UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q







|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended: September 30, 2010

OR



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

For the transition period from  to
.





TRUMP
ENTERTAINMENT RESORTS, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                          |  |                                     
|-------------------------------------------------------------- |  | ------------------------ |  | ------------------------------------
|Delaware                                                       |  | 1-13794                  |  | 13-3818402                          
|(State or other jurisdiction of
incorporation or organization) |  | (Commission File Number) |  | (I.R.S. Employer Identification No.)

15 South Pennsylvania Avenue

Atlantic City, New Jersey 08401

(609) 449-5866

(Address, including zip code, and telephone number,
including area code, of principal executive offices)

N/A

(Former name, former address and former fiscal year, if changed since last report)





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

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every
Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such
files).    Yes   ̈    No   ̈

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller
reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.



|                        |  |   |  |                           |  |  
|----------------------- |  | - |  | ------------------------- |  | -
|Large Accelerated Filer |  |  ̈ |  | Accelerated Filer         |  |  ̈
|                        |  |   | 
|Non-Accelerated Filer   |  |  ̈ |  | Smaller Reporting Company |  | x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange
Act).    Yes   ̈    No  x

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

As of November 15, 2010, there were 10,714,286 shares of new common stock of
Trump Entertainment Resorts, Inc. outstanding.









---



PART I 
FINANCIAL INFORMATION



|Item 1. | Financial Statements
|------- | --------------------

TRUMP ENTERTAINMENT RESORTS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)

(dollars in thousands, except share and per share data)



|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|------------------------------------------------------------------------------------------------------------------------ |  | ------------------ | ------- | - |  |  | ------------------ | - | --------- | -
|                                                                                                                         |  | ReorganizedCompany |         |   |  |  | PredecessorCompany |  
|                                                                                                                         |  | September 30,2010  |         |   |  |  | December 31,2009   |  
|Current assets:                                                                                                          |  |                    |         |   |  |  |                    |   |           |  
|Cash and cash equivalents                                                                                                |  | $                  | 118,360 |   |  |  |                    | $ | 66,084    |  
|Accounts receivable, net                                                                                                 |  |                    | 30,284  |   |  |  |                    |   | 31,890    |  
|Accounts receivable, other                                                                                               |  |                    | 14,086  |   |  |  |                    |   | 5,136     |  
|Property taxes receivable                                                                                                |  |                    | 3,935   |   |  |  |                    |   | 3,981     |  
|Inventories                                                                                                              |  |                    | 4,781   |   |  |  |                    |   | 5,033     |  
|Deferred income taxes                                                                                                    |  |                    | 556     |   |  |  |                    |   | 2,293     |  
|Prepaid expenses and other current assets                                                                                |  |                    | 22,524  |   |  |  |                    |   | 17,431    |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total current assets                                                                                                     |  |                    | 194,526 |   |  |  |                    |   | 131,848   |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Net property and equipment                                                                                               |  |                    | 462,861 |   |  |  |                    |   | 1,134,027 |  
|Other assets:                                                                                                            |  |                    |         |   |  |  |                    |   |           |  
|Intangible assets, net                                                                                                   |  |                    | 8,700   |   |  |  |                    |   | 35,113    |  
|Property taxes receivable                                                                                                |  |                    | 9,129   |   |  |  |                    |   | 12,585    |  
|Other assets, net                                                                                                        |  |                    | 68,899  |   |  |  |                    |   | 83,196    |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total other assets                                                                                                       |  |                    | 86,728  |   |  |  |                    |   | 130,894   |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total assets                                                                                                             |  | $                  | 744,115 |   |  |  |                    | $ | 1,396,769 |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Current liabilities:                                                                                                     |  |                    |         |   |  |  |                    |   |           |  
|Current maturities of long-term debt                                                                                     |  | $                  | 4,100   |   |  |  |                    | $ | 661       |  
|Accounts payable                                                                                                         |  |                    | 60,389  |   |  |  |                    |   | 28,887    |  
|Accrued payroll and related expenses                                                                                     |  |                    | 27,023  |   |  |  |                    |   | 22,358    |  
|Income taxes payable                                                                                                     |  |                    | 8,348   |   |  |  |                    |   | 8,348     |  
|Accrued interest payable                                                                                                 |  |                    | 13,436  |   |  |  |                    |   | 11,310    |  
|Self-insurance reserves                                                                                                  |  |                    | 14,614  |   |  |  |                    |   | 17,290    |  
|Other current liabilities                                                                                                |  |                    | 30,848  |   |  |  |                    |   | 30,903    |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total current liabilities                                                                                                |  |                    | 158,758 |   |  |  |                    |   | 119,757   |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Liabilities subject to compromise                                                                                        |  |                    |        |   |  |  |                    |   | 1,890,608 |  
|Long-term debt, net of current maturities                                                                                |  |                    | 348,316 |   |  |  |                    |   | 6,570     |  
|Deferred income taxes                                                                                                    |  |                    | 556     |   |  |  |                    |   | 47,523    |  
|Other long-term liabilities                                                                                              |  |                    | 21,138  |   |  |  |                    |   | 23,989    |  
|Equity (deficit):                                                                                                        |  |                    |         |   |  |  |                    |   |           |  
|Preferred stock:                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|$.001 par value; 2,000,000 shares authorized, no shares issued and outstanding                                           |  |                    |        |   |  |  |                    |   |           |  
|$1 par value; 1,000,000 shares authorized, no shares issued and outstanding                                              |  |                    |         |   |  |  |                    |   |          |  
|Common stock:                                                                                                            |  |                    |         |   |  |  |                    |   |           |  
|$.001 par value; 20,000,000 shares authorized, 10,714,286 shares issued and outstanding                                  |  |                    | 11      |   |  |  |                    |   |           |  
|$.001 par value; 75,000,000 shares authorized, 31,270,345 shares issued and outstanding                                  |  |                    |         |   |  |  |                    |   | 31        |  
|Class B Common stock (Predecessor Company), $0.001 par value; 1,000 shares authorized, 900 shares issued and
outstanding |  |                    |         |   |  |  |                    |   |          |  
|Additional paid-in capital                                                                                               |  |                    | 224,989 |   |  |  |                    |   | 467,787   |  
|Accumulated deficit                                                                                                      |  |                    | (9,653  | ) |  |  |                    |   | (999,857  | )
|Noncontrolling interest in subsidiaries                                                                                  |  |                    |        |   |  |  |                    |   | (159,639  | )
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total equity (deficit)                                                                                                   |  |                    | 215,347 |   |  |  |                    |   | (691,678  | )
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  
|Total liabilities and equity (deficit)                                                                                   |  | $                  | 744,115 |   |  |  |                    | $ | 1,396,769 |  
|                                                                                                                         |  |                    |         |   |  |  |                    |   |           |  

See accompanying notes to condensed consolidated financial statements



2



---



TRUMP ENTERTAINMENT
RESORTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

(dollars in thousands, except share and per share data)



|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|----------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------- | ---------- | - | ------------------------------------------------- | - | ---------- | ----------------------------------------- |  | - | ---------- | -
|                                                                                                            |  | ReorganizedCompany                                      |            |   | Predecessor Company                               |  
|                                                                                                            |  | For the PeriodFromJuly 16,
2010ThroughSeptember 30,2010 |            |   | For the PeriodFromJuly 1,
2010ThroughJuly 15,2010 |   |            | For theThree
MonthsEndedSeptember 30,2009 | 
|Revenues:                                                                                                   |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Gaming                                                                                                      |  | $                                                       | 167,683    |   |                                                   | $ | 40,135     |                                           |  | $ | 221,296    |  
|Rooms                                                                                                       |  |                                                         | 24,588     |   |                                                   |   | 5,376      |                                           |  |   | 29,107     |  
|Food and beverage                                                                                           |  |                                                         | 25,408     |   |                                                   |   | 5,648      |                                           |  |   | 30,038     |  
|Other                                                                                                       |  |                                                         | 12,341     |   |                                                   |   | 3,238      |                                           |  |   | 14,318     |  
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|                                                                                                            |  |                                                         | 230,020    |   |                                                   |   | 54,397     |                                           |  |   | 294,759    |  
|Less promotional allowances                                                                                 |  |                                                         | (60,795    | ) |                                                   |   | (13,723    | )                                         |  |   | (66,476    | )
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Net revenues                                                                                                |  |                                                         | 169,225    |   |                                                   |   | 40,674     |                                           |  |   | 228,283    |  
|Costs and expenses:                                                                                         |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Gaming                                                                                                      |  |                                                         | 81,180     |   |                                                   |   | 18,835     |                                           |  |   | 101,544    |  
|Rooms                                                                                                       |  |                                                         | 5,782      |   |                                                   |   | 1,130      |                                           |  |   | 6,676      |  
|Food and beverage                                                                                           |  |                                                         | 12,665     |   |                                                   |   | 2,929      |                                           |  |   | 15,889     |  
|General and administrative                                                                                  |  |                                                         | 53,316     |   |                                                   |   | 21,937     |                                           |  |   | 64,456     |  
|Corporate and other                                                                                         |  |                                                         | 9,033      |   |                                                   |   | 765        |                                           |  |   | 3,900      |  
|Corporate - related party                                                                                   |  |                                                         | 8          |   |                                                   |   | 87         |                                           |  |   | 527        |  
|Depreciation and amortization                                                                               |  |                                                         | 7,568      |   |                                                   |   | 1,904      |                                           |  |   | 11,815     |  
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|                                                                                                            |  |                                                         | 169,552    |   |                                                   |   | 47,587     |                                           |  |   | 204,807    |  
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|(Loss) income from operations                                                                               |  |                                                         | (327       | ) |                                                   |   | (6,913     | )                                         |  |   | 23,476     |  
|Net (gain) loss on reorganization related items and fresh start adjustments                                 |  |                                                         |           |   |                                                   |   | 751,981    |                                           |  |   | (4,541     | )
|Non-operating income (expense):                                                                             |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Interest income                                                                                             |  |                                                         | 311        |   |                                                   |   | 40         |                                           |  |   | 309        |  
|Interest expense                                                                                            |  |                                                         | (9,637     | ) |                                                   |   | (1,839     | )                                         |  |   | (38,999    | )
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|                                                                                                            |  |                                                         | (9,326     | ) |                                                   |   | (1,799     | )                                         |  |   | (38,690    | )
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Net (loss) income                                                                                           |  | $                                                       | (9,653     | ) |                                                   |   | 743,269    |                                           |  |   | (19,755    | )
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Less: Net loss attributable to the noncontrolling interest                                                  |  |                                                         |            |   |                                                   |   | 11,097     |                                           |  |   | 4,642      |  
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Net (loss) income attributable to Trump Entertainment Resorts, Inc.                                         |  |                                                         |            |   |                                                   | $ | 754,366    |                                           |  | $ | (15,113    | )
|                                                                                                            |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Earnings per share:                                                                                         |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Net (loss) income per share attributable to Trump Entertainment Resorts, Inc. common shareholders - basic   |  | $                                                       | (0.90      | ) |                                                   | $ | 24.12      |                                           |  | $ | (0.48      | )
|Net (loss) income per share attributable to Trump Entertainment Resorts, Inc. common shareholders - diluted |  | $                                                       | (0.90      | ) |                                                   | $ | 18.29      |                                           |  | $ | (0.48      | )
|Weighted average shares outstanding:                                                                        |  |                                                         |            |   |                                                   |   |            |                                           |  |   |            |  
|Basic                                                                                                       |  |                                                         | 10,714,286 |   |                                                   |   | 31,270,345 |                                           |  |   | 31,707,473 |  
|Diluted                                                                                                     |  |                                                         | 10,714,286 |   |                                                   |   | 40,647,829 |                                           |  |   | 31,707,473 |  

See accompanying notes
to condensed consolidated financial statements



3



---



TRUMP ENTERTAINMENT
RESORTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited)

(dollars in thousands, except share and per share data)



|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|----------------------------------------------------------------------------------------------------------- |  | ------------------------------------------------------- | ---------- | ------- | ---------------------------------------------------- | - | ---------- | ---------------------------------------- | - | - | ---------- | -
|                                                                                                            |  | ReorganizedCompany                                      |            |         | Predecessor Company                                  |  
|                                                                                                            |  | For the PeriodFromJuly 16,
2010ThroughSeptember 30,2010 |            |         | For the PeriodFromJanuary 1, 2010ThroughJuly 15,2010 |   |            | For theNine
MonthsEndedSeptember 30,2009 |  
|Revenues:                                                                                                   |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Gaming                                                                                                      |  | $                                                       | 167,683    |         |                                                      | $ | 393,206    |                                          |   | $ | 625,423    |  
|Rooms                                                                                                       |  |                                                         | 24,588     |         |                                                      |   | 49,382     |                                          |   |   | 72,195     |  
|Food and beverage                                                                                           |  |                                                         | 25,408     |         |                                                      |   | 50,583     |                                          |   |   | 77,725     |  
|Other                                                                                                       |  |                                                         | 12,341     |         |                                                      |   | 20,520     |                                          |   |   | 32,889     |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|                                                                                                            |  |                                                         | 230,020    |         |                                                      |   | 513,691    |                                          |   |   | 808,232    |  
|Less promotional allowances                                                                                 |  |                                                         | (60,795    | )       |                                                      |   | (123,324   | )                                        |   |   | (192,547   | )
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Net revenues                                                                                                |  |                                                         | 169,225    |         |                                                      |   | 390,367    |                                          |   |   | 615,685    |  
|Costs and expenses:                                                                                         |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Gaming                                                                                                      |  |                                                         | 81,180     |         |                                                      |   | 203,450    |                                          |   |   | 309,498    |  
|Rooms                                                                                                       |  |                                                         | 5,782      |         |                                                      |   | 11,243     |                                          |   |   | 15,558     |  
|Food and beverage                                                                                           |  |                                                         | 12,665     |         |                                                      |   | 27,117     |                                          |   |   | 39,942     |  
|General and administrative                                                                                  |  |                                                         | 53,316     |         |                                                      |   | 142,398    |                                          |   |   | 184,458    |  
|Corporate and other                                                                                         |  |                                                         | 9,033      |         |                                                      |   | 8,291      |                                          |   |   | 13,160     |  
|Corporate - related party                                                                                   |  |                                                         | 8          |         |                                                      |   | 1,128      |                                          |   |   | 1,687      |  
|Depreciation and amortization                                                                               |  |                                                         | 7,568      |         |                                                      |   | 24,563     |                                          |   |   | 40,494     |  
|Intangible and other asset impairment charges                                                               |  |                                                         |           |         |                                                      |   |           |                                          |   |   | 556,733    |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|                                                                                                            |  |                                                         | 169,552    |         |                                                      |   | 418,190    |                                          |   |   | 1,161,530  |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Loss from operations                                                                                        |  |                                                         | (327       | )       |                                                      |   | (27,823    | )                                        |   |   | (545,845   | )
|Net gain (loss) on reorganization related items and fresh start adjustments                                 |  |                                                         |           |         |                                                      |   | 741,552    |                                          |   |   | (28,173    | )
|Non-operating income (expense):                                                                             |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Interest income                                                                                             |  |                                                         | 311        |         |                                                      |   | 594        |                                          |   |   | 1,227      |  
|Interest expense                                                                                            |  |                                                         | (9,637     | )       |                                                      |   | (23,784    | )                                        |   |   | (117,122   | )
|Income related to termination of Marina Agreement                                                           |  |                                                         |           |         |                                                      |   |           |                                          |   |   | 15,196     |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|                                                                                                            |  |                                                         | (9,326     | )       |                                                      |   | (23,190    | )                                        |   |   | (100,699   | )
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|(Loss) income before income taxes                                                                           |  |                                                         | (9,653     | )       |                                                      |   | 690,539    |                                          |   |   | (674,717   | )
|Income tax benefit                                                                                          |  |                                                         |           |         |                                                      |   |           |                                          |   |   | 8,324      |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Net (loss) income                                                                                           |  | $                                                       | (9,653     | )       |                                                      |   | 690,539    |                                          |   |   | (666,393   | )
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Less: Net loss attributable to the noncontrolling interest                                                  |  |                                                         |            |         |                                                      |   | 23,489     |                                          |   |   | 158,033    |  
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Net (loss) income attributable to Trump Entertainment Resorts, Inc.                                         |  |                                                         | $          | 714,028 |                                                      |   | $          | (508,360                                 | )
|                                                                                                            |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Earnings per share:                                                                                         |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Net (loss) income per share attributable to Trump Entertainment Resorts, Inc. common shareholders - basic   |  | $                                                       | (0.90      | )       |                                                      | $ | 22.83      |                                          |   | $ | (16.03     | )
|Net (loss) income per share attributable to Trump Entertainment Resorts, Inc. common shareholders - diluted |  | $                                                       | (0.90      | )       |                                                      | $ | 16.99      |                                          |   | $ | (16.03     | )
|Weighted average shares outstanding:                                                                        |  |                                                         |            |         |                                                      |   |            |                                          |   |   |            |  
|Basic                                                                                                       |  |                                                         | 10,714,286 |         |                                                      |   | 31,270,345 |                                          |   |   | 31,713,447 |  
|Diluted                                                                                                     |  |                                                         | 10,714,286 |         |                                                      |   | 40,647,829 |                                          |   |   | 31,713,447 |  

See accompanying notes
to condensed consolidated financial statements



4



---



TRUMP ENTERTAINMENT
RESORTS, INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS EQUITY (DEFICT)

(unaudited)

(in thousands, except share data)



|                                                                      |  |                                                |             |   |             |   |     |        |  |  |                    |   |  |                          |   |  |                    |   |          |                        |  |   |              |   |  |   |          |   |  |   |          |  
|--------------------------------------------------------------------- |  | ---------------------------------------------- | ----------- | - | ----------- | - | --- | ------ |  |  | ------------------ | - |  | ------------------------ | - |  | ------------------ | - | -------- | ---------------------- |  | - | ------------ | - |  | - | -------- | - |  | - | -------- | -
|                                                                      |  | Trump Entertainment Resorts, Inc. Shareholders |             |   |             |   |     |        | 
|                                                                      |  | Shares                                         |             |   | CommonStock |   |     | Shares |  |  | Class BCommonStock |   |  | AdditionalPaid-inCapital |   |  | AccumulatedDeficit |   |          | NoncontrollingInterest |  |   | TotalDeficit |  
|Predecessor Company:                                                  |  |                                                |             |   |             |   |     |        |  |  |                    |   |  |                          |   |  |                    |   |          |                        |  |   |              |   |  |   |          |   |  |   |          |  
|Balance, December 31, 2009                                            |  |                                                | 31,270,345  |   |             | $ | 31  |        |  |  | 900                |   |  | $                        |  |  |                    | $ | 467,787  |                        |  | $ | (999,857     | ) |  | $ | (159,639 | ) |  | $ | (691,678 | )
|Stock-based compensation expense                                      |  |                                                |            |   |             |   |    |        |  |  |                   |   |  |                          |  |  |                    |   | 91       |                        |  |   |             |   |  |   | 28       |   |  |   | 119      |  
|Net income                                                            |  |                                                |            |   |             |   |    |        |  |  |                   |   |  |                          |  |  |                    |   |         |                        |  |   | 714,028      |   |  |   | (23,489  | ) |  |   | 690,539  |  
|Elimination of total deficit in accordance with fresh start reporting |  |                                                | (31,270,345 | ) |             |   | (31 | )      |  |  | (900               | ) |  |                          |  |  |                    |   | (467,878 | )                      |  |   | 285,829      |   |  |   | 183,100  |   |  |   | 1,020    |  
|                                                                      |  |                                                |             |   |             |   |     |        |  |  |                    |   |  |                          |   |  |                    |   |          |                        |  |   |              |   |  |   |          |   |  |   |          |  
|Balance, July 15, 2010                                                |  |                                                |            |   |             | $ |    |        |  |  |                   |   |  | $                        |  |  |                    | $ |         |                        |  | $ |             |   |  | $ |         |   |  | $ |         |  
|                                                                      |  |                                                |             |   |             |   |     |        |  |  |                    |   |  |                          |   |  |                    |   |          |                        |  |   |              |   |  |   |          |   |  |   |          |  







|                                           |  |        |            |  |             |   |    |        |  |  |                |  |  |                          |   |  |                    |   |         |             |  |   |        |   |  |   |         |  
|------------------------------------------ |  | ------ | ---------- |  | ----------- | - | -- | ------ |  |  | -------------- |  |  | ------------------------ | - |  | ------------------ | - | ------- | ----------- |  | - | ------ | - |  | - | ------- | -
|                                           |  | Shares |            |  | CommonStock |   |    | Shares |  |  | PreferredStock |  |  | AdditionalPaid-inCapital |   |  | AccumulatedDeficit |   |         | TotalEquity | 
|Reorganized Company:                       |  |        |            |  |             |   |    |        |  |  |                |  |  |                          |   |  |                    |   |         |             |  |   |        |   |  |   |         |  
|Capitalization of Company on July 16, 2010 |  |        | 10,714,286 |  |             | $ | 11 |        |  |  |               |  |  | $                        |  |  |                    | $ | 224,989 |             |  | $ |       |   |  | $ | 225,000 |  
|Net loss                                   |  |        |           |  |             |   |   |        |  |  |               |  |  |                          |  |  |                    |   |        |             |  |   | (9,653 | ) |  |   | (9,653  | )
|                                           |  |        |            |  |             |   |    |        |  |  |                |  |  |                          |   |  |                    |   |         |             |  |   |        |   |  |   |         |  
|Balance, September 30, 2010                |  |        | 10,714,286 |  |             | $ | 11 |        |  |  |               |  |  | $                        |  |  |                    | $ | 224,989 |             |  | $ | (9,653 | ) |  | $ | 215,347 |  
|                                           |  |        |            |  |             |   |    |        |  |  |                |  |  |                          |   |  |                    |   |         |             |  |   |        |   |  |   |         |  

See accompanying notes to condensed consolidated financial statements



5



---



TRUMP ENTERTAINMENT
RESORTS, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)

