GREATE BAY HOTEL & CASINO INC
10-Q, 1999-05-17
HOTELS & MOTELS
Previous: BOYD GAMING CORP, 10-Q, 1999-05-17
Next: HI RISE RECYCLING SYSTEMS INC, 10QSB, 1999-05-17




                       SECURITIES AND EXCHANGE COMMISSION
                                Washington, D.C.

                                    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            March 31, 1999
                                     ------------------------

                                       OR

|_|   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        33-69716
                       ----------------------

                            GB PROPERTY FUNDING CORP.
                                GB HOLDINGS, INC.
                        GREATE BAY HOTEL AND CASINO, INC.
           -----------------------------------------------------------
           (Exact name of each Registrant as specified in its charter)

                 DELAWARE                                  75-2502290
                 DELAWARE                                  75-2502293
                NEW JERSEY                                 22-2242014
     ---------------------------------               ---------------------
     (States or other jurisdictions of                 (I.R.S. Employer
      incorporation or organization)                 Identification No.'s)
                                                 
      c/o Sands Hotel & Casino
   Indiana Avenue & Brighton Park
     Atlantic City, New Jersey                          08401
- ----------------------------------------          ----------------
(Address of principal executive offices)             (Zip Code)

(Registrants' telephone number, including area code): (609) 441-4517
                                                      --------------

                               (Not Applicable)
- --------------------------------------------------------------------------------
(Former name, former address, and former fiscal year, if changed since last
report.)

      Indicate by check mark whether each of the Registrants (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
Registrants were 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 issuer's classes
of common stock, as of the last practicable date.

<TABLE>
<CAPTION>
      Registrant                        Class              Outstanding at May 10, 1999
- -------------------------   -----------------------------  ---------------------------
<S>                         <C>                                   <C>         
GB Property Funding Corp.   Common stock, $1.00 par value         1,000 shares
    GB Holdings, Inc.       Common stock, $1.00 par value         1,000 shares
Greate Bay Hotel and 
    Casino, Inc.            Common stock, no par value              100 shares
</TABLE>


                                       1
<PAGE>

PART I: FINANCIAL INFORMATION

Introductory Notes to Financial Statements

      The registered securities consist of 10 7/8% First Mortgage Notes (the
"First Mortgage Notes") in the original principal amount of $185,000,000 due
January 15, 2004 issued by GB Property Funding Corp. ("GB Property Funding"). GB
Property Funding's obligations are unconditionally guaranteed by GB Holdings,
Inc. ("Holdings"), a Delaware corporation with principal executive offices at
136 S. Kentucky Avenue, Atlantic City, New Jersey 08401, and by Greate Bay Hotel
and Casino, Inc. ("GBHC"), a New Jersey corporation and a wholly owned
subsidiary of Holdings with principal offices at 136 South Kentucky Avenue,
Atlantic City, New Jersey 08401.

      GB Property Funding is wholly owned by Holdings. Holdings was a wholly
owned subsidiary of Pratt Casino Corporation ("PCC") through December 31, 1998.
PCC is an indirect, wholly owned subsidiary of Greate Bay Casino Corporation
("GBCC"). Effective after December 31, 1998, PCC transferred 21% of the stock
ownership in Holdings to PBV, Inc., a newly formed entity, controlled by certain
stockholders of GBCC ("PBV"). GBCC's common stock is listed on the OTC Bulletin
Board Service under the trading symbol "GEAAQ".

      GB Property Funding was organized during September 1993 as a special
purpose subsidiary of Holdings for the purpose of borrowing funds through the
issuance of the First Mortgage Notes for the benefit of GBHC. GBHC owns the
Sands Hotel and Casino located in Atlantic City, New Jersey (the "Sands") .
Substantially all of Holdings' assets and operations relate to the Sands.

On January 5, 1998, Holdings, GB Property Funding and GBHC (collectively, the
"Debtors") filed petitions for relief under Chapter 11 of the United States
Bankruptcy Code (the "Bankruptcy Code") in the United States Bankruptcy Court
for the District of New Jersey (the "Bankruptcy Court"). The prior Boards of
Directors resigned on January 2, 1998 and new Boards of Directors were elected
at that time. Each company continues to operate in the ordinary course of
business, as set forth in the Bankruptcy Code, and each company's executive
officers and directors as of the date of the filing remain in office, subject to
the jurisdiction of the Bankruptcy Court, other than the following: as required
by the Settlement Agreement, as defined in Note 1 to Holdings financial
statements, Richard Knight resigned as a Director, President, and Chief
Executive Officer of the Debtors effective July 8, 1998; John P. Belisle was
elected President and Chief Executive Officer of GBHC on July 28, 1998; and J.
Timothy Smith was elected as a Director of the Debtors on August 3, 1998. On
January 11, 1999, the exclusivity period during which only the Debtors may file
a plan of reorganization expired and, as a result, any party in interest may
file a plan of reorganization. A plan of reorganization requires confirmation by
the Bankruptcy Court and approval by the New Jersey Casino Control Casino
Commission (the "Casino Commission"). There can be no assurance at this time
that any plan of reorganization, when submitted, will be confirmed by the
Bankruptcy Court and approved by the Casino Commission. In the event the plan of
reorganization is confirmed, continuation of the business thereafter is
dependent on GBHC's ability to achieve successful future operations. The
accompanying consolidated financial statements do not include any adjustments
relating to the recoverability and classification of recorded asset amounts or
the amounts and classification of liabilities that might be necessary should
Holdings be unable to continue as a going concern. Although management has not
made a determination whether an impairment of the carrying value currently
exists, future adjustments to the carrying amount of GBHC's assets are possible
with respect to the fresh-start reporting which would take place on the
effective date of the confirmation of a plan of reorganization.

      Historically, the Sands' gaming operations have been highly seasonal in
nature, with the peak activity occurring from May to September. Consequently,
the results of operations for the three month period ended March 31, 1999 are
not necessarily indicative of the operating results to be reported for the full
year.


                                       2
<PAGE>

      The financial statements of GB Property Funding and the consolidated
financial statements of Holdings as of March 31, 1999 and for the three month
periods ended March 31, 1999 and 1998 have been prepared without audit, pursuant
to the rules and regulations of the Securities and Exchange Commission. In the
opinion of management, their respective financial statements contain all
adjustments (consisting of only normal recurring adjustments) necessary to
present fairly their respective financial positions as of March 31, 1999, their
respective results of operations for the three month periods ended March 31,
1999 and 1998, and their respective cash flows for the three month periods ended
March 31, 1999 and 1998.

      Certain information and footnote disclosures normally included in
financial statements prepared in accordance 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
GB Property Funding's, Holdings' and GBHC's 1998 Annual Report on Form 10-K.


                                       3
<PAGE>

                            GB PROPERTY FUNDING CORP.
            (Debtor-in-Possession, wholly owned by GB Holdings, Inc.)

                                 BALANCE SHEETS
                                   (Unaudited)

                                     ASSETS

                                                    March 31,     December 31,

                                                      1999            1998
                                                  ------------    ------------
                                                                
Current Asset:                                                  
  Cash                                            $      1,000    $      1,000
                                                                
Interest Receivable from Affiliate                   9,373,000       9,373,000
                                                                
Note Receivable from Affiliate                     182,202,000     182,243,000
                                                  ------------    ------------
                                                                
                                                  $191,576,000    $191,617,000
                                                  ============    ============

                      LIABILITIES AND SHAREHOLDER'S EQUITY      

Liabilities Subject to Compromise:                              
                                                                
  Accrued interest payable                        $  9,373,000    $ 9,373,000
                                                                
  Long-term debt                                   182,202,000    182,243,000
                                                  ------------    -----------
                                                                
                                                   191,575,000    191,616,000

Commitments and Contingencies                                   
                                                                
Shareholder's Equity:                                           
  Common stock, $1.00 par value per share,                      
   1,000 shares authorized and outstanding               1,000           1,000
                                                  ------------    ------------
                                                                
                                                  $191,576,000    $191,617,000
                                                  ============    ============

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


                                       4
<PAGE>

                            GB PROPERTY FUNDING CORP.
            (Debtor-in-Possession, wholly owned by GB Holdings, Inc.)

                            STATEMENTS OF OPERATIONS
                                   (Unaudited)
  
                                                             Three Months Ended
                                                                  March 31,
                                                            --------------------
                                                              1999        1998
                                                            --------    --------

Revenues:
  Interest income                                           $     --    $221,000

Expenses:
  Interest expense (contractual interest of
   $4,955,000 and $4,962,000, respectively, for the
   three months ended March 31, 1999 and 1998)                    --     221,000
                                                            --------    --------

  Net income                                                $     --    $     --
                                                            ========    ========

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


                                       5
<PAGE>

                            GB PROPERTY FUNDING CORP.
            (Debtor-in-Possession, wholly owned by GB Holdings, Inc.)

                            STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                             Three Months Ended
                                                                  March 31,
                                                            --------------------
                                                              1999        1998
                                                            --------    --------

OPERATING ACTIVITIES:
  Net income                                             $      --    $      --
  Adjustments to reconcile net income to net cash
   provided by operating activities:
   Increase in interest receivable from affiliate               --     (221,000)
   Increase in accrued interest payable                         --      221,000
                                                         ---------    ---------

     Net cash provided by operating activities                  --           --

   Cash at beginning of period                               1,000        1,000
                                                         ---------    ---------

   Cash at end of period                                 $   1,000    $   1,000
                                                         =========    =========

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


                                       6
<PAGE>

                           GB PROPERTY FUNDING CORP.
           (Debtor-in Possession, wholly owned by GB Holdings, Inc.)

