

Signatures ................................................................   28

<PAGE>

                     TAJ MAHAL HOLDING CORP. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>

                                                   ASSETS

                                                                                  September 30,  December 31,
                                                                                      1995          1994
                                                                                   -----------    -----------
                                                                                   (Unaudited)
<S>                                                                                <C>            <C>        
Cash                                                                               $       100    $       100
                                                                                   -----------    -----------

       Total Assets                                                                $       100    $       100
                                                                                   ===========    ===========


                                         STOCKHOLDERS' EQUITY (Note 1)

Class A Common Stock; $.01 par value; 10,000,000 shares                            $        40    $        40
       authorized, 1,350,000 issued and outstanding
Class B Common Stock; $.01 par value: 860,000 shares                                        20             20
       authorized, 780,242 and 765,130 issued and outstanding
Class C Common Stock; $.01 par value; 10,000,000 shares                                     40             40
       authorized, 1,350,000 issued and outstanding
Additional paid in capital                                                           6,934,000      5,729,000
Accumulated deficit                                                                 (6,934,000)    (5,729,000)
                                                                                   -----------    -----------

       Total Stockholders' Equity                                                  $       100    $       100
                                                                                   ===========    ===========


                 The accompanying notes to financial statements
                  are an integral part of these balance sheets


</TABLE>

                                       3
<PAGE>


                     TAJ MAHAL HOLDING CORP. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                         Three months ended 
                                                             September 30,
                                                     --------------------------
                                                          1995          1994
                                                     ------------   -----------

Revenue                                              $      --      $      --

Expenses (Note 2) -
  Director fees, insurance and administrative
   expenses                                              390,000        831,000
                                                     ------------   -----------

Net loss                                             $  (390,000)   $  (831,000)
                                                     ===========    ===========


Net loss per common share (Note 2)                   $      (.29)   $      (.62)
                                                     ===========     ==========

Weighted average number of shares outstanding           1,350,000     1,350,000
                                                    =============    ==========


                                                          Nine months ended 
                                                             September 30,
                                                     --------------------------
                                                          1995           1994
                                                      -----------     ---------

Revenue                                               $     --      $      --

Expenses (Note 2) -
 Director fees, insurance and administrative 
   expenses                                            1,205,000      1,710,000
                                                     -----------    -----------

Net loss                                             $(1,205,000)   $(1,710,000)
                                                     ===========    ===========


Net loss per common share (Note 2)                   $      (.89)   $     (1.27)
                                                     ===========    ===========


Weighted average number of shares outstanding          1,350,000      1,350,000
                                                     ===========    ===========

                 The accompanying notes to financial statements
                    are an integral part of these statements


                                       4
<PAGE>

                     TAJ MAHAL HOLDING CORP. AND SUBSIDIARY
                 CONSOLIDATED STATEMENT OF STOCKHOLDERS' EQUITY
                                   (unaudited)
<TABLE>
<CAPTION>
                                COMMON STOCK
                     --------------------------------------
                        CLASS A               CLASS B                CLASS C
                     ------------------   -----------------     ----------------  Additional
                      Number              Number                 Number            Paid in     Accumulated
                     of Shares  Amount  of Shares   Amount     of Shares  Amount   Capital       Deficit         Total
                     ---------  ------  ---------   ------     ---------  ------  ----------   -----------    -----------
 
<S>                  <C>        <C>       <C>       <C>        <C>         <C>    <C>           <C>            <C>        
Balance,
December 31, 1994    1,350,000  $   40    765,130   $   20     1,350,000   $  40  $5,729,000   $(5,729,000)   $      100

Additional issuance 
 of common stock in 
 connection with the 
 Partnership's 
 interest payment         -         -      15,112       -            -       -         -             -              -

Distribution from 
 the Partnership for
 operating expenses       -         -        -          -            -       -     1,205,000           -        1,205,000

Net loss                  -         -        -          -            -       -         -        (1,205,000)    (1,205,000)
                     ---------  ------  ---------   ------     ---------  ------  ----------   -----------    -----------
Balance, 
 September 
 30, 1995            1,350,000   $  40    780,242    $  20     1,350,000   $  40  $6,934,000   $(6,934,000)   $       100
                     =========  ======  =========   ======     =========  ======  ==========   ===========    ===========
                     
</TABLE>

                 The accompanying notes to financial statements
                    are an integral part of these statements

                                       5
<PAGE>

                     TAJ MAHAL HOLDING CORP. AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (unaudited)


                                                     For the nine months ended 
                                                            September 30,
                                                   -----------------------------
                                                       1995             1994
                                                   -----------      -----------

CASH FLOWS FROM OPERATING ACTIVITIES:

  Net loss                                         $(1,205,000)     $(1,710,000)

CASH FLOWS FROM FINANCING ACTIVITIES:

  Partnership distribution                           1,205,000        1,710,000
                                                   -----------      -----------

NET CHANGE IN CASH                                        --               --

CASH AT BEGINNING OF PERIOD                                100              100
                                                   -----------      -----------

CASH AT END OF PERIOD                              $       100      $       100
                                                   ===========      ===========

                 The accompanying notes to financial statements
                    are an integral part of these statements




                                       6
<PAGE>

                     TAJ MAHAL HOLDING CORP. AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 1.  Organization and Background:

     The accompanying  consolidated  financial  statements  include those of Taj
     Mahal  Holding Corp.  ("Holding")  and its wholly owned  subsidiary,  TM/GP
     Corporation  ("TM/GP"),  the  managing  general  partner of Trump Taj Mahal
     Associates,  a New Jersey general  partnership  (the  "Partnership")  which
     operates the Trump Taj Mahal Casino Resort.  All  significant  intercompany
     balances  and  transactions   have  been  eliminated  in  the  consolidated
     financial statements.

     Holding was organized on December 18, 1990 as a Delaware corporation wholly
     owned by  Donald  J.  Trump.  Prior to  January  1,  1992,  Holding  had no
     activity.  As  described  below,  Holding  was  formed  for the  purpose of
     consummating  a  plan  of   reorganization   (the  "Plan")   involving  the
     Partnership  and Trump Taj Mahal Funding,  Inc.  ("Funding"),  a New Jersey
     corporation which  restructured the indebtedness of the Partnership.  Prior
     to the  consummation  of the Plan,  both the  Partnership  and Funding were
     owned by Donald J. Trump and affiliated entities.

     Holding and its subsidiaries  have no business  operations other than their
     investment in the Partnership.  As a result, their ability to pay operating
     expenses and  dividends is  completely  dependent on the  operations of the
     Partnership.

     Upon consummation of the Plan on October 4, 1991, the Partnership issued to
     the holders of Funding's 14% First Mortgage Bonds,  Series A, Due 1998 (the
     "Old Bonds"), a general partnership  interest  representing  49.995% of the
     equity  of  the   Partnership.   Such  holders  in  turn  contributed  such
     partnership  interest to Holding.  Funding also issued new 11.35%  Mortgage
     Bonds, Series A, Due 1999 (the "Bonds") in exchange for the Old Bonds. Each
     $1,000 principal amount of Bonds trades as a unit with one share of Class B
     Redeemable  Common  Stock (the  "Class B Stock") of Holding,  as  described
     below.

     TM/GP, which has no other assets,  received a 49.995% partnership  interest
     in the  Partnership  from  Holding.  Donald J.  Trump also  contributed  to
     Holding a 50%  ownership  interest  in The Trump Taj Mahal  Corporation,  a
     Delaware  corporation,  which owns a .01% interest in the  Partnership,  in
     exchange for the Class C Common  Stock (the "Class C Stock"),  as described
     below.