(dollars in thousands)



|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|-------------------------------------------------------------------------------------------------------- |  | -------------------------------------------------------- | -------- | - | ---------------------------------------------------- | - | -------- | ---------------------------------------- |  | - | -------- | -
|                                                                                                         |  | ReorganizedCompany                                       |          |   | Predecessor Company                                  |  
|                                                                                                         |  | For the 
PeriodFromJuly 16, 2010ThroughSeptember 30,2010 |          |   | For the PeriodFromJanuary 1, 2010ThroughJuly 15,2010 |   |          | For theNine
MonthsEndedSeptember 30,2009 | 
|CASH FLOWS FROM OPERATING ACTIVITIES:                                                                    |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Net (loss) income                                                                                        |  | $                                                        | (9,653   | ) |                                                      | $ | 690,539  |                                          |  | $ | (666,393 | )
|Adjustments to reconcile net (loss) income to net cash flows (used in) provided by operating activities: |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Deferred income taxes                                                                                    |  |                                                          |         |   |                                                      |   |         |                                          |  |   | (8,324   | )
|Depreciation and amortization                                                                            |  |                                                          | 7,568    |   |                                                      |   | 24,563   |                                          |  |   | 40,494   |  
|Accretion of interest income related to property tax settlement                                          |  |                                                          | (138     | ) |                                                      |   | (360     | )                                        |  |   | (619     | )
|Provisions for losses on receivables                                                                     |  |                                                          | 1,627    |   |                                                      |   | 5,382    |                                          |  |   | 11,566   |  
|Valuation allowance - CRDA investments                                                                   |  |                                                          | 667      |   |                                                      |   | 10,892   |                                          |  |   | (39      | )
|Stock-based compensation expense                                                                         |  |                                                          |         |   |                                                      |   | 119      |                                          |  |   | 903      |  
|Non-cash reorganization (income) expense                                                                 |  |                                                          |         |   |                                                      |   | (790,492 | )                                        |  |   | 14,432   |  
|Intangible and other asset impairment charges                                                            |  |                                                          |         |   |                                                      |   |         |                                          |  |   | 556,733  |  
|Income related to termination of Marina Agreement                                                        |  |                                                          |         |   |                                                      |   |         |                                          |  |   | (15,196  | )
|Amortization of deferred financing costs                                                                 |  |                                                          |         |   |                                                      |   |         |                                          |  |   | 470      |  
|Changes in operating assets and liabilities:                                                             |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Increase in receivables                                                                                  |  |                                                          | (455     | ) |                                                      |   | (4,308   | )                                        |  |   | (13,801  | )
|Decrease in inventories                                                                                  |  |                                                          | 154      |   |                                                      |   | 35       |                                          |  |   | 1,114    |  
|Decrease in property taxes receivable                                                                    |  |                                                          |         |   |                                                      |   | 4,000    |                                          |  |   | 4,000    |  
|Decrease (increase) in prepaid expenses and other current assets                                         |  |                                                          | 473      |   |                                                      |   | (814     | )                                        |  |   | (5,838   | )
|(Increase) decrease in other assets                                                                      |  |                                                          | (4,083   | ) |                                                      |   | 3,814    |                                          |  |   | (779     | )
|(Decrease) increase in accounts payable, accrued expenses and other current liabilities                  |  |                                                          | (18,880  | ) |                                                      |   | 45,378   |                                          |  |   | 13,386   |  
|(Decrease) increase in accrued interest payable                                                          |  |                                                          | (888     | ) |                                                      |   | 2,903    |                                          |  |   | 85,133   |  
|Decrease in other long-term liabilities                                                                  |  |                                                          | (174     | ) |                                                      |   | (667     | )                                        |  |   | (2,910   | )
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Net cash flows (used in) provided by operating activities                                                |  |                                                          | (23,782  | ) |                                                      |   | (9,016   | )                                        |  |   | 14,332   |  
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|CASH FLOWS FROM INVESTING ACTIVITIES:                                                                    |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Purchases of property and equipment, net                                                                 |  |                                                          | (866     | ) |                                                      |   | (3,009   | )                                        |  |   | (24,744  | )
|Purchases of CRDA investments, net                                                                       |  |                                                          |         |   |                                                      |   | (6,698   | )                                        |  |   | (7,798   | )
|Proceeds from CRDA investments                                                                           |  |                                                          |         |   |                                                      |   |         |                                          |  |   | 8,178    |  
|Decrease in restricted cash                                                                              |  |                                                          |         |   |                                                      |   |         |                                          |  |   | 2,807    |  
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Net cash flows used in investing activities                                                              |  |                                                          | (866     | ) |                                                      |   | (9,707   | )                                        |  |   | (21,557  | )
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|CASH FLOWS FROM FINANCING ACTIVITIES:                                                                    |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Borrowings under DIP Note Purchase Agreement                                                             |  |                                                          |         |   |                                                      |   | 10,000   |                                          |  |   |         |  
|Repayments under DIP Note Purchase Agreement                                                             |  |                                                          | (10,000  | ) |                                                      |   |         |                                          |  |   |         |  
|Cash distribution to holders of Senior Notes                                                             |  |                                                          | (580     | ) |                                                      |   |         |                                          |  |   |         |  
|Repayments of other long-term debt                                                                       |  |                                                          | (162     | ) |                                                      |   | (318     | )                                        |  |   | (291     | )
|Repayments of term loan                                                                                  |  |                                                          | (125,835 | ) |                                                      |   | (2,458   | )                                        |  |   | (3,694   | )
|Proceeds from Rights Offering                                                                            |  |                                                          | 225,000  |   |                                                      |   |         |                                          |  |   |         |  
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Net cash flows provided by (used in) financing activities                                                |  |                                                          | 88,423   |   |                                                      |   | 7,224    |                                          |  |   | (3,985   | )
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Net increase (decrease) in cash and cash equivalents                                                     |  |                                                          | 63,775   |   |                                                      |   | (11,499  | )                                        |  |   | (11,210  | )
|Cash and cash equivalents at beginning of period                                                         |  |                                                          | 54,585   |   |                                                      |   | 66,084   |                                          |  |   | 86,183   |  
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Cash and cash equivalents at end of period                                                               |  | $                                                        | 118,360  |   |                                                      | $ | 54,585   |                                          |  | $ | 74,973   |  
|                                                                                                         |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:                                                        |  |                                                          |          |   |                                                      |   |          |                                          |  |   |          |  
|Cash paid for interest                                                                                   |  | $                                                        | 8,670    |   |                                                      | $ | 22,736   |                                          |  | $ | 31,517   |  
|Cash paid for income taxes                                                                               |  |                                                          |         |   |                                                      |   |         |                                          |  |   |         |  
|Equipment purchased under capital leases                                                                 |  |                                                          |         |   |                                                      |   |         |                                          |  |   | 1,547    |  
|(Decrease) increase in accounts payable for accrued purchases of property and equipment                  |  |                                                          | (300     | ) |                                                      |   | 1,122    |                                          |  |   | (14,531  | )

See accompanying notes to
condensed consolidated financial statements



6



---



NOTES TO CONDENSED
CONSOLIDATED FINANCIAL STATEMENTS

(unaudited)

(dollars in thousands, except share and per share data)

(1) General

Organization

The accompanying consolidated financial statements include those of Trump Entertainment Resorts, Inc. (TER), a Delaware
corporation, and its majority-owned subsidiaries. Except where otherwise noted, the words we, us, our and similar terms, as well as Company, refer to TER and all of its subsidiaries. Through our
subsidiary, Trump Entertainment Resorts Holdings, L.P. (TER Holdings) and its wholly-owned subsidiaries, we own and operate the Trump Taj Mahal Casino Resort (Trump Taj Mahal), Trump Plaza Hotel and Casino (Trump
Plaza) and Trump Marina Hotel Casino (Trump Marina) in Atlantic City, New Jersey.

Chapter 11 Case

On February 17, 2009 (the Petition Date), TER and certain of its direct and indirect subsidiaries
(collectively, the Debtors) filed voluntary petitions in the United States Bankruptcy Court for the District of New Jersey in Camden, New Jersey (the Bankruptcy Court) seeking relief under the provisions of chapter 11 of
title 11 of the United States Code (the Bankruptcy Code). These chapter 11 cases were jointly administered under the caption In re: TCI 2 Holdings, LLC, et al Debtors, Chapter 11 Case Nos.: 09-13654 through 09-13656 and 09-13658
through 09-13664 (JHW) (the Chapter 11 Case).

On August 3, 2009, the Debtors filed their initial joint
chapter 11 plan of reorganization with the Bankruptcy Court (as thereafter amended, the Original Debtors Plan) and the Disclosure Statement relating thereto (the Original Debtors Disclosure Statement). Following
the termination of the Purchase Agreement, dated August 3, 2009 (as thereafter amended as of October 5, 2009), among TER, TER Holdings, BNAC, Inc. and Donald J. Trump (Mr. Trump) by Mr. Trump on November 16, 2009, and
subsequent negotiations with their principal creditor constituencies, the Debtors decided to withdraw the Original Debtors Plan. Further, the Debtors decided to endorse and become co-proponents of the plan of reorganization proposed by the ad
hoc committee (the Ad Hoc Committee) of the holders of the Debtors 8.5% Senior Secured Notes due 2015 (the Senior Notes) filed on August 11, 2009, and thereafter amended (the AHC Plan) and the
Disclosure Statement relating thereto (the AHC Disclosure Statement) and entered into an Amended and Restated Noteholder Backstop Agreement dated as of December 11, 2009 with the members of the Ad Hoc Committee. On December 24,
2009, the Debtors and the Ad Hoc Committee filed with the Bankruptcy Court a revised AHC Plan and revised AHC Disclosure Statement (as thereafter amended on January 5, 2010, the AHC/Debtors Plan and AHC/Debtors Disclosure
Statement, respectively), reflecting the Debtors support of and co-proponent role with respect to such plan. A copy of the AHC/Debtors Disclosure Statement, as approved by the Bankruptcy Court, was attached as Exhibit 99.1 to the
Companys Current Report on Form 8-K filed on December 28, 2009.

On May 7, 2010, the Company obtained
Bankruptcy Court approval to enter into a $24,000 secured debtor-in-possession facility (the DIP Note Purchase Agreement), by and among the Debtors, Wilmington Trust FSB, as administrative agent and collateral agent (the DIP
Agent), and the note purchasers party to the DIP Note Purchase Agreement. The Company subsequently entered into the DIP Note Purchase Agreement on May 25, 2010, and advances in the amount of $10,000 were made by the lenders thereunder on
June 10, 2010.

The DIP Note Purchase Agreement contained various representations, warranties and covenants by the
Debtors, including reporting requirements. The DIP Note Purchase Agreement provided for the payment of interest at a rate per annum equal to 10% payable on the earlier of the maturity date or the date on which an event of default occurred under the
DIP Note Purchase Agreement.

On May 7, 2010, the Bankruptcy Court entered an order (the Confirmation Order)
confirming the Supplemental Modified Sixth Amended Joint Plan of Reorganization Under Chapter 11 of the Bankruptcy Code Proposed by the Debtors and the Ad Hoc Committee of Holders of 8.5% Senior Secured Notes Due 2015, as filed with the Bankruptcy
Court, in final form, on May 7, 2010 (the Plan of Reorganization). A copy of the Confirmation Order, with a copy of the Plan of Reorganization as confirmed attached thereto, was attached as Exhibit 2.1 to the Companys
Quarterly Report on Form 10-Q filed on May 12, 2010.



7



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





On July 16,
2010 (the Consummation Date), the Plan of Reorganization became effective and the transactions contemplated by the Plan of Reorganization were consummated.

The following is a summary of the transactions that occurred pursuant to the Plan of Reorganization. This summary only highlights certain of the substantive provisions of the Plan of Reorganization and is
not intended to be a complete description of, or a substitute for a full and complete reading of, the Plan of Reorganization. This summary is qualified in its entirety by reference to the full text of the Plan of Reorganization.

Pursuant to the Plan of Reorganization, on the Consummation Date, the following occurred:



| |  |  | TER Holdings, TER and certain subsidiaries of TER (the Subsidiary Guarantors), each as reorganized pursuant to the Plan of Reorganization,
entered into an Amended and Restated Credit Agreement (the Amended and Restated Credit Agreement) with Beal Bank, SSB, as collateral agent and administrative agent, and Icahn Partners LP, Icahn Partners Master Fund LP, Icahn Partners
Master Fund II LP and Icahn Partners Master Fund III LP (collectively, Icahn Partners), as initial lenders. The indebtedness under the Amended and Restated Credit Agreement represents term loans (collectively, the Term
Loans), in the total principal amount, as of the Consummation Date, of approximately $356,375, of which, as of the Consummation Date, $334,000 comprised the Interest Bearing Component (as defined in the Amended and Restated Credit Agreement)
and approximately $22,375 comprised the Non-Interest Component (as defined in the Amended and Restated Credit Agreement). A copy of the Amended and Restated Credit Agreement was attached as Exhibit 10.1 to the Companys Current Report on Form
8-K filed on July 20, 2010;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Company entered into a registration rights agreement (the Registration Rights Agreement), pursuant to which the Company agreed to file
with the Securities and Exchange Commission (the SEC) no later than 30 days after the Consummation Date, and to use its commercially reasonable efforts to cause to be declared effective by 60 days after the Consummation Date, a
registration statement to register for resale the new common stock of the Company issued pursuant to the Plan of Reorganization and held by the Backstop Parties (as defined below) and other eligible holders of new common stock who elect to become
parties thereto. In addition, pursuant to the Registration Rights Agreement, the Backstop Parties have piggyback registration rights and have agreed to certain limitations on their registration rights, including cutbacks and a holder standstill
period. A copy of the Registration Rights Agreement was attached as Exhibit 10.2 to the Companys Current Report on Form 8-K filed on July 20, 2010;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Company and TER Holdings entered into an amended and restated services agreement (the Services Agreement) with Mr. Trump and
Ivanka Trump (Ms. Trump and, together with Mr. Trump, the Trump Parties), which amends, restates and supersedes the previous services agreement entered into among the Company, TER Holdings and Mr. Trump in 2005. A
copy of the Services Agreement was attached as Exhibit 10.3 to the Companys Current Report on Form 8-K filed on July 20, 2010;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | TER Holdings, the Company, and certain of its subsidiaries (collectively, the Licensee Entities) entered into a Second Amended and Restated
Trademark License Agreement with the Trump Parties (the Trademark License Agreement), which amends, restates and supersedes the previous trademark license agreement among the Company, TER Holdings and Mr. Trump and provides that the
Trump Parties grant the Licensee Entities a royalty-free license to use certain trademarks, service marks, names, domain names and related intellectual property associated with the name Trump and the Trump Parties (the Trump
Parties Intellectual Property) in connection with TER Holdings casino and gaming activities relating to the Companys three existing casino properties in Atlantic City, New Jersey (Trump Taj Mahal Casino Resort, Trump Plaza
Hotel & Casino and Trump Marina Hotel & Casino), subject to certain terms and conditions. The Trademark License Agreement shall be in effect from the Consummation Date until terminated pursuant to the terms of the Trademark License
Agreement, including upon 30 days notice by TER Holdings, failure to use the Licensed Marks (as defined in the Trademark License Agreement) for 90 days, a sale of all of the casino properties, the use by the Licensee Entities of any of the Trump
Parties Intellectual Property in a manner inconsistent with the Trademark License Agreement or certain other defaults by the Licensee Entities of the terms and provisions therein. A copy of the Trademark License Agreement was attached as Exhibit
10.4 to the Companys Current Report on Form 8-K filed on July 20, 2010;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | aggregate capital contributions of $225,000 in new equity (in exchange for 7,500,000 shares of the Companys new common stock, or 70% of the
Companys new common stock) were made pursuant to a rights offering to eligible holders of the Senior Notes and general unsecured claims (the Rights Offering),
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



8



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



| | which was backstopped by members of the Ad Hoc Committee and/or their affiliates (the Backstop Parties) (who received 2,142,857 shares of the Companys new common stock, or 20%
of the Companys new common stock, as a backstop fee in consideration for their agreement to provide such backstop commitment);
| | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the holders of claims under the $493,250 pre-petition first lien credit facility entered into by the Company on December 21, 2007 received, in
full and final satisfaction of their claims, (i) $125,000 in cash from the proceeds of the Rights Offering and (ii) the new Term Loans in the total principal amount of approximately $356,375 on terms approved by the Bankruptcy Court as set
forth in the Amended and Restated Credit Agreement;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the DIP Note Purchase Agreement was canceled. All outstanding obligations under the DIP Note Purchase Agreement, consisting of $10,000 of principal and
$100 of accrued interest, together with fees and expenses, were repaid with proceeds from the Rights Offering;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | pursuant to the terms of a plan support agreement (the DJT Settlement Agreement) dated as of November 16, 2009, entered into among the
Trump Parties, The Trump Organization, ACE Entertainment Holdings, Inc. and each of their respective affiliates or entities under the control, directly or indirectly, of the Trump Parties (collectively, the DJT Parties), and certain
holders of Senior Notes, and in exchange for the waiver of certain claims held by the Trump Parties against the Debtors, and in consideration of the Trump Parties entering into the Trademark License Agreement and the Services Agreement with certain
of the Debtors, the Company issued to Mr. Trump (i) 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock), along with warrants (the DJT Warrants) to purchase up to an
additional 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock), at an exercise price of $123.74 per share, subject to certain anti-dilution provisions. The DJT Warrants expire five years
from the Consummation Date. A copy of the DJT Warrants was attached as Exhibit 10.5 to the Companys Current Report on Form 8-K filed on July 20, 2010;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the indebtedness evidenced by the Senior Notes and the indenture pursuant to which the Senior Notes were issued were canceled and a pro rata
distribution of 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock) was made to holders of Senior Notes;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general unsecured creditors will receive the lesser of (a) $0.0078 per dollar of the principal or face amount of allowed general unsecured claims
or (b) such holders pro rata share of $1,206;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a cash distribution was made in an amount of $0.0012 per dollar of the principal or face amount of Senior Note claims or allowed general unsecured
claims to those holders of Senior Notes (other than the Backstop Parties) and general unsecured creditors who were not eligible to participate in the Rights Offering or did not elect to subscribe for new common stock of the Company in the Rights
Offering;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there was no recovery for stockholders or any other holder of equity interests held prior to the Consummation Date, and all equity interests in the
Company and all limited partnership interests in TER Holdings were canceled on the Consummation Date; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A new board of directors of the Company was appointed effective as of the Consummation Date.
| | - |  | --------------------------------------------------------------------------------------------

As the transactions described above were not consummated until July 16, 2010, they are not reflected in the historical financial
statements of the predecessor company for periods prior to that date.

Prior to the Consummation Date, the holders of claims
under the Companys prepetition first lien credit facility and the agent under the pre-petition first lien credit facility appealed the Confirmation Order and commenced other legal proceedings against the Company and certain other parties.
These proceedings remained pending on the Consummation Date.

On September 21, 2010, TER and certain of its subsidiaries
(as reorganized, the Reorganized Debtors) entered into a Global Settlement Agreement (the Settlement Agreement), dated as of September 21, 2010, with Beal Bank, SSB (Beal Bank), in its capacity as
administrative agent and collateral agent under the Prepetition First Lien Credit Agreement and under the Amended and Restated Credit Agreement and as a prior lender under the Prepetition First Lien Credit Agreement, and Icahn Partners, pursuant to
which the parties agreed to end all outstanding disputes and litigation between them relating to the Reorganized Debtors, the Debtors Chapter 11 Case, and/or the Plan of



9



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



Reorganization. A copy of the Settlement Agreement was attached as Exhibit 10.1 to the Companys Current Report on Form 8-K filed on September 24, 2010. The description of the
Settlement Agreement set forth below is not complete and is qualified in its entirety by the full text of such agreement.

On
October 5, 2010, the Bankruptcy Court approved the Settlement Agreement. The settlement terms set forth in the Settlement Agreement became effective on October 6, 2010. Pursuant to the Settlement Agreement, (i) all then pending
proceedings involving the parties arising from, relating to, or in any way connected with certain matters that were in litigation relating to the Plan of Reorganization (the Litigation Matters) were dismissed and/or withdrawn by the
parties with prejudice and (ii) the Amended and Restated Credit Agreement was amended in the manner described below.