                        NOTES TO FINANCIAL STATEMENTS
                                  (Unaudited)

(1) Organization and Operations

      GB Property Funding Corp. ("GB Property Funding"), a Delaware corporation,
was incorporated on September 29, 1993. GB Property Funding is a wholly owned
subsidiary of GB Holdings, Inc. ("Holdings"), a Delaware corporation. Holdings
was a wholly owned subsidiary of Pratt Casino Corporation ("PCC), also a
Delaware corporation, through December 31, 1998. Effective after December 31,
1998, PCC transferred 21% of the stock ownership of Holdings to PBV, Inc.
("PBV"), a newly formed entity, controlled by certain stockholders of Greate Bay
Casino Corporation ("GBCC"). PCC was incorporated during September 1993 and is
wholly owned by PPI Corporation, a New Jersey corporation and a wholly owned
subsidiary of GBCC. Holdings was incorporated in September 1993 and, on February
17, 1994, acquired, through capital contributions by its parent, all of the
outstanding capital stock of Greate Bay Hotel and Casino, Inc. ("GBHC"), which
owns the Sands Hotel and Casino in Atlantic City, New Jersey (the "Sands"). GB
Property Funding was formed for the purpose of borrowing $185,000,000 for the
benefit of GBHC; such debt was issued during February 1994 at the rate of 10
7/8% per annum and the proceeds were loaned to GBHC (see Note 2).

      GB Property Funding has no operations and is dependent on the repayment of
its note from GBHC for servicing its debt obligations (see Note 2).
Administrative services for GB Property Funding are provided by GBHC at no
charge. The cost of such services is not significant.

      The operation of an Atlantic City casino/hotel is subject to significant
regulatory control. Under provisions of the New Jersey Casino Control Act, GBHC
is required to maintain a nontransferable license to operate a casino in
Atlantic City.

      The accompanying financial statements have been prepared in accordance
with Statement of Position No. 90-7, "Financial Reporting By Entities in
Reorganization Under the Bankruptcy Code," and include disclosure of liabilities
subject to compromise. On January 5, 1998, GB Property Funding, GBHC and
Holdings (collectively, the "Debtors") filed voluntary petitions for relief
under Chapter 11 of the United States Bankruptcy Code (the "Bankruptcy Code") in
the United States Bankruptcy Court for the District of New Jersey (the
"Bankruptcy Court"). A plan of reorganization requires confirmation by the
Bankruptcy Court and approval by the New Jersey Casino Control Casino Control
Commission (the "Casino Commission"). There can be no assurance at this time
that any plan of reorganization, when submitted, will be confirmed by the
Bankruptcy Court or approved by the Casino Commission. In the event the plan of
reorganization is confirmed, continuation of the business thereafter is
dependent on GBHC's ability to achieve successful future operations. The
accompanying financial statements do not include any adjustments relating to the
recoverability and classification of recorded asset amounts or the amounts and
classification of liabilities that might be necessary should GB Property Funding
be unable to continue as a going concern.


                                       7
<PAGE>

                           GB PROPERTY FUNDING CORP.
           (Debtor-in-Possession, wholly owned by GB Holdings, Inc.)

                   NOTES TO FINANCIAL STATEMENTS (Continued)

      As discussed above, GB Property Funding was formed for the purpose of
issuing $185,000,000 of first mortgage notes for the benefit of GBHC (the "First
Mortgage Notes"). GB Property Funding loaned the proceeds from the First
Mortgage Notes to GBHC and, at March 31, 1999, has a note receivable and related
accrued interest receivable due from GBHC totaling $191,575,000. GB Property
Funding has no operations and the note receivable and the accrued interest
receivable represents virtually all of GB Property Fundings' assets. As
discussed above, during 1998 the Debtors filed petitions for relief under
Chapter 11 of the Bankruptcy Code. As a result of the Chapter 11 filings, the
First Mortgage Notes and related accrued interest payable have been classified
as liabilities subject to compromise. To the extent that any proceeds are
ultimately realized from GBHC as a result of the resolution of the bankruptcy
proceedings, such amounts would be offered in full satisfaction of the First
Mortgage Notes. No provision for any loss relating to the uncollectibility of
these receivables has been reflected in the accompanying financial statements.

      The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities at the date of the financial
statements and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

      The financial statements as of March 31, 1999 and for the three month
periods ended March 31, 1999 and 1998 have been prepared by GB Property Funding
without audit. In the opinion of management, these financial statements contain
all adjustments (consisting of only normal recurring adjustments) necessary to
present fairly the financial position of GB Property Funding as of March 31,
1999, and the results of its operations for the three month periods ended March
31, 1999 and 1998 and cash flows for the three month periods ended March 31,
1999 and 1998.

(2) Long-Term Debt

      On February 17, 1994, GB Property Funding issued the First Mortgage Notes
due January 15, 2004. Interest on the First Mortgage Notes accrued at the rate
of 10 7/8% per annum, payable semiannually commencing July 15, 1994. Interest
only was payable during the first three years. Commencing on July 15, 1997,
semiannual principal payments of $2,500,000 were due on each interest payment
date with the balance due at maturity. Such semiannual payments could be made in
cash or by tendering First Mortgage Notes previously purchased or otherwise
acquired by GB Property Funding. GB Property Funding acquired $2,500,000 face
amount of First Mortgage Notes which were used to make the July 15, 1997
required principal payment. As a result of the filing under Chapter 11, the debt
service payments due subsequent to January 5, 1998 were not made. The accrual of
interest on the First Mortgage Notes for periods subsequent to the filing has
been suspended.

      The indenture for the First Mortgage Notes (the "Indenture") contains
various provisions which, among other things, restrict the ability of certain
subsidiaries of GBCC to pay dividends to GBCC, to merge, to consolidate, to sell
substantially all of their assets or to incur additional indebtedness beyond
certain limitations. In addition, the Indenture requires the maintenance of
certain cash balances and requires minimum expenditures, as defined in the
Indenture, for property and fixture renewals, replacements and betterments at
the Sands. The proceeds of the First Mortgage Notes were loaned to GBHC on the
same terms and conditions.


                                       8
<PAGE>

                           GB PROPERTY FUNDING CORP.
           (Debtor-in-Possession, wholly owned by GB Holdings, Inc.)

                   NOTES TO FINANCIAL STATEMENTS (Continued)

      Under an order of the Bankruptcy Court, permitting the disposition of
furniture and equipment in the ordinary course of business, any payments
received by GBHC for the sale of such assets, which are part of the security for
the First Mortgage Notes, must be remitted to the Indenture Trustee for the
First Mortgage Notes (the "Indenture Trustee") as reductions to the outstanding
principal of the First Mortgage Notes. Payments amounting to $41,000 and
$257,000 for the period ending March 31, 1999 and December 31, 1998,
respectively, have been remitted to the Indenture Trustee as the proceeds on the
sale of assets.

      No interest was paid or received with respect to the First Mortgage Notes
and the loan to GBHC during the three month period ended March 31, 1999 and
1998. Interest receivable and payable with respect to the notes of $9,373,000
are included on the accompanying balance sheet at March 31, 1999 and December
31, 1998 in noncurrent assets and liabilities subject to compromise,
respectively, as such payments are subject to terms of a reorganization plan
which requires confirmation by the Bankruptcy Court.

(3) Income Taxes

      As part of an agreement settling an adversary proceeding between the
Debtors, on one side, and GBCC, certain of its affiliates, and certain former
directors of GBHC on the other, GB Property Funding is included in GBCC's
consolidated federal income tax return for the years ended December 31, 1997 and
1998. As part of this same agreement, GBCC agreed to allow the Debtors to become
deconsolidated from the GBCC group for federal income tax purposes and, in
accordance therewith, effective after December 31, 1998 PCC transferred 21% of
the stock ownership in Holdings to PBV effecting the deconsolidation of Holdings
from the GBCC group for federal income tax purposes. Accordingly, beginning in
1999, Holdings and its subsidiaries' provision for federal income tax will be
calculated and paid on a stand alone basis. Prior to 1997, GB Property Funding
was included in the consolidated federal income tax return of Hollywood Casino
Corporation ("HCC"), the parent company of GBCC until HCC distributed the GBCC
stock it owned to the shareholders of HCC as a dividend on December 31, 1996. GB
Property Funding made no federal or state income tax payments during the three
month periods ended March 31, 1999 and 1998.

(4) Legal Proceedings

      On January 5, 1998, the Debtors filed petitions for relief under Chapter
11 of the Bankruptcy Code in the Bankruptcy Court (see Note 1).


                                       9
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                     ASSETS

                                                   March 31,       December 31,
                                                     1999              1998
                                                 -------------    -------------

Current Assets:
  Cash and cash equivalents                      $  24,704,000    $  23,844,000
  Accounts receivable, net of allowances
    of $11,868,000 and $11,920,000,
    respectively                                     7,412,000        7,428,000
  Inventories                                        3,331,000        3,402,000
  Due from affiliates                                  422,000          398,000
  Deferred income taxes                              5,279,000          726,000
  Prepaid expenses and other current assets          2,541,000        2,776,000
                                                 -------------    -------------

   Total current assets                             43,689,000       38,574,000
                                                 -------------    -------------

Property and Equipment:
  Land                                              38,929,000       38,929,000
  Buildings and improvements                       185,508,000      185,508,000
  Operating equipment                              103,260,000       99,854,000
  Construction in progress                           2,356,000        3,939,000
                                                 -------------    -------------

                                                   330,053,000      328,230,000
  Less - accumulated depreciation and
   amortization                                   (184,148,000)    (182,045,000)
                                                 -------------    -------------

  Net property and equipment                       145,905,000      146,185,000
                                                 -------------    -------------

Other Assets:
  Obligatory investments                             8,405,000        8,098,000
  Other assets                                       6,236,000        6,291,000
                                                 -------------    -------------

   Total other assets                               14,641,000       14,389,000
                                                 -------------    -------------

                                                 $ 204,235,000    $ 199,148,000
                                                 =============    =============

     The accompanying introductory notes and notes to consolidated financial
      statements are an integral part of these consolidated balance sheets.