     At the time of these  transfers,  Holding  issued  1,350,000  shares of its
     Class A Common Stock (the "Class A Stock") and 729,458  shares of its Class
     B Stock to the holders of the Old Bonds and 1,350,000 shares of its Class C
     Stock to Donald J.  Trump.  Notwithstanding  their par value,  the  various
     classes of common stock are recorded at stated value,  which represents the
     value  assigned to the shares of Holding  which were  issued in  connection
     with the consummation of the Plan.

     In accordance  with the terms of the indenture  pursuant to which the Bonds
     were issued,  a portion of the interest on the Bonds may be paid in cash or

                                       7
<PAGE>

     in additional Bonds (the "Additional Amount"). On May 15, 1992, 8,844 units
     comprised of Bonds in the aggregate  amount of $8,844,000  and 8,844 shares
     of Class B Stock  were  issued by  Funding  as  payment  of the  Additional
     Amount.  On May 15, 1993,  14,579 units comprised of Bonds in the aggregate
     amount of approximately $14,579,000 and 14,579 shares of Class B Stock were
     issued as payment of the Additional  Amount.  On May 15, 1994, 12,249 units
     comprised  of Bonds in the  aggregate  principle  amount  of  approximately
     $12,249,000  and 12,249  shares of Class B Stock were issued  together with
     $2,621,000 in cash as payment of the  Additional  Amount.  On May 15, 1995,
     15,112  units  comprised  of Bonds in the  aggregate  principal  amount  of
     approximately $15,112,000 and 15,112 shares of Class B Stock were issued as
     payment of the Additional Amount.

     Currently,  the holders of the Class B Stock are  entitled to elect four of
     the nine members of Holding's  Board of Directors  and Donald J. Trump,  as
     holder  of the  Class C Stock is  entitled  to  elect  the  remaining  five
     directors.  The Class A Stock has no voting  rights  during the time any of
     the Class B Stock is outstanding.  However, upon Holding's liquidation, all
     three  classes of  Holding's  common  stock share  ratably in the assets of
     Holding to the extent of their par value,  with the Class A Stock  entitled
     to the residual.  The Class B Stock must be redeemed at a price of $.50 per
     share when the Bonds,  with which they were issued,  are paid,  redeemed or
     purchased and canceled.

     The accompanying financial statements have been prepared by Holding without
     audit.  In the  opinion of Holding,  all  adjustments,  consisting  of only
     normal  recurring  adjustments,  necessary to present  fairly the financial
     position,  results of operations  and changes in cash flows for the periods
     presented, have been made.

     The  accompanying  financial  statements  have  been  prepared  by  Holding
     pursuant  to the rules  and  regulations  of the  Securities  and  Exchange
     Commission  (the  "SEC").   Accordingly,   certain   information  and  note
     disclosures   normally  included  in  financial   statements   prepared  in
     conformity  with  generally  accepted   accounting   principles  have  been
     condensed  or  omitted.  These  financial  statements  should  be  read  in
     conjunction  with the financial  statements  and notes thereto  included in
     Holding's December 31, 1994 Annual Report on Form 10-K.

 2.  Summary of Significant Accounting Policies:

     Investment in the Partnership

     Holding  accounts for its  investment in the  Partnership  using the equity
     method of accounting.  Under this method,  Holding reports as equity income
     50% of the  Partnership's  earnings,  if any,  from  October  4,  1991.  In
     addition,  the  difference  between  Holding's  equity  in  the  underlying
     identifiable  assets of the Partnership as of October 4, 1991 ($91,703,000)
     and the cost basis of its investment in the  Partnership is being amortized
     into income over 40 years.

     For the period from October 4, 1991 to September 30, 1995, the  Partnership
     incurred  a net  loss  of  $123,559,000.  Holding's  equity  in  this  loss
     ($61,779,500)  less  amortization of the difference  between the underlying
     identifiable assets of the Partnership and the cost basis of its investment

                                       8
<PAGE>

     in the  Partnership,  for the period from October 4, 1991 to September  30,
     1995, ($9,170,000), will not be reflected in Holding's financial statements
     until such time as the Partnership  generates earnings sufficient to offset
     the accumulated net loss.

     Income Taxes

     Holding will record  Federal  income taxes based on its allocable  share of
     Partnership  earnings.  The payment of any such taxes will be reimbursed by
     the Partnership.  Under New Jersey Casino Control  Commission  regulations,
     the Partnership is required to file a consolidated  New Jersey  corporation
     business tax return and pay all state taxes attributable to its earnings.


     Operating Expenses

     Expenses of Holding consist of directors and officers liability  insurance,
     board of director fees and expenses, and administrative  expenses.  Holding
     is  entitled to full  reimbursement  of such  expenses by the  Partnership.
     Total  expenses  for the nine  months  ended  September  30,  1995 and 1994
     approximated  $1,205,000 and  $1,710,000,  respectively,  all of which were
     reimbursed by the Partnership.

     Earnings Per Share

     For the calculation of net loss per share,  Class A Stock was used since it
     is the only class of participating  stock. Net loss per share is determined
     by dividing the net loss by the weighted  average number of shares of Class
     A Stock outstanding.

3.   Proposed Recapitalization:

     On October 6, 1995, the  Partnership,  Funding,  and Holding  (collectively
     with the  Partnership and Funding,  the "Taj  Entities")  executed a letter
     agreement (the "Agreement") with certain institutional holders of the Class
     A Common  Stock  (the  "Class  A  Stock")  of  Holding  (collectively,  the
     "Holders"),   whereby   the   Holders   agreed  to   support   a   proposed
     recapitalization of the Taj Entities (the "Recapitalization") in which each
     holder of Class A Stock would  receive at least $30 for each share of Class
     A Stock,  payable in cash or shares of the Common Stock of Trump Hotels and
     Casino Resorts, Inc. ("THCR"). The other terms of the Recapitalization have
     not yet been  determined.  The Holders  also agreed not to dispose of their
     shares of Class A Stock except pursuant to the Recapitalization, other than
     sales to  third  parties  who  agree  to be  bound  by the  Agreement.  The
     Agreement expires on April 30, 1996.

     THCR,which is approximately 40% owned by Donald J. Trump and not affiliated
     with the Taj Entities,  is not a party to the  Agreement.  Any  transaction
     involving  the  issuance  of  shares  of the  Common  Stock of THCR will be
     subject to the approval of the Board of Directors and Stockholders of THCR.

     The  Recapitalization is expected to be subject to, among other conditions,
     the receipt by the Taj  Entities of financing  in an amount  sufficient  to
     effectuate the  Recapitalization,  the receipt of fairness opinions and the
     negotiation of satisfactory  documentation to effect the  Recapitalization.
     No assurances can be given that any type of  recapitalization  plan will be
     consummated by the Taj Entities.


                                       9
<PAGE>


                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                             (Dollars in thousands)

                                                      September 30, December 31,
                                                           1995         1994
                                                       -----------  -----------
                                                       (unaudited)
                                     ASSETS
 CURRENT ASSETS:
   Cash and cash investments                             $ 108,769    $  61,196
   Receivables, net of allowance of $5,354
    and $4,059 for doubtful accounts                        15,759       15,443
   Inventory                                                 6,950        6,431
   Prepaid expenses and other current assets                 5,175        7,806
                                                         ---------    ---------
     Total Current Assets                                  136,653       90,876
                                                         ---------    ---------

PROPERTY AND EQUIPMENT:
   Land                                                     37,843       37,843
   Building                                                663,284      656,702
   Furniture, fixtures and equipment                       170,047      160,372
   Leasehold improvements                                   31,253       31,243
                                                         ---------    ---------
                                                           902,427      886,160
     Less:  Accumulated depreciation and amortization     (207,825)    (179,375)
                                                         ---------    ---------
                                                           694,602      706,785
                                                         ---------    ---------

OTHER ASSETS                                                12,470        9,951
                                                         ---------    ---------
      Total Assets                                       $ 843,725    $ 807,612
                                                         =========    =========

                             LIABILITIES AND CAPITAL
 CURRENT LIABILITIES:
   Long-term debt due currently                          $     868    $     743
   Accounts payable                                          5,880        3,256
   Accrued interest payable                                 27,441        8,977
   Due to affiliates, net                                      547          109
   Other current liabilities                                38,303       37,102
                                                         ---------    ---------
      Total Current Liabilities                             73,039       50,187
                                                         ---------    ---------

OTHER LONG TERM LIABILITIES                                 29,644       32,912
                                                         ---------    ---------

LONG-TERM DEBT NET OF UNAMORTIZED DISCOUNT
   OF $137,108 AND $153,597                                688,143      656,701
                                                         ---------    ---------

COMMITMENTS AND CONTINGENCIES

CAPITAL:
   Contributed capital                                     123,765      123,765
   Accumulated deficit                                     (70,866)     (55,953)
                                                         ---------    ---------
        Total Capital                                       52,899       67,812
                                                         ---------    ---------
      Total Liabilities and Capital                      $ 843,725    $ 807,612
                                                         =========    =========



                 The accompanying notes to financial statements
                  are an integral part of this balance sheets.