The
following is a brief description of the Litigation Matters that were dismissed or withdrawn pursuant to the Settlement Agreement and the Bankruptcy Court Approval Order:



| |  |  | Confirmation Appeal  Beal Bank and Icahn Partners (collectively, the First Lien Lenders) appealed the Confirmation Order, which was
entered after a nine-day confirmation trial held during the first quarter of 2010. In connection with the Confirmation Appeal, the First Lien Lenders raised numerous issues involving, among others, feasibility, cramdown, market rate of interest, the
application of section 1111(b) of the Bankruptcy Code, and the reasonableness of the settlement agreement with Mr. Trump. The Reorganized Debtors moved to have the Confirmation Appeal dismissed on various grounds, including equitable mootness.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Recharacterization Motion  Prior to confirmation of the Plan of Reorganization, the Debtors filed a motion and certain other related pleadings in
the Bankruptcy Court seeking, among other things, to recharacterize a portion of the cash payments paid to the First Lien Lenders during the pendency of the bankruptcy case pursuant to the Final Cash Collateral Order (as defined in the Settlement
Agreement) as a repayment of principal of their prepetition loans. Whether recharacterization was appropriate and, if so, the amount to be recharacterized, were to have been the subject of proceedings before the Bankruptcy Court.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | CRDA Lawsuit  On May 28, 2010, prior to the Consummation Date, the First Lien Lenders commenced an adversary proceeding in the Bankruptcy
Court asserting that certain of the Debtors proposed transactions with the New Jersey Casino Reinvestment Development Authority (the CRDA) violated the Prepetition First Lien Credit Agreement and the Final Cash Collateral Order
(the CRDA Lawsuit). Pursuant to these proposed transactions, as part of the CRDAs credit donation program, the Debtors were to receive a cash payment of approximately $9,590 from the CRDA in exchange for a donation of approximately
$28,393 in previous deposits made by the Debtors to the CRDA (the CRDA Transaction). Following commencement of this proceeding by the First Lien Lenders, the Debtors agreed not to take any further steps to consummate such transactions
until after the Consummation Date, and filed a counterclaim seeking a declaratory judgment that the CRDA Transaction is permitted under the terms of the Amended and Restated Credit Agreement. These issues were to have been determined by the
Bankruptcy Court.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fee Objections  The Debtors filed a number of objections to certain demands made by the First Lien Lenders for reimbursement of professional fees
incurred in connection with the Chapter 11 Case.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prepayment Disallowance Motion - Prior to the Consummation Date, the First Lien Lenders asserted that the $125,000 cash payment to be received by them
on the Consummation Date in accordance with the terms of the Plan of Reorganization would trigger an obligation of the Debtors or Reorganized Debtors to pay a $4,245 prepayment premium under the Prepetition First Lien Credit Agreement and the Final
Cash Collateral Order. In response, the Reorganized Debtors filed a motion in the Bankruptcy Court seeking the disallowance of any prepayment premium asserted.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Administrative Expense Claims  The First Lien Lenders submitted a formal request to the Reorganized Debtors for payment of administrative expense
claims on account of certain purported adequate protection claims they have asserted for diminution in the value in their prepetition collateral. The Reorganized Debtors disputed these amounts.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Intercreditor Lawsuit  Prior to the confirmation hearing, Beal Bank filed a lawsuit (the Intercreditor Lawsuit) in New York state
court against the members of the Ad Hoc Committee, asserting breaches of the Intercreditor Agreement, dated December 21, 2007, between Beal Bank and U.S. Bank National
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



10



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



| | Association, as indenture trustee for the Senior Notes (the Intercreditor Agreement). Among other things, Beal Bank sought a declaratory judgment that the members of the Ad Hoc
Committee violated the Intercreditor Agreement by (1) objecting to a competing plan of reorganization filed by Beal Bank and Icahn Partners and prosecuting their own plan of reorganization, and (2) seeking recharacterization of payments
made to the First Lien Lenders during the Debtors chapter 11 cases. In addition, the Intercreditor Lawsuit requested an award of money damages for such alleged violations of the Intercreditor Agreement.
| | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Pursuant to the Settlement Agreement, on October 6, 2010, as noted above, the settlement terms set forth in the Settlement Agreement
became effective in accordance with its terms, and the following occurred:



| |  |  | the Amended and Restated Credit Agreement was deemed to be amended pursuant to a Third Amendment to Amended and Restated Credit Agreement (the
Third Amendment), as described below, the executed Third Amendment was released from escrow, and new promissory notes, giving effect to the Third Amendment, were issued under the Amended and Restated Credit Agreement, in substitution for
the promissory notes originally issued on the Consummation Date;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Beal Bank and the Icahn Parties executed and filed Stipulations of Dismissal with respect to the Litigation Matters relating to the Plan of
Reorganization described above. Upon the filing of such Stipulations of Dismissal, the First Lien Lenders do not have any right or ability to pursue such litigation and the claims asserted therein were dismissed with prejudice. In return, the
Reorganized Debtors do not have any right, ability or claim to recharacterize or impair any amounts paid or payable to the First Lien Lenders with respect to any amounts paid or payable on or prior to the Consummation Date pursuant to the Final Cash
Collateral Order, the Plan of Reorganization, or the Prepetition First Lien Credit Agreement;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the First Lien Lenders agreed not to seek any prepayment premiums, penalties, or fees from the Debtors or the Reorganized Debtors arising under or
resulting from the Plan of Reorganization or the transactions consummated pursuant to the Plan of Reorganization;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the First Lien Lenders agreed to support the payment of all the Debtors professional fees and expenses relating to the Chapter 11 Case, and the
payment of any and all fees, costs and expenses, asserted in the fee application filed by the Ad Hoc Committee;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the First Lien Lenders consented to the CRDA Transaction and agreed that all cash received by the Reorganized Debtors in connection with the CRDA
Transaction would be retained by the Reorganized Debtors and would not be included in the calculation of available cash flow or net cash proceeds for purposes of the Amended and Restated Credit Agreement or be required to be used to prepay the loans
under the Amended and Restated Credit Agreement;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Reorganized Debtors paid $15,000 to Icahn Partners, which satisfied any and all obligations of the Reorganized Debtors under the Prepetition First
Lien Credit Agreement to reimburse, advance or indemnify costs, fees, and expenses (including professional fees) incurred by the First Lien Lenders. Upon such payment, the First Lien Lenders released and discharged the Debtors and the Reorganized
Debtors from and against any and all liabilities or obligations incurred by such parties; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | each party mutually waived, released and discharged, each other party (among others) from all claims and proceedings arising from, related to, or in
any way connected with the matters which were in litigation relating to the Plan of Reorganization and the Chapter 11 Case.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As stated above, pursuant to the Settlement Agreement, the parties agreed to amend the Amended and Restated Credit Agreement pursuant to the Third Amendment, which became effective (and was released from
escrow) on October 6, 2010, the effective date of the Settlement Agreement. Under the Third Amendment, which by its terms was retroactive to July 16, 2010, the initial principal amount of the interest-bearing portion of the term loans
under the Amended and Restated Credit Agreement as of the Consummation Date was increased from $334,000 to $346,500, and the approximately $22,375 non-interest portion of the initial principal amount of the term loans under the Amended and Restated
Credit Agreement was eliminated in its entirety (and references to the non-interest portion of the term loans in the Amended and Restated Credit Agreement were deleted). As a result, the total principal amount outstanding under the Amended and
Restated Credit Agreement decreased from $356,375 to $346,500. The entire principal amount of the term loans under the Amended and Restated Credit Agreement bears interest at the fixed annual rate of 12%. The remaining terms of the Amended and
Restated Credit Agreement remained unaltered except as otherwise required to



11



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



implement the Settlement Agreement. The Third Amendment was filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed on October 13, 2010. Because the Third Amendment was
effective retroactively to July 16, 2010, the Consummation Date, it is reflected in the Companys consolidated financial statements as of September 30, 2010.

Donald J. Trumps Abandonment of Limited Partnership Interests in TER Holdings

By letter dated February 13, 2009, Mr. Trump notified TER that he had abandoned any and all of his 23.5% direct limited partnership interest in TER Holdings and relinquished any and all rights
under the Fourth Amended and Restated Agreement of Limited Partnership of TER Holdings (the Partnership Agreement) or otherwise with respect to TER Holdings and Mr. Trumps limited partnership interest. TERs consolidated
financial statements reflect the allocation of income (loss) to the noncontrolling interest pursuant to the terms of the Partnership Agreement for periods presented prior to the Consummation Date.

(2) Summary of Significant Accounting Policies

Basis of Presentation

The accompanying condensed consolidated
financial statements have been prepared in accordance with the rules and regulations of the SEC for interim financial reporting. Accordingly, certain information and note disclosures normally included in financial statements prepared in conformity
with accounting principles generally accepted in the United States (GAAP) have been condensed or omitted. The accompanying condensed consolidated financial statements have been prepared without audit. In the opinion of management, all
adjustments, including normal recurring adjustments necessary to present fairly the financial position, results of operations and cash flows for the periods presented, have been made. The results for interim periods are not necessarily indicative of
results that may be expected for any other interim period or for the full year. These condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in our Annual
Report on Form 10-K for the year ended December 31, 2009 as filed with the SEC and all of our other filings, including Current Reports on Form 8-K, filed with the SEC after such date and through the date of this report, which are available on
the SECs website at www.sec.gov or our website at www.trumpcasinos.com.

In preparing the accompanying
unaudited condensed consolidated financial statements, the Company has reviewed, as determined necessary by the Companys management, events that have occurred after September 30, 2010.

The condensed consolidated financial statements include our accounts and those of our controlled subsidiaries and partnerships. We have
eliminated all intercompany transactions. We view each of our casino properties as operating segments and all such operating segments have been aggregated into one reporting segment.

Accounting Impact of Chapter 11 Case

From the filing on the Petition Date to the Consummation Date, our predecessor company operated as a debtor-in-possession under the jurisdiction of the Bankruptcy Court. Accordingly, the condensed
consolidated financial statements for periods from the Petition Date through the Consummation Date were prepared in accordance with Topic 852  Reorganizations of the Financial Accounting Standards Board (FASB)
Accounting Standards Codification (ASC) (ASC 852) which requires the reporting of pre-petition liabilities subject to compromise on the balance sheet at an estimate of the amount ultimately allowable by the Bankruptcy Court.
ASC 852 also requires separate reporting of certain expenses relating to the Debtors Chapter 11 Case as reorganization items.

Liabilities subject to compromise in the Condensed Consolidated Balance Sheet as of December 31, 2009 related to certain of the liabilities of the Debtors incurred prior to the Petition Date. In
accordance with ASC 852, liabilities subject to compromise are recorded at the estimated amount that is expected to be allowed as pre-petition claims in the Chapter 11 Case, even if they may be settled for lesser amounts in the future. Adjustments
may result from negotiations, actions of the Bankruptcy Court, further developments with respect to disputed claims, rejection of executory contracts and unexpired leases, proofs of claim, implementation of a plan of reorganization or other events.



12



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Liabilities
subject to compromise consisted of the following:



|                                                                          |  |                  |           | 
|------------------------------------------------------------------------- |  | ---------------- | --------- | 
|                                                                          |  | December 31,2009 |          
|Senior Notes                                                              |  | $                | 1,248,969 | 
|2007 Credit Agreement                                                     |  |                  | 483,833   | 
|Accrued interest payable related to Senior Notes and 2007 Credit Facility |  |                  | 149,481   | 
|Accrued pre-petition professional fees                                    |  |                  | 5,305     | 
|Amounts due under services agreement with Mr. Trump                       |  |                  | 2,000     | 
|Partnership distributions payable                                         |  |                  | 1,020     | 
|                                                                          |  |                  |           | 
|                                                                          |  | $                | 1,890,608 | 
|                                                                          |  |                  |           | 

During the first quarter of 2009, the Company wrote off as reorganization expense its deferred financing
costs related to its Senior Notes and 2007 Credit Agreement (as defined below) in order to record its debt instruments at the amount of the claim expected to be allowed by the Bankruptcy Court in accordance with ASC 852. In addition, reorganization
expense for the periods presented includes professional fees and other expenses incurred which are directly associated with the bankruptcy process.

The following table summarizes the net (gain) loss on reorganization and related items and fresh start adjustments for the periods indicated:



|                                                                               |  |                                                    |            |   |                                                      |   |            |                                           |  |   |                                          |  |  |   |        | 
|------------------------------------------------------------------------------ |  | -------------------------------------------------- | ---------- | - | ---------------------------------------------------- | - | ---------- | ----------------------------------------- |  | - | ---------------------------------------- |  |  | - | ------ | 
|                                                                               |  | For the 
PeriodFromJuly 1, 2010ThroughJuly 15,2010 |            |   | For the PeriodFromJanuary 1, 2010ThroughJuly 15,2010 |   |            | For theThree
MonthsEndedSeptember 30,2009 |  |   | For theNine
MonthsEndedSeptember 30,2009 | 
|                                                                               |  |                                                    |            |   |                                                      |   |            |                                           |  |   |                                          |  |  |   |        | 
|Professional fees and other expenses                                           |  | $                                                  | 38,511     |   |                                                      | $ | 48,940     |                                           |  | $ | 4,541                                    |  |  | $ | 13,741 | 
|Cancellation of indebtedness income                                            |  |                                                    | (1,407,634 | ) |                                                      |   | (1,407,634 | )                                         |  |   |                                         |  |  |   |       | 
|Revaluation of assets and liabilities in connection with fresh start reporting |  |                                                    | 662,373    |   |                                                      |   | 662,373    |                                           |  |   |                                         |  |  |   |       | 
|Effect of reorganization and fresh start reporting on deferred taxes           |  |                                                    | (45,231    | ) |                                                      |   | (45,231    | )                                         |  |   |                                         |  |  |   |       | 
|Deferred financing costs                                                       |  |                                                    |           |   |                                                      |   |           |                                           |  |   |                                         |  |  |   | 14,432 | 
|                                                                               |  |                                                    |            |   |                                                      |   |            |                                           |  |   |                                          |  |  |   |        | 
|Net (gain) loss on reorganization related items and fresh start adjustments    |  | $                                                  | (751,981   | ) |                                                      | $ | (741,552   | )                                         |  | $ | 4,541                                    |  |  | $ | 28,173 | 
|                                                                               |  |                                                    |            |   |                                                      |   |            |                                           |  |   |                                          |  |  |   |        | 

Subsequent to the Consummation Date, we recognized $3,805 of expense related to matters associated with our
reorganization. These costs are included in Corporate and other expenses on the condensed consolidated statement of operations for the period from July 16, 2010 through September 30, 2010.

The Company was required to accrue interest expense during the Chapter 11 Case only to the extent that it was probable that such interest
would be paid pursuant to the proceedings. Given that neither the Original Debtors Plan nor the AHC Plan provided for any recovery of interest expense related to the Senior Notes, the Company ceased recording contractual interest expense on
the Senior Notes on October 7, 2009, the date on which the Bankruptcy Court approved both the Original Debtors Disclosure Statement and the AHC Disclosure Statement. The Company recorded interest expense under the contractual terms of its
2007 Credit Agreement and its DIP Note Purchase Agreement. Total consolidated interest expense would have been $7,103 during the period from July 1, 2010 through July 15, 2010 and $90,113 during the period from January 1, 2010 through
July 15, 2010, respectively, had the Company recorded interest expense under the terms of its contractual agreements. For the three and nine months ended September 30, 2009, the Company recognized interest expense in accordance with the
contractual terms of all of its debt and capitalized lease obligations.



13



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Upon emergence
from Chapter 11, we adopted fresh-start reporting in accordance with ASC 852. Under fresh-start reporting, a new entity was deemed to have been created (on the Consummation Date) for financial reporting purposes and the recorded amounts of assets
and liabilities were adjusted to reflect their estimated fair values. The term Predecessor Company refers to the Company and its subsidiaries for periods prior to and including July 15, 2010 and the term Reorganized
Company refers to the Company and its subsidiaries for periods on and subsequent to July 16, 2010.

As a result of
the adoption of fresh-start reporting, the Reorganized Companys post-emergence financial statements are generally not comparable with the financial statements of the Predecessor Company prior to its emergence from bankruptcy, including the
historical financial statements included in this report. Due to the adoption of fresh-start reporting, the Predecessor Company and the Reorganized Company financial statements are prepared on different bases of accounting. See Note 6 for a condensed
consolidated balance sheet showing the impact of fresh-start reporting at July 16, 2010.

Recently Issued
Accounting Pronouncements

In April 2010, the FASB issued guidance on accruing for jackpot liabilities. The guidance
clarifies that an entity should not accrue jackpot liabilities (or portions thereof) before a jackpot is won if the entity can avoid paying that jackpot. Jackpots should be accrued and charged to revenue when an entity has the obligation to pay the
jackpot. This guidance applies to both base jackpots and the incremental portion of progressive jackpots. The guidance is effective for fiscal years, and interim periods within those fiscal years, beginning on or after December 15, 2010. This
guidance should be applied by recording a cumulative-effect adjustment to opening retained earnings in the period of adoption. The Company does not expect the impact of this guidance to have a material effect on its consolidated financial
statements.

Reclassifications

Certain reclassifications have been made to the prior period financial statements to conform to the current period presentation.

(3) Debt

As of September 30, 2010 and December 31, 2009, our
debt consisted of the following:



|                                                                                                                                                                    |  |                                     |         |   |                                    |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ----------------------------------- | ------- | - | ---------------------------------- | - | ---------- | -
|                                                                                                                                                                    |  | ReorganizedCompanySeptember 30,2010 |         |   | PredecessorCompanyDecember 31,2009 |  
|Senior Secured Credit Facility:                                                                                                                                     |  |                                     |         |   |                                    |   |            |  
|Term Loans - maturing December 31, 2015, interest and principal payments due quarterly at 12%                                                                       |  | $                                   | 345,665 |   |                                    | $ |           |  
|Term Loan - subject to compromise, maturing December 21, 2012, interest and principal payments due quarterly at LIBOR plus
5.2%, which includes 2% default interest |  |                                     |        |   |                                    |   | 483,833    |  
|Senior Secured Notes - subject to compromise, due June 1, 2015, interest payable semi-annually at 8.5%, interest payments
due June 1 and December 1                 |  |                                     |        |   |                                    |   | 1,248,969  |  
|Other:                                                                                                                                                              |  |                                     |         |   |                                    |   |            |  
|Capitalized lease obligations, payments due at various dates through 2028, secured by slot and other equipment, interest at 8.5%
to 12.0%                           |  |                                     | 6,751   |   |                                    |   | 7,231      |  
|                                                                                                                                                                    |  |                                     |         |   |                                    |   |            |  
|Total long-term debt                                                                                                                                                |  |                                     | 352,416 |   |                                    |   | 1,740,033  |  
|Less: current maturities and amounts subject to compromise                                                                                                          |  |                                     | (4,100  | ) |                                    |   | (1,733,463 | )
|                                                                                                                                                                    |  |                                     |         |   |                                    |   |            |  
|Long-term debt, net of current maturities and amounts subject to compromise                                                                                         |  | $                                   | 348,316 |   |                                    | $ | 6,570      |  
|                                                                                                                                                                    |  |                                     |         |   |                                    |   |            |  

Amended and Restated Credit Agreement  On the Consummation Date, TER Holdings, TER and the
Subsidiary Guarantors, each as reorganized pursuant to the Plan of Reorganization, entered into the Amended and Restated Credit Agreement with Beal Bank, SSB, as collateral agent and administrative agent, and Icahn Partners LP, Icahn Partners



14



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



Master Fund LP, Icahn Partners Master Fund II LP and Icahn Partners Master Fund III LP, as initial lenders. As of the Consummation Date, the indebtedness under the Amended and Restated Credit
Agreement represented Term Loans, in the total principal amount of approximately $356,375, of which, $334,000 comprised the interest-bearing portion and approximately $22,375 comprised the non-interest portion.

As discussed in Note 1, on October 5, 2010, the Bankruptcy Court approved the Settlement Agreement. The Settlement Agreement became
effective on October 6, 2010. Pursuant to the Settlement Agreement, the parties agreed to amend the Amended and Restated Credit Agreement pursuant to the Third Amendment, which became effective on the effective date of the Settlement Agreement.
Under the Third Amendment, which by its terms was retroactive to July 16, 2010, the initial principal amount of the interest-bearing portion of the term loans under the Amended and Restated Credit Agreement as of the Consummation Date was
increased from $334,000 to $346,500, and the approximately $22,375 non-interest portion of the initial principal amount of the term loans under the Amended and Restated Credit Agreement was eliminated in its entirety (and references to the
non-interest portion of the term loans in the Amended and Restated Credit Agreement were deleted). As a result, the total principal amount outstanding under the Amended and Restated Credit Agreement decreased from approximately $356,375 to $346,500.
The remaining terms of the Amended and Restated Credit Agreement remained unaltered except as otherwise required to implement the Settlement Agreement.

The Amended and Restated Credit Agreement requires quarterly principal amortization payments equal to 0.25% of the total outstanding amount of the Term Loans as of the effective date of the Settlement
Agreement. All indebtedness outstanding under the Amended and Restated Credit Agreement matures on December 31, 2015. Until such maturity date, TER Holdings is required to pay interest on the unpaid principal amount of the Term Loans at a rate
per annum equal to 12%, payable quarterly in arrears.

TER Holdings may elect, at its option, to prepay Term Loans outstanding
under the Amended and Restated Credit Agreement, subject, during the eighteen month period after the Consummation Date, to a prepayment premium of: (x) in the case of an optional prepayment made during the period from the Consummation Date to
the date that is six (6) calendar months thereafter (the Six Month Date), 2.00% of the aggregate principal amount of the Term Loans then being prepaid and (y) in the case of an optional prepayment made during the period
following the Six Month Date to the date that is twelve (12) calendar months thereafter, 1.00% of the aggregate principal amount of the Term Loans then being prepaid. TER Holdings may be required to make mandatory prepayments of the Term Loans
in connection with asset dispositions, debt and equity issuances and extraordinary receipts. In addition, beginning on March 31, 2011, and on each subsequent anniversary of such date that occurs prior to the maturity date, TER Holdings is
required to offer to the lenders to prepay portions of the Term Loans equal to 50% of the Free Cash Flow (as defined in the Amended and Restated Credit Agreement) for the calendar year then most recently ended.

Amounts outstanding under the Amended and Restated Credit Agreement are guaranteed by the Company and certain of its direct and indirect
subsidiaries and secured by a security interest in substantially all of the assets of the Company and its direct and indirect subsidiaries.

Under the Amended and Restated Credit Agreement, the Company and its subsidiaries are subject to certain affirmative and negative covenants. The negative covenants impose restrictions with respect to,
among other things, (i) incurring liens, (ii) incurring debt, (iii) mergers or consolidations, (iv) sales or other dispositions of assets, (v) investments, (vi) dividends or distributions on, or repurchases of, equity
interests, (vii) prepaying or repurchasing debt and (viii) certain capital expenditures. The Amended and Restated Credit Agreement gives the lenders thereunder a 20-day right of first refusal with respect to any proposed future sale by the
Company of the Trump Marina. The Amended and Restated Credit Agreement contains customary event of default and remedy provisions, including a provision stating that an event of default includes any termination or expiration of the Trademark License
Agreement or the issuance of an injunction or similar order against the Company under the Trademark License Agreement. As of September 30, 2010, the Company was in compliance with the terms of the Amended and Restated Credit Agreement.

Event of Default As discussed in Note 1, on February 17, 2009, the Debtors filed voluntary petitions in
the Bankruptcy Court seeking relief under the provisions of chapter 11 of the Bankruptcy Code. The filing of the Chapter 11 Case constituted an event of default and therefore triggered repayment obligations under the $493,250 pre-petition first lien
credit agreement entered into by the Company on December 21, 2007 (the 2007 Credit Agreement) and the Senior Notes. As a result, all indebtedness outstanding under the Senior Notes and the 2007 Credit Agreement (which had a
cross-default provision with the Senior Notes) became automatically due and payable. Under the Bankruptcy Code, actions to collect pre-petition indebtedness, as well as most pending litigation, are stayed and other contractual obligations against
the Debtors generally were not permitted to be enforced. Absent an order of the Bankruptcy Court,



15



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



substantially all pre-petition liabilities were subject to settlement under a plan of reorganization to be approved by the Bankruptcy Court. Consequently, the Company classified the indebtedness
under the Senior Notes and the 2007 Credit Agreement within liabilities subject to compromise in its Condensed Consolidated Balance Sheets as of December 31, 2009.