                                       10
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                           CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                      LIABILITIES AND SHAREHOLDER'S DEFICIT

                                                   March 31,       December 31,
                                                      1999             1998
                                                 -------------    -------------

Current Liabilities Not Subject to Compromise:
  Current maturities of long-term debt           $      75,000    $      73,000
  Accounts payable                                   3,566,000        4,539,000
  Accrued liabilities -
   Salaries and wages                                4,782,000        3,699,000
   Reorganization costs                              1,667,000        1,310,000
   Insurance                                         1,235,000        1,037,000
   Other                                             6,417,000        6,066,000
  Due to affiliates                                  1,277,000        1,119,000
  Other current liabilities                          2,937,000        3,599,000
                                                 -------------    -------------

   Total current liabilities                        21,956,000       21,442,000
                                                 -------------    -------------

Liabilities Subject to Compromise (Note 3)         218,123,000      218,322,000
                                                 -------------    -------------

Long-Term Debt                                         899,000          918,000
                                                 -------------    -------------

Deferred Taxes and Other Noncurrent
  Liabilities                                        5,508,000        1,207,000
                                                 -------------    -------------

Commitments and Contingencies

Shareholder's Deficit:
  Common stock, $1.00 par value per share;
   1,000 shares authorized and
   outstanding                                           1,000            1,000
  Additional paid-in capital                        27,946,000       27,946,000
  Accumulated deficit                              (70,198,000)     (70,688,000)
                                                 -------------    -------------

   Total shareholder's deficit                     (42,251,000)     (42,741,000)
                                                 -------------    -------------

                                                 $ 204,235,000    $ 199,148,000
                                                 =============    =============

     The accompanying introductory notes and notes to consolidated financial
      statements are an integral part of these consolidated balance sheets.


                                       11
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)

                                                        Three Months Ended
                                                            March 31,
                                                  -----------------------------
                                                      1999             1998
                                                  ------------     ------------

Revenues:
  Casino                                          $ 53,404,000     $ 51,433,000
  Rooms                                              2,019,000        2,037,000
  Food and beverage                                  6,261,000        5,649,000
  Other                                              1,414,000          877,000
                                                  ------------     ------------

                                                    63,098,000       59,996,000
  Less - promotional allowances                     (5,171,000)      (4,383,000)
                                                  ------------     ------------

   Net revenues                                     57,927,000       55,613,000
                                                  ------------     ------------

Expenses:
  Casino                                            47,466,000       41,780,000
  Rooms                                                765,000          745,000
  Food and beverage                                  2,332,000        2,365,000
  Other                                                954,000          395,000
  General and administrative                         2,683,000        3,981,000
  Depreciation and amortization                      2,857,000        2,899,000
                                                  ------------     ------------

   Total expenses                                   57,057,000       52,165,000
                                                  ------------     ------------

Income from operations                                 870,000        3,448,000
                                                  ------------     ------------

Non-operating income (expense):
  Interest income                                      141,000          528,000
  Interest expense (contractual
    interest of $5,523,000 and
    $5,796,000, respectively,
    for the three months ended
    March 31, 1999 and 1998)                           (20,000)        (268,000)
  Gain on disposal of assets                            28,000           28,000
                                                  ------------     ------------

   Total non-operating income, net                     149,000          288,000
                                                  ------------     ------------

Income before income taxes and
  other item                                         1,019,000        3,736,000
  Income tax provision                                      --               --
                                                  ------------     ------------

Income before other item                             1,019,000        3,736,000
  Reorganization and other related costs              (529,000)      (1,101,000)
                                                  ------------     ------------


Net income                                        $    490,000     $  2,635,000
                                                  ============     ============

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


                                       12
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)

                                                      Three Months Ended
                                                            March 31,
                                                  -----------------------------
                                                      1999             1998
                                                  ------------     ------------
OPERATING ACTIVITIES:
  Net income                                      $    490,000     $  2,635,000
  Adjustments to reconcile net income
    to net cash provided by
    operating activities:
    Depreciation and amortization                    2,857,000        2,899,000
    Gain on disposal of assets                         (28,000)         (28,000)
    Provision for doubtful accounts                    475,000          349,000
    Increase in accounts receivable                   (459,000)        (183,000)
    Increase in accounts payable and
      accrued expenses                               1,016,000        2,508,000
    Net change in other current
      assets and liabilities                          (431,000)        (377,000)
    Net change in other noncurrent
      assets and liabilities                          (158,000)              --
                                                  ------------     ------------

      Net cash provided by operating
        activities                                   3,762,000        7,803,000
                                                  ------------     ------------

INVESTING ACTIVITIES:
  Purchase of property and equipment                (2,208,000)      (1,358,000)
  Proceeds from disposal of assets                      28,000           28,000
  Obligatory investments                              (664,000)        (636,000)
                                                  ------------     ------------

    Net cash used in investing activities           (2,844,000)      (1,966,000)
                                                  ------------     ------------

FINANCING ACTIVITIES:

    Repayments of long-term debt                       (58,000)          (3,000)
                                                  ------------     ------------

    Net cash used in financing activities              (58,000)          (3,000)
                                                  ------------     ------------

    Net increase in cash and cash
      equivalents                                      860,000        5,834,000
        Cash and cash equivalents at
          beginning of period                       23,844,000       13,871,000
                                                  ------------     ------------

        Cash and cash equivalents at
          end of period                           $ 24,704,000     $ 19,705,000
                                                  ============     ============

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


                                       13
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

(1) Organization, Business and Basis of Presentation

      GB Holdings, Inc. ("Holdings") is a Delaware corporation and was a wholly
owned subsidiary of Pratt Casino Corporation ("PCC") through December 31, 1998.
PCC, a Delaware corporation, was incorporated during September 1993 and is
wholly owned by PPI Corporation, a New Jersey corporation and a wholly owned
subsidiary of Greate Bay Casino Corporation ("GBCC"). Effective after December
31, 1998, PCC transferred 21% of the stock ownership in Holdings to PBV, Inc., a
newly formed entity, controlled by certain stockholders of GBCC ("PBV"). On
February 17, 1994, Holdings acquired Greate Bay Hotel and Casino, Inc. ("GBHC"),
a New Jersey corporation, through a capital contribution by its parent. GBHC's
principal business activity is its ownership of the Sands Hotel and Casino in
Atlantic City, New Jersey (the "Sands"). GB Property Funding Corp. ("GB Property
Funding"), a Delaware corporation and a wholly owned subsidiary of Holdings, was
incorporated in September 1993 for the purpose of borrowing funds through the
issuance of $185,000,000 of ten-year, first mortgage notes for the benefit of
GBHC; such debt was issued in February 1994 at the rate of 10 7/8% per annum and
the proceeds were loaned to GBHC (see Note 2). Holdings has no operating
activities and its only significant asset is its investment in GBHC.

      Effective September 2, 1998, GBHC acquired the membership interests in
Lieber Check Cashing LLC ("Lieber"), a New Jersey limited liability company
which owns a land parcel adjacent to GBHC (the "Lieber Parcel") and GBHC
acquired and caused an option agreement on other adjacent land parcels (the
"Option Parcels") to be assigned to Lieber (the "Option Agreement"). The Lieber
Parcel and the Option Parcels provide GBHC with an expansion opportunity and
frontage on Pacific Avenue, the principal street running parallel and closest to
the boardwalk in Atlantic City, New Jersey (see Note 7). The accompanying
consolidated financial statements include the accounts and operations of
Holdings, GBHC, GB Property Funding, and, as of September 2, 1998, Lieber. All
significant intercompany balances and transactions have been eliminated.

      GBHC estimates that a significant amount of the Sands' revenues are
derived from patrons living in southeastern Pennsylvania, New Jersey and
metropolitan New York City. Competition in the Atlantic City gaming market is
intense and management believes that this competition will continue or intensify
in the future.

      The preparation of financial statements in conformity with generally
accepted accounting principles requires management to make estimates and
assumptions that affect the reported amounts of assets and liabilities, and
disclosure of contingent assets and liabilities at the date of the financial
statements, and the reported amounts of revenues and expenses during the
reporting period. Actual results could differ from those estimates.

      The accompanying consolidated financial statements have been prepared in
accordance with Statement of Position No. 90-7, "Financial Reporting By Entities
in Reorganization under the Bankruptcy Code", and include disclosure of
liabilities subject to compromise (see Note 3). Holdings has experienced


                                       14
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

significant losses and has a net capital deficiency of $42,251,000 at March 31,
1999. On January 5, 1998, Holdings, GBHC and GB Property Funding (collectively,
the "Debtors") filed petitions for relief under Chapter 11 of the United States
Bankruptcy Code (the "Bankruptcy Code") in the United States Bankruptcy Court
for the District of New Jersey (the "Bankruptcy Court"). The prior Boards of
Directors resigned on January 2, 1998 and new Boards of Directors were elected
at that time. Each company continues to operate in the ordinary course of
business, as set forth in the Bankruptcy Code, and each company's executive
officers and directors as of the date of the filing remain in office, subject to
the jurisdiction of the Bankruptcy Court, other than the following: as required
by the Settlement Agreement, as defined below, Richard Knight resigned as a
Director, President, and Chief Executive Officer of the Debtors effective July
8, 1998; John P. Belisle was elected President and Chief Executive Officer of
GBHC on July 28, 1998; and J. Timothy Smith was elected as a Director of the
Debtors on August 3, 1998. On January 11, 1999, the exclusivity period during
which only the Debtors may file a plan of reorganization expired and, as a
result, any party in interest may file a plan of reorganization. A plan of
reorganization requires confirmation by the Bankruptcy Court and approval by the
New Jersey Casino Control Casino Commission (the "Casino Commission"). There can
be no assurance at this time that any plan of reorganization, when submitted,
will be confirmed by the Bankruptcy Court and approved by the Casino Commission.
In the event the plan of reorganization is confirmed, continuation of the
business thereafter is dependent on GBHC's ability to achieve successful future
operations. The accompanying consolidated financial statements do not include
any adjustments relating to the recoverability and classification of recorded
asset amounts or the amounts and classification of liabilities that might be
necessary should Holdings be unable to continue as a going concern. Although
management has not made a determination whether an impairment of the carrying
value currently exists, future adjustments to the carrying amount of GBHC's
assets are possible with respect to the fresh-start reporting which would take
place on the effective date of the confirmation of a plan of reorganization.

      Prior to July 8, 1998, New Jersey Management, Inc. ("NJMI"), also a wholly
owned subsidiary of PCC, was responsible for the operations of the Sands under a
management agreement dated August 19, 1987, as amended, with GBHC (the
"Management Agreement"). On May 22, 1998, GBHC filed a motion with the
Bankruptcy Court to reject the Management Agreement (the "Rejection Motion").
GBCC, NJMI, and certain of their affiliates, on one side, and the Debtors, on
the other, entered into an agreement on June 27, 1998, which was approved by the
Bankruptcy Court on July 7, 1998, and by the Casino Commission on July 8, 1998
(the "Settlement Agreement"). Under the Settlement Agreement, among other
things, the Management Agreement was suspended and replaced with a services
agreement until a decision by the Bankruptcy Court on the Rejection Motion, and
GBHC ceded ownership rights to an affiliate of GBCC in, and obtained a perpetual
license from the same affiliate for, the software used in its operations. On
September 28, 1998, and as a result of the Second Settlement Agreement, as
defined below, the Bankruptcy Court granted the Rejection Motion and, in
conformity therewith, no further fees will be paid under either the Management
Agreement or the Settlement Agreement (see Note 5).