                                       10
<PAGE>

                                  
                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                             (Dollars in thousands)
                                   (unaudited)



                                                     For the three months ended 
                                                            September 30,
                                                     --------------------------
                                                        1995            1994
                                                     ---------        ---------

REVENUES:

  Gaming                                             $ 143,814        $ 132,786
  Rooms                                                 12,698           12,549
  Food and beverage                                     15,281           16,097
  Other                                                  4,122            5,065
                                                     ---------        ---------
         Gross revenues                                175,915          166,497

  Less - Promotional allowances                         18,107           18,510
                                                     ---------        ---------

         Net revenues                                  157,808          147,987
                                                     ---------        ---------

COST AND EXPENSES:

  Gaming                                                76,047           71,493
  Rooms                                                  3,897            4,062
  Food and beverage                                      6,232            6,533
  General and administrative                            25,299           24,790
  Depreciation and amortization                         11,213            9,801
                                                     ---------        ---------

                                                       122,688          116,679
                                                     ---------        ---------

Income from operations                                  35,120           31,308

Interest income                                          1,025              482

Interest expense                                       (29,700)         (28,504)
                                                     ---------        ---------

Net income                                           $   6,445        $   3,286
                                                     =========        =========


                 The accompanying notes to financial statements
                     are an integral part of this statement.


                                       11
<PAGE>

                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                             (Dollars in thousands)
                                   (unaudited)


                                                      For the nine months ended 
                                                            September 30,
                                                     --------------------------
                                                        1995            1994
                                                     ---------        ---------

REVENUES:

  Gaming                                             $ 377,368        $ 345,329
  Rooms                                                 33,035           32,159
  Food and beverage                                     42,933           44,110
  Other                                                 11,479           13,742
                                                     ---------        ---------
         Gross revenues                                464,815          435,340

  Less - Promotional allowances                         47,519           48,802
                                                     ---------        ---------

         Net revenues                                  417,296          386,538
                                                     ---------        ---------

COST AND EXPENSES:

  Gaming                                               208,671          196,412
  Rooms                                                 11,500           11,491
  Food and beverage                                     18,597           18,142
  General and administrative                            73,717           77,359
  Depreciation and amortization                         32,407           28,944
                                                     ---------        ---------

                                                       344,892          332,348
                                                     ---------        ---------

Income from operations                                  72,404           54,190

Interest income                                          2,752            1,343

Interest expense                                       (88,864)         (86,855)
                                                     ---------        ---------

Net loss                                             $ (13,708)       $ (31,322)
                                                     =========        =========

                 The accompanying notes to financial statements
                     are an integral part of this statement.


                                       12
<PAGE>
                                      
                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                  CONSOLIDATED STATEMENTS OF CAPITAL (DEFICIT)
                             (Dollars in thousands)
                                   (unaudited)


                                                        Accumulated
                                            Contributed   Surplus       Total
                                              Capital    (Deficit)     Capital
                                              --------    --------     --------


Balance, December 31, 1994                    $123,765    $(55,953)    $ 67,812

Net loss for the nine months ended
   September 30, 1995                             --       (13,708)     (13,708)

Partnership distribution                          --        (1,205)      (1,205)
                                              --------    --------     --------

Balance, September 30, 1995                   $123,765    $(70,866)    $ 52,899
                                              ========    ========     ========


                 The accompanying notes to financial statements
                     are an integral part of this statement.

                                       13
<PAGE>

                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (unaudited)

                                                       For the nine months ended
                                                              September 30,
                                                         ---------------------
                                                           1995          1994
                                                         ---------    ---------

CASH FLOWS FROM OPERATING ACTIVITIES:
  Net loss ...........................................   $ (13,708)   $ (31,322)
  Adjustments to reconcile net loss
    to net cash flows provided by operating
    activities--Depreciation and amortization ........      32,407       28,944
    Charges related to lease guarantee ...............       1,748        1,506
    Accretion of discount on Bond indebtedness .......      16,489       13,795
    Other adjustments to reduce the carrying value
      of non current assets ..........................       2,315        2,148
    Provision for doubtful accounts ..................       3,825        1,809
                                                         ---------    ---------
                                                            43,076       16,880
  Changes in operating assets and liabilities:
    Receivables, net .................................      (4,141)      (1,688)
    Inventory ........................................        (519)      (1,883)
    Other current assets .............................       2,114         (673)
    Other assets .....................................        (204)        (654)
    Due to affiliates, net ...........................         438         (451)
    Accounts payable .................................       2,624        2,251
    Accrued interest payable .........................      29,909       26,693
    Other liabilities ................................          13           87
                                                         ---------    ---------
      Net cash flows provided by operating
       activities ....................................      73,310       40,562
                                                         ---------    ---------

CASH FLOWS FROM INVESTING ACTIVITIES:
  Purchase of property and equipment .................     (19,477)     (15,749)
  Investment in CRDA obligation ......................      (4,274)      (4,000)
                                                          --------    ---------
    Net cash flows used in investing activities ......     (23,751)     (19,749)
                                                          --------    ---------

CASH FLOWS FROM FINANCING ACTIVITIES:
  Repayments of borrowings ...........................        (781)        (645)
  Partnership distribution ...........................      (1,205)      (1,710)
                                                          --------    ---------
    Net cash flows used in financing activities ......      (1,986)      (2,355)
                                                          --------    ---------

NET INCREASE (DECREASE) IN CASH AND
 CASH INVESTMENTS ....................................      47,573       18,458

CASH AND CASH INVESTMENTS BEGINNING OF PERIOD ........      61,196       58,044
                                                         ---------    ---------

CASH AND CASH INVESTMENTS END OF PERIOD ..............   $ 108,769    $  76,502
                                                         =========    =========

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
  Cash paid during the year for interest .............   $  40,718    $  42,074
                                                         =========    =========

SUPPLEMENTAL DISCLOSURE OF NON-CASH TRANSACTIONS:
  Issuance of PIK bonds in lieu of cash interest .....   $  15,112    $  12,249
                                                         =========    =========

                 The accompanying notes to financial statements
                     are an integral part of this statement.


                                       14

<PAGE>


                    TRUMP TAJ MAHAL ASSOCIATES AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


1.   Organization and Operations:

     The accompanying  consolidated  financial statements include those of Trump
     Taj Mahal Associates (the "Partnership"),  and its wholly owned subsidiary,
     Trump Taj Mahal Funding,  Inc.  ("Funding").  All significant  intercompany
     balances  and  transactions   have  been  eliminated  in  the  consolidated
     financial statements.