Due to the events of default under the 2007 Credit Agreement and under the Senior Notes, (i) the interest rate on any overdue principal or interest relating to the Senior Notes increased by an
additional 1% per annum in excess of the 8.5% interest rate (as of the Consummation Date, we were past due on our December 1, 2008, June 1, 2009, December 31, 2009 and June 1, 2010 interest payments) and
(ii) the interest rate under the 2007 Credit Agreement increased by an additional 2% in excess of the otherwise applicable interest rate on amounts outstanding under the 2007 Credit Agreement.

Debtor-in-Possession Facility On May 7, 2010, the Company obtained Bankruptcy Court approval to enter into a $24,000
secured debtor-in-possession facility (the DIP Note Purchase Agreement), by and among the Debtors, Wilmington Trust FSB, as administrative agent and collateral agent (the DIP Agent), and the note purchasers party to the DIP
Note Purchase Agreement. The Company subsequently entered into the DIP Note Purchase Agreement on May 25, 2010, and advances in the amount of $10,000 were made by the lenders thereunder on June 10, 2010.

The DIP Note Purchase Agreement contained various representations, warranties and covenants by the Debtors, including reporting
requirements. The DIP Note Purchase Agreement provided for the payment of interest at a rate per annum equal to 10% payable on the earlier of the maturity date or the date on which an event of default occurred under the DIP Note Purchase Agreement.

On the Consummation Date, the DIP Note Purchase Agreement was canceled. All outstanding obligations under the DIP Note
Purchase Agreement, consisting of $10,000 of principal and $100 of accrued interest, together with fees and expenses payable to the DIP Agent, were repaid with proceeds from the sale by the Company of its new common stock pursuant to the Rights
Offering and backstop commitments as provided for by the Plan of Reorganization.

2007 Credit Agreement  On
December 21, 2007, TER and TER Holdings entered into the 2007 Credit Agreement. Under the 2007 Credit Agreement, TER Holdings borrowed $393,250 which was to be used to (i) refinance all amounts outstanding under its Credit Agreement dated
May 20, 2005 (the 2005 Credit Facility), (ii) pay fees and expenses incurred in connection with the 2007 Credit Agreement and the refinancing of the 2005 Credit Facility, (iii) fund construction of the Chairman Tower at
Trump Taj Mahal, and (iv) provide financing for working capital, capital expenditures and other general corporate purposes.

As discussed in Note 1, on the Consummation Date, the lenders under the 2007 Credit Agreement received, in full and final satisfaction of their claims, (i) $125,000 in cash from the proceeds of the
Rights Offering and (ii) the new Term Loans on terms approved by the Bankruptcy Court as set forth in the Amended and Restated Credit Agreement.

Senior Secured Notes  On May 20, 2005, TER Holdings and TER Funding issued the Senior Notes. The Senior Notes were used to pay distributions under the Second Amended and Restated Joint
Plan of Reorganization, dated as of March 30, 2005, as amended (the 2005 Plan) of Trump Hotels & Casino Resorts, Inc. (THCR), our predecessor company.

As discussed in Note 1, pursuant to the Plan of Reorganization, the Senior Notes and the indenture pursuant to which such notes were
issued were canceled on the Consummation Date.

TER Funding had no assets, operations, revenues or cash flows other than those
related to the issuance, and administration of the Senior Notes. All other subsidiaries of TER Holdings, except a minor non-guarantor subsidiary (the Guarantors), were guarantors of the Senior Notes on a joint and several basis. TER
Holdings and TER Funding have no independent assets or operations from the Guarantors. Therefore, condensed consolidating financial statements are not presented. TER Funding was dissolved under the corporate laws of the State of Delaware on the
Consummation Date. Additionally, following consummation of the Plan of Reorganization, TER Holdings and TER Funding each filed a Form 15 with the SEC to terminate its filing obligations under the Securities and Exchange Act of 1934, as amended.



16



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





(4) Earnings Per Share

The computations of basic and diluted net (loss) income per share attributable to TER common stockholders for the periods
presented are as follows:



|                                                           |  |                                                         |            |  
|---------------------------------------------------------- |  | ------------------------------------------------------- | ---------- | -
|                                                           |  | ReorganizedCompany                                      |           
|(in thousands, except share and per share data)            |  | For the PeriodFromJuly 16, 2010ThroughSeptember 30,2010 |           
|Numerator for basic and diluted loss per share:            |  |                                                         |            |  
|Net loss                                                   |  | $                                                       | (9,653     | )
|                                                           |  |                                                         |            |  
|Denominator for basic and diluted (loss) income per share: |  |                                                         |            |  
|Weighted average shares outstanding                        |  |                                                         | 10,714,286 |  
|                                                           |  |                                                         |            |  
|Basic and diluted net (loss) income per share              |  | $                                                       | (0.90      | )
|                                                           |  |                                                         |            |  



|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|------------------------------------------------------------------------------------------------ |  | ------------------------------------------------- | ---------- | - | ---------------------------------------------------- | - | ---------- | ----------------------------------------- |  | - | ---------------------------------------- | - |  | - | ---------- | -
|                                                                                                 |  | Predecessor Company                               |           
|(in thousands, except share and per share data)                                                  |  | For the PeriodFromJuly 1, 2010ThroughJuly 15,2010 |            |   | For the
PeriodFromJanuary 1, 2010ThroughJuly 15,2010 |   |            | For theThree MonthsEndedSeptember 30,2009 |  |   | For theNine MonthsEndedSeptember 30,2009 |  
|Numerator for basic earnings (loss) per share:                                                   |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Net income (loss) attributable to TER common shareholders                                        |  | $                                                 | 754,366    |   |                                                      | $ | 714,028    |                                           |  | $ | (15,113                                  | ) |  | $ | (508,360   | )
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Numerator for diluted income (loss) per share:                                                   |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Net income (loss) attributable to TER common shareholders                                        |  | $                                                 | 754,366    |   |                                                      | $ | 714,028    |                                           |  | $ | (15,113                                  | ) |  | $ | (508,360   | )
|Addback: Noncontrolling interest to reflect dilution of redeemable partnership interest          |  |                                                   | (11,097    | ) |                                                      |   | (23,489    | )                                         |  |   |                                         |   |  |   |           |  
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Net income (loss) with addback of noncontrolling interest related to redeemable partner interest |  | $                                                 | 743,269    |   |                                                      | $ | 690,539    |                                           |  | $ | (15,113                                  | ) |  | $ | (508,360   | )
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Denominator:                                                                                     |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Denominator for basic earnings (loss) per share:                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Weighted average shares outstanding                                                              |  |                                                   | 31,270,345 |   |                                                      |   | 31,270,345 |                                           |  |   | 31,707,473                               |   |  |   | 31,713,447 |  
|Effect of dilutive securities:                                                                   |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Exchangeable limited partnership interests                                                       |  |                                                   | 9,377,484  |   |                                                      |   | 9,377,484  |                                           |  |   |                                         |   |  |   |           |  
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Denominator for diluted earnings (loss) per share - adjusted weighted average shares outstanding |  |                                                   | 40,647,829 |   |                                                      |   | 40,647,829 |                                           |  |   | 31,707,473                               |   |  |   | 31,713,447 |  
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Basic net income (loss) per share                                                                |  | $                                                 | 24.12      |   |                                                      | $ | 22.83      |                                           |  | $ | (0.48                                    | ) |  | $ | (16.03     | )
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  
|Diluted net income (loss) per share                                                              |  | $                                                 | 18.29      |   |                                                      | $ | 16.99      |                                           |  | $ | (0.48                                    | ) |  | $ | (16.03     | )
|                                                                                                 |  |                                                   |            |   |                                                      |   |            |                                           |  |   |                                          |   |  |   |            |  

As discussed in Note 1, on the Consummation Date, pursuant to the Plan of Reorganization, new common stock
was issued by the Company and all previously outstanding common stock and other equity interests in the Company and all limited partnership interests in TER Holdings were canceled.

Potentially dilutive common shares excluded from the Reorganized Companys computation of diluted net loss per share due to
anti-dilution include the DJT Warrants.



17



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





In September 2010,
the Company entered into an employment agreement with Robert F. Griffin to secure Mr. Griffins services as Chief Executive Officer of the Company and its subsidiaries. Mr. Griffins employment agreement entitles him to receive,
upon commencement of his employment with the Company, an initial equity and equity-based award consisting of 125,000 shares of restricted stock of the Company and 62,500 restricted stock units. In addition, in October 2010, the Company entered into
an employment agreement with David R. Hughes to secure Mr. Hughes services as Chief Financial Officer of the Company and its subsidiaries. Mr. Hughes employment agreement entitles him to receive, upon commencement of his
employment with the Company, an initial equity and equity-based award consisting of 89,288 shares of restricted stock of the Company and 44,644 restricted stock units. The awards to Messrs. Griffin and Hughes are not reflected in the earnings per
share calculation as their employment had not commenced and their awards were not outstanding as of September 30, 2010.

During periods reflecting net income of our Predecessor Company, noncontrolling interest recorded in the statements of operations is
added to net income to calculate dilutive earnings per share as the Class B Common Stock would have been dilutive.

(5) Income Taxes

Our income tax benefit is as follows:



|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  
|-------------------------- |  | ------------------------------------------------------- | - |  | ------------------------------------------------- | - | - | ----------------------------------------- |  | - | ----------------------------------------------------- |  |  | ---------------------------------------- | - |  |  | - | ------ | -
|                           |  | ReorganizedCompany                                      |   |  | Predecessor Company                               |  
|                           |  | For the PeriodFromJuly 16,
2010ThroughSeptember 30,2010 |   |  | For the PeriodFromJuly 1,
2010ThroughJuly 15,2010 |   |   | For theThree MonthsEndedSeptember 30,2009 |  |   | For the PeriodFromJanuary 1, 2010ThroughJuly 
15,2010 |  |  | For theNine MonthsEndedSeptember 30,2009 |  
|Current - federal          |  | $                                                       |  |  |                                                   | $ |  |                                           |  | $ |                                                      |  |  | $                                        |  |  |  | $ |       |  
|Deferred - federal         |  |                                                         |  |  |                                                   |   |  |                                           |  |   |                                                      |  |  |                                          |  |  |  |   | (6,079 | )
|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  
|Federal income tax benefit |  |                                                         |  |  |                                                   |   |  |                                           |  |   |                                                      |  |  |                                          |  |  |  |   | (6,079 | )
|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  
|Current - state            |  |                                                         |  |  |                                                   |   |  |                                           |  |   |                                                      |  |  |                                          |  |  |  |   |       |  
|Deferred - state           |  |                                                         |  |  |                                                   |   |  |                                           |  |   |                                                      |  |  |                                          |  |  |  |   | (2,245 | )
|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  
|State income tax benefit   |  |                                                         |  |  |                                                   |   |  |                                           |  |   |                                                      |  |  |                                          |  |  |  |   | (2,245 | )
|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  
|                           |  | $                                                       |  |  |                                                   | $ |  |                                           |  | $ |                                                      |  |  | $                                        |  |  |  | $ | (8,324 | )
|                           |  |                                                         |   |  |                                                   |   |   |                                           |  |   |                                                       |  |  |                                          |   |  |  |   |        |  

We did not have a tax provision for the period from July 16, 2010 through September 30, 2010, for
the period July 1, 2010 through July 15, 2010, the period from January 1, 2010 through July 15, 2010 or during the three months ended September 30, 2009. Our deferred income tax provision reflects the impact of a reduction
in our net deferred tax liabilities.

At September 30, 2010, we had unrecognized tax benefits of approximately $37,818,
including interest. In accordance with ASC Topic 805  Business Combinations (ASC 805), $19,977 of unrecognized tax benefits would affect our effective tax rate for continuing operations, if recognized, and $1,180 would
be recorded as a reduction to income tax expense for discontinued operations, if recognized. It is reasonably possible that certain unrecognized tax benefits related to income tax examinations totaling $8,348 could be settled during the next twelve
months.

We recognize interest accrued related to unrecognized tax benefits in interest expense and penalties as a component
of income tax expense. We recognized potential interest associated with uncertain tax positions of $1,158 for the period January 1, 2010 through July 15, 2010, $540 for the period July 16, 2010 through September 30, 2010 and
$1,731 during the nine months ended September 30, 2009. At September 30, 2010, we had $13,009 accrued for the payment of interest on uncertain tax positions. In accordance with ASC 805, to the extent interest is not assessed with respect
to uncertain tax positions, amounts accrued will be reduced and reflected as a reduction of interest expense.



18



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Federal and
State Income Tax Audits

Tax years 2005 through 2009 remain subject to examination by the federal tax authority. Tax
years 1995 through 2009 remain subject to examination by state tax jurisdictions.

At September 30, 2010, we have accrued
$989 to reflect the expected federal tax liability (including interest) for the period from January 1, 2005 through December 21, 2005, the date of the sale of our former subsidiary, Trump Indiana, Inc. to Majestic Star Casino, LLC
(Majestic Star), resulting from agreed upon IRS audit adjustments for 1996 through 2004. Additionally, we have accrued a liability of $598 related to the impact on state income taxes (including interest) resulting from agreed upon IRS
audit adjustments for 1996 through December 21, 2005. In accordance with the terms of our Stock Purchase Agreement with Majestic Star, TER Holdings has retained the liability for expected federal and state income taxes (including interest)
related to Trump Indiana for the tax years 1995 through December 21, 2005.

From 2002 through 2006, state income taxes
for our New Jersey operations were computed under the alternative minimum assessment method. We have asserted our position that New Jersey partnerships were exempt from these taxes and, as such, have not remitted payments of the amounts provided.
The New Jersey Division of Taxation has issued an assessment to collect the unpaid taxes for the tax years 2002 and 2003. At September 30, 2010, we have accrued $32,575 for taxes and interest relating to this alternative minimum tax assessment
for 2002 and 2003, as well as the open years 2004 through 2006. We are currently in discussions with the New Jersey Division of Taxation regarding settlement of these assessments.

Chapter 11 Case Implications

Pursuant to the Plan of Reorganization, on the Consummation Date, the Company recognized cancellation of indebtedness income, and as a result, was required to reduce certain tax attributes such as net
operating losses (NOLs) and the tax basis of its assets. The reduction of tax attributes and the application of Section 382 of the Internal Revenue Code, as a result of the ownership change occurring on the Consummation Date, will
limit future tax attributes and could result in increased future tax liabilities for the Company.

In addition, the adjustment
to the Companys historical cost bases to record its assets and liabilities at their fair value under fresh-start reporting, as described in Note 6, resulted in a reduction of its net deferred tax liabilities and was recorded as a reduction to
net (gain) loss on reorganization related items and fresh start adjustments during the periods from July 1, 2010 through July 15, 2010 and from January 1, 2010 through July 15, 2010. The state net deferred tax liability was
reduced by $12,201 and the federal net deferred tax liability was reduced by $33,029.

Tax Distributions

TER Holdings predecessor company partnership agreement, as in effect prior to the Consummation Date, required
distributions to its partners sufficient in amount to cover all federal, state and local income taxes incident to their ownership of TER Holdings, including special allocations of income, gains, losses, deductions and credits. TER Holdings did not
make any distributions during the period January 1, 2010 through July 15, 2010 or the nine months ended September 30, 2009.

On the Consummation Date, all equity interests in TER Holdings were canceled and a new partnership agreement for TER Holdings was executed between the Company, as general partner of TER Holdings, and TERH
LP Inc., a newly formed wholly owned subsidiary of the Company, as limited partner of TER Holdings. TER Holdings Reorganized Company partnership agreement requires distributions to its partners sufficient in amount to cover all federal, state
and local income taxes incident to their ownership of TER Holdings, including special allocations of income, gains, losses, deductions and credits.

(6) Fresh-Start Reporting

We adopted fresh-start reporting upon our
emergence from Chapter 11 on the Consummation Date in accordance with ASC 852. We were required to apply the fresh-start reporting provisions of ASC 852 to our financial statements because (i) the reorganization value of the assets of the
emerging entity immediately before the date of confirmation was less than the total of all post-petition liabilities and allowed claims and (ii) the holders of existing voting shares of our common stock immediately before confirmation (i.e.,
the holders of shares of the common stock of the Predecessor



19



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



Company (the Old Common Stock) that were issued and outstanding prior to the commencement of the Chapter 11 proceedings) received less than 50 percent of the voting shares of the
emerging entity. Under ASC 852, application of fresh-start reporting is required on the date on which a plan of reorganization is confirmed by a bankruptcy court, but ASC 852 further provides that fresh-start reporting should not be applied until
all material conditions to the plan of reorganization are satisfied. All material conditions to the Plan of Reorganization were satisfied as of July 16, 2010.

Fresh-start reporting required us to adjust the historical cost bases of our assets and liabilities to their fair value as determined by the reorganization value of the Company as set forth in the Plan of
Reorganization. For purposes of the Plan of Reorganization, the range of reorganization value of the Reorganized Debtors was estimated to be between $424,000 and $494,000 by using a variety of analyses and methodologies, including comparable public
company analysis, transaction multiple analysis and discounted cash flow analysis. As set forth in the AHC/Debtors Disclosure Statement, as approved by the Bankruptcy Court, the reorganization value was estimated to be $459,000. The reorganization
value was allocated among the Reorganized Companys net assets in conformity with procedures specified by ASC 805 - Business Combinations (ASC 805). We engaged an independent appraiser to assist us in the allocation of
reorganization value to our assets and liabilities and we used the independent appraisers analysis and other information to make the allocations as of the Consummation Date.

The adoption of fresh-start reporting resulted in the following adjustments to our consolidated balance sheet as of July 16, 2010:



|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|----------------------------------------- |  | ------------------------------- | --------- | - | ----------------------------------- | - | ----------- | ---------------------- |  | - | ------------------------------- | --- |  | - | ------- | 
|                                          |  | PredecessorCompanyJuly 16, 2010 |           |   | Effects of thePlan ofReorganization |   |             | Fresh-startAdjustments |  |   | ReorganizedCompanyJuly 16, 2010 |    
|Current assets:                           |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Cash and cash equivalents                 |  | $                               | 54,585    |   |                                     | $ | 80,789      | (a)                    |  | $ |                                |     |  | $ | 135,374 | 
|Accounts receivable, net                  |  |                                 | 31,503    |   |                                     |   |            |                        |  |   |                                |     |  |   | 31,503  | 
|Other current assets                      |  |                                 | 43,469    |   |                                     |   |            |                        |  |   | 2,951                           | (e) |  |   | 46,420  | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Total current assets                      |  |                                 | 129,557   |   |                                     |   | 80,789      |                        |  |   | 2,951                           |     |  |   | 213,297 | 
|Net property and equipment                |  |                                 | 1,114,170 |   |                                     |   |            |                        |  |   | (644,304)                       | (f) |  |   | 469,866 | 
|Other long-term assets:                   |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Intangible assets                         |  |                                 | 34,566    |   |                                     |   |            |                        |  |   | (25,866)                        | (g) |  |   | 8,700   | 
|Other assets, net                         |  |                                 | 74,604    |   |                                     |   |            |                        |  |   | (91)                            | (h) |  |   | 74,513  | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Total Assets                              |  | $                               | 1,352,897 |   |                                     | $ | 80,789      |                        |  | $ | (667,310                        | )   |  | $ | 766,376 | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Current liabilities:                      |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Accounts payable and accrued expenses     |  | $                               | 156,531   |   |                                     | $ |            |                        |  | $ | (2,905)                         | (i) |  | $ | 153,626 | 
|Accrued interest payable                  |  |                                 | 163,694   |   |                                     |   | (151,225)   | (b)                    |  |   |                                |     |  |   | 12,469  | 
|Current maturities of long-term debt      |  |                                 | 1,741,016 |   |                                     |   | (1,736,879) | (c)                    |  |   |                                |     |  |   | 4,137   | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Total current liabilities                 |  |                                 | 2,061,241 |   |                                     |   | (1,888,104  | )                      |  |   | (2,905                          | )   |  |   | 170,232 | 
|Deferred income taxes                     |  |                                 | 47,524    |   |                                     |   |            |                        |  |   | (46,968)                        | (j) |  |   | 556     | 
|Long-term debt, net of current maturities |  |                                 | 6,241     |   |                                     |   | 343,035     | (c)                    |  |   |                                |     |  |   | 349,276 | 
|Other long-term liabilities               |  |                                 | 23,322    |   |                                     |   |            |                        |  |   | (2,010)                         | (k) |  |   | 21,312  | 
|Total (deficit) equity                    |  |                                 | (785,431  | ) |                                     |   | 1,625,858   | (d)                    |  |   | (615,427)                       | (d) |  |   | 225,000 | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 
|Total liabilities and (deficit) equity    |  | $                               | 1,352,897 |   |                                     | $ | 80,789      |                        |  | $ | (667,310                        | )   |  | $ | 766,376 | 
|                                          |  |                                 |           |   |                                     |   |             |                        |  |   |                                 |     |  |   |         | 