                                       15
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

      On July 27, 1998, GBHC filed an adversary proceeding in the Bankruptcy
Court against GBCC, certain of its affiliates, and certain of the former
directors of GBHC (collectively the "Defendants"), seeking to recover the Lieber
Parcel and the Option Agreement for the Option Parcels and to restrain the use
of its Net Operating Losses (the "NOL's"). Effective September 2, 1998, the
Debtors, on one side, and the Defendants, on the other, reached an agreement
resolving, among other things, the adversary proceeding (the "Second Settlement
Agreement"). Under the Second Settlement Agreement, among other things, the
Debtors agreed to be included in the consolidated federal income tax return of
GBCC for the years ended December 31, 1997 and December 31, 1998. GBCC agreed to
allow the Debtors to become deconsolidated from the GBCC group for federal
income tax purposes and, in accordance therewith, effective after December 31,
1998, PCC transferred 21% of the stock ownership in Holdings to PBV, effecting
the deconsolidation of Holdings from the GBCC group for federal income tax
purposes. The Second Settlement Agreement also resulted in the non-cash
settlement of certain outstanding intercompany transactions, and the transfer of
the membership interests in Lieber to GBHC, and the assignment of the Option
Agreement for the Option Parcels to Lieber (see Note 7).

      GBHC is self insured for a portion of its general liability, and certain
health care and other liability exposures. Amounts over prescribed levels are
insured by a third party. Accrued insurance includes estimates of such accrued
liabilities based on an evaluation of the merits of individual claims and
historical claims experience. Accordingly, GBHC's ultimate liability may differ
from the amounts accrued.

      Statement of Financial Accounting Standards No. 121, "Accounting for the
Impairment of Long-Lived Assets and Long-Lived Assets to Be Disposed Of"
requires, among other things, that an entity review its long-lived assets and
certain related intangibles for impairment whenever changes in circumstances
indicate that the carrying amount of an asset may not be fully recoverable.

      As discussed above, GBHC filed for protection under the Bankruptcy Code.
Although management has not made a determination whether an impairment of the
carrying value currently exists, future adjustments to the carrying amount of
GBHC's assets are possible with respect to the fresh-start reporting which would
take place on the effective date of the confirmation of a plan of
reorganization.

      The consolidated financial statements as of March 31, 1999 and for the
three month periods ended March 31, 1999 and 1998 have been prepared by Holdings
without audit. In the opinion of management, these consolidated financial
statements contain all adjustments (consisting of only normal recurring
adjustments) necessary to present fairly the consolidated financial position of
Holdings as of March 31, 1999, the results of its operations for the three month
periods ended March 31, 1999 and 1998, and cash flows for the three month
periods ended March 31, 1999 and 1998.


                                       16
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

(2) Long-Term Debt and Pledge of Assets

    Long term debt is comprised of the following:

                                                      March 31,    December 31,
                                                        1999           1998
                                                    ------------   ------------
                                                  
10 7/8% first mortgage notes, due 2004 (a)          $182,202,000   $182,243,000
14 5/8% affiliate loan, due 2005 (b)                  10,000,000     10,000,000
Lieber Mortgage (c)                                      558,000        572,000
Other                                                    416,000        419,000
                                                    ------------   ------------
                                                  
   Total indebtedness                                193,176,000    193,234,000
Less - current maturities                                (75,000)       (73,000)
Less - debt subject to compromise (Note 3)          (192,202,000)  (192,243,000)
                                                    ------------   ------------

   Total long-term debt                             $    899,000   $    918,000
                                                    ============   ============

- ----------
(a)   On February 17, 1994, GBHC obtained $185,000,000 from GB Property Funding,
      which issued $185,000,000 of first mortgage notes due January 15, 2004
      (the "First Mortgage Notes"). Interest on the First Mortgage Notes accrued
      at the rate of 10 7/8% per annum, payable semiannually commencing July 15,
      1994. Interest only was payable during the first three years. Commencing
      on July 15, 1997, semiannual principal payments of $2,500,000 were due on
      each interest payment date with the balance due at maturity. Such
      semiannual payments could be made in cash or by tendering First Mortgage
      Notes previously purchased or otherwise acquired by Holdings. Holdings
      acquired $2,500,000 face amount of First Mortgage Notes at a discount
      during May 1997, which it used during June 1997 to make its July 15, 1997
      required principal payment. As a result of the filing under Chapter 11,
      the debt service payments due subsequent to January 5, 1998 were not made.
      The accrual of interest on the First Mortgage Notes for periods subsequent
      to the filing has been suspended.

      Subject to certain exceptions in the Security Agreement, substantially all
      of Holdings' and GBHC's assets are pledged in connection with their
      long-term indebtedness. GBHC filed a motion in the Bankruptcy Court,
      seeking to use "Cash Collateral", as defined by 11 U.S.C. ss.363. By
      opinion filed April 3, 1998 (the "Opinion"), the Bankruptcy Court granted
      GBHC the right to use "Cash Collateral" subject to providing certain
      adequate protection in favor of the Indenture Trustee for the First
      Mortgage Notes (the "Indenture Trustee") and concluded, among other
      things, that the Indenture Trustee did not have a perfected security
      interest in GBHC's deposit accounts or cash generated from casino
      revenues. An order was entered in conformity with the Opinion dated May


                                       17
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

      5, 1998. The Indenture Trustee took an appeal of the order to the United
      States District Court for the District of New Jersey. On March 19, 1999,
      the United States District Court for the District of New Jersey affirmed
      the Bankruptcy Court's decision. The Indenture Trustee has now filed an
      appeal with the United States Court of Appeals for the Third Circuit.

      The Indenture for the First Mortgage Notes (the "Indenture") contains
      various provisions which, among other things, restrict the ability of
      certain subsidiaries of GBCC to pay dividends to GBCC, to merge, to
      consolidate, to sell substantially all of their assets or to incur
      additional indebtedness beyond certain limitations. In addition, the
      Indenture requires the maintenance of certain cash balances and requires
      minimum expenditures, as defined in the Indenture, for property and
      fixture renewals, replacements and betterments at the Sands.

      Under an order of the Bankruptcy Court, permitting the disposition of
      furniture and equipment in the ordinary course of business, any payments
      received by GBHC for the sale of such assets, which are part of the
      security for the First Mortgage Notes, must be remitted to the Indenture
      Trustee as reductions to the outstanding principal of the First Mortgage
      Notes. Payments amounting to $41,000 and $257,000 for the periods ending
      March 31, 1999 and December 31, 1998, respectively, have been remitted to
      the Indenture Trustee as the proceeds on the sale of assets.

(b)   On February 17, 1994, GBHC issued to PRT Funding Corp., an affiliate, a
      $10,000,000 promissory note, which is subordinated to the First Mortgage
      Notes (the "PRT Subordinated Note"). The PRT Subordinated Note is due on
      February 17, 2005 and bore interest at the rate of 14 5/8% per annum,
      which was payable semiannually commencing August 17, 1994, and payment was
      subject to certain conditions including the maintenance of average daily
      cash balances required by the Indenture. As a result of such payment
      restrictions, interest has been paid only through February 17, 1996.
      Repayment of the PRT Subordinated Note and the payment of the related
      interest are subject to any setoffs and defenses available under the
      Bankruptcy Code and applicable law and to the terms of a plan of
      reorganization, which requires confirmation by the Bankruptcy Court and
      approval by the Casino Commission. The accrual of interest on the PRT
      Subordinated Note for periods subsequent to the filing under Chapter 11
      has been suspended.

(c)   On September 2, 1998, and as part of the Second Settlement Agreement, GBHC
      acquired the membership interests in Lieber (see Note 7) which owns the
      Lieber Parcel. Principal mortgage indebtedness at the time of acquisition
      was $591,000 and bears interest at the rate of 7% per annum. Principal and
      interest are paid monthly based on a ten year payment schedule. The
      balance of the note is due in July, 2001.


                                       18
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

      As a result of the Chapter 11 filing, principal payments with respect to
the First Mortgage Notes and the PRT Subordinated Note are subject to a plan of
reorganization, which requires confirmation by the Bankruptcy Court and approval
by the Casino Commission. Pending such reorganization, the entire amount of the
First Mortgage Notes and the PRT Subordinated Note are included in liabilities
subject to compromise on the accompanying consolidated balance sheets at March
31, 1999 and December 31, 1998. Scheduled payments of long-term debt as of March
31, 1999, exclusive of payments on the First Mortgage Notes and the PRT
Subordinated Note, are set forth below:

          1999 (nine months)                                $  55,000
          2000                                                 80,000
          2001                                                468,000
          2002                                                 19,000
          2003                                                 21,000
          Thereafter                                          331,000
                                                            ---------

            Total                                           $ 974,000
                                                            =========

      Interest paid amounted to $20,000 and $11,000, respectively, for the three
month periods ended March 31, 1999 and 1998. At March 31, 1999 and December 31,
1998 accrued interest on the First Mortgage Notes in the amount of $9,373,000 is
presented with liabilities subject to compromise on the accompanying
consolidated balance sheet.