     Trump Taj Mahal  Associates  was formed on June 23,  1988,  as a New Jersey
     limited partnership. The Partnership was converted to a general partnership
     in December,  1990.  The current  partners and their  respective  ownership
     interests are Trump Taj Mahal, Inc. ("TTMI"),  49.995%, The Trump Taj Mahal
     Corporation  ("Trump Corp."),  .01%, and TM/GP  Corporation  ("TMGP"),  the
     managing  general  partner,  and a wholly  owned  subsidiary  of Taj  Mahal
     Holding Corp. ("Holding"), 49.995%.

     The accompanying financial statements have been prepared by the Partnership
     and Funding  without audit.  In the opinion of the Partnership and Funding,
     all adjustments, consisting of only normal recurring adjustments, necessary
     to present fairly the financial position, results of operations and changes
     in cash flows for the periods presented, have been made.

     The accompanying financial statements have been prepared by the Partnership
     and Funding  pursuant to the rules and  regulations  of the  Securities and
     Exchange Commission (the "SEC"). Accordingly,  certain information and note
     disclosures   normally  included  in  financial   statements   prepared  in
     conformity  with  generally  accepted   accounting   principles  have  been
     condensed  or  omitted.  These  financial  statements  should  be  read  in
     conjunction with the financial statements and notes thereto included in the
     Partnership's and Funding's December 31, 1994 Annual Report on Form 10-K.

     Donald J. Trump  beneficially  owns 50% of the  Partnership and has pledged
     his total ownership interest as collateral under various debt agreements.

     The casino  industry  in Atlantic  City is  seasonal in nature.  Therefore,
     results of  operations  for the three and nine months ended  September  30,
     1995 and 1994 are not necessarily indicative of the operating results for a
     full year.

2.   Borrowings:

     Long  term  debt  consists  of bank debt and  outstanding  Mortgage  Bonds.
     Funding's  first Mortgage Bonds bear interest at the rate of 11.35% and are
     due November 15, 1999. Each $1,000 principal amount of Bonds, together with
     one share of Holding's Class B redeemable common stock, trade together as a
     Unit, and may not be transferred  separately.  Interest on the Bonds is due

                                       15
<PAGE>

     semi-annually on each November 15 and May 15. Interest on the Bonds must be
     paid in cash on each interest  payment date at the rate of 9.375% per annum
     (the "Mandatory Cash Interest  Amount").  In addition to the Mandatory Cash
     Interest  Amount,  effective  May 15,  1992  and  annually  thereafter,  an
     additional  amount  of  interest  (the  "Additional  Amount")  in  cash  or
     additional  Bonds  or a  combination  thereof,  is  payable  equal  to  the
     difference between 11.35% of the outstanding  principal amount of the Bonds
     and the Mandatory Cash Interest Amount  previously paid. To the extent that
     there is excess available cash flow ("EACF") of the Partnership, as defined
     in the Indenture, for the immediately preceding calendar year, Funding will
     pay the Additional  Amount in cash up to 10.28% and the balance thereof may
     be paid at the option of Funding in cash or additional Units, provided that
     an  equivalent  amount  of  cash  is  used to  purchase  or  redeem  Units.
     Additional  Bonds  issued on  October  4, 1991  amounted  to  approximately
     $7,208,000.  For the period from the issuance of the Bonds, October 4, 1991
     through December 31, 1992, there was no EACF. Accordingly, Funding paid the
     Additional Amounts on May 15, 1993 and May 15, 1992 through the issuance of
     approximately  $14,579,000  and  $8,844,000,  respectively,  in  additional
     Bonds. Of the $14,870,000  Additional  Amount due May 15, 1994,  $2,621,000
     was paid in cash and the  $12,249,000  balance in Bonds. Of the $15,112,000
     Additional Amount due May 15, 1995, Funding satisfied the entire obligation
     through the issuance of Bonds.

     Since  Funding  has no  business  operations,  its  ability  to  repay  the
     principal  and  interest  on  the  Bonds  is  completely  dependent  on the
     operations of the  Partnership.  The Bonds are  guaranteed as to payment of
     principle  and  interest  by the  Partnership  and  are  collateralized  by
     substantially all the Partnership's property.

     In accordance with AICPA Statement of Position 90-7,  "Financial  Reporting
     By Entities in  Reorganization  Under the Bankruptcy  Code", the Bonds when
     issued were stated at the present  value of amounts to be paid,  determined
     at current  interest  rates  (effective  rate of  approximately  18%).  The
     effective  interest rate of the Bonds was  determined  based on the trading
     price  of  the  Bonds  for a  specific  period.  Stating  the  debt  at its
     approximate   present  value  resulted  in  a  reduction  of  approximately
     $204,276,000 in the carrying amount of the Bonds. This gain is being offset
     by  increased  interest  costs over the period of the Bonds to accrete such
     Bonds  to  their  face  value at  maturity.  At  September  30,  1995,  the
     unaccreted  balance of this discount was  approximately  $137,108,000.  The
     current  interest  rates  of other  borrowings  approximated  their  stated
     interest rates as of the effective date.

     The Partnership also has a loan agreement with National  Westminster  Bank,
     U.S.A. (the "NatWest Loan") which provided  financing up to $50,000,000 for
     certain  items of furniture,  fixtures and  equipment  installed in the Taj
     Mahal.  The NatWest Loan bears interest at 9 3/8% per annum.  Principal and
     interest is payable  monthly in the fixed  amount of $373,000 to be applied
     first to accrued  interest  and the  balance to the  extent  available,  to
     principal, through maturity, November 15, 1999. Additionally,  on May 15 of
     each year while principal is still outstanding,  NatWest will receive 16.5%
     of the EACF of the  preceding  calendar  year in excess  of the  Additional
     Amount,  to be applied  first to accrued but unpaid  interest,  and then to
     principal.

     The  NatWest  Loan is secured by a first  priority  lien on the  furniture,
     fixtures and equipment  acquired with the proceeds of the NatWest Loan plus

                                       16
<PAGE>

     any after  acquired  furniture,  fixtures and equipment  that replaces such
     property,  or of the same type, provided however, that the NatWest Loan may
     be  subordinated to a lien to secure purchase money financing of such after
     acquired property up to 50% of the value of such after acquired property.

     In November 1991, the Partnership obtained a working capital line of credit
     in the amount of  $25,000,000  with a maturity of five years.  In September
     1994,  the   Partnership   extended  the  maturity  to  November  1999,  in
     consideration for  modifications of the terms of the facility.  Interest on
     advances  under  the  line are at prime  plus 3% with a  minimum  of 7% per
     annum. The Agreement  provides for a 3/4% annual fee and a 1/2% unused line
     fee and contains various  covenants.  During 1995 and 1994, no amounts were
     outstanding under the line.

3.   Casino License Renewal:

     Funding and the  Partnership are subject to regulation and licensing by the
     New Jersey Casino Control Commission (the "CCC"). The Partnership's  casino
     license must be renewed  periodically,  is not  transferable,  is dependent
     upon the  financial  stability  of the  Partnership  and can be  revoked at
     anytime. Upon revocation,  suspension for more than 120 days, or failure to
     renew the casino license due to the  Partnership's  financial  condition or
     for any other reason,  the Casino Control Act (the "Act") provides that the
     CCC may appoint a conservator to take  possession of and title to the hotel
     and casino's business and property,  subject to all valid liens, claims and
     encumbrances.  On June 22, 1995, the CCC renewed the  Partnership's  Casino
     License for four years, through March 31, 1999.

4.   Legal Proceedings:

     The  Partnership,  its  Partners,  certain of its employees and Funding are
     involved in various  legal  proceedings  incurred  in the normal  course of
     business.  In the opinion of  management of the  Partnership,  the expected
     disposition of these  proceedings  would not have a material adverse effect
     on the  Partnership's  or  Funding's  financial  condition  or  results  of
     operations.