20



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Adjustments to Record the Effects of the Plan of Reorganization



|(a) | The adjustment to cash and cash equivalents reflects a net increase of $80,789 after consummation of the Plan of Reorganization. The significant sources and uses of
cash were as follows:
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|                                                                                                       |  |   |          |  
|------------------------------------------------------------------------------------------------------ |  | - | -------- | -
|Proceeds from Rights Offering                                                                          |  | $ | 225,000  |  
|Payment to first lien lenders (pursuant to the Plan or Reorganization)                                 |  |   | (125,000 | )
|Payment of accrued interest and fees on first lien indebtedness through Consummation Date              |  |   | (1,757   | )
|Payment of reorganization expenses                                                                     |  |   | (6,773   | )
|Distribution to holders of Senior Notes (other than Backstop Parties and Rights Offering participants) |  |   | (580     | )
|Repayment of DIP Note Purchase Agreement                                                               |  |   | (10,000  | )
|Payment of interest expense on DIP Note Purchase Agreement                                             |  |   | (101     | )
|                                                                                                       |  |   |          |  
|Net proceeds                                                                                           |  | $ | 80,789   |  
|                                                                                                       |  |   |          |  



|(b) | This adjustment reflects the reduction of accrued interest due to the following:
|--- | --------------------------------------------------------------------------------



|                                                                                           |  |   |          |  
|------------------------------------------------------------------------------------------ |  | - | -------- | -
|Cancellation of accrued interest on Senior Notes                                           |  | $ | (149,370 | )
|Payment of interest expense on DIP Note Purchase Agreement                                 |  |   | (101     | )
|Payment of interest expense on Pre-Petition Credit Agreement through the Consummation Date |  |   | (1,754   | )
|                                                                                           |  |   |          |  
|                                                                                           |  | $ | (151,225 | )
|                                                                                           |  |   |          |  



|(c) | The adjustments to long-term debt reflects the following:
|--- | ---------------------------------------------------------



|                                                                                                       |  |   |            |  
|------------------------------------------------------------------------------------------------------ |  | - | ---------- | -
|Distribution to holders of Senior Notes (other than Backstop Parties and Rights Offering participants) |  | $ | (580       | )
|Cancellation of Second Lien Notes                                                                      |  |   | (1,248,389 | )
|Payment to first lien lenders (pursuant to the Plan or Reorganization)                                 |  |   | (125,000   | )
|Repayment of DIP Note Purchase Agreement                                                               |  |   | (10,000    | )
|Cancellation of amounts due under Pre-Petition Credit Agreement                                        |  |   | (9,875     | )
|Reclassification of long-term portion of Amended and Restated Credit Agreement                         |  |   | (343,035   | )
|                                                                                                       |  |   |            |  
|                                                                                                       |  | $ | (1,736,879 | )
|                                                                                                       |  |   |            |  



|(d) | These adjustments to equity reflect the capitalization of the Reorganized Company and related fresh start reporting adjustments on the Consummation Date.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------

Fresh Start Reporting Adjustments

The determination of fair value of assets and liabilities is subject to significant estimation and assumptions and there can be no
assurances that the estimates, assumptions and values reflected in the valuations will be realized and actual results could vary materially. The preliminary allocation of the reorganization value is subject to additional adjustments to the extent
that improved information becomes available.



|(e) | This adjustment represents the net effect of adjusting deferred tax assets and other current assets to their estimated fair values in connection with fresh start
reporting.
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(f) | This adjustment represents the reduction in the carrying value to record property and equipment at its estimated fair value as of the Consummation Date.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------



|(g) | This adjustment records the estimated fair value of intangible assets related to trademarks as of the Consummation Date.
|--- | ------------------------------------------------------------------------------------------------------------------------



21



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





|(h) | This adjustment represents the net effect of adjusting other assets to their estimated fair values in connection with fresh start reporting.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------



|(i) | This adjustment represents the net effect of adjusting and recognizing certain current liabilities, including $5,945 in severance costs under certain employment
agreements as a result of the reorganization, at their estimated fair values in connection with fresh start reporting.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(j) | This adjustment represents the net effect of adjusting deferred tax liabilities to their estimated fair values in connection with fresh start reporting.
|--- | --------------------------------------------------------------------------------------------------------------------------------------------------------



|(k) | This adjustment represents the reduction in the estimated fair value of a long-term commitment to the CRDA.
|--- | -----------------------------------------------------------------------------------------------------------

(7) Fair Value Measurements

ASC Topic 820  Fair Value Measurements and Disclosures (ASC 820) establishes a hierarchy that prioritizes fair value measurements based on the types of inputs used for
various valuation techniques (market approach, income approach and cost approach). The levels of the hierarchy are described below:



| |  |  | Level 1: Observable inputs such as quoted prices in active markets for identical assets or liabilities.
| | - |  | -------------------------------------------------------------------------------------------------------



| |  |  | Level 2: Inputs other than quoted prices that are observable for the asset or liability, either directly or indirectly; these include quoted prices for
similar assets or liabilities in active markets and quoted prices for identical or similar assets or liabilities in markets that are not active.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 3: Unobservable inputs that reflect the reporting entitys own assumptions.
| | - |  | ---------------------------------------------------------------------------------

The fair value measurements relating to our net property and equipment, intangible assets and CRDA bonds and deposits were determined
using inputs within Level 2 of ASC 820s hierarchy. The amounts recorded related to property and equipment, intangible assets and CRDA bonds and deposits are classified within property and equipment, intangible assets and other assets, net,
respectively, on the condensed consolidated balance sheets as of September 30, 2010 and December 31, 2009. CRDA assets are discussed further in Note 10.

(8) Termination of Trump Marina Asset Purchase Agreement

On May 28,
2008, Trump Marina Associates, LLC (Trump Marina Associates) entered into an Asset Purchase Agreement (the Marina Agreement) to sell Trump Marina (the Marina Property) to Coastal Marina, LLC (Marina
Buyer), an affiliate of Coastal Development, LLC (Coastal). Pursuant to the Marina Agreement, (1) Marina Buyer was to acquire substantially all of the assets of, and assume certain liabilities related to, the business
conducted at the Marina Property and (2) unrelated existing litigation between the Company and Coastal (see Note 10) was to be settled. Upon entering into the Marina Agreement, Marina Buyer placed into escrow a $15,000 deposit toward the
purchase price (the Original Marina Deposit).

On October 28, 2008, the parties entered into an amendment to
the Marina Agreement (the Marina Amendment) to modify certain terms and conditions of the Marina Agreement. Pursuant to the Marina Amendment the parties waived the October 28, 2008 deadline for Marina Buyer to provide commitment
letters to Trump Marina Associates for the financing of the acquisition of the Marina Property. In addition, the parties agreed to amend certain provisions of the Marina Agreement, including, but not limited to the following: (1) the aggregate
purchase price payable for the Marina Property was decreased from $316,000 to $270,000; (2) any potential reduction to the purchase price based on the EBITDA of the business conducted at the Marina Property was eliminated; (3) Trump Marina
Associates could terminate the Marina Agreement if the transaction did not close by May 28, 2009; and (4) the Original Marina Deposit held in escrow, together with any interest earned thereon, was released to Trump Marina Associates
immediately and an additional $2,000 deposit was placed in escrow (the Additional Marina Deposit), for a total deposit towards the purchase price of $17,000.



22



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Coastal failed to
consummate the transaction within the time provided under the Marina Amendment. On June 1, 2009, Trump Marina Associates delivered notice to Coastal that the Marina Agreement, as amended by the Marina Amendment was terminated. Pursuant to the
Marina Amendment, Coastal unconditionally and irrevocably (i) agreed that the Original Marina Deposit, including interest, had been fully earned by Trump Marina Associates and under no circumstance would the Original Marina Deposit be returned
and (ii) waived any claim or right related to the Original Marina Deposit or for return of such. Accordingly, the Company recognized income of $15,196 during the second quarter of 2009. The Company has not recognized income related to the
Additional Marina Deposit remaining in escrow since the funds have not been released by the escrow agent.

On July 28,
2009, as described in Note 11, Marina Buyer and Coastal filed an Adversary Complaint with the Bankruptcy Court, claiming that we breached the Marina Agreement and that they were fraudulently induced, and seeking return of the Original Marina Deposit
and the Additional Marina Deposit and other alleged damages and relief. We believe that these claims are without merit. This Adversary Complaint was subsequently withdrawn with prejudice by Marina Buyer and Coastal pursuant to a settlement agreement
among the Company, Marina Buyer, Coastal and certain other parties, as described in Note 11.

(9) Predecessor Company Intangible and Other
Asset Impairment Charges

Long-Lived Assets

Due to certain events and circumstances, including the continuing negative effects of regional competition on our Predecessor
Companys results, the termination of the Marina Agreement, the then-pending sale of the Tropicana Casino and Resort in Atlantic City and the legalization of table games and sports betting in Delaware, the Company performed impairment testing
related to its long-lived assets in accordance with ASC Topic 360  Property, Plant and Equipment (ASC 360) during the second quarter of 2009. Based upon its review, the sum of the estimated undiscounted future cash
flows expected to be generated by the long-lived asset groups of Trump Marina and Trump Plaza were less than the carrying values of those assets. We estimated the fair value of the asset groups based upon consideration of the cost, income and market
approaches to value, as appropriate, and sought the assistance of an independent valuation firm. We recorded asset impairment charges related to Trump Marina and Trump Plaza totaling $536,233. These non-cash impairment charges are reflected within
Intangible and other asset impairment charges in our consolidated statements of operations for the nine months ended September 30, 2009. In addition, in connection with our impairment testing, we reduced the estimated remaining useful life of
Trump Plazas building to 20 years.

Intangible Assets

Due to the circumstances described above, we also performed interim impairment testing related to our intangible assets in accordance with
ASC Topic 350  Intangibles  Goodwill and Other (ASC 350) during the second quarter of 2009. Based upon the results of our impairment testing, we determined that trademarks relating to Trump Plaza and Trump Taj
Mahal were impaired. As a result, we recognized intangible asset impairment charges totaling $20,500, of which $3,720 related to Trump Taj Mahal trademarks and $16,780 related to Trump Plaza trademarks.

These non-cash intangible asset impairment charges are reflected within Intangible and other asset impairment charges in our consolidated
statements of operations for the nine months ended September 30, 2009.

(10) Commitments and Contingencies

Casino Reinvestment Development Authority Obligations  As required by the provisions of the New Jersey Casino Control Act, a
casino licensee must pay an investment alternative tax of 2.5% of its gross casino revenues as defined in the Casino Control Act. However, pursuant to contracts with the Casino Reinvestment Development Authority (CRDA), Trump Taj Mahal,
Trump Plaza and Trump Marina (collectively, the Trump Entities) each pay 1.25% of their gross casino revenues to the CRDA (the CRDA Payment) to fund qualified investments as defined in the Casino Control Act and such CRDA
Payment entitles each such casino property to an investment tax credit in an amount equal to twice the amount of the CRDA Payment against the 2.5% investment alternative tax. Qualified investments may include the purchase of bonds issued by the CRDA
at a below market rate of interest, direct investment in projects or donation of funds to projects as determined by the CRDA. Pursuant to the contracts with the CRDA, each of the casino properties is required to make quarterly deposits with the CRDA
to satisfy its investment obligations. We recognized expense of $667 during the period from July 16, 2010 through September 30, 2010, $124 during the period from July 1, 2010 through July 15, 2010 and $1,553 during the period
January 1, 2010 through July 15, 2010, respectively, and $916 and $2,586 during the three and nine months ended September 30, 2009, respectively, to give effect to the below market interest rates associated with CRDA deposits and
bonds.



23



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





In addition, due
to the receipt of proceeds which, as discussed below, were funded by certain of our CRDA deposits, we recognized income representing the reversal of previously recognized expense of $111 and $2,625 during the three and nine months ended
September 30, 2009, respectively.

During March 1999, the Trump Entities and the CRDA entered into an Investment
Agreement pursuant to which the Trump Entities invested $5,000 from certain of their available CRDA Payments to establish a Housing Construction Finance Fund for use by the CRDA for a ten-year term to provide a financing mechanism to enhance its
housing initiatives in Atlantic City. At the end of the ten-year term, the $5,000 donation was to be returned to the Trump Entities. During April 2009, the CRDA returned the $5,000 to the Trump Entities in accordance with the Investment Agreement.

In 1995, the CRDA passed a resolution establishing a Donation Credit Policy to serve as a guide regarding donations made by
casino licensees from their available CRDA Payments. During May 2010, and in conformance with that policy, the Trump Entities requested that the CRDA approve cash-back credits in the aggregate amount of $9,590 in exchange for a donation of $28,393
of previous deposits made by the Trump Entities, to the CRDA Atlantic City Housing Fund, North Jersey Project Fund and South Jersey Housing, Transportation and Green Initiatives Fund (collectively, the CRDA Transactions). By resolutions
dated May 18, 2010, the CRDA approved the CRDA Transactions. As discussed in Note 1, the Debtors agreed not to consummate the CRDA Transactions until after the Consummation Date.

In connection with the CRDA Transactions, we recognized $9,339 of non-cash expense during the period from July 1, 2010 through
July 15, 2010 and the period from January 1, 2010 through July 15, 2010 to record the investments donated pursuant to the CRDA Transactions at their net realizable value. On October 13, 2010, we received $9,590 from the CRDA
representing the cash-back donation credit.

NJSEA Subsidy Agreement  In April 2004, the casinos located in
Atlantic City (Casinos), including our Atlantic City casinos, executed an agreement (2004 NJSEA Subsidy Agreement) with the New Jersey Sports and Exposition Authority (NJSEA) and the CRDA. The 2004 NJSEA Subsidy
Agreement provides that the Casinos, on a pro rata basis according to their gross revenues, shall pay in cash and donate from the regular payment of their CRDA obligations a total of $86,000 in four annual installments in October of each of 2004
through 2007 to the NJSEA. It required that the funds be used by the NJSEA through December 31, 2008 to enhance purses, fund breeders awards and establish account wagering at New Jersey horse racing tracks. Our portion of this industry
obligation was approximately 23%.

The 2004 NJSEA Subsidy Agreement further provided for a moratorium until January 2009 on
the conduct of casino gaming at any New Jersey racetrack and conditioned the donation of the CRDA funds upon the enactment and funding of the Casino Expansion Fund Act which made funds available, on a pro rata basis, to each of the Casinos for
investment in eligible projects in Atlantic City approved by the CRDA. In September 2006, the CRDA approved the construction of the Chairman Tower at the Trump Taj Mahal as an eligible project and, pursuant to October 2006 agreements, authorized
grants to our Atlantic City casinos in aggregate amounts of approximately $13,800 from the Atlantic City Expansion Fund and $1,575 from a separate Casino Capital Construction Fund, both administered by the CRDA. During 2009, we received the
remaining $2,879 of proceeds from the Atlantic City Expansion Fund and $299 of proceeds from the Casino Capital Construction Fund.

The New Jersey Legislature amended the Casino Control Act, effective April 18, 2008, to permit the Casinos to deduct the amount of certain promotional gaming credits wagered at their slot machines in
calculating the tax on gross gaming revenue. The amendment became operative upon the August 14, 2008 certification by the Chair of the New Jersey Casino Control Commission (the CCC) to the State Treasurer that the Casinos and Casino
Association of New Jersey (CANJ) had executed a new subsidy agreement with NJSEA for the benefit of the horse racing industry for $30,000 annually for a three-year period (2008 NJSEA Subsidy Agreement). In addition, the CCC
adopted regulations effective September 22, 2008 which established procedures by which the Casinos may implement the promotional gaming credit tax deduction.



24



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





The 2008 NJSEA
Subsidy Agreement provides that the Casinos will pay the NJSEA $90,000 to be used solely for purse enhancements, breeders purses and expenses to establish off-track wagering facilities which it incurs through 2011. The payments will be made in
eleven installments from September 29, 2008 through November 15, 2011 and will total $22,500 in 2008, $30,000 in each of 2009 and 2010 and $7,500 in 2011. Each Casino will pay a share equal to a percentage representing the gross gaming
revenue it reported for the prior calendar year compared to that reported by all Casinos for that year. Our Atlantic City properties have estimated their portion of the industry obligation at approximately 21%.

The 2008 NJSEA Subsidy Agreement also provides that the NJSEA, all other entities which receive any portion of the payments and
affiliates of either shall not operate, conduct, maintain or permit any casino gaming, including video lottery gaming, in any New Jersey location other than Atlantic City prior to 2012 and that the Casinos may bring an action in New Jersey Superior
Court against any entity that does so to enforce this prohibition by specific performance.

The 2008 NJSEA Subsidy Agreement
further provides that if, prior to 2011, a statewide public question to authorize casino gaming at any New Jersey location other than Atlantic City is approved by the New Jersey Legislature or if, prior to 2012, any such statewide public question is
approved by New Jersey voters or any New Jersey legislation is enacted or other New Jersey governmental action is taken authorizing such gaming or any such gaming is actually operated, conducted or maintained, then the Casinos shall make no further
payments to NJSEA and, in certain circumstances, NJSEA shall return some or all of the payments it previously received from the Casinos.

CAFRA Agreement Trump Taj Mahal received a permit under the Coastal Area Facilities Review Act (CAFRA) that initially required Trump Taj Mahal to begin construction of certain
improvements on the Steel Pier by October 1992, which improvements were to be completed within 18 months of the commencement of construction. Trump Taj Mahal initially proposed a concept to improve the Steel Pier, the estimated cost of which was
$30,000. Such concept was approved by the New Jersey Department of Environmental Protection, the agency which administers CAFRA. In March 1993, Taj Associates obtained a modification of its CAFRA permit providing for an extension of the required
commencement and completion dates of the improvements to the Steel Pier for one year, which has been renewed annually, based upon an interim use of the Steel Pier as an amusement park. The pier sublease, pursuant to which Trump Taj Mahal leases the
Steel Pier to an amusement park operator, terminates on December 31, 2011. The conditions of the CAFRA permit renewal thereafter are under discussion with the New Jersey Department of Environmental Protection.

(11) Legal Proceedings

We and certain of our employees are involved from time to time in legal proceedings arising in the ordinary course of our business. While
any proceeding or litigation contains an element of uncertainty, management believes that the final outcomes of these other matters are not likely to have a material adverse effect on our results of operations or financial condition. In general, we
have agreed to indemnify certain of our key executives and directors against any and all losses, claims, damages, expenses (including reasonable costs, disbursements and counsel fees) and liabilities (including amounts paid or incurred in
satisfaction of settlements, judgments, fines and penalties) incurred by them in any legal proceedings absent a showing of such persons gross negligence or malfeasance.

Chapter 11 Case  As described in Note 1, on the Petition Date, the Debtors filed voluntary petitions in the Bankruptcy Court seeking relief under the Bankruptcy Code.

On May 7, 2010, the Bankruptcy Court entered the Confirmation Order confirming the Plan of Reorganization proposed by the Debtors
and the Ad Hoc Committee. On the Consummation Date, the Plan of Reorganization became effective and the transactions contemplated thereby were consummated. See Note 1 for additional information about the Plan of Reorganization, the transactions
consummated pursuant thereto and the Settlement Agreement entered into following the Consummation Date of the Plan of Reorganization.

Until the Consummation Date, the Debtors continued to operate their businesses as debtors-in-possession under the jurisdiction of the Bankruptcy Court and in accordance with applicable provisions of the
Bankruptcy Code and the orders of the Bankruptcy Court. As debtors-in-possession, the Debtors were authorized to continue to operate as ongoing businesses, and to pay all debts and honor all obligations arising in the ordinary course of their
businesses after the Petition Date. However, the Debtors could not pay creditors on account of obligations arising before the Petition Date or engage in transactions outside the ordinary course of business without approval of the Bankruptcy Court,
after notice and an opportunity for a hearing.



25



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)





Under the
Bankruptcy Code, actions to collect pre-petition indebtedness, as well as most litigation pending against the Debtors, were stayed. Other pre-petition contractual obligations against the Debtors generally were not permitted to be enforced.

The Reorganized Debtors are currently in the process of reviewing thousands of claims which were filed in the Chapter 11
Case. The Bankruptcy Court has extended the Reorganized Debtors deadline to file objections to claims through February 11, 2011 (the Claims Objection Deadline). Among the claims which have been filed include claims from a certain
group of persons (the Alleged Claimants) alleging that they had held shares of THCRs common stock on the record date for distributions under the 2005 Plan (and who subsequently sold their shares prior to the distribution date) but
did not receive any distributions under the 2005 Plan. The Alleged Claimants filed claims against each of the jointly administered Debtors. Objections to most, if not all, of these claims have been filed by the Reorganized Debtors, and the hearing
is currently scheduled for November 23, 2010 at 2:00 p.m. In addition to the redundancy of the claims filed, the Reorganized Debtors have retained their right to object to these claims on any other substantive grounds. The Reorganized Debtors intend
to file additional objections prior to the Claims Objection Deadline.

Power Plant Litigation - On December 30,
2004, TER Development Company, LLC (TER Development) filed a complaint (the Power Plant Litigation) against Richard T. Fields, Coastal, Power Plant Entertainment, LLC, Native American Development, LLC, Joseph S. Weinberg and
The Cordish Company (collectively, the Power Plant Group) in the Circuit Court of the 17th Judicial District for Broward County, Florida, in which TER Development alleged that Power Plant Entertainment, LLC improperly obtained certain
agreements with the Seminole Tribe of Florida for the development of gaming facilities in Hollywood and Tampa, Florida. TER Development has asserted claims for fraud, breach of fiduciary duty, conspiracy, violation of the Florida Deceptive and
Unfair Trade Practices Act and interference with prospective business relationship as a result of the Power Plant Groups actions. On April 17, 2008, the trial court ruled on the defendants numerous motions for summary judgment. The
court denied the defendants motions as to TER Developments claims against all defendants for fraud and conspiracy. The trial court granted the defendants motions for summary judgment as to TER Developments claims for breach
of fiduciary duty, aiding and abetting a breach of fiduciary duty, interference with prospective business relationship and the claims under the Florida Deceptive and Unfair Trade Practices Act. The defendants sought no relief against TER Development
other than claims for attorneys fees and costs in the event that they prevail at trial.

On June 25, 2009, the
Power Plant Group filed a motion with the Bankruptcy Court seeking to lift the automatic stay to recommence the Power Plant Litigation. On August 21, 2009, the Bankruptcy Court entered an order authorizing the parties to file a report as to the
status of the proceedings. The Bankruptcy Court also ruled that the Power Plant Groups attorney fee claims and abuse of process claims were prepetition claims (although any unaccrued malicious prosecution claims are not). Several defendants,
who admit making a decision not to file proof of claims in Bankruptcy Court, appealed the Bankruptcy Courts ruling. In addition, as discussed below under Trump Marina, one of the defendants, Coastal and its affiliate, Marina Buyer,
filed an adversary complaint against the Debtors alleging claims arising from a failed prepetition settlement of the Power Plant Litigation. At the request of the Power Plant Defendants, on October 5, 2009, the State Court lifted the stay on
the Power Plant Litigation and scheduled the case to be tried during the fourth quarter of 2010. As described below, the Power Plant Litigation was settled on October 28, 2010.