(3) Liabilities Subject to Compromise

      Liabilities subject to compromise under Holdings' reorganization
proceedings consist of the following:

                                                     March 31,    December 31,
                                                       1999           1998
                                                   ------------   ------------

    Accounts payable and accrued liabilities       $  7,593,000   $  7,751,000
    First Mortgage Notes (Note 2)                   182,202,000    182,243,000
    PRT Subordinated Note (Note 2)                   10,000,000     10,000,000
    Borrowings from affiliate (Note 5)                5,000,000      5,000,000
    Accrued interest (Note 5)                        12,855,000     12,855,000
    Due to affiliates                                   473,000        473,000
                                                   ------------   ------------
                                                   
      Total                                        $218,123,000   $218,322,000
                                                   ============   ============
                                                
(4) Income Taxes

      As part of the Second Settlement Agreement (see Note 1), Holdings'
operations are included in GBCC's consolidated federal income tax return for the
years ended December 31, 1997 and 1998. GBCC agreed to allow the Debtors to
become deconsolidated from the GBCC group for federal income tax


                                       19
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

purposes and, in accordance therewith, effective after December 31, 1998 PCC
transferred 21% of the stock ownership in Holdings to PBV, effecting the
deconsolidation of Holdings from the GBCC group for federal income tax purposes.
Accordingly, beginning in 1999, Holdings and its subsidiaries' provisions for
federal income tax is calculated and paid on a stand alone basis. Prior to 1997,
Holdings was included in the consolidated federal income tax return of Hollywood
Casino Corporation ("HCC"), the parent company of GBCC until HCC distributed the
GBCC stock it owned to the shareholders of HCC as a dividend on December 31,
1996 (the "Spin Off").

      Federal and state income tax provisions or benefits are based upon
estimates of the results of operations for the current period and reflect the
nondeductibility for income tax purposes of certain items, including certain
amortization, meals and entertainment, and other expenses. Holdings made no
federal or state income tax payments during the three month periods ended March
31, 1999 and 1998.

      Deferred income taxes result primarily from the use of the allowance
method rather than the direct write-off method for doubtful accounts, the use of
accelerated methods of depreciation for federal and state income tax purposes,
and differences in the timing of deductions taken between tax and financial
reporting purposes for contributions of, and adjustments to, the carrying value
of certain investment obligations and for other accruals.

      At March 31, 1999, Holdings and its subsidiaries have deferred tax assets
including net operating loss carryforwards ("NOL's"). The NOL's do not expire
before the year 2009 for federal tax purposes and the year 2001 for state tax
purposes. The availability of the NOL's and credit carryforwards may be subject
to the tax consequences of a plan of reorganization approved by the Bankruptcy
Court. In addition, the Second Settlement Agreement provides that GBCC may
utilize NOL's of Holdings and its subsidiaries through December 31, 1998 to
offset taxable income of GBCC and other members of the consolidated tax group.
Representatives of GBCC have advised Holdings that Holdings should have
approximately $13 million in NOL's available subsequent to December 31, 1998.
Statement of Financial Accounting Standards No. 109 ("SFAS 109") requires that
the tax benefit of NOL's and deferred tax assets resulting from temporary
differences be recorded as an asset and, to the extent that management can not
assess that the utilization of all or a portion of such NOL's and deferred tax
assets is more likely than not, requires the recording of a valuation allowance.
As a result of book and tax losses incurred in 1997 and the filing under Chapter
11 by Holdings in January 1998, management is unable to determine that
realization of Holdings' deferred tax asset is more likely than not and, thus,
has provided a valuation allowance for the entire amount at March 31, 1999.

      Sales or purchases of Holdings' common stock could cause a "change of
control", as defined in Section 382 of the Internal Revenue Code of 1986, as
amended, which would limit the ability of Holdings to utilize these loss
carryforwards in later tax periods. Should such a change of control occur, the
amount of annual loss carryforwards available for use would most likely be
substantially reduced. Future treasury regulations, administrative rulings, or
court decisions may also effect Holdings' future utilization of its loss
carryforwards.


                                       20
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

      Prior to 1997, Holdings was included in the consolidated federal income
tax return of HCC. The Internal Revenue Service is currently examining the
consolidated federal income tax returns of HCC for the years 1993 through 1996
in which Holdings' was included. Representatives of HCC have advised Holdings
that the results of such examination will not have a material adverse effect on
the consolidated financial position or results of operations of Holdings. In
addition, during 1998 HCC reported that it may be required to file an amended
federal tax return for calender year 1996 and that it may experience a material
increase in income tax liability as a result of the Spin Off. However, as part
of the Second Settlement Agreement, and after use of any tax attributes
available to members of the former HCC consolidated group, HCC and GBCC agreed
to pay any increased taxes due, without contribution from the Debtors, that are
attributable to the Spin Off.

(5) Transactions with Related Parties

      Prior to July 8, 1998, NJMI was responsible for the operations of the
Sands under a Management Agreement with GBHC. Under such agreement, NJMI was
entitled to receive annually (i) a basic consulting fee of 1.5% of "adjusted
gross revenues," as defined, and (ii) incentive compensation of between 5% and
7.5% of gross operating profits in excess of certain stated amounts should
annual "gross operating profits," as defined, exceed $5,000,000. On May 22,
1998, GBHC filed the Rejection Motion. The Settlement Agreement, partially
resolving the Rejection Motion, was entered into on June 27, 1998 and was
approved by the Bankruptcy Court on July 7, 1998 and by the Casino Commission on
July 8, 1998. Under the Settlement Agreement and effective as of May 1, 1998 and
until decision on the Rejection Motion, NJMI agreed to provide certain services
to GBHC and GBHC agreed to pay a monthly fee of $165,000, which was payable
$122,000 on a monthly basis in arrears and $43,000 per month upon confirmation
of GBHC's plan of reorganization by the Bankruptcy Court. On September 28, 1998,
and as part of the Second Settlement Agreement, the Bankruptcy Court approved
the Rejection Motion. The current fees under the Settlement Agreement have been
paid and the deferred fees have been accrued. As part of the Second Settlement
Agreement, a rejection damages claim of NJMI was preserved provided it was filed
in the Bankruptcy Court within 30 days of the entry of the order of the
Bankruptcy Court on September 11, 1998 approving the Second Settlement
Agreement. The rejection damages claim was not filed and expired along with the
corresponding avoiding powers causes of action under the Bankruptcy Code of
GBHC, as provided in the Second Settlement Agreement. Accordingly, other than
the deferred fees, no further management fees will be paid under either the
Management Agreement or the Settlement Agreement except that NJMI possesses a
disputed claim for prepetition management fees.

      Fees under the Management Agreement are included in general and
administrative expenses on the accompanying consolidated financial statements
and amounted to $1,166,000 during the three month period ended March 31, 1998.
As a result of the Second Settlement Agreement and the Rejection Motion, no such
fees were incurred for the three month period ended March 31, 1999. Amounts
payable under the Settlement Agreement to NJMI and included in due to affiliates
on the accompanying consolidated balance sheet at March 31, 1999 amounted to
$199,000. Fees payable under the Management Agreement of $145,000 are included
in liabilities subject to compromise on the accompanying consolidated balance
sheet


                                       21
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

at March 31, 1999, and are subject to the defenses and offsets reserved under
the Second Settlement Agreement.

      GBHC's rights to the trade name "Sands" (the "Trade Name") are derived
from a license agreement between GBCC and an unaffiliated third party. Amounts
payable by the Sands for these rights are equal to the amounts paid to the
unaffiliated third party. Such charges amounted to $60,000 and $61,000,
respectively, for the three month periods ended March 31, 1999 and 1998. Under
the Settlement Agreement, GBCC agreed not to seek to cancel the rights of GBHC
to use the Trade Name prior to December 15, 1998, and GBHC preserved its legal
position that GBCC lacked the right to cancel the rights of GBHC to use the
Trade Name. GBCC filed a motion in the Bankruptcy Court seeking relief from the
automatic stay, pursuant to 11 U.S.C. ss.362(a), to send a letter to the
licensor, purporting to terminate the license agreement. GBHC opposed the motion
and the motion was denied by Order of the Bankruptcy Court dated March 2, 1999.
On March 10, 1999, GBCC took an appeal to the United States District Court for
the District of New Jersey.

      An advance from GBHC to another GBCC subsidiary in the amount of
$5,672,000 was outstanding at March 31, 1999, except that, under the Second
Settlement Agreement, GBHC agreed not to sue the entity receiving the advance
and its affiliates and reserved any rights it had to offset the advance against
the PRT Subordinated Note, and the PCC Subordinated Note, as hereafter defined
(collectively, the "Subordinated Notes"). Interest on the advance accrued at the
rate of 16.5% per annum. The advance, together with accrued interest amounting
to $5,147,000 and $4,914,000 at March 31, 1999 and December 31, 1998,
respectively, are fully reserved as collection of the receivables is uncertain.

      During the third quarter of 1996, GBCC borrowed a total of $6,500,000 from
HCC which GBCC then loaned to GBHC to enable GBHC to make its debt service
obligations and a property tax payment. According to the terms of the
corresponding note, such borrowings accrue interest at the rate of 13 3/4% per
annum payable quarterly commencing October 1, 1996. During the first quarter of
1997, GBHC borrowed an additional $1,500,000 from GBCC on similar stated terms.
As part of the Second Settlement Agreement, GBHC settled certain intercompany
obligations on a noncash basis. This loan to GBHC from GBCC, totaling $8,000,000
along with accrued interest totaling $1,508,000, and a deferred federal tax
asset of GBHC's, totaling $10,902,000, representing a claim against an affiliate
for the overpayment of federal income taxes under a previously existing tax
sharing agreement, were mutually released. As the deferred federal tax asset had
been previously fully reserved for as required by SFAS 109, this mutual release
resulted in the recording of a capital contribution in the amount of $9,508,000
on the accompanying consolidated balance sheet at December 31, 1998.

      GBHC also borrowed $5,000,000 from another subsidiary of GBCC during
January 1997 at the stated rate of 14 5/8% per annum payable semiannually
commencing July 15, 1997 and, as set forth in the terms of the corresponding
note, the loan is subordinated to the First Mortgage Notes and payment is
subject to certain conditions (the "PCC Subordinated Note"). At both March 31,
1999 and December 31,


                                       22
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

1998, interest accrued on the PCC Subordinated Note amounted to $728,000,
respectively, and is included in liabilities subject to compromise on the
accompanying consolidated balance sheets. Repayment of the PCC Subordinated Note
and the payment of the related interest are subject to approval of the Casino
Commission and any setoffs and defenses available under the Bankruptcy Code and
applicable law and to the terms of a plan of reorganization, which requires
confirmation by the Bankruptcy Court and approval by the Casino Commission. The
accrual of interest on the PCC Subordinated Note for periods subsequent to the
filing under Chapter 11 has been suspended.