5.   Partnership Distribution:

     The  Partnership  is  obligated  to  reimburse  Holding  for its  operating
     expenses which consist of directors and officers liability insurance, board
     of director fees and expenses, and administrative  expenses. Total expenses
     for the  nine  months  ended  September  30,  1995  and  1994  approximated
     $1,205,000 and $1,710,000, respectively.

                                       17

<PAGE>


6.   Financial Information - Funding:

     Financial information relating to Funding is as follows (in thousands):

                                                   September 30,    December 31,
                                                       1995             1994
                                                    -----------     -----------
                                                    (unaudited)
   Total Assets (including Mortgage Note
    Receivable of $780,242 and $765,130 in
    addition to related interest receivable)         $ 813,472        $ 783,562
                                                     =========        =========
   Total Liabilities and Capital (including
    Mortgage Bonds payable of $780,242 and
    $765,130 in addition to related interest
    payable)                                         $ 813,472        $ 783,562
                                                     =========        =========


   Three months ending September 30:                   1995              1994
                                                   -----------        ---------
   Interest Income                                 $    22,140        $  21,711
                                                   ===========        =========
   Interest Expense                                $    22,140        $  21,711
                                                   ===========        =========
   Net Income                                      $      --          $    --
                                                   ===========        =========

   Nine months ending September 30:

   Interest Income                                 $    65,775        $  64,611
                                                   ===========        =========
   Interest Expense                                $    65,775        $  64,611
                                                   ===========        =========
   Net Income                                      $      --          $    --
                                                   ===========        =========

7.   Proposed Recapitalization:

     On October 6, 1995, the  Partnership,  Funding,  and Holding  (collectively
     with the  Partnership and Funding,  the "Taj  Entities")  executed a letter
     agreement (the "Agreement") with certain institutional holders of the Class
     A Common  Stock  (the  "Class  A  Stock")  of  Holding  (collectively,  the
     "Holders"),   whereby   the   Holders   agreed  to   support   a   proposed
     recapitalization of the Taj Entities (the "Recapitalization") in which each
     holder of Class A Stock would  receive at least $30 for each share of Class
     A Stock,  payable in cash or shares of the Common Stock of Trump Hotels and
     Casino Resorts, Inc. ("THCR"). The other terms of the Recapitalization have
     not yet been  determined.  The Holders  also agreed not to dispose of their
     shares of Class A Stock except pursuant to the Recapitalization, other than
     sales to  third  parties  who  agree  to be  bound  by the  Agreement.  The
     Agreement expires on April 30, 1996.

     THCR,which is approximately 40% owned by Donald J. Trump and not affiliated
     with the Taj Entities,  is not a party to the  Agreement.  Any  transaction
     involving  the  issuance  of  shares  of the  Common  Stock of THCR will be
     subject to the approval of the Board of Directors and Stockholders of THCR.

                                       18
<PAGE>

     The  Recapitalization is expected to be subject to, among other conditions,
     the receipt by the Taj  Entities of financing  in an amount  sufficient  to
     effectuate the  Recapitalization,  the receipt of fairness opinions and the
     negotiation of satisfactory  documentation to effect the  Recapitalization.
     No assurances can be given that any type of  recapitalization  plan will be
     consummated by the Taj Entities.

                                       19
<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND  RESULTS
OF OPERATIONS

Results of Operations

     As Trump Taj Mahal Funding,  Inc.  ("Funding")  and Taj Mahal Holding Corp.
("Holding")  are  entirely   dependent  on  Trump  Taj  Mahal   Associates  (the
"Partnership")  for  their  financial  requirements,  the  following  discussion
focuses on the results of operations of the Partnership.

     The gaming industry in Atlantic City traditionally has been seasonal,  with
its  strongest  performance  occurring  from  May  through  September,  and with
December and January  showing  substantial  decreases  in  activity.  Therefore,
results of operations for the nine months ended  September 30 are not indicative
of a full year's operations.

Three Months Ended September 30, 1995 and 1994:

     Net revenues for the three  months ended  September  30, 1995 and 1994 were
approximately  $157,808,000 and  $147,987,000,  respectively.  The approximately
$9,821,000  (6.6%) increase in net revenues was due primarily to the increase in
gaming revenues.

     Gaming revenues comprise the major component of net revenues and consist of
win from table games,  poker,  slot machines,  horserace  simulcasting and keno.
Total  gaming  revenues   increased  by  $11,028,000   (8.3%)  to  approximately
$143,814,000  in 1995 from  $132,786,000  in 1994.  These  revenues  represent a
market  share of 13.6% in 1995 and  14.1% in 1994 of the  Atlantic  City  gaming
market, based on figures filed with the New Jersey Casino Control Commission.

     During the three months  ended  September  30, table game win  increased by
$6,272,000  (12.3%) to  approximately  $57,319,000  in 1995 from  $51,047,000 in
1994.  Dollars  wagered  at table  games  increased  by  $11,272,000  (3.6%)  to
$322,496,000  in 1995 from  $311,224,000  in 1994  while  table  win  percentage
increased  to 17.8% in 1995  from  16.4% in 1994.  Table win  percentage,  which
represents the percentage of the dollars  wagered  retained by the  Partnership,
tends to be fairly  constant over the long term, but may vary  significantly  in
the short term,  due to large wagers by "high  rollers." The win  percentage for
the  three  months  ended  September  30,  1995  is   significantly   above  the
partnership's  and the industry's  historical win  percentage,  and it is likely
that the  Partnership's  win percentage will decrease in the future.  During the
twelve months ending December 31, 1994 and 1993 the Partnership's win percentage
approximated  16.4% and 16.3%  respectively,  while the  Atlantic  City  average
approximated 15.8% and 15.6% respectively.

     Slot win increased  $4,979,000 (6.6%) to approximately  $80,956,000 in 1995
from  $75,977,000  in  1994.  Dollars  wagered  in slot  machines  increased  by
$114,747,000 (13.2%) to $982,433,000 in 1995 from $867,686,000 in 1994, this was
offset by a decrease in slot win  percentage  to 8.2% in 1995 from 8.7% in 1994.
The increase in slot machine  wagering  and the reduced slot win  percentage  is
consistent with the industry trend in Atlantic City in recent years.

     In  addition   to  table  game  and  slot   revenues,   the   Partnership's
Keno/Poker/Simulcasting  operations generated approximately  $4,655,000 in poker
revenues,  $391,000 of simulcasting revenue and $493,000 of keno revenue in 1995
compared to $4,619,000 of poker revenue,  $399,000 of  simulcasting  revenue and
$744,000 of keno revenue for the  corresponding  period in 1994. Keno operations
commenced June 15, 1994.

                                       20
<PAGE>

     Increases in gaming  revenues  during the three months ended  September 30,
1995 over the comparable  period of 1994 were  attributable  primarily to 1) the
increase in dollars wagered on table games and the improved win percentage, both
of which were substantially attributable to international high level players and
2) the general growth of the Atlantic City market.

     Nongaming   revenues  consist   primarily  of  room,  food,   beverage  and
entertainment.  For the three months ended  September  30, 1995 and 1994,  these
revenues  totaled  $32,101,000 and  $33,711,000,  respectively.  Room revenue of
approximately  $12,698,000  in 1995 was the result of an occupancy rate of 95.4%
and an average room rate of $115.69. In 1994 room revenue of $12,549,000 was the
result of an occupancy rate of 97.5% and an average room rate of $111.87.

     In the food and  beverage  outlets the  Partnership  generated  revenues of
approximately  $15,281,000 and $16,097,000 in 1995 and 1994,  respectively.  The
approximately $816,000 decrease is primarily attributable to the decrease in the
number of persons  served by  approximately  1.1% and a decrease  in the average
food  check to $11.18 in 1995 from  $11.43  in 1994.  The  decrease  in food and
beverage revenue reflects both fewer  complimentaries  offered to patrons (which
are recorded  both as revenue and as a promotional  allowance)  and reduced food
prices designed to stimulate cash sales.