Trump Marina - On May 28, 2008, Trump Marina Associates entered into the Marina Agreement to sell the Marina Property to
Marina Buyer, an affiliate of Coastal. Upon entering into the Marina Agreement, Marina Buyer placed into escrow a $15,000 deposit toward the purchase price (the Original Marina Deposit). On October 28, 2008, the parties entered into
an amendment to the Marina Agreement (the Marina Amendment) to modify certain terms and conditions of the Marina Agreement, including, but not limited to providing that Trump Marina Associates could terminate the Marina Agreement if the
transaction did not close by May 28, 2009 and that the Original Marina Deposit



26



---

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS(Continued)

(unaudited)

(dollars in thousands, except share and per share data)



held in escrow, together with any interest earned thereon, was released to Trump Marina Associates immediately and the Additional Marina Deposit was placed in escrow for a total deposit towards
the purchase price of $17,000. Coastal failed to consummate the transaction within the time provided under the Marina Amendment. On June 1, 2009, Trump Marina Associates delivered notice to Coastal that the Marina Agreement, as amended by the
Marina Amendment, was terminated. Trump Marina Associates also delivered notice to the escrow agent requesting release of the Additional Marina Deposit to Trump Marina Associates. On July 28, 2009, Marina Buyer and Coastal filed an Adversary
Complaint with the Bankruptcy Court, claiming they were fraudulently induced to enter the Marina Agreement, that the agreement was breached, and that these and other related claims gave rise to a right to the return of the Initial Marina Deposit,
the Additional Marina Deposit, damages and other relief. On October 21, 2009, Marina Buyer and Coastal filed an Amended Complaint adding Mr. Trump and other parties as defendants, and adding additional allegations to the existing claims.
As described below, this litigation relating to the Marina Agreement was settled on October 28, 2010.

On
October 28, 2010, the Company and its subsidiary TER Development (collectively, the TER Parties) reached agreement with Coastal and certain related persons and entities, Power Plant Entertainment, LLC and the other members of the
Power Plant Group to settle the Power Plant Litigation and certain other disputed matters. Pursuant to the settlement, among other things, (a) the TER Parties agreed to withdraw, with prejudice, the action pending in the Power Plant Litigation
against the Power Plant Group, and (b) Coastal agreed to (i) withdraw all actions and claims filed on their behalf before the Bankruptcy Court (the Bankruptcy Matters), and (ii) relinquish any claim that they had to any
amounts previously deposited in escrow in connection with the proposed purchase of the Trump Marina by Coastal, including $2,000 then held in escrow. In addition, the TER Parties and the Power Plant Group agreed to mutually waive, release and
discharge each other from all claims and proceedings arising from and related to the Power Plant Litigation and the Bankruptcy Matters.

(12) Fair Value of Financial Instruments

The carrying amounts of financial instruments included in current assets and current liabilities approximate their fair values due to their short-term nature. The carrying amounts of CRDA bonds and
deposits approximate their fair value as a result of allowances established to give effect to below-market interest rates.

The estimated fair values of other financial instruments are as follows:



|                                      |  |                                      |         |  |                                     |   |         |                |  |   |            |  |  |   |         | 
|------------------------------------- |  | ------------------------------------ | ------- |  | ----------------------------------- | - | ------- | -------------- |  | - | ---------- |  |  | - | ------- | 
|                                      |  | ReorganizedCompanySeptember 30, 2010 |         |  | PredecessorCompanyDecember 31, 2009 |  
|                                      |  | CarryingAmount                       |         |  | Fair Value                          |   |         | CarryingAmount |  |   | Fair Value | 
|Amended and Restated Credit Agreement |  | $                                    | 345,665 |  |                                     | $ | 345,665 |                |  | $ |           |  |  | $ |        | 
|2007 Credit Agreement                 |  | $                                    |        |  |                                     | $ |        |                |  | $ | 483,833    |  |  | $ | 447,546 | 

The carrying amount
of the Amended and Restated Credit Agreement as of September 30, 2010 approximates its fair value. The fair value of the 2007 Credit Agreement as of December 31, 2009 reflected purported transactions by which affiliates of investor Carl
Icahn, including Icahn Partners (collectively, Icahn), and Beal Bank entered into certain purchase agreements pursuant to which Icahn purchased the claims of the first lien lenders under the 2007 Credit Agreement from Beal Bank for 92.5%
of par. We have not provided the fair value of the Senior Notes as of December 31, 2009 in the table above as the Senior Notes and the indenture pursuant to which the Senior Notes were issued were canceled in connection with the transactions
which occurred on the Consummation Date. The Companys other long-term debt was not significant at September 30, 2010 and December 31, 2009.

(13) Subsequent Event  Non-Competition Agreement

On October 28,
2010, the Company entered into a non-competition agreement with New Gaming Ventures, LLC (NGV) pursuant to which the Company agreed not to own, operate or manage a casino anywhere in the State of Texas under the Trump brand
name for a period of one year in exchange for a payment of $25,000 to the Company by NGV, which payment was received on October 29, 2010. The agreement does not restrict the Companys ability to own, operate or manage casinos in Texas if
it does not use the Trump brand and the Company is permitted to conduct online gaming through the internet and world wide web in the State of Texas at all times.



27



---



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

This Report contains statements that we believe are, or may be considered to be, forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All
statements other than statements of historical fact included in this Report regarding the prospects of our industry or our prospects, plans, financial position or business strategy, may constitute forward-looking statements. In addition,
forward-looking statements generally can be identified by the use of forward-looking words such as may, will, expect, intend, estimate, foresee, project,
anticipate, believe, plans, forecasts, continue or could or the negatives of these terms or variations of them or similar terms. Furthermore, such forward-looking statements may
be included in various filings that we make with the SEC, or press releases or oral statements made by or with the approval of one of our authorized executive officers. Although we believe that the expectations reflected in these forward-looking
statements are reasonable, we cannot assure you that these expectations will prove to be correct and there can be no assurance that the forward-looking statements contained in this Report will be realized. These forward-looking statements are
subject to certain known and unknown risks and uncertainties, as well as assumptions that could cause actual results to differ materially from those reflected in these forward-looking statements. Readers are cautioned not to place undue reliance on
any forward-looking statements contained herein, which reflect managements opinions only as of the date hereof. Except as required by law, we undertake no obligation to revise or publicly release the results of any revision to any
forward-looking statements. You are advised, however, to consult any additional disclosures we make in our reports to the SEC. All subsequent written and oral forward-looking statements attributable to us or persons acting on our behalf are
expressly qualified in their entirety by the cautionary statements contained in this Report.

For a more complete
description of the risks that may affect our business, see our Annual Report on Form 10-K for the year ended December 31, 2009.

Overview

We own and operate the Trump Taj Mahal Casino Resort,
Trump Plaza Hotel and Casino and the Trump Marina Hotel Casino in Atlantic City, New Jersey.

Basis of Presentation

For the purposes of managements discussion and analysis of financial condition and results of operations, we have
combined (i) the period from July 1, 2010 through July 15, 2010 (Predecessor Company) and the period from July 16, 2010 through September 30, 2010 (Reorganized Company) into the three months ended September 30, 2010 and
(ii) the period from January 1, 2010 through July 15, 2010 (Predecessor Company) and the period from July 16, 2010 through September 30, 2010 (Reorganized Company) into the nine months ended September 30, 2010. We
believe this combination provides for the best comparison of our operating performance for the respective periods. Differences occurring in the period which were caused by the financial statements being prepared on different bases of accounting are
indicated in the following discussion of our financial condition and results of operations.

Financial Condition

Liquidity and Capital Resources

Chapter 11 Case.On February 17, 2009, TER and certain of its direct and indirect subsidiaries (collectively, the Debtors) filed voluntary petitions in the United States Bankruptcy
Court for the District of New Jersey in Camden, New Jersey (the Bankruptcy Court) seeking relief under the provisions of chapter 11 of the United States Code (the Bankruptcy Code). These chapter 11 cases were jointly
administered under the caption In re: TCI 2 Holdings, LLC, et al Debtors, Chapter 11 Case Nos.: 09-13654 through 09-13656 and 09-13658 through 09-13664 (JHW) (the Chapter 11 Case).

The Company continued to maintain business operations through the reorganization process. On February 20, 2009, the Company obtained
Bankruptcy Court approval to pay its vendors in the ordinary course of business. Our liquidity and capital resources, however, were significantly affected by the Chapter 11 Case. Our bankruptcy proceedings resulted in various restrictions on our
activities, limitations on financing and a need to obtain Bankruptcy



28



---

Court approval for various matters. Subsequent to the filing of the Chapter 11 Case, the Debtors were not permitted to make any payments on pre-petition liabilities without prior Bankruptcy Court
approval. However, the Debtors were granted relief in order to continue wage and salary payments and other benefits to employees as well as other related pre-petition obligations; to continue to honor customer programs as well as certain related
pre-petition customer obligations; and to pay certain pre-petition trade claims held by critical vendors.

The filing of the
Chapter 11 Case constituted an event of default and therefore triggered repayment obligations under the $493.3 million senior secured credit agreement entered into by the Company on December 21, 2007 (the 2007 Credit Agreement) and
the $1,250.0 million of Senior Secured Notes issued by TER Holdings and its wholly owned finance subsidiary, Trump Entertainment Resorts Funding, Inc. (TER Funding) on May 20, 2005 (the Senior Notes). As a result, all
indebtedness outstanding under the Senior Notes and the 2007 Credit Agreement became automatically due and payable. Under the Bankruptcy Code, actions to collect pre-petition indebtedness, as well as most pending litigation, were stayed and other
contractual obligations against the Debtors generally were not permitted to be enforced. As of December 31, 2009, the Company classified the indebtedness under the Senior Notes and the 2007 Credit Agreement within liabilities subject to
compromise in its Condensed Consolidated Balance Sheets.

On February 23, 2009, the Bankruptcy Court entered an order
approving on an interim basis the terms pursuant to which the Debtors were permitted to use the cash collateral under the 2007 Credit Agreement. Such use was permitted in exchange for certain protections afforded to the lenders under the 2007 Credit
Agreement.

As described in Note 1 to our Consolidated Financial Statements, on December 24, 2009, as amended on
January 5, 2010, the Debtors and the Ad Hoc Committee filed with the Bankruptcy Court a joint plan of reorganization under chapter 11 with respect to the Debtors and a disclosure statement relating thereto.

On May 7, 2010, the Bankruptcy Court entered an order (the Confirmation Order) confirming the Supplemental Modified
Sixth Amended Joint Plan of Reorganization Under Chapter 11 of the Bankruptcy Code Proposed by the Debtors and the Ad Hoc Committee of Holders of 8.5% Senior Secured Notes Due 2015, as filed with the Bankruptcy Court, in final form, on May 7,
2010 (the Plan of Reorganization). The holders of claims under the 2007 Credit Agreement and the agent under the 2007 Credit Agreement appealed the Confirmation Order. That appeal was filed on May 17, 2010. The Company filed a
motion to dismiss the appeal in the District Court on the grounds of equitable mootness as a result of the Plan of Reorganization becoming effective. The appeal was subsequently withdrawn pursuant to the Settlement Agreement described below.

Also on May 7, 2010, the Bankruptcy Court approved $45.0 million in debtor-in-possession financing for the Debtors (the
DIP Facilities) in accordance with the terms and conditions of the $24.0 million Secured Debtor-In-Possession Facility (the DIP Note Purchase Agreement) and the $21.0 million Secured Supplemental Debtor-In-Possession Facility
(the Supplemental DIP Note Purchase Agreement), by and among the Debtors, Wilmington Trust FSB, as administrative agent under each of the DIP Note Purchase Agreement and the Supplemental DIP Note Purchase Agreement, and the respective
lenders party to each of the DIP Note Purchase Agreement and the Supplemental DIP Note Purchase Agreement. The Company subsequently entered into the DIP Note Purchase Agreement on May 25, 2010, and advances in the amount of $10.0 million were
made by the lenders thereunder on June 10, 2010.

On July 16, 2010 (the Consummation Date), the Plan of
Reorganization became effective and the transactions contemplated by the Plan of Reorganization were consummated.

Pursuant to
the Plan of Reorganization, on the Consummation Date, the following occurred:



| |  |  | TER Holdings, TER and certain subsidiaries of TER (the Subsidiary Guarantors), each as reorganized pursuant to the Plan of Reorganization,
entered into an Amended and Restated Credit Agreement (the Amended and Restated Credit Agreement) with Beal Bank, SSB, as collateral agent and administrative agent, and Icahn Partners LP, Icahn Partners Master Fund LP, Icahn Partners
Master Fund II LP and Icahn Partners Master Fund III LP (collectively, Icahn Partners), as initial lenders. The indebtedness under the Amended and Restated Credit Agreement represented term loans in the total principal amount, as of the
Consummation Date, of approximately $356.4 million, of which, as of the Consummation Date, $334.0 million comprised the Interest Bearing Component and approximately $22.4 million comprised the Non-Interest Component;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



29



---



| |  |  | the Company entered into a registration rights agreement (the Registration Rights Agreement), pursuant to which the Company agreed to file
with the Securities and Exchange Commission (the SEC) no later than 30 days after the Consummation Date, and to use its commercially reasonable efforts to cause to be declared effective by 60 days after the Consummation Date, a
registration statement to register for resale the new common stock of the Company issued pursuant to the Plan of Reorganization and held by the Backstop Parties (as defined below) and other eligible holders of new common stock who elect to become
parties thereto. In addition, pursuant to the Registration Rights Agreement, the Backstop Parties have piggyback registration rights and have agreed to certain limitations on their registration rights, including cutbacks and a holder standstill
period;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Company and TER Holdings entered into an amended and restated services agreement (the Services Agreement) with Donald Trump (Mr.
Trump) and Ivanka Trump (Ms. Trump and, together with Mr. Trump, the Trump Parties), which amends, restates and supersedes the previous services agreement entered into among the Company, TER Holdings and
Mr. Trump in 2005;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | TER Holdings, the Company, and certain of its subsidiaries (collectively, the Licensee Entities) entered into a Second Amended and Restated
Trademark License Agreement with the Trump Parties (the Trademark License Agreement), which amends, restates and supersedes the previous trademark license agreement among the Company, TER Holdings and Mr. Trump and provides that the
Trump Parties grant the Licensee Entities a royalty-free license to use certain trademarks, service marks, names, domain names and related intellectual property associated with the name Trump and the Trump Parties (the Trump
Parties Intellectual Property) in connection with TER Holdings casino and gaming activities relating to the Companys three existing casino properties in Atlantic City, New Jersey (Trump Taj Mahal Casino Resort, Trump Plaza
Hotel & Casino and Trump Marina Hotel & Casino), subject to certain terms and conditions. The Trademark License Agreement shall be in effect from the Consummation Date until terminated pursuant to the terms of the Trademark License
Agreement, including upon 30 days notice by TER Holdings, failure to use the Licensed Marks (as defined in the Trademark License Agreement) for 90 days, a sale of all of the casino properties, the use by the Licensee Entities of any of the Trump
Parties Intellectual Property in a manner inconsistent with the Trademark License Agreement or certain other defaults by the Licensee Entities of the terms and provisions therein;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | aggregate capital contributions of $225.0 million in new equity (in exchange for 7,500,000 shares of the Companys new common stock, or 70% of the
Companys new common stock) were made pursuant to a rights offering to eligible holders of the Senior Notes and general unsecured claims (the Rights Offering), which was backstopped by members of the Ad Hoc Committee and/or their
affiliates (the Backstop Parties) (who received 2,142,857 shares of the Companys new common stock, or 20% of the Companys new common stock, as a backstop fee in consideration for their agreement to provide such backstop
commitment);
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the holders of claims under the $493.3 million pre-petition 2007 Credit Agreement received, in full and final satisfaction of their claims,
(i) $125.0 million in cash from the proceeds of the Rights Offering and (ii) the new Term Loans in the total principal amount of approximately $356.4 million on terms approved by the Bankruptcy Court as set forth in the Amended and
Restated Credit Agreement;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the DIP Note Purchase Agreement was canceled. All outstanding obligations under the DIP Note Purchase Agreement, consisting of $10.0 million of
principal and $0.1 million of accrued interest, together with fees and expenses, were repaid with proceeds from the Rights Offering;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | pursuant to the terms of a plan support agreement (the DJT Settlement Agreement) dated as of November 16, 2009, entered into among the
Trump Parties, The Trump Organization, ACE Entertainment Holdings, Inc. and each of their respective affiliates or entities under the control, directly or indirectly, of the Trump Parties (collectively, the DJT Parties), and certain
holders of Senior Notes, and in exchange for the waiver of certain claims held by the Trump Parties against the Debtors, and in consideration of the Trump Parties entering into the Trademark License Agreement and the Services Agreement with certain
of the Debtors, the Company issued to Mr. Trump (i) 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock), along with warrants (the DJT Warrants) to purchase up to an
additional 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock), at an exercise price of $123.74 per share, subject to certain anti-dilution provisions. The DJT Warrants expire five years
from the Consummation Date;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



30



---



| |  |  | the indebtedness evidenced by the Senior Notes and the indenture pursuant to which the Senior Notes were issued were canceled and a pro rata
distribution of 535,714 shares of the Companys new common stock (representing 5% of the Companys new common stock) was made to holders of Senior Notes;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | general unsecured creditors will receive the lesser of (a) $0.0078 per dollar of the principal or face amount of allowed general unsecured claims
or (b) such holders pro rata share of $1.2 million;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | a cash distribution was made in an amount of $0.0012 per dollar of the principal or face amount of Senior Note claims or allowed general unsecured
claims to those holders of Senior Notes (other than the Backstop Parties) and general unsecured creditors who were not eligible to participate in the Rights Offering or did not elect to subscribe for new common stock of the Company in the Rights
Offering;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | there was no recovery for stockholders or any other holder of equity interests held prior to the Consummation Date, and all equity interests in the
Company and all limited partnership interests in TER Holdings were canceled on the Consummation Date; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | A new board of directors of the Company was appointed effective as of the Consummation Date.
| | - |  | --------------------------------------------------------------------------------------------

On September 21, 2010, TER and certain of its subsidiaries (as reorganized, the Reorganized Debtors) entered into a
Global Settlement Agreement (the Settlement Agreement), dated as of September 21, 2010, with Beal Bank, SSB (Beal Bank), in its capacity as administrative agent and collateral agent under the Prepetition First Lien
Credit Agreement (as defined in the Settlement Agreement) and under the Amended and Restated Credit Agreement (as defined in the Settlement Agreement) and as a prior lender under the Prepetition First Lien Credit Agreement, and Icahn Partners,
pursuant to which the parties agreed to end all outstanding disputes and litigation between them relating to the Reorganized Debtors, the Debtors Chapter 11 Case, and/or the Plan of Reorganization. A copy of the Settlement Agreement was
attached as Exhibit 10.1 to the Companys Current Report on Form 8-K filed on September 24, 2010. The description of the Settlement Agreement set forth below is not complete and is qualified in its entirety by the full text of such
agreement.

On October 5, 2010, the Bankruptcy Court approved the Settlement Agreement. The settlement terms set forth in
the Settlement Agreement became effective on October 6, 2010. Pursuant to the Settlement Agreement, all then-pending proceedings involving the parties arising from, relating to, or in any way connected with certain matters that were currently
in litigation relating to the Plan of Reorganization (the Litigation Matters) were dismissed and/or withdrawn by the parties with prejudice, and the Amended and Restated Credit Agreement was amended in the manner described below.