      Net interest expense incurred with respect to affiliate advances and
borrowings is as follows:

                                                        Three Months Ended
                                                             March 31,
                                                     ------------------------
                                                       1999            1998
                                                     ---------      ---------

Net Borrowings/(Advances)                            $      --      $  20,000
PRT Subordinated Note (Note 2)                              --         16,000

      Interest accrued on the PRT Subordinated Note (Note 2) of $2,754,000 is
included in liabilities subject to compromise on the accompanying consolidated
balance sheets at March 31, 1999 and December 31, 1998.

      Effective September 2, 1998, GBHC acquired Lieber as part of the Second
Settlement Agreement and caused the Option Agreement for the Option Parcels to
be assigned to Lieber. The assignment of the Option Agreement for the Option
Parcels under the Second Settlement Agreement requires a confirmation payment of
$500,000 to be paid to a designated affiliate of GBCC upon confirmation of a
plan of reorganization. This amount is included in due to affiliates in the
accompanying consolidated balance sheets at March 31, 1999, and December 31,
1998.

      GBHC performed certain services for other subsidiaries of GBCC and for HCC
and its subsidiaries and invoiced those companies for the Sands' cost of
providing those services. Similarly, GBHC was charged for certain equipment and
other expenses incurred by GBCC and HCC and their respective subsidiaries that
relate to GBHC's business. Such affiliate transactions are summarized below:

                                                        Three Months Ended
                                                             March 31,
                                                     ------------------------
                                                       1999            1998
                                                     ---------      ---------

Billings to affiliates                               $  24,000      $  70,000
Charges from affiliates                                313,000        231,000


                                       23
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

(6) Legal Proceedings

      On January 5, 1998, the Debtors filed petitions for relief under Chapter
11 of the Bankruptcy Code in the Bankruptcy Court (see Note 1).

      On May 22, 1998, GBHC filed the Rejection Motion with the Bankruptcy
Court. The Management Agreement was suspended as a result of the Settlement
Agreement and was replaced with a services agreement until the decision on the
Rejection Motion. On September 28, 1998, and as part of the Second Settlement
Agreement, the Bankruptcy Court granted the Rejection Motion (see Note 1).

      On July 27, 1998, GBHC filed an action in the Bankruptcy Court (the
"Action") against GBCC, certain affiliates of GBCC, and Jack E. Pratt, Edward T.
Pratt Jr. and William D. Pratt, former directors of GBHC and current directors
of GBCC (collectively, the "Defendants"), alleging, inter alia, usurpation of
corporate opportunities of GBHC and breach of fiduciary duty with respect to
GBHC, in connection with the acquisition of an option for certain land parcels
and the acquisition of a land parcel on Pacific Avenue in Atlantic City, New
Jersey adjoining the Sands (collectively, the "Parcels"), and seeking, inter
alia, an order enjoining the Defendants from transferring the Parcels to third
parties and requiring the Defendants to convey the Parcels to GBHC. The Action
also sought to enjoin the Defendants from using the NOL's of the Debtors (see
Note 4). Effective September 2, 1998, the parties entered into the Second
Settlement Agreement resolving, among other things, the Action. The Second
Settlement Agreement also resulted in the dismissal of all applications in the
Bankruptcy Court related to the Action. The Debtors and the Defendants also
entered into mutual and general releases subject to certain exceptions described
in the Second Settlement Agreement.

      GBHC has filed tax appeals with the New Jersey Tax Court challenging the
amount of its real property assessment for calendar years 1996, 1997, 1998, and
1999. The City of Atlantic City has also appealed the amount of the assessment
of its assessor.

      GBHC is a party in various legal proceedings with respect to the conduct
of casino and hotel operations. Although a possible range of losses can not be
estimated, in the opinion of management, based upon the advice of counsel,
settlement or resolution of these proceedings should not have a material adverse
impact upon the consolidated financial position or results of operations of
Holdings and GBHC. The accompanying consolidated financial statements do not
include any adjustments that might result from the outcome of the uncertainties
described above.

(7) Acquisition of Lieber Check Cashing and the Agreement for the Option Parcels

      Effective September 2, 1998, and as part of the Second Settlement
Agreement, (see Note 1), GBHC acquired the membership interests in Lieber from
affiliates of GBCC for $251,000. GBHC also caused Lieber to acquire the rights
under the Option Agreement for the Option Parcels from another affiliate of


                                       24
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)
                                   (Unaudited)

GBCC for a payment of $1.3 million and a payment of $500,000 at confirmation of
a plan of reorganization. During September 1998, GBHC provided Lieber with $1
million which Lieber paid to the owner of the Option Parcels to extend the
closing under the Option Agreement for the Option Parcels to September 30, 1999.
On April 20, 1999, GBHC filed a motion with the Bankruptcy Court seeking
approval to close on the Option Agreement for the Option Parcels (the "Closing
Motion"). In addition, on May 6, 1999, and subject to Bankruptcy Court approval,
Lieber entered into a second amendment to the Option Agreement to set the
closing date as September 20, 1999, to increase the down payment by $500,000,
and to provide for the right to seek certain state and local land use approvals
prior to the closing date without violation of the Option Agreement (the
"Amendment"). On May 10, 1999, the Bankruptcy Court granted the Closing Motion
and approved the Amendment. On May 10, 1999, $500,000 was paid to the Escrow
Agent under the Option Agreement as required by the Amendment. The purchase
price of the Option Parcels is $10 million, $2.5 million of which has been paid
and $7.5 million of which is due at closing on September 20, 1999. Upon closing
under the Option Agreement, GBHC plans to demolish the existing structures and
to provide for a new front entrance to the Sands' facility. This demolition and
renovation is expected to cost approximately $5.1 million and is expected to be
completed by the first half of 2000. The $7.5 million to be paid at closing and
the $5.1 million for demolition and renovation will be funded through available
cash.

      Principal mortgage indebtedness of Lieber outstanding at the acquisition
date of the Lieber membership interests was $591,000 (see Note 2). The assets,
liabilities, and results of operations of Lieber at the date of such acquisition
are not material to the consolidated financial statements. Accordingly, pro
forma financial information has not been provided. These transactions were
accounted for by the purchase method of accounting, and, as such, the
accompanying consolidated financial statements include results of operations of
Lieber as of September 2, 1998.

(8) Reclassifications

      Certain reclassifications have been made to prior year's consolidated
financial statements to conform to the 1999 consolidated financial statement
presentation.


                                       25
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

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

      This Quarterly Report on Form 10-Q contains forward-looking statements
about the business, financial condition and prospects of Holdings. The actual
results could differ materially from those indicated by the forward-looking
statements because of various risks and uncertainties including, among other
things, changes in competition, economic conditions, tax regulations, state
regulations applicable to the gaming industry in general or Holdings in
particular, and other risks indicated in Holdings' filings with the Securities
and Exchange Commission. Such risks and uncertainties are beyond management's
ability to control and, in many cases, can not be predicted by management. When
used in this Quarterly Report on Form 10-Q, the words "believes", "estimates",
"anticipates" and similar expressions as they relate to Holdings or its
management are intended to identify forward-looking statements.

LIQUIDITY AND CAPITAL RESOURCES

      Holdings owns GBHC which owns the Sands in Atlantic City. Prior to 1996,
the Sands' cash flow was sufficient to meet debt service obligations and to fund
a substantial portion of annual capital expenditures. The Sands also used
short-term borrowings to fund seasonal cash needs for certain capital projects.
However, over time, the competitive position of the Sands was impaired, which
was due, in part, to insufficient capital expenditures. As a result, and due to
adverse weather in the first quarter of 1996, declines in hold percentages in
1996, and increased marketing expenses in 1996 on an industry wide basis, cash
flow decreased significantly in 1996 and improved in 1997, but remained
significantly below historical levels. These declines in operating cash flow at
the Sands resulted in the need for periodic financial assistance from PCC and
GBCC in order to meet debt service obligations. Substantial additional financial
assistance would have been required to make the January 15, 1998 principal and
interest payments due on the First Mortgage Notes.

      GBHC was unable to obtain additional borrowings from affiliates or other
sources and, accordingly, on January 5, 1998, the Debtors filed petitions
seeking protection under Chapter 11 of the Bankruptcy Code in the Bankruptcy
Court. Each company continues to operate in the ordinary course of business, as
set forth in the Bankruptcy Code, and each company's executive officers and
directors as of the date of filing remain in office, subject to the jurisdiction
of the Bankruptcy Court, other than the following: as required under the
Settlement Agreement, Richard Knight resigned as a Director, President, and
Chief Executive Officer of the Debtors effective July 8, 1998; John P. Belisle
was elected President and Chief Executive Officer of GBHC on July 28, 1998; and
J. Timothy Smith was elected as a Director of the Debtors on August 3, 1998. On
January 11, 1999, the exclusivity period during which only the Debtors may file
a plan of reorganization expired and, as a result, any party in interest may
file a plan of reorganization. A plan of reorganization requires confirmation by
the Bankruptcy Court and approval by the Casino Commission. There can be no
assurance at this time that any plan of reorganization, when submitted, will be
confirmed by the Bankruptcy Court and approved by the Casino Commission. As a
result of the filings, GBHC has sufficient cash flow to continue normal
operations while it seeks to develop a plan of reorganization. Capital
expenditures, other than normal recurring capital expenditures in the ordinary
course of business, will require prior approval of the Bankruptcy Court. In
order to improve GBHC's competitive position, GBHC sought the approval of the
Bankruptcy Court for a capital expenditure program


                                       26
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

to renovate the majority of its hotel rooms and suites and to purchase
approximately 700 slot machines. The capital expenditure program in the amount
of approximately $13.6 million was approved in March, 1998. The renovations of
the hotel suites has commenced and GBHC expects to substantially complete the
renovations in early 2000. The replacement and upgrading of slot machines has
commenced and is substantially completed, with approximately 50 slot machines
remaining to be replaced by the end of 1999.

      Operating Activities

      At March 31, 1999, GBHC had cash and cash equivalents of $24.7 million.
During the three month period ended March 31, 1999, net cash provided by
operating activities was $3.8 million compared with net cash provided by
operating activities of $7.8 million during the same period in 1998. GBHC
utilized cash from operations, in part, during the first three months of 1999 to
fund capital additions totaling $2.2 million and to make obligatory investments
of $664,000.

      Financing Activities

      Semiannual principal payments of $2.5 million which became due commencing
in July 1997 with respect to the First Mortgage Notes have been suspended as a
result of the Chapter 11 filing. Exclusive of the First Mortgage Notes and the
Subordinated Notes, which are subject to reorganization, total scheduled
maturities of long-term debt during the remainder of 1999 are $55,000.