     The  decrease in other  revenue of  approximately  $943,000  was  primarily
attributable to a decrease in entertainment  revenue of  approximately  $520,000
resulting from an increased emphasis on promoter sponsored events in 1995 versus
events sponsored by the Partnership in 1994.

     Promotional  allowances decreased  approximately $403,000 to $18,107,000 in
1995 from  $18,510,000 in 1994 and were 10.3% of gross revenues in 1995 compared
to 11.1% in 1994 reflecting the Partnership's emphasis of increased control over
complimentaries while increasing gaming revenues.

     Gaming expenses increased approximately  $4,554,000 (6.4%) due primarily to
increased marketing/promotional costs associated with increased gaming revenues.
Both room and food and beverage  expenses  decreased  slightly while general and
administrative  expenses increased slightly.  Depreciation expense has increased
in 1995 compared to 1994 due to increased  capital  expenditures  on replacement
furniture, fixtures and equipment and the shorter lives associated therewith.

     As a result of the foregoing factors,  income from operations for the three
months ended September 30, 1995,  increased by approximately  $3,812,000 (12.2%)
to $35,120,000 from $31,308,000 for the comparable period of 1994.

     The $1,196,000  (4.2%)  increase in interest  expense is attributable to 1)
the increased  amount of principal  outstanding  resulting  from the issuance of
Bonds to satisfy the  Additional  Amount and 2) the  increased  accretion of the
discount on the Bonds, as they approach maturity,  offset by a decrease in costs
incurred for  refinancing  efforts during the period.  See Liquidity and Capital
Resources - Debt Service subsequently in this Form 10Q for further discussion of
interest expense.

Nine Months Ended September 30, 1995 and 1994:

     Net  revenues for the nine months  ended  September  30, 1995 and 1994 were
approximately  $417,296,000 and  $386,538,000,  respectively.  The approximately
$30,758,000 (8.0%) increase in net revenues was due primarily to the increase in
gaming revenues.

                                       21
<PAGE>

     Gaming revenues comprise the major component of net revenues and consist of
win from table games,  poker,  slot machines,  horserace  simulcasting and keno.
Total  gaming  revenues   increased  by  $32,039,000   (9.3%)  to  approximately
$377,368,000  in 1995 from  $345,329,000  in 1994.  These  revenues  represent a
market share of 13.4% in 1995 and 1994 of the Atlantic City gaming market, based
on figures filed with the New Jersey Casino Control Commission.

     During the nine months  ended  September  30,  table game win  increased by
$16,827,000  (12.7%) to approximately  $148,846,000 in 1995 from $132,019,000 in
1994.  Dollars  wagered  at table  games  increased  by  $30,283,000  (3.6%)  to
$866,614,000  in 1995 from  $836,331,000  in 1994  while  table  win  percentage
increased  to 17.2% in 1995  from  15.8% in 1994.  Table win  percentage,  which
represents the percentage of the dollars  wagered  retained by the  Partnership,
tends to be fairly  constant over the long term, but may vary  significantly  in
the short term,  due to large wagers by "high  rollers." The win  percentage for
the  nine  months  ended   September  30,  1995  is   significantly   above  the
Partnership's  and the industry's  historical win  percentage,  and it is likely
that the  Partnership's  win percentage will decrease in the future.  During the
twelve months ending December 31, 1994 and 1993 the Partnership's win percentage
approximated  16.4% and 16.3%  respectively,  while the  Atlantic  City  average
approximated 15.8% and 15.6% respectively.

     Slot win increased $13,829,000 (6.9%) to approximately $212,888,000 in 1995
from  $199,059,000  in 1994.  Dollars  wagered  in slot  machines  increased  by
$286,353,000 (12.6%) to $2,550,706,000 in 1995 from $2,264,353,000 in 1994, this
was offset by a  decrease  in slot win  percentage  to 8.3% in 1995 from 8.8% in
1994. The increase in slot machine  wagering and the reduced slot win percentage
is consistent with the industry trend in Atlantic City in recent years.

     In  addition   to  table  game  and  slot   revenues,   the   Partnership's
Keno/Poker/Simulcasting  operations generated approximately $13,267,000 in poker
revenues,  $1,029,000 of simulcasting  revenue and $1,338,000 of keno revenue in
1995  compared to  $12,260,000  of poker  revenue,  $1,118,000  of  simulcasting
revenue and $873,000 of keno revenue for the corresponding  period in 1994. Keno
operations commenced June 15, 1994.

     Increases in gaming  revenues  during the first three quarters of 1995 over
the comparable period of 1994 were attributable  primarily to 1) the increase in
dollars  wagered on slots relative to the depressed 1994 levels caused by severe
winter  weather  during the first three  months of the year,  2) the increase in
dollars  wagered on table games and the improved win  percentage,  both of which
were substantially  attributable to international high level players, and 3) the
general growth of the Atlantic City market.

     Nongaming   revenues  consist   primarily  of  room,  food,   beverage  and
entertainment.  For the nine months  ended  September  30, 1995 and 1994,  these
revenues  totaled  $87,447,000 and  $90,011,000,  respectively.  Room Revenue of
approximately  $33,035,000  in 1995 was the result of an occupancy rate of 92.0%
and an average room rate of $105.28. In 1994 room revenue of $32,159,000 was the
result of an occupancy rate of 93.9% and an average room rate of $100.45.

     In the food and  beverage  outlets the  Partnership  generated  revenues of
approximately  $42,933,000 and $44,110,000 in 1995 and 1994,  respectively.  The
approximately $1,177,000 decrease is primarily attributable to a decrease in the
number of persons  served by 1.0% and a decrease  in the  average  food check to
$11.56 in 1995 from $11.62 in 1994.  The decrease in food and  beverage  revenue
reflects both fewer complimentaries  offered to patrons (which are recorded both
as revenue and as a promotional  allowance) and reduced food prices  designed to
stimulate cash sales.

                                       22
<PAGE>

     The decrease in other  revenue of  approximately  $2,263,000  was primarily
attributable to a decrease in entertainment revenue of approximately  $1,831,000
resulting  from fewer  events and an  increased  emphasis on promoter  sponsored
entertainment events in 1995 versus events sponsored by the Partnership in 1994.

     Promotional allowances decreased approximately $1,283,000 to $47,519,000 in
1995 from  $48,802,000 in 1994 and were 10.2% of gross revenues in 1995 compared
to 11.2% in 1994 reflecting the  Partnership's  efforts to increase control over
complimentaries while increasing gaming revenues.

     Gaming expenses increased approximately $12,259,000 (6.2%) primarily due to
increased marketing/promotional costs associated with increased gaming revenues.
Both room and food and beverage expenses remained  generally  constant.  General
and  administrative  expenses  decreased  primarily due to the  nonrecurrence of
costs for settlement of litigation which were incurred during 1994. Depreciation
expense increased in 1995 compared to 1994 due to increased capital expenditures
on  replacement  furniture,   fixtures  and  equipment  and  the  shorter  lives
associated therewith.

     As a result of the foregoing  factors,  income from operations for the nine
months ended September 30, 1995, increased by approximately  $18,214,000 (33.6%)
to $72,404,000 from $54,190,000 for the comparable period of 1994.

     The $2,009,000  (2.3%)  increase in interest  expense is attributable to 1)
the increased  amount of principal  outstanding  resulting  from the issuance of
Bonds to satisfy the  Additional  Amount and 2) the  increased  accretion of the
discount on the Bonds, as they approach  maturity.  These amounts were partially
offset by a  decrease  in costs  incurred  for  refinancing  efforts  during the
period.