The following is a brief description of the Litigation Matters that were dismissed or withdrawn pursuant to the Settlement
Agreement and the Bankruptcy Court Approval Order:



| |  |  | Confirmation Appeal - Beal Bank and Icahn Partners (collectively, the First Lien Lenders) appealed the Confirmation Order, which was
entered after a nine-day confirmation trial held during the first quarter of 2010. In connection with the Confirmation Appeal, the First Lien Lenders raised numerous issues involving, among others, feasibility, cramdown, market rate of interest, the
application of section 1111(b) of the Bankruptcy Code, and the reasonableness of the settlement agreement with Mr. Trump. The Reorganized Debtors moved to have the Confirmation Appeal dismissed on various grounds, including equitable mootness.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Recharacterization Motion - Prior to confirmation of the Plan of Reorganization, the Debtors filed a motion and certain other related pleadings in the
Bankruptcy Court seeking, among other things, to recharacterize a portion of the cash payments paid to the First Lien Lenders during the pendency of the bankruptcy case pursuant to the Final Cash Collateral Order (as defined in the Settlement
Agreement) as a repayment of principal of their prepetition loans. Whether recharacterization was appropriate and, if so, the amount to be recharacterized, were to have been the subject of proceedings before the Bankruptcy Court.
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | CRDA Lawsuit - On May 28, 2010, prior to the Consummation Date, the First Lien Lenders commenced an adversary proceeding in the Bankruptcy Court
asserting that certain of the Debtors proposed transactions with the New Jersey Casino Reinvestment Development Authority (the CRDA) violated the Prepetition First Lien Credit Agreement and the Final Cash Collateral Order (the
CRDA Lawsuit). Pursuant to these proposed transactions, as part of the CRDAs credit donation program, the Debtors were to receive a cash
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



31



---

| | payment of approximately $9.6 million from the CRDA in exchange for a donation of approximately $28.4 million in previous deposits made by the Debtors to the CRDA (the CRDA
Transaction). Following commencement of this proceeding by the First Lien Lenders, the Debtors agreed not to take any further steps to consummate such transactions until after the Consummation Date, and filed a counterclaim seeking a
declaratory judgment that the CRDA Transaction is permitted under the terms of the Amended and Restated Credit Agreement. These issues were to have been determined by the Bankruptcy Court.
| | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Fee Objections  The Debtors filed a number of objections to certain demands made by the First Lien Lenders for reimbursement of professional fees
incurred in connection with the Chapter 11 Case.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Prepayment Disallowance Motion - Prior to the Consummation Date, the First Lien Lenders asserted that the $125.0 million cash payment to be received by
them on the Consummation Date in accordance with the terms of the Plan of Reorganization would trigger an obligation of the Debtors or Reorganized Debtors to pay a $4.2 million prepayment premium under the Prepetition First Lien Credit Agreement and
the Final Cash Collateral Order. In response, the Reorganized Debtors filed a motion in the Bankruptcy Court seeking the disallowance of any prepayment premium asserted.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Administrative Expense Claims  The First Lien Lenders submitted a formal request to the Reorganized Debtors for payment of administrative expense
claims on account of certain purported adequate protection claims they have asserted for diminution in the value in their prepetition collateral. The Reorganized Debtors disputed these amounts.
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Intercreditor Lawsuit - Prior to the confirmation hearing, Beal Bank filed a lawsuit (the Intercreditor Lawsuit) in New York state court
against the members of the Ad Hoc Committee, asserting breaches of the Intercreditor Agreement, dated December 21, 2007, between Beal Bank and U.S. Bank National Association, as indenture trustee for the Senior Notes (the Intercreditor
Agreement). Among other things, Beal Bank sought a declaratory judgment that the members of the Ad Hoc Committee violated the Intercreditor Agreement by (1) objecting to a competing plan of reorganization filed by Beal Bank and Icahn
Partners and prosecuting their own plan of reorganization, and (2) seeking recharacterization of payments made to the First Lien Lenders during the Debtors chapter 11 cases. In addition, the Intercreditor Lawsuit requested an award of
money damages for such alleged violations of the Intercreditor Agreement.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Pursuant to the Settlement
Agreement, as noted above, on October 6, 2010, the settlement terms set forth in the Settlement Agreement became effective in accordance with its terms, and the following occurred:



| |  |  | the Amended and Restated Credit Agreement was deemed to be amended pursuant to a Third Amendment to Amended and Restated Credit Agreement (the
Third Amendment), as described below, the executed Third Amendment was released from escrow, and new promissory notes, giving effect to the Third Amendment, were issued under the Amended and Restated Credit Agreement, in substitution for
the promissory notes originally issued on the Consummation Date;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Beal Bank and the Icahn Parties executed and filed Stipulations of Dismissal with respect to the Litigation Matters relating to the Plan of
Reorganization described above. Upon the filing of such Stipulations of Dismissal, the First Lien Lenders do not have any right or ability to pursue such litigation and the claims asserted therein were dismissed with prejudice. In return, the
Reorganized Debtors do not have any right, ability or claim to recharacterize or impair any amounts paid or payable to the First Lien Lenders with respect to any amounts paid or payable on or prior to the Consummation Date pursuant to the Final Cash
Collateral Order, the Plan of Reorganization, or the Prepetition First Lien Credit Agreement;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the First Lien Lenders agreed not to seek any prepayment premiums, penalties, or fees from the Debtors or the Reorganized Debtors arising under or
resulting from the Plan of Reorganization or the transactions consummated pursuant to the Plan of Reorganization;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the First Lien Lenders agreed to support the payment of all the Debtors professional fees and expenses relating to the Chapter 11 Case, and the
payment of any and all fees, costs and expenses, asserted in the fee application filed by the Ad Hoc Committee;
| | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



32



---



| |  |  | the First Lien Lenders consented to the CRDA Transaction and agreed that all cash received by the Reorganized Debtors in connection with the CRDA
Transaction would be retained by the Reorganized Debtors and would not be included in the calculation of available cash flow or net cash proceeds for purposes of the Amended and Restated Credit Agreement or be required to be used to prepay the loans
under the Amended and Restated Credit Agreement;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the Reorganized Debtors paid $15.0 million to Icahn Partners, which satisfied any and all obligations of the Reorganized Debtors under the Prepetition
First Lien Credit Agreement to reimburse, advance or indemnify costs, fees, and expenses (including professional fees) incurred by the First Lien Lenders. Upon such payment, the First Lien Lenders released and discharged the Debtors and the
Reorganized Debtors from and against any and all liabilities or obligations incurred by such parties; and
| | - |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | each party mutually waived, released and discharged, each other party (among others) from all claims and proceedings arising from, related to, or in
any way connected with the matters which were in litigation relating to the Plan of Reorganization and the Chapter 11 Case.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

As stated above, pursuant to the Settlement Agreement, the parties agreed to amend the Amended and Restated Credit Agreement pursuant to the Third Amendment, which became effective (and was released from
escrow) on October 6, 2010, the effective date of the Settlement Agreement. Under the Third Amendment, which by its terms was retroactive to July 16, 2010, the initial principal amount of the interest-bearing portion of the term loans
under the Amended and Restated Credit Agreement as of the Consummation Date was increased from $334.0 million to $346.5 million, and the approximately $22.4 million non-interest portion of the initial principal amount of the term loans under the
Amended and Restated Credit Agreement was eliminated in its entirety (and references to the non-interest portion of the term loans in the Amended and Restated Credit Agreement were deleted). As a result, the total principal amount outstanding under
the Amended and Restated Credit Agreement decreased from $356.4 million to $346.5 million. The entire principal amount of the term loans under the Amended and Restated Credit Agreement bears interest at the fixed annual rate of 12%. The remaining
terms of the Amended and Restated Credit Agreement remained unaltered except as otherwise required to implement the Settlement Agreement. The Third Amendment was filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed on
October 13, 2010.

See Note 1 to our condensed consolidated financial statements for additional information regarding the
transactions that occurred pursuant to the Plan of Reorganization.

General. Cash flows from the operating activities
of our casino properties constitute our primary source of liquidity. Currently, our liquidity and cash flow is affected by a variety of factors, many of which are outside of our control, including the current economic conditions, the tightened
credit markets, as well as the downturn in the Atlantic City gaming market, regulatory issues, competition, and other general business conditions. We cannot assure you that we will possess sufficient income and liquidity to fund our operations and
capital expenditures. There can be no assurance as to our ability to obtain sufficient financing and meet our obligations.

We
are operating in an extremely challenging business environment. Cash flows used in operating activities were $32.8 million during the nine months ended September 30, 2010 compared to cash flows provided by operating activities of $14.3 million
during the nine months ended September 30, 2009. The decrease in our cash flow from operations was principally due to the decrease in gaming revenues and an increase in cash expenditures related to professional fees and expenses associated with
our reorganization.

Cash flows used in investing activities were $10.6 million during the nine months ended
September 30, 2010 compared to $21.6 million during the nine months ended September 30, 2009. Investing activities during 2010 include $6.7 million related to Casino Reinvestment Development Authority (CRDA) investment
obligations and capital expenditures of $3.9 million. Investing activities during 2009 included capital expenditures of $24.7 million, of which approximately $17.0 million related to the construction of the Chairman Tower, $8.2 million of proceeds
related to certain CRDA investments and $7.8 million related to CRDA investment obligations. Restricted cash decreased $2.8 million during the nine months ended September 30, 2009 as cash collateral securing outstanding letters of credit was
drawn.

Our financing activities during the nine months ended September 30, 2010 include (i) a $225.0 million
capital contribution in connection with the Rights Offering, (ii) the repayment of $128.3 million of outstanding borrowings under our term loans, which included $127.5 million under the Prepetition First Lien Credit Agreement, (iii) the
repayment of $10.0 million of borrowings under the Initial DIP Note Purchase Agreement, which was drawn during June 2010 and used to fund operations through the Consummation Date, (iv) a $0.6 million cash distribution to holders of our Senior
Notes pursuant to the Plan of Reorganization and (v) $0.4 million of capital lease obligations. During the nine months ended September 30, 2009, our cash flows used in financing activities included repayments of $3.7 million of our
outstanding term loan.



33



---



At September 30,
2010, we had $118.4 million in cash and cash equivalents and $345.7 million was outstanding under our Amended and Restated Credit Agreement. Subsequent to September 30, 2010, we received $25.0 million in connection with a non-competition
agreement, as described in Note 13 to our condensed consolidated financial statements. The Company plans to use the $25.0 million of proceeds in a manner permitted under the Amended and Restated Credit Agreement.

Our ability to meet our operating and debt service obligations depends on a number of factors, including our existing cash on hand and
cash flows generated by our operating subsidiaries. There can be no assurance that other sources of funds will be available to us, or if available, at terms favorable to us.

TER has minimal operations, except for its ownership of TER Holdings and its subsidiaries. TER depends on the receipt of sufficient funds from its subsidiaries to meet its financial obligations. The
ability of our subsidiaries to make payments to TER Holdings may also be restricted by the CCC.

Off Balance Sheet
Arrangements

We have not entered into any transactions with unconsolidated entities whereby we have financial guarantees,
subordinated retained interest, derivative instruments or other contingent arrangements that expose us to material continuing risks, contingent liabilities or any other obligation under a variable interest in an unconsolidated entity that provides
financing, liquidity, market risk or credit risk support to us.

Analysis of Results of Operations

Our primary business activities are conducted by Trump Taj Mahal, Trump Plaza and Trump Marina. Our 2010 operating results continue to be
affected by various factors including the effects of competition in adjoining states and a weakened economy.

In January 2010,
table game legislation was signed into Pennsylvania law which allows for the installation of table games at Pennsylvanias authorized casinos. Pennsylvania table games became operational during July 2010. In addition, the first of two
authorized Philadelphia casinos opened with 1,600 slot machines and 40 table games during late September 2010. Competition from the Pennsylvania casinos that are currently operational has adversely impacted Atlantic City casinos, including our
casinos.

The following analyses of our results of operations should be read in conjunction with and give consideration to the
following:

Gross Gaming Revenues.For the three months ended September 30, 2010, gross gaming revenues in the
Atlantic City market (as reported to the CCC) decreased 9.2% due to a 8.8% decrease in slot revenues and a 10.3% decrease in table game revenues compared to the three months ended September 30, 2009. Gross gaming revenues in the Atlantic City
market were negatively impacted by the continuing effects of regional competition, the weakened economy and the implementation of table games in Pennsylvania beginning in July 2010 and the opening of a Philadelphia casino in late September 2010. For
the three months ended September 30, 2010, we experienced a 6.2% decrease in overall gross gaming revenues comprised of a 5.8% decrease in slot revenues and a 7.0% decrease in table game revenues compared to the prior-year period.

For the nine months ended September 30, 2010, gross gaming revenues in the Atlantic City market (as reported to the CCC) decreased
8.7% due to an 8.5% decrease in slot revenues and a 9.3% decrease in table game revenues compared to the nine months ended September 30, 2009. Gross gaming revenues in the Atlantic City market were negatively impacted by the continuing effects
of regional competition, the weakened economy and severe winter weather during the first quarter of 2010, and to a lesser extent, the implementation of table games in Pennsylvania beginning in July 2010 and the opening of a Philadelphia casino in
late September 2010. For the nine months ended September 30, 2010, we experienced an 8.7% decrease in overall gross gaming revenues comprised of an 8.9% decrease in slot revenues and a 13.2% decrease in table game revenues compared to the
prior-year period.



34



---



CRDA
Transactions. During the three and nine months ended September 30, 2010, we recognized $9.3 million of non-cash expense to record the investments donated pursuant to the CRDA Transactions at their net realizable value of $9.6 million. Of
the $9.3 million of expense recognized, $4.8 million related to Trump Taj Mahal, $2.6 million related to Trump Plaza and $1.9 million related to Trump Marina.

Net (Gain) Loss on Reorganization Related Items and Fresh Start Adjustments. On July 16, 2010, the Plan of Reorganization became effective. Reorganization (income) expense during the three and
nine months ended September 30, 2010 included (i) cancellation of indebtedness income related to the cancellation of the Senior Notes and accrued interest thereon, (ii) a reduction in the principal balance outstanding under the
prepetition first lien credit agreement, (iii) fresh start reporting adjustments to record our assets and liabilities at their estimated fair values and (iv) professional fees and other expenses associated with the reorganization.

Impairment Charges.We review our long-lived assets for impairment when events or circumstances indicate that the
carrying value of such assets might not be recoverable. During the nine months ended September 30, 2009, based upon the results of our testing, we recorded impairment charges totaling $536.2 million related to Trump Plazas and Trump
Marinas long-lived assets.

We review our indefinite-lived intangible assets for impairment annually as of
October 1, or more frequently if events or circumstances indicate that the value of those intangible assets might be impaired. We recognized intangible asset impairment charges related to Trump Taj Mahal and Trump Plaza trademarks totaling
$20.5 million during the nine months ended September 30, 2009.



35



---



The following table
includes selected data of our casino properties and should be read with the following discussion of our results of operations.



|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|--------------------------------------------------------------------------- |  | ------------------------------- | -------- | - | ------------------------------ | - | ----- | ---- |  | - | -------- | - |  | - | ------ | -
|                                                                            |  | Three Months EndedSeptember 30, |          |   | Nine Months EndedSeptember 30, |  
|                                                                            |  | 2010                            |          |   | 2009                           |   |       | 2010 |  |   | 2009     |  
|Gaming revenues                                                             |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               | 122.2    |   |                                | $ | 122.7 |      |  | $ | 312.7    |   |  | $ | 342.5  |  
|Trump Plaza                                                                 |  |                                 | 45.8     |   |                                |   | 53.4  |      |  |   | 136.8    |   |  |   | 155.8  |  
|Trump Marina                                                                |  |                                 | 39.8     |   |                                |   | 45.2  |      |  |   | 111.4    |   |  |   | 127.1  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               | 207.8    |   |                                | $ | 221.3 |      |  | $ | 560.9    |   |  | $ | 625.4  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Net revenues                                                                |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               | 122.1    |   |                                | $ | 126.8 |      |  | $ | 313.8    |   |  | $ | 338.7  |  
|Trump Plaza                                                                 |  |                                 | 47.4     |   |                                |   | 55.1  |      |  |   | 137.0    |   |  |   | 153.7  |  
|Trump Marina                                                                |  |                                 | 40.4     |   |                                |   | 46.4  |      |  |   | 108.8    |   |  |   | 123.3  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               | 209.9    |   |                                | $ | 228.3 |      |  | $ | 559.6    |   |  | $ | 615.7  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Income (loss) from operations                                               |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               | 12.7     |   |                                | $ | 20.4  |      |  | $ | 11.6     |   |  | $ | 25.1   |  
|Trump Plaza                                                                 |  |                                 | (5.7     | ) |                                |   | 3.3   |      |  |   | (9.0     | ) |  |   | (352.7 | )
|Trump Marina                                                                |  |                                 | (4.3     | ) |                                |   | 4.3   |      |  |   | (12.2    | ) |  |   | (203.3 | )
|Corporate and other                                                         |  |                                 | (9.9     | ) |                                |   | (4.5  | )    |  |   | (18.6    | ) |  |   | (14.9  | )
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               | (7.2     | ) |                                | $ | 23.5  |      |  | $ | (28.2    | ) |  | $ | (545.8 | )
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Depreciation and amortization                                               |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               | 6.0      |   |                                | $ | 10.2  |      |  | $ | 25.3     |   |  | $ | 30.8   |  
|Trump Plaza                                                                 |  |                                 | 2.3      |   |                                |   | 1.0   |      |  |   | 4.2      |   |  |   | 8.6    |  
|Trump Marina                                                                |  |                                 | 1.1      |   |                                |   | 0.6   |      |  |   | 2.5      |   |  |   | 1.0    |  
|Corporate and other                                                         |  |                                 | 0.1      |   |                                |   |      |      |  |   | 0.1      |   |  |   | 0.1    |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               | 9.5      |   |                                | $ | 11.8  |      |  | $ | 32.1     |   |  | $ | 40.5   |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Net (gain) loss on reorganization related items and fresh start adjustments |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               | 701.7    |   |                                | $ |      |      |  | $ | 701.7    |   |  | $ | 4.6    |  
|Trump Plaza                                                                 |  |                                 | (38.9    | ) |                                |   |      |      |  |   | (38.9    | ) |  |   | 2.3    |  
|Trump Marina                                                                |  |                                 | (12.5    | ) |                                |   |      |      |  |   | (12.5    | ) |  |   |       |  
|Corporate and other                                                         |  |                                 | (1,398.5 | ) |                                |   | 4.6   |      |  |   | (1,388.0 | ) |  |   | 21.3   |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               | (748.2   | ) |                                | $ | 4.6   |      |  | $ | (737.7   | ) |  | $ | 28.2   |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Intangible and other asset impairment charges                               |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Trump Taj Mahal                                                             |  | $                               |         |   |                                | $ |      |      |  | $ |         |   |  | $ | 3.7    |  
|Trump Plaza                                                                 |  |                                 |         |   |                                |   |      |      |  |   |         |   |  |   | 347.8  |  
|Trump Marina                                                                |  |                                 |         |   |                                |   |      |      |  |   |         |   |  |   | 205.2  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  
|Total                                                                       |  | $                               |         |   |                                | $ |      |      |  | $ |         |   |  | $ | 556.7  |  
|                                                                            |  |                                 |          |   |                                |   |       |      |  |   |          |   |  |   |        |  

Comparison of Three-Month Periods Ended September 30, 2010 and 2009.

Trump Taj Mahal  Net revenues decreased $4.7 million as a $6.3 million decrease in net gaming revenues was partially offset
by a $1.6 million increase in cash rooms, food and beverage and other revenues. Net gaming revenues decreased due to a $0.5 million decrease in table games revenue and a $5.8 million increase in gaming promotional allowances. The decrease in table
games revenue was principally due to a $1.0 million decrease in poker revenue. Slot revenue was consistent with the prior-year period.



36



---



Income from operations
was $12.7 million during the three months ended September 30, 2010 compared to income from operations of $20.4 million during the three months ended September 30, 2009. Income from operations decreased $7.7 million due to the decrease in
net revenues and a $3.0 million increase in operating expenses. Total operating expenses increased principally due to: a $4.9 million increase in expense related to CRDA investments, principally due to the CRDA Transaction; a $1.9 million increase
in promotional expenses; a $1.5 million increase in utility costs; and a $1.2 million increase in marketing and entertainment costs. These increases were partially offset by: a $4.2 million decrease in depreciation, principally due to the write-down
of property and equipment in connection with fresh start reporting; a $1.3 million decrease in insurance costs; and a $0.9 million decrease in payroll and related costs.

Trump Plaza  Net revenues decreased $7.7 million principally due to a $7.6 million decrease in gaming revenues. Gaming revenues decreased due to a $6.0 million decrease in slot revenue and a
$1.6 million decrease in table games revenue. Slot revenue decreased principally due to a 12% decrease in slot handle. The decrease in table games revenue was due to a 27% decrease in amounts wagered on table games partially offset by an increase in
table hold percentage.

Loss from operations was $5.7 million during the three months ended September 30, 2010 compared
to income from operations of $3.3 million during the three months ended September 30, 2009. The decrease in income from operations was due to the lower net revenues and a $1.3 million increase in operating expenses. The decrease in operating
expenses was primarily attributable to a $2.5 million increase in expense related to CRDA investments principally due to the CRDA Transaction and a $1.2 million increase in depreciation, principally due to the increase to property and equipment in
connection with fresh start reporting. These increases were partially offset by: a $0.9 million decrease in payroll and related costs; a $0.8 million decrease in gaming taxes and regulatory fees; and a $0.6 million decrease in promotional expenses.

Trump Marina  Net revenues decreased $6.0 million principally due to a $3.2 million decrease in table games
revenue and a $2.3 million decrease in slot revenue. Table games revenue decreased due to a significant decrease in hold percentage compared to the prior-year period. The decrease in slot revenues was principally due to a 9% decrease in slot handle.

Loss from operations was $4.3 million during the three months ended September 30, 2010 compared to income from
operations of $4.3 million during the prior-year period. The decrease in income from operations was due to the decrease in net revenues and a $2.6 million increase in operating expenses. The increase in operating expenses was principally due to a
$1.9 million increase in expense related to CRDA investments due to the CRDA Transaction and a $0.4 million increase in utility costs. These increases were partially offset by a $0.5 million decrease in gaming taxes due to the lower gaming revenues.

Corporate and Other Corporate and other expenses excluding reorganization related expense in 2010 increased
$1.6 million principally due to an increase in severance costs.

Interest Income  Interest income was $0.4
million during the three months ended September 30, 2010 compared to $0.3 million during the three months ended September 30, 2009 principally due to higher average invested cash and cash equivalents due to the net proceeds received
pursuant to the Plan of Reorganization.

Interest Expense  Interest expense was $11.5 million during the three
months ended September 30, 2010 compared to $39.0 million during the three months ended September 30, 2009. The lower interest expense during the three months ended September 30, 2010 reflects the substantial reduction of indebtedness
pursuant to the Plan of Reorganization. In addition, we ceased recording contractual interest expense on the Senior Notes on October 7, 2009.

Comparison of Nine-Month Periods Ended September 30, 2010 and 2009.

Trump Taj Mahal  Net revenues decreased $24.9 million principally due to a $29.8 million decrease in gaming revenues partially offset by a $2.6 million increase in cash rooms revenue and a
$2.1 million decrease in gaming promotional offers. Gaming revenues decreased due to an $18.6 million decrease in table games revenue and an $11.2 million decrease in slot revenue. The decrease in table games revenue was principally due to a 17%
decrease in amounts wagered on table games and a decrease in poker revenue. Slot revenue decreased principally due to a 4% decrease in slot handle.



37



---



Income from operations
was $11.6 million during the nine months ended September 30, 2010 compared to income from operations before a non-cash asset impairment charge of $28.8 million during the nine months ended September 30, 2009. The decrease in income from
operations was due to the decrease in net revenues partially offset by a $7.7 million decrease in operating expenses. Total operating expenses decreased principally due to: a $5.5 million decrease in depreciation expense due to the write-down of
property and equipment in connection with fresh start reporting; a $4.7 million decrease in payroll and related costs; a $3.9 million decrease in provisions for doubtful accounts; a $3.0 million decrease in gaming taxes and regulatory fees,
principally due to the lower gaming revenues; and a $2.8 million decrease in insurance costs. These decreases were partially offset by: a $6.4 million increase in expense related to CRDA investments, principally due to the CRDA Transaction and the
receipt of CRDA investment proceeds during 2009, which resulted in a $1.6 million reduction in expense during 2009; a $1.9 million increase in utility costs; and a $1.4 million increase in promotional expenses.