      Under an order of the Bankruptcy Court, permitting the disposition of
furniture and equipment in the ordinary course of business, any payments
received by GBHC for the sale of such assets, which are part of the security for
the First Mortgage Notes, must be remitted to the Indenture Trustee as
reductions to the outstanding principal of the First Mortgage Notes. During the
current period, $41,000 has been remitted to the Indenture Trustee as the
proceeds on the sale of equipment.

      Investing Activities

      Effective September 2, 1998, and as part of the Second Settlement
Agreement, GBHC acquired the membership interests in Lieber from affiliates of
GBCC for $251,000. GBHC also caused Lieber to acquire the rights under the
Option Agreement for the Option Parcels from another affiliate of GBCC for
payment of $1.3 million and a payment of $500,000 at confirmation of a plan of
reorganization. During September 1998, GBHC provided Lieber with $1 million
which Lieber paid to the Escrow Agent under the Option Agreement as required by
the Amendment. On May 10, 1999, the Bankruptcy Court approved the Closing Motion
filed by GBHC seeking approval to close on the Option Agreement. On May 10,
1999, $500,000 was paid to the owner of the Option Parcels to accelerate the
closing on the Option Parcels to September 20, 1999. The purchase price of the
Option Parcels is $10 million, $2.5 million of which has been previously paid
and $7.5 million of which is due at closing on September 20, 1999. Upon closing
on the Option Agreement, GBHC plans to demolish the existing structures and to
provide for a new front entrance to the Sands' facility. This


                                       27
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

demolition and renovation is expected to cost approximately $5.1 million and is
expected to be completed by the first half of 2000. The $7.5 million to be paid
at closing and the $5.1 million for demolition and renovation will be funded
through available cash.

      Capital expenditures at the Sands during the three month period ended
March 31, 1999 amounted to $2.2 million and management anticipates capital
expenditures during the remainder of 1999 will be approximately $10.2 million.
In addition to capital expenditures in the ordinary course of business totaling
approximately $5.0 million, capital expenditures during 1999 will include
approximately $7.4 million of a $13.6 million, two-year capital expenditure
program approved by the Bankruptcy Court. Of this $7.4 million, it is
anticipated that $4.4 million will be expended on the ongoing room and suite
renovations and $3.0 million will be expended for slot machines and related
equipment.

      The Sands is required by the New Jersey Casino Control Act ("Casino Act")
to make certain deposits with the Casino Reinvestment Development Authority, a
governmental agency which administers the deposits required by casino licensees
under the Casino Act. Deposit requirements for the first three months of 1999
totaled $664,000 and are anticipated to be approximately $2.2 million during the
remainder of 1999.

      Summary

      On January 5, 1998, Holdings, GB Property Funding and GBHC filed petitions
for relief under Chapter 11 of the United States Bankruptcy Code. Accordingly,
there is significant doubt about Holdings' ability to continue as a going
concern. A plan of reorganization requires confirmation by the Bankruptcy Court
and approval by the Casino Commission. As a result of the filing, the debt
service payments due subsequent to January 5, 1998 were not made and the accrual
of interest on the First Mortgage Notes and on the Subordinated Notes for
periods subsequent to the filing has been suspended. Management believes that
cash flows generated from operations during 1999 will be sufficient to meet its
operating plan.


                                       28
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

RESULTS OF OPERATIONS

      Gaming Operations

      The following table sets forth certain unaudited financial and operating
data relating to the Sands' operations:

                                                      Three Months Ended
                                                           March 31,
                                              --------------------------------- 
                                                  1999                 1998
                                              ------------         ------------ 
                                              (in thousands, except percentages)

Revenues:
  Slot machines                               $     34,750         $     33,793 
  Table games                                       17,959               16,953
  Other (1)                                            695                  687
                                              ------------         ------------ 
                                                                        
   Total                                      $     53,404         $     51,433
                                              ============         ============
                                                                        
Slot machines:                                                          
  Gross Wagering (Handle) (2)                 $    438,841         $    410,120
                                              ============         ============
                                                                        
  Hold Percentages: (3, 4)                                              
   Sands                                               7.9%                 8.2%
   Atlantic City                                       8.2%                 8.3%
                                                                        
Table games:                                                            
  Gross Wagering (Drop) (2)                   $    102,738         $     95,645
                                              ============         ============

  Hold Percentages: (3, 4)                                              
   Sands                                              17.5%                17.7%
   Atlantic City                                      15.9%                15.4%
                                                                     
- ----------
(1)   Consists of revenues from poker and simulcast horse racing wagering.

(2)   Gross wagering consists of the total value of coins wagered in slot
      machines (the "handle") and the total value of chips purchased for table
      games (the "drop"), excluding poker. Gross wagering for 1998 also includes
      drop for Keno wagering, however, Keno was discontinued in September of
      1998.

(3)   Casino revenues consist of the portion of gross wagering that a casino
      retains and, as a percentage of gross wagering, is referred to as the
      "hold percentage".


                                       29
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

(4)   The Sands' hold percentages are reflected on an accrual basis. Comparable
      data for the Atlantic City gaming industry is not available; industry
      percentages have been calculated based on information made available from
      the Casino Commission.

      Slot machine handle increased $28.7 million (7.0%) during the three month
period ended March 31, 1999 compared with the same period of 1998. The Sands'
change in slot machine handle compares with increases of 1.2% in handle for all
other Atlantic City casinos during the same time period. As a result, the Sands'
slot machine market share (expressed as a percentage of the Atlantic City
industry aggregate slot machine handle) increased to 5.5% from 5.2% during the
three month period ended March 31, 1999 as compared to the same period in 1998.
The number of slot machines have decreased slightly at the Sands since the first
quarter of 1998. Expansions of other Atlantic City casinos resulted in an
increase of approximately 29,000 square feet of gaming space and 1,100
additional slot machines compared to March 31, 1998. While the number of slot
machines has decreased slightly at the Sands, beginning in 1998 and continuing
into 1999 older slot machines have been replaced with new and more popular
machines as part of the Sands capital expenditure plan, which was approved by
the Bankruptcy Court, and which has had a positive impact on slot machine
handle. The increase in slot machine handle is also attributable to increased
and aggressive coin incentive marketing programs directed at bus passengers, a
market segment which historically plays slot machines.

      Table game drop at the Sands increased $7.1 million (7.4%) during the
three month period ended March 31, 1999 compared with the same period of 1998.
The Sands' increases compare to a decreases of 6.7% in table drop for all other
Atlantic City casinos during the same period. As a result, the Sands' table game
market share increased to 6.1% during the three month period ended March 31,
1999 from 5.3%, during the same period of 1998. The Sands' table game drop
increases are attributable to increases in patron volume from both the rated and
the unrated market segment. This increase in the rated segment patron volume is
a result of managements focus on the "mid" to "high" end patron through
increased marketing programs directed at this segment, including increased
headline entertainment and events. The increase in the unrated segment is a
result of managements efforts to cultivate new players through review show
entertainment and aggressive advertising campaigns.

      Revenues

      Casino revenues at the Sands, including poker and simulcast horse racing
wagering revenues, increased by $2.0 million (3.8%) for the three month period
ended March 31, 1999 compared with the same period of 1999. Increases in table
game and slot machine wagering were offset slightly by the decreases in both
table game and slot machine hold percentages.

      Rooms revenue did not change significantly during the three month period
ended March 31, 1999 compared with the same period in 1998. Food and beverage
revenues increased $612,000 (10.8%) during the three month period ended March
31, 1999 compared with the prior year period. This increase is a result of
increased banquet activity and the reopening of a previously closed gourmet
buffet outlet. Other


                                       30
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

revenues increased $537,000 (61.2%) during the three month period ended March
31, 1999 compared to the prior year period as a result of an increase in theater
entertainment revenue, and the opening of a gift shop.

      Promotional allowances represent the estimated value of goods and services
provided free of charge to casino customers under various marketing programs. As
a percentage of rooms, food and beverage and other revenues at the Sands, these
allowances increased to 53.3% during the three month period ended March 31, 1999
from 51.1% during the same period of 1998. This increase is primarily
attributable to an increase in marketing programs and other promotional
activities directed at increasing patron volume.

      Departmental Expenses

      Casino expenses at the Sands increased $5.7 million (13.6%) during the
three month period ended March 31, 1999 compared with the same period in 1998.
This increase is due to an increase in marketing and advertising expenses during
1999 including coin incentive programs. This increased marketing activity also
resulted in an increase in the allocation of rooms, food and beverage and other
expenses to casino expense.

      Rooms expense and food and beverage expense did not change significantly
during the three month period ended March 31, 1999 compared with the same period
during 1998. Other expenses increased $559,000 (141.5%) during the three month
period ended March 31, 1999 compared to the 1998 period due to increased costs
with respect to theater entertainment.

      General and Administrative

      General and administrative expenses decreased $1.3 million (32.6%) during
the three month period ended March 31, 1999 compared to the same period of 1998.
Management fee expenses incurred by the Sands decreased by $1.2 million (100%)
during the three month period during 1999 compared to the prior year period as a
result of the filing of the Rejection Motion and the Settlement Agreement and
Second Settlement Agreement.

      Depreciation and Amortization

      Depreciation and amortization expense did not change significantly during
the three month period ended March 31, 1999 as compared with the prior year
period.


                                       31
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

      Interest

      Interest income decreased $387,000 (73.3%) during the three month period
ended March 31, 1999 compared to the same period during 1998. Interest earned
during 1998 included a one time interest payment received on obligatory
investments.

      Interest expense decreased $248,000 (92.5%) during the three month period
ended March 31, 1999 compared to the same period of the prior year. As discussed
in Notes 2 and 5 to Holdings' consolidated financial statements, GB Property
Funding, Holdings, and GBHC filed petitions for relief under Chapter 11 of the
United States Bankruptcy Code on January 5, 1998. As a result, the accrual of
interest expense on the First Mortgage Notes, the Subordinated Notes and other
affiliate advances for periods subsequent to the filing has been suspended.