Liquidity and Capital Resources

Trump Taj Mahal Associates --

Working Capital:

     Cash flow from  operations and the funds  available for borrowing under the
Working Capital  Facility  provide the Partnership with its ability to meet debt
service  obligations  and  capital  expenditure  programs  along  with  adequate
operating  liquidity.  Cash flow from  operating  activities for the nine months
ending  September 30 was $73,310,000 in 1995 compared with  $40,562,000 in 1994,
due  primarily  to the  increase in gaming  revenues.  Correspondingly,  working
capital  at  September  30,  1995  increased  by  $22,925,000  to  approximately
$63,614,000 from approximately $40,689,000 at December 31, 1994.

     Pursuant to the terms of the Plan and the  Indenture  governing  the Bonds,
the Partnership may obtain a $25,000,000 Working Capital Facility, a $50,000,000
Senior  Line of Credit and a  $25,000,000  Standby  Letter of Credit  secured by
certain assets of the Partnership, including the Taj Mahal, on a basis senior to
the lien of the mortgage securing the New Bonds.

     On November  14,  1991,  the  Partnership  entered  into a Working  Capital
Facility  in the  amount  of  $25,000,000,  which  is  secured  by a lien on the
Partnership's  assets  senior to the lien of the Amended  Mortgage  securing the

                                       23
<PAGE>

Bonds.  During 1995 and 1994, there were no borrowings under the Working Capital
Facility.  In September 1994, the Partnership  extended the maturity to November
1999, in consideration  of modifications of the terms of the facility.  Interest
for borrowings  under the Working Capital  Facility accrues at the rate of prime
plus 3% (11.75% at September  30, 1995) with a minimum  interest  rate of 7% per
annum,  and is payable  monthly.  Amounts  borrowed  under the  Working  Capital
Facility must be repaid by November 14, 1999. The Working Capital  Facility also
provides for fees applicable to the commitment, maintenance, and unused portions
of the Working  Capital  Facility.  To date, the  Partnership  has not sought to
obtain the Senior Line of Credit or the  Standby  Letter of Credit and there can
be no  assurances as to whether and on what terms the  Partnership  could obtain
the Senior Line of Credit or the Standby Line of Credit.

Capital Expenditures:

     Capital  expenditures  during the nine months  ended  September  30 totaled
approximately   $19,477,000  in  1995  compared  to  $15,749,000  in  1994.  The
Partnership's Capital Budget for fiscal 1995 is approximately $26,000,000, which
will be financed by cash flow from  operations.  The budget includes  provisions
for completion of hotel room renovations,  on-going casino floor reconfiguration
including 1,300 replacement slot machines,  new telephone  reservation equipment
and limousines.

Debt Service:

     The Partnership remains a highly leveraged enterprise with total borrowings
as of September 30, 1995 in the amount of  $826,119,000.  Net of the unamortized
discount on the Bonds in the amount of  $137,108,000  and current  maturities of
$868,000, the net long term indebtedness is approximately $688,143,000. Assuming
industry conditions do not deteriorate  substantially,  the Partnership believes
that, as a result of cash provided  from  operations,  together with its current
cash and cash  investment  balance and funds  available from the Working Capital
Facility,  it will have  sufficient cash flow for the next twelve months to meet
its debt service requirements and capital expenditure program.

     Interest  on the Bonds  must be paid in cash at the rate of 9.375%  payable
semi-annually on May 15 and November 15 (the "Mandatory Cash Interest  Amount").
In addition to this Mandatory Cash Interest  Amount,  effective May 15, 1992 and
annually thereafter,  an Additional Amount of interest (the "Additional Amount")
in cash or  additional  Bonds or a  combination  thereof is payable equal to the
difference  between 11.35% of the outstanding  principal amount of the Bonds and
the  Mandatory  Cash  Interest  Amount  paid on that  date  and the  immediately
preceding  November 15th. To the extent that there is excess available cash flow
("EACF") of the  Partnership,  as defined in the Indenture,  for the immediately
preceding  calendar year,  Funding will pay the Additional  Amount in cash up to
10.28% and the  balance  thereof may be paid at the option of Funding in cash or
additional Units, provided that an equivalent amount of cash is used to purchase
or redeem  Units.  Additional  Bonds  issued on  October  4,  1991  amounted  to
approximately $7,208,000. For the period from the issuance of the Bonds, October
4, 1991, through December 31, 1992, there was no EACF. Accordingly, Funding paid
the Additional  Amounts on May 15, 1993 and May 15, 1992 through the issuance of
approximately $14,579,000 and $8,844,000,  respectively, in additional Bonds. Of
the $14,870,000  Additional Amount due May 15, 1994, $2,621,000 was paid in cash
and the $12,249,000  balance in Bonds. Of the $15,112,000  Additional Amount due
May 15, 1995,  the  Partnership  satisfied the obligation  entirely  through the
issuance  of Bonds.  The  Partnership  believes  that it will  satisfy  its cash
interest  obligations due in 1995 (including the Mandatory Cash Interest Amount)
with cash flow from operations.

                                       24
<PAGE>

     Interest  expense for the nine  months  ended  September  30, 1995 and 1994
consisted of the following (in thousands):

                                                      For the nine months ended
                                                             September 30,
                                                        -----------------------
                                                         1995             1994
                                                         ----             ----
Minimum cash interest expense:
   Bonds                                                $54,330         $53,368
   Bank loans                                             3,204           3,217
   Working Capital Facility                                 235             325
   Other, including refinancing costs                     1,413           3,401
                                                        -------         -------
                                                         59,182          60,311
                                                        -------         -------
Additional Amount                                        11,445          11,243
                                                        -------         -------
Accretion of discount:
   Bonds                                                 16,489          13,795
   Guarantee of affiliate debt .....................      1,748           1,506
                                                        -------         -------
                                                         18,237          15,301
                                                        -------         -------
Total interest expense .............................    $88,864         $86,855
                                                        =======         =======
Taj Mahal Holding Corp. --

     Holding's  sole  source  of  liquidity  is  from   distributions  from  the
Partnership.  As of September  30, 1995,  Holding did not have any long or short
term indebtedness, and is not anticipated to have any in the near future.

     The  Partnership   Agreement  provides  that  the  Partnership  shall  make
distributions  (i) at the  direction  of TM/GP,  a  wholly-owned  subsidiary  of
Holding,  and (ii) to each partner  necessary  for such partner to pay its taxes
arising  out of  its  interest  in the  partnership  ("Tax  Distributions").  In
addition,  the Partnership  Agreement  requires the Partnership to distribute to
TM/GP ("Expense Distributions") amounts necessary to permit TM/GP or Holding (a)
to make payments  (generally for indemnification of officers and directors) that
TM/GP or  Holding  are  required  to make  pursuant  to the  terms of the  TM/GP
Certificate of Incorporation and the Holding  Certificate of Incorporation,  (b)
to pay fees to Directors (including fees for serving on a committee), (c) to pay
all other expenses of TM/GP and Holding, and (d) to permit Holding to redeem its
Class B Stock when  required to make such a redemption  pursuant to the terms of
its Certificate of Incorporation.

     The  Indenture  pursuant  to which  the Bonds  were  issued  prohibits  the
Partnership  from  making any  distributions  other than Tax  Distributions  and
Expense Distributions during such time as the Bonds are outstanding.

     The Holding  Certificate of  Incorporation  requires Holding to redeem each
outstanding  share  of  Class B Stock at a  redemption  price of $.50 per  share
(adjusted to reflect stock splits, combinations and dividends since the original
date of issuance) at such time as the principal  amount of Bonds with respect to
which such share was issued is redeemed, defeased, or paid in full.