Trump Plaza  Net revenues decreased $16.7 million principally due to a $19.0 million decrease in gaming revenues partially
offset by a $2.0 million decrease in gaming promotional allowances. Gaming revenues decreased due to a $14.9 million decrease in slot revenue and a $4.1 million decrease in table games revenue. Slot revenue decreased principally due to a 12%
decrease in slot handle. The decrease in table games revenue was due to a 24% decrease in table game play partially offset by an increase in table hold percentage.

Loss from operations was $9.0 million during the nine months ended September 30, 2010 compared to a loss from operations before non-cash asset impairment charges of $4.9 million during the nine
months ended September 30, 2009. The decrease in net revenues was partially offset by a $12.6 million decrease in operating expenses. The decrease in operating expenses was primarily attributable to: a $4.3 million decrease in depreciation
expense, principally due to a reduction in the depreciable basis of long-lived assets as a result of impairment charges recorded during the second quarter of 2009 partially offset by an increase in property and equipment in connection with fresh
start reporting; a $4.1 million decrease in promotional expenses; a $4.0 million decrease in payroll and related costs; a $1.8 million decrease in gaming taxes and regulatory fees, principally due to the lower gaming revenues; and a $0.6 million
decrease in general and administrative expenses. These decreases were offset by a $3.1 million increase in expense related to CRDA investments principally due to the CRDA Transaction.

Trump Marina  Net revenues decreased $14.5 million principally due to a $15.7 million decrease in gaming revenues partially
offset by a $1.8 million decrease in gaming promotional allowances. Gaming revenues decreased due to a $10.8 million decrease in slot revenue and a $4.9 million decrease in table games revenue. The decrease in slot revenue was principally due to a
12% decrease in slot handle. Table games revenue decreased due to a decrease in hold percentage and a 3% decrease in table game volume compared to the prior-year period.

Loss from operations was $12.2 million during the nine months ended September 30, 2010 compared to income from operations before non-cash asset impairment charges of $1.9 million during the nine
months ended September 30, 2009. The decrease in net revenues was partially offset by a $0.4 million decrease in operating expenses. The decrease in operating expenses was principally due to: a $2.3 million decrease in payroll and related
costs; a $1.4 million decrease in gaming taxes and regulatory fees; and a $0.9 million decrease in promotional expenses. These decreases were partially offset by: a $2.2 million increase in expense related to CRDA investments, principally due to the
CRDA Transaction; a $1.5 million increase in depreciation expense, primarily due to the classification of Trump Marinas property and equipment as held for sale during a portion of fiscal 2009; and a $0.7 million increase in electricity and
thermal energy costs.

Corporate and Other Corporate and other expenses excluding reorganization related expense
in 2010, decreased $0.1 million as decreases in payroll and related costs, stock-based compensation expense and general and administrative expenses were partially offset by increased insurance costs.

Interest Income  Interest income was $0.9 million during the nine months ended September 30, 2010 compared to $1.2
million during the nine months ended September 30, 2009. The decrease in interest income was principally due to lower average invested cash and cash equivalents during the period.

Interest Expense  Interest expense was $33.4 million during the nine months ended September 30, 2010 compared to $117.1
million during the nine months ended September 30, 2009. The lower interest expense during the nine months ended September 30, 2010 reflects the substantial reduction of indebtedness pursuant to the Plan of Reorganization. In addition, we
ceased recording contractual interest expense on the Senior Notes on October 7, 2009.



38



---



Critical
Accounting Estimates

General - Our consolidated financial statements are prepared in accordance with accounting
principles generally accepted in the United States, which require our management to make estimates and assumptions about the effects of matters that are inherently uncertain. Of our accounting estimates, we believe the following may involve a higher
degree of judgment and complexity.

Property and Equipment  Our operations are capital intensive and we make
capital investments at each of our properties in the form of maintenance capital and, from time to time, expansion and product enhancement capital. At September 30, 2010, we had approximately $462.9 million of net property and equipment
recorded on our balance sheet. We depreciate our assets on a straight-line basis over their estimated useful lives. The estimates of the useful lives are based on the nature of the assets as well as our current operating strategy. Future events,
such as property expansions, new competition and new regulations, could result in a change in the manner in which we use certain assets requiring a change in the estimated useful lives of such assets. In assessing the recoverability of the carrying
value of property and equipment, we must make assumptions regarding estimated future cash flows and other factors. If these estimates or the related assumptions change in the future, we may be required to record additional impairment charges for
these assets.

Intangible Assets We had $8.7 million of intangible assets recorded on our balance sheet at
September 30, 2010. We regularly evaluate our businesses for potential impairment indicators. Additionally, we perform impairment testing related to our indefinite-lived intangible assets at least annually. Our judgments regarding the existence
of impairment indicators are based on, among other things, pending sales of assets, the regulatory and competitive status, operational performance of each of our businesses, and financial market valuations of conditions surrounding our business
entities and the gaming industry. Future events, such as the failure to meet or exceed our operating plans, increased competition, the enactment of increased gaming or tax rates, or changes in market valuations could significantly impact our
judgments and any resulting impairment loss could have a material adverse impact on our financial condition and results of operations.

TrumpONE Liability Our unified players program, TrumpONE, allows customers to accumulate certain point-based rewards based on the volume of their gaming activity. TrumpONE customers
may earn comp dollars redeemable for complimentary food, beverage and retail items and cash-back points which are redeemable in cash. Comp dollars and cash-back points accumulate over time and may be redeemed at the customers
discretion under the terms of the program. Comp dollars and cash-back points are forfeited if a customer does not redeem earned rewards over a specified period of time. As a result of the ability of the customer to accumulate comp dollars and
cash-back points, we accrue the associated expense, after giving effect to estimated forfeitures, as they are earned. At September 30, 2010, $3.6 million was accrued related to comp dollars and $1.4 million was accrued related to cash-back
points earned under this program. Our accruals could be significantly affected if estimated forfeitures vary from historical levels or changes occur in the cost of providing complimentary food, beverage and retail items under the TrumpONE program.
Management reviews our accruals for adequacy at the end of each reporting period.

Insurance Accruals  Our
insurance policies for employee health, workers compensation and general patron liabilities have significant deductible levels on an individual claim basis. We accrue a liability for known workers compensation and general patron
liabilities based upon a review of individual claims. Additionally, we accrue an amount for incurred but not reported claims based on our historical experience and other factors. Our employee health insurance benefit accrual is based on our
historical claims experience rate including an estimated lag factor. These accruals involve complex estimates and could be significantly affected should current claims vary from historical levels. Management reviews our insurance accruals for
adequacy at the end of each reporting period.

Income Taxes  We are subject to income taxes in the United States
and in several states. We account for income taxes, including our current, deferred and non-cash charge in lieu of tax provisions in accordance with ASC 740  Income Taxes. The calculation of our income tax provision is complex and
requires the use of estimates. Management reviews our provision for income taxes at the end of each reporting period. Additionally, our income tax returns are subject to examination by various taxing authorities. We regularly assess the potential
outcomes of these examinations in determining the adequacy of our provision for income taxes and our income tax liabilities. Inherent in our determination of any necessary reserves are assumptions based on past experiences and judgments about
potential actions by taxing authorities. Our estimate of the potential outcome for any uncertain tax issue is highly judgmental. We believe we have adequately provided for any reasonable and foreseeable outcome related to uncertain tax matters. When
actual results of tax examinations differ from our estimates, we adjust the income tax provision in the period in which the examination issues are settled.



39



---



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

Market risk is the risk of loss arising from adverse changes in market rates and prices, including interest rates, foreign currency exchange rates and commodity rates.

The following table provides information about our debt obligations existing as of September 30, 2010. The following table presents
principal cash flows and interest rates by expected maturity date of such debt obligations, except capitalized lease obligations.



|                           |  |                  |      |   |      |   |      |      |  |   |      |   |  |      |      |   |           |   |      |       |  |   |       |   |  |   |       | 
|-------------------------- |  | ---------------- | ---- | - | ---- | - | ---- | ---- |  | - | ---- | - |  | ---- | ---- | - | --------- | - | ---- | ----- |  | - | ----- | - |  | - | ----- | 
|(Dollars in millions)      |  | Remainder of2010 |      |   | 2011 |   |      | 2012 |  |   | 2013 |   |  | 2014 |      |   | Therafter |   |      | Total | 
|Fixed rate debt maturities |  | $                | 0.9  |   |      | $ | 3.5  |      |  | $ | 3.5  |   |  | $    | 3.5  |   |           | $ | 3.5  |       |  | $ | 330.8 |   |  | $ | 345.7 | 
|Interest rate              |  |                  | 12.0 | % |      |   | 12.0 | %    |  |   | 12.0 | % |  |      | 12.0 | % |           |   | 12.0 | %     |  |   | 12.0  | % |  |   |       | 

The interest rate on our outstanding long-term debt is fixed at 12% per annum; therefore our
risk related to fluctuations in interest rates is limited.

ITEM 4 and 4T. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures. Based on their evaluation as of the end of the period covered by this Quarterly
Report on Form 10-Q, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934 (the
Exchange Act)) were effective to ensure that information required to be disclosed by us in reports that we file or submit under the Exchange Act (i) is recorded, processed, summarized and reported within the time periods specified
in SEC rules and forms, and (ii) is accumulated and communicated to management, including the principal executive and principal financial officers, as appropriate, to allow timely decisions regarding required disclosure.

Changes in Internal Controls Over Financial Reporting. There have been no changes in our internal controls over financial
reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the fiscal quarter covered by this Form 10-Q that have materially affected, or are reasonably likely to materially affect, our internal control over financial
reporting.



40



---



PART II  OTHER
INFORMATION



|ITEM 1. | LEGAL PROCEEDINGS
|------- | -----------------

Reference is made to the information contained in Note 11 of our unaudited condensed consolidated financial statements included herein,
which is incorporated herein by reference.



|ITEM 1A. | RISK FACTORS
|-------- | ------------

Our
business is subject to a number of risks. You should carefully consider the following risk factors, together with all of the other information included in this report, our Annual Report on Form 10-K and our other filings with the Securities and
Exchange Commission. The risks set out below are not the only risks we face. If any of the following risks occur, our business, financial condition and results of operations could be materially adversely affected.

Risks Related to Our Business

Current conditions in the global markets and general economic pressures may adversely affect consumer spending and our business and results of operations.

Our performance depends on the impact of economic conditions on levels of consumer spending. As a result of the present weak economic
conditions in the United States, Europe and much of the rest of the world, the uncertainty over the duration of such weakness and the prospects for recovery, consumers are continuing to curb discretionary spending, which is having an effect on our
business. An extended duration or deterioration in current economic conditions could have a further material adverse impact on our financial condition and results of operations.

To operate our business and ultimately to restructure our capital structure, we will require a significant amount of cash.

Our ability to satisfy our obligations and fund capital expenditures will depend on our ability to generate cash in the
future, which is, in part, subject to general economic, financial, competitive, legislative, regulatory and other factors beyond our control. The risk is heightened by the fact that our current operations are in a single market. While additional
cash for operations and capital expenditures were provided under the Plan of Reorganization, we cannot assure you that our business will generate sufficient cash flow from operations or that future financing will be available to us in an amount
sufficient to enable us to operate our business and restructure our business. These challenges are exacerbated by adverse conditions in the general economy and the tightened credit market.

Our industry is intensely competitive.

The gaming industry is highly competitive and is expected to become more competitive in the future. New entrants to the Atlantic City market have announced plans to develop casinos in the future. We also
face competition from other forms of legalized gaming, such as state sponsored lotteries, racetracks, off-track wagering and video lottery and video poker terminals. In addition, online gaming, despite its current illegality in the United States, is
a growing sector in the gaming industry. Legislation has been introduced in New Jersey and certain other states that, if passed and enacted into law, would permit certain forms of online gaming. We are unable to assess the impact that online gaming
will have on our operations in the future and there is no assurance that the impact will not be materially adverse.

Our
success could depend upon the success of our strategic capital expenditure plan.

Many of our existing competitors in
Atlantic City have recently completed significant development projects. We have completed a strategic capital expenditure plan at each of our properties, which included the construction of the Chairman Tower at Trump Taj Mahal. From time to time,
capital expenditures, such as room refurbishments, amenity upgrades and new gaming equipment, are necessary to enhance the competitiveness of our properties. Our ability to successfully compete will also be dependent upon our ability to develop and
implement effective marketing campaigns. To the extent we are unable to successfully develop and implement these types of marketing initiatives, we may not be successful in competing in our market.

Gaming is a regulated industry and changes in the law could have a material adverse effect on our operations.

Gaming in New Jersey is regulated extensively by federal and state regulatory bodies, including the New Jersey Casino Control Commission
(the CCC) and state and federal taxing, law enforcement and liquor control agencies. We and several of our officers and other qualifiers have received the licenses, permits and authorizations required to operate our properties. In June
2007, the CCC renewed our licenses to operate Trump Taj Mahal, Trump Plaza and Trump Marina until June 2012. Failure to maintain or obtain the requisite casino licenses would have a material adverse effect on our business. See
BusinessRegulatory and Licensing in our Annual Report on Form 10-K for the year ended December 31, 2009.



41



---



If new gaming
regulations are adopted in the jurisdictions in which we operate, such regulations could impose restrictions or costs that could have a significant adverse effect on us. From time to time, various proposals have been introduced by the legislature of
New Jersey that, if enacted, could adversely affect the tax, regulatory, operations or other aspects of the gaming industry and our financial performance. Legislation of this type may be enacted in the future. For example, in July 2010, the Governor
of New Jersey announced plans for state-appointed authority to take charge of Atlantic Citys casino and entertainment district; the impact of this plan on us is not yet clear.

Pennsylvania, New York and other nearby states have enacted gaming legislation that may harm us, and other states may do so in the
future.

In July 2004, the Pennsylvania legislature enacted the Race Horse Development and Gaming Act which authorizes the
Control Board to permit a total of up to 61,000 slot machines in up to 14 different licensed locations in Pennsylvania, seven at racetracks (each with up to 5,000 slot machines), five at slot parlors (two in Philadelphia, one in Pittsburgh and two
elsewhere, each with up to 5,000 slot machines) and two at established resorts (each with up to 500 slot machines). Three of the racetrack sites, Pocono Downs, Parx Casino and Chester Downs and three slot parlors, two in Philadelphia and one in
Bethlehem, are located in our market area. Slot machine operations commenced in late 2006 at the racetracks and in May 2009 at the slot parlor in Bethlehem. As of early 2010, approximately 12,000 slot machines were operating at these locations. One
of the Philadelphia slot parlors commenced operations in late September 2010 with approximately 1,600 slot machines. In October 2010, it was announced that the other Philadelphia facility would partner with Harrahs Entertainment to develop a
casino with approximately 1,500 slot machines and 70 table games. The transaction is contingent on approval from Pennsylvania gaming regulators.

In January 2010, table game legislation was signed into Pennsylvania law which allows up to 250 table games at each of the 12 larger authorized casinos and up to 50 table games at each of the remaining
two smaller authorized casinos. Pennsylvania table games became operational during July 2010. Competition from the Pennsylvania area casinos that are currently operational has adversely impacted Atlantic City casinos, including our casinos.
Pennsylvania table games and the potential opening of additional Pennsylvania casinos could further adversely impact Atlantic City casinos, including our casinos.

In 2001, the New York Legislature authorized the installation of video lottery terminals (VLTs) at various horse racing facilities in New York. The VLT facility at Yonkers Raceway opened in
late 2006 and now operates 5,300 VLTs. In September 2010, the New York State Comptroller approved and awarded a 30-year license to build and operate a casino complex at the Aqueduct Racetrack in Queens, New York with as many as 4,500 VLTs. The
initial phase of the proposed project includes the installation of 1,600 VLTs and may open as soon as April 2011. The second phase of the proposed project includes the installation of the remaining 2,900 VLTs and is expected to be open by late 2011.
Additionally, at various times there have been discussions about allowing VLTs at the Belmont racetrack. These locations are less than 15 miles from Manhattan. The 2001 legislation also authorized the Governor of New York to negotiate compacts
authorizing the operation of up to six Native American casino facilities, including slot machines. Three have now been located in the western part of New York and outside of our primary market area but the remaining three, if approved and developed,
are required by law to be located in either Sullivan or Ulster County, adjoining counties, which are approximately 100 miles northwest of Manhattan. Additionally, the Shinnecock Indian Nation of the Southampton area of eastern Long Island was
recently provisionally approved for federal recognition; the Shinnecock Indian Nation have indicated that they intend to operate a casino in their territory. Competition from the VLT facilities at Aqueduct Racetrack and Yonkers Raceway and from
potential Native American casinos as may be authorized and operated in Sullivan or Ulster County could adversely impact Atlantic City casinos, including our casinos.

In addition, other states near New Jersey, including Maryland, either have or are currently contemplating gaming legislation. The net effect of gaming facilities in such other states, when operational, on
the Atlantic City gaming market, including our properties, cannot be predicted. Since our market is primarily a drive-in market, legalized gaming in one or more states neighboring or within close proximity to New Jersey could have a material adverse
effect on the Atlantic City gaming market overall, including our properties.



42



---



Other enacted
legislation, including local anti-smoking regulations, may have an adverse impact on our operations.

In 2006, the New
Jersey Legislature adopted the New Jersey Smoke-Free Air Act. The law prohibits the smoking of tobacco in structurally enclosed indoor public places and workplaces in New Jersey, including licensed casino hotels. The law permits smoking within the
perimeter of casino and casino simulcasting areas, and permits 20% of hotel guest rooms to be designated as smoking rooms.

In
2007, an ordinance in Atlantic City became effective which extended smoking restrictions under the New Jersey Smoke-Free Air Act. This ordinance mandated that casinos restrict smoking to designated areas of up to 25% of the casino floor. In 2008,
Atlantic Citys City Council unanimously approved an amendment to the ordinance, banning smoking entirely on all casino gaming floors and casino simulcasting areas, but allowing smoking in separately exhausted, non-gaming, smoking lounges.
However, Atlantic Citys City Council subsequently announced that it would not consider a full smoking ban in casinos until at least the end of 2011, due to, among other things, the weakened economy and increased competition in adjoining
states.

Bills are pending in the New Jersey Senate and Assembly which, if enacted, would repeal the gaming area exemption
from the smoking ban provided for in the New Jersey Smoke-Free Air Act. This proposed ban on smoking in the casino and casino simulcasting areas could adversely affect the Atlantic City casinos, including our casinos.

We might not be successful in pursuing additional gaming ventures in existing or emerging gaming markets. We would not have the right
to use the Trump brand in connection with any such additional gaming ventures.

We are continuously looking to
grow our business and diversify our cash flow by actively pursuing opportunities to capitalize on the Trump brand in connection with our existing properties in Atlantic City, New Jersey. In addition, we expect to explore opportunities to expand our
activities and asset base in additional gaming markets. Under the terms of our Trademark License Agreement with the Trump Parties, our right to use the Trump brand and related intellectual property is limited to our three existing
properties, and accordingly the Trump brand and related intellectual property would not be available for our use in connection with any other activities we may undertake in the future. Competition for gaming opportunities that are or are
expected to become available in additional jurisdictions is expected to be intense, and many of our known or anticipated competitors for available gaming licenses have greater resources and economies of scale than we do. We cannot assure you that we
will be successful in pursuing additional gaming ventures or developing additional gaming facilities.

Our business is
subject to a variety of other risks and uncertainties.

In addition to the risk factors described above, our financial
condition and results of operations could be affected by many events that are beyond our control, such as:



| |  |  | capital market conditions that could (i) affect our ability to raise capital and access capital markets and (ii) raise our financing costs in
connection with refinancing debt or pursuing other financing alternatives;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | war, future acts of terrorism and their impact on capital markets, the economy, consumer behavior and operating expenses;
| | - |  | -------------------------------------------------------------------------------------------------------------------------



| |  |  | competition from existing and potential new competitors in Atlantic City and other markets (including online gaming), which is likely to increase over
the next several years;
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | regulatory changes;
| | - |  | -------------------



| |  |  | state tax law changes that increase our tax liability; and
| | - |  | ----------------------------------------------------------



| |  |  | other risks described from time to time in periodic reports filed by us with the SEC.
| | - |  | -------------------------------------------------------------------------------------

Occurrence of any of these risks could materially adversely affect our operations and financial condition.

Furthermore, we have minimal operations, except for our ownership of TER Holdings and its subsidiaries. We depend on the receipt of
sufficient funds from our subsidiaries to meet our financial obligations. The ability of our subsidiaries to make payments to TER may also be restricted by the CCC.



43



---



Changes in the cost
of electricity and other energy could affect our business.

We are a large consumer of electricity and other energy.
Accordingly, increases in energy costs, may have a negative impact on our operating results. Additionally, higher energy and gasoline prices which affect our customers may result in reduced visitation to our resorts and may have an adverse effect on
our business because we are primarily a drive-in market.

Our cash flows from operating activities are seasonal in nature.

Spring and summer are traditionally the peak seasons for our properties, while autumn and winter are non-peak seasons.
Consequently, in the past, our operating results for the quarters ending in March and December have not been as strong as for the quarters ending in June and September. Excess cash from operations during peak seasons is used, in part, to subsidize
operations during non-peak seasons. Performance in non-peak seasons is usually dependent on favorable weather and the long-weekend holiday calendar. In the event that we are unable to generate excess cash in one or more peak seasons, we may not be
able to subsidize operations during non-peak seasons, if necessary, which would have an adverse effect on our business.

Risks Related to Our Emergence From Bankruptcy

Our actual financial results may vary significantly from the projections filed with the Bankruptcy Court.

In connection with the Plan of Reorganization, we were required to prepare projected financial information to demonstrate to the Bankruptcy Court the feasibility of the Plan of Reorganization and our
ability to continue operations upon emergence from bankruptcy. The projections reflect numerous assumptions concerning anticipated future performance and prevailing and anticipated market and economic conditions that were and continue to be beyond
our control and that may not materialize. Projections are inherently subject to uncertainties and to a wide variety of significant business, economic and competitive risks. Our actual results may vary from those contemplated by the projections and
the variation may be material. Neither the projections nor any version of the AHC/Debtor Disclosure Statement should be considered or relied upon.

Because of the effects of the transactions that became effective pursuant to the Plan of