      Income Tax

      Prior to 1997, Holdings was included in the consolidated federal income
tax return of HCC, the parent company of GBCC until HCC distributed the GBCC
stock it owned to the shareholders of HCC as a dividend on December 31, 1996. As
required by the Second Settlement Agreement, and effective after December 31,
1998, PCC transferred 21% of the stock ownership in Holdings to PBV, effecting
the deconsolidation of Holdings from the GBCC group for federal income tax
purposes. Accordingly, beginning in 1999, Holdings and its subsidiaries'
provision for federal income taxes will be calculated and paid on a stand alone
basis. As part of the Second Settlement Agreement, (see Note 1 ), Holdings'
operations are included in GBCC's consolidated federal income tax return for the
years ended December 31, 1997 and 1998.

      At March 31, 1999, Holdings and its subsidiaries have deferred tax assets
including NOL's. The NOL's do not expire before the year 2009 for federal tax
purposes and the year 2001 for state tax purposes. The availability of the NOL's
and credit carryforwards may be subject to the consequences of a plan of
reorganization approved by the Bankruptcy Court. In addition, the Second
Settlement Agreement provides that GBCC may utilize NOL's of Holdings and it's
subsidiaries through December 31, 1998 to offset taxable income of GBCC and
other members of the consolidated tax group. Representatives of GBCC have
advised Holdings that Holdings should have approximately $13 million in NOL's
available subsequent to December 31, 1998. Statement of Financial Accounting
Standards No. 109 ("SFAS 109") requires that the tax benefit of NOL's and
deferred tax assets resulting from temporary differences be recorded as an asset
and, to the extent that management can not assess that the utilization of all or
a portion of such NOL's and deferred tax assets is more likely than not, a
valuation allowance should be recorded. As a result of book and tax losses
incurred in 1997 and the filing under Chapter 11 by Holdings in January 1998,
management is unable to determine that realization of Holdings' deferred tax
asset is more likely than not and, thus, has provided a valuation allowance for
the entire amount at March 31, 1999.


                                       32
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

      Reorganization and Other Related Costs

      Reorganization and other related costs include costs associated with
Holdings' reorganization under Chapter 11, including, among other things,
professional fees, costs associated with the termination of agreements, and
other administrative costs.

      Year 2000 Compliance

      In the year 2000, the Sands' computer programs that have date sensitive
software may recognize a date using "00" as the year 1900 rather than 2000. Such
an error could result in a system failure or miscalculations causing disruptions
of operations including, among other things, a temporary inability to process
transactions or engage in similar normal business activities.

      Management has initiated a program to prepare the Sands' computer systems
and applications for the Year 2000. The objective of this program is to
determine and assess the risks of the Year 2000 issue, and to plan and institute
mitigating actions to minimize those risks. The Sands has completed an
assessment and an inventory of its systems. Plans are in place and work is being
undertaken to test and implement changes where required. No significant
remediation has been identified. The appropriate vendors and suppliers have been
contacted as to their Year 2000 compliance. The costs of testing and conversion
have not been and are not expected to be material. All Year 2000 costs are
expected to be funded through operating cash flows. The Sands is in the process
of developing a contingency plan which includes the identification of
significant vendors which will be Year 2000 compliant to replace significant
vendors that will not be Year 2000 compliant. It is expected that this
contingency plan will be completed in a timely manner.

      While management expects the Sands' 2000 date conversion projects to be
completed on a timely basis, the potential impact of systems outside of the
Sands' control, such as those of utility companies, phone and network systems,
and financial institutions, is difficult to assess. There can be no assurance
that the systems of other companies on whose systems the Sands relies will be
timely converted or that any such failure to convert by another company would
not have an adverse effect on the Sands' systems. The failure to correct a
material Year 2000 problem could result in an interruption in, or a failure of,
certain normal business activities or operations. Because of the general
uncertainty inherent in the Year 2000 problem, resulting in part from the
uncertainty of Year 2000 readiness of third party suppliers, the Sands is unable
to determine at this time whether the consequences of Year 2000 failures will
have a material impact on the Sands results of operations, liquidity, and
financial condition.

      Inflation

      Management believes that in the near term, modest inflation, together with
increasing competition within the gaming industry for qualified and experienced
personnel, will continue to cause increases in operating expenses, particularly
labor and employee benefits costs.


                                       33
<PAGE>

                       GB HOLDINGS, INC. AND SUBSIDIARIES
                             (Debtors-in-Possession)

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                 CONDITION AND RESULTS OF OPERATIONS (Continued)

      Seasonality

      Historically, the Sands' operations have been highly seasonal in nature,
with the peak activity occurring from May to September. Consequently, the
results of Holdings' operations for the first and fourth quarters are
traditionally less profitable than the other quarters of the fiscal year. In
addition, the Sands' operations may fluctuate significantly due to a number of
factors, including chance. Such seasonality and fluctuations may materially
affect Holdings' casino revenues and profitability.


                                       34
<PAGE>

PART II: OTHER INFORMATION

Item 1. Legal Proceedings

      On January 5, 1998, Holdings, GB Property Funding, and GBHC filed
petitions for relief under Chapter 11 of the Bankruptcy Code in the Bankruptcy
Court. The prior Boards of Directors resigned on January 2, 1998 and new Boards
of Directors were elected at that time. Each company continues to operate in the
ordinary course of business, as set forth in the Bankruptcy Code, and each
company's executive officers and directors as of the date of the filing remain
in office, subject to the jurisdiction of the Bankruptcy Court, other than the
following: as required under the Settlement Agreement, Richard Knight resigned
as a Director, President, and Chief Executive Officer of the Debtors effective
July 8, 1998; John P. Belisle was elected President and Chief Executive Officer
of GBHC on July 28, 1998; and J. Timothy Smith was elected as a Director of the
Debtors on August 3, 1998. On January 11, 1999, the exclusivity period during
which only the Debtors may file a plan of reorganization expired and, as a
result, any party in interest may file a plan of reorganization.

Item 3. Defaults Upon Senior Securities

      As a result of the filings discussed in Item 1. above, $182,500,000
principal amount of First Mortgage Notes issued by GB Property Funding are in
default. The debt service payments due subsequent to January 5, 1998 were not
made. Under an order of the Bankruptcy Court, permitting the disposition of
furniture and equipment in the ordinary course of business, any payments
received by GBHC for the sale of such assets, which are part of the security for
the First Mortgage Notes, must be remitted to the Indenture Trustee as
reductions to the outstanding principal of the First Mortgage Notes. Through May
13, 1999, $375,000 has been remitted to the Indenture Trustee as the proceeds on
the sale of equipment. The accrual of interest on the First Mortgage Notes for
periods subsequent to the filings has been suspended; such interest on a
contractual basis amounts to $36,347,000 as of May 13, 1999.

Item 6.(a) - Reports on Form 8-K

      The Registrants did not file any reports on Form 8-K during the quarter
ended March 31, 1999.

SIGNATURES

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

                                                    GB HOLDINGS, INC.
                                                GB PROPERTY FUNDING CORP.
                                             -------------------------------
                                                       Registrants

Date:      May 14, 1999                   By: /s/   Timothy A. Ebling
      ----------------------                 -------------------------------
                                                    Timothy A. Ebling
                                             Executive Vice President, Chief
                                             Financial Officer and Principal
                                                   Accounting Officer


                                       35


<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
FINANCIAL STATEMENTS OF GB PROPERTY FUNDING CORP. AND IS QUALIFIED IN ITS
ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                         0000912906
<NAME>                        GB PROPERTY FUNDING CORP.
<MULTIPLIER>                  1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999
<PERIOD-START>                                 JAN-01-1999
<PERIOD-END>                                   MAR-31-1999
<CASH>                                                   1
<SECURITIES>                                             0
<RECEIVABLES>                                            0
<ALLOWANCES>                                             0
<INVENTORY>                                              0
<CURRENT-ASSETS>                                         1
<PP&E>                                                   0
<DEPRECIATION>                                           0
<TOTAL-ASSETS>                                     191,576
<CURRENT-LIABILITIES>                                    0
<BONDS>                                            182,202
                                    0
                                              0
<COMMON>                                                 1
<OTHER-SE>                                               0
<TOTAL-LIABILITY-AND-EQUITY>                       191,576
<SALES>                                                  0
<TOTAL-REVENUES>                                         0
<CGS>                                                    0
<TOTAL-COSTS>                                            0
<OTHER-EXPENSES>                                         0
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                          0
<INCOME-TAX>                                             0
<INCOME-CONTINUING>                                      0
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                             0
<EPS-PRIMARY>                                            0
<EPS-DILUTED>                                            0
                                               


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE
CONSOLIDATED FINANCIAL STATEMENTS OF GB HOLDINGS, INC. AND SUBSIDIARIES AND IS
QUALIFIED IN ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<CIK>                         0000912926
<NAME>                        GB HOLDINGS INC.
<MULTIPLIER>                  1,000
       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              DEC-31-1999 
<PERIOD-START>                                 JAN-01-1999 
<PERIOD-END>                                   MAR-31-1999 
<CASH>                                              24,704 
<SECURITIES>                                             0 
<RECEIVABLES>                                       19,280 
<ALLOWANCES>                                        11,868 
<INVENTORY>                                          3,331 
<CURRENT-ASSETS>                                    43,689 
<PP&E>                                             330,053 
<DEPRECIATION>                                    (184,148)
<TOTAL-ASSETS>                                     204,235 
<CURRENT-LIABILITIES>                               21,956 
<BONDS>                                            182,202 
                                    0 
                                              0 
<COMMON>                                                 1 
<OTHER-SE>                                         (42,252)
<TOTAL-LIABILITY-AND-EQUITY>                       204,235 
<SALES>                                                  0 
<TOTAL-REVENUES>                                    57,927 
<CGS>                                                    0 
<TOTAL-COSTS>                                       51,042 
<OTHER-EXPENSES>                                     5,540 
<LOSS-PROVISION>                                       475 
<INTEREST-EXPENSE>                                     (20)
<INCOME-PRETAX>                                        490 
<INCOME-TAX>                                             0 
<INCOME-CONTINUING>                                    490 
<DISCONTINUED>                                           0 
<EXTRAORDINARY>                                          0 
<CHANGES>                                                0 
<NET-INCOME>                                           490 
<EPS-PRIMARY>                                            0 
<EPS-DILUTED>                                            0 
                                                          
                                               

</TABLE>


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