     Pursuant  to the Stock  Issuance  Agreement  entered  into as of October 4,
1991,  Holding  has  agreed to issue  and  deliver  to  Funding  such  number of
additional  shares of Class B Stock as Funding may request to enable the Company

                                       25
<PAGE>

to pay interest on the Bonds in the form of additional  Units in accordance with
the terms of the Indenture.  In accordance  with the Stock  Issuance  Agreement,
Holding  issued an  additional  8,844  shares of Class B Stock on May 15,  1992,
14,579  additional  shares of Class B Stock on May 15,  1993,  12,249  shares of
Class B Stock on May 15,  1994  and  15,112  shares  of Class B Stock on May 15,
1995.

Part II - Other Information

Item 1.   Legal Proceedings.

     (a) Holding, the Partnership,  its partners,  certain members of its former
Executive  Committee,  Funding and certain of their  employees  are  involved in
various  legal  proceedings  incurred  in the  normal  course of  business.  The
Partnership  and Funding  have agreed to  indemnify  such  persons and  entities
against any and all losses,  claims,  damages,  expenses  (including  reasonable
costs,  disbursements and counsel fees) and liabilities  (including amounts paid
or incurred in  satisfaction  of  settlements,  judgments,  fines and penalties)
incurred  by them in said legal  proceedings.  Such  persons  and  entities  are
vigorously  defending  the  allegations  against  them and intend to  vigorously
contest any future proceedings.

     (b) Reference is made to the description of the legal proceedings contained
in Funding's, the Partnership's and Holding's Annual Report on Form 10-K for the
year ended December 31, 1994, filed with the SEC.

Item 2.   Changes in Securities.

     None.

Item 3.   Defaults Upon Senior Securities.

     None.

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

     None.

Item 5.   Other Information.

     On  October  3,  1995,  Trump  Taj  Mahal  Associates  (the  "Partnership")
terminated  Dennis  Gomes from his  position as  President  and Chief  Operating
Officer of the Partnership.  In the interim, R. Bruce McKee, the Chief Financial
Officer of the Partnership, has been appointed acting Chief Operating Officer of
the Partnership.

       Additionally,  Catherine Crossley, Senior Vice President,  Administration
whose  contract was due to expire on November 30, 1995,  resigned her  position.
Further, the Partnership's  employment agreement with William Cleek, Senior Vice
President,  Marketing  expired  on October  31,  1995 and was not  renewed.  Mr.
Cleek's duties were assumed by Mr. Nicholas Niglio, previously Vice President of
International Marketing.

                                       26
<PAGE>


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

     (a) Exhibits.

       (1) Reference is made to the Exhibits and Exhibit  Index  included in the
Registrants'  Annual  Report on Form 10-K for the year ended  December 31, 1994,
which is incorporated herein by reference.

       (2) Extension and modification of Employment Agreement - Larry W. Clark.

     (b)  Reports and Form 8-K.  Reference  is made to the Form 8-K filed by the
Registrants on October 18, 1995 referencing 1) a proposed recapitalization and a
letter agreement with certain  institutional holders of the Class A Common Stock
of  Holding,  and 2) the  termination  of Dennis C. Gomes from his  position  as
President and Chief Operating Officer of the Partnership.

                                       27

<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
Registrant  has duly  caused  this  Report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                      TRUMP TAJ MAHAL FUNDING, INC.


Date:  November 13, 1995              By: /s/ Donald J. Trump
                                          ---------------------------------
                                           Donald J. Trump, Chairman of the
                                           Board, President (Principal
                                           Executive Officer), Treasurer
                                           (Principal Financial Officer) and
                                           sole Director.


                                           /s/ R. Bruce McKee
                                          ---------------------------------
                                           R. Bruce McKee, Assistant Treasurer
                                           (Principal Accounting Officer).


                                           TRUMP TAJ MAHAL ASSOCIATES

                                           By:  TM/GP CORPORATION
                                              as Managing General Partner


Date:  November 13, 1995                   /s/ Donald J. Trump
                                          ---------------------------------
                                           Donald J. Trump
                                           Chairman, Board of Directors.


                                           /s/ R. Bruce McKee
                                          ---------------------------------
                                           R. Bruce McKee, Assistant Treasurer
                                           (Principal Accounting Officer).


                                       28



October 10, 1995

Mr. Larry Clark
14 North Gristmill Place
Smithville, New Jersey 08201

Dear Larry:

This  letter  will  serve as an  amendment  to the  Employment  Agreement  dated
December 10, 1993, entered into between you and Trump Taj Mahal Associates ("the
Agreement").

TTMA  shall  extend  your  Agreement  for a period  of one (1)  year  commencing
December 1, 1995 and expiring  November  30, 1996 ("the  Expiration  Date").  In
addition,  you shall have the option of renewing the  Agreement  for a period of
one (1) year,  provided  that you notify TTMA of your  intent to  exercise  your
option ninety (90) days in advance of the Expiration Date.

Paragraph  2 of the  Agreement  is hereby  amended to provide for an annual base
salary of Three Hundred Thousand ($300,000.00) Dollars.

Paragraph 5(a) of the Agreement is hereby amended to provide for an annual bonus
in a minimum amount equal to the bonus paid to you for services  rendered during
calendar year 1995.

Paragraph  13 of the  Agreement  is hereby  amended to provide that in the event
TTMA terminates the Agreement  without cause,  you shall receive an amount equal
to one (1) year at your then current salary.

Paragraph 19 shall be added to the Agreement and shall provide that in the event
there is a material  breach of the Agreement by TTMA,  TTMA shall  reimburse you
for  reasonable  legal  expenses  incurred  by you in  enforcing  the  terms and
conditions of the Agreement.

Except as hereby  modified,  all the other terms and conditions of the Agreement
shall remain in full force and effect.

Please acknowledge your agreement with this modification by signing below.

Very truly yours,

/s/ R. Bruce McKee
- - ------------------
R. Bruce McKee
Senior Vice President, Finance
and Chief Operating Officer

Agreed & Consented To:

/s/Larry W. Clark
- - -----------------
LARRY W. CLARK

 10/10/95
- - ----------
   Date


<TABLE> <S> <C>

<ARTICLE>            5
<CIK>                0000835544    
<NAME>               TRUMP TAJ MAHAL FUNDING INC. 
<MULTIPLIER>                                    1,000
                                                      
<S>                             <C>                   
<PERIOD-TYPE>                                   9-MOS 
<FISCAL-YEAR-END>                         DEC-31-1995 
<PERIOD-START>                            JAN-01-1995 
<PERIOD-END>                              SEP-30-1995 
<CASH>                                        108,769 
<SECURITIES>                                        0 
<RECEIVABLES>                                  21,113 
<ALLOWANCES>                                    5,354 
<INVENTORY>                                     6,950 
<CURRENT-ASSETS>                                5,175 
<PP&E>                                        902,427 
<DEPRECIATION>                                207,825 
<TOTAL-ASSETS>                                843,725 
<CURRENT-LIABILITIES>                          73,039 
<BONDS>                                       643,134 
<COMMON>                                            0 
                               0 
                                         0 
<OTHER-SE>                                          0 
<TOTAL-LIABILITY-AND-EQUITY>                  843,725 
<SALES>                                       417,296 
<TOTAL-REVENUES>                              464,815 
<CGS>                                               0 
<TOTAL-COSTS>                                 238,768<F1> 
<OTHER-EXPENSES>                              106,124<F2> 
<LOSS-PROVISION>                                3,825 
<INTEREST-EXPENSE>                             88,864 
<INCOME-PRETAX>                               (13,708) 
<INCOME-TAX>                                        0 
<INCOME-CONTINUING>                           (13,708) 
<DISCONTINUED>                                      0 
<EXTRAORDINARY>                                     0 
<CHANGES>                                           0 
<NET-INCOME>                                  (13,708) 
<EPS-PRIMARY>                                       0 
<EPS-DILUTED>                                       0 
<FN>
<F1>  Includes gaming, lodging, food and beverage and other
<F2>  Includes general & administrative and depreciation and amortization
</FN>
                                   

</TABLE>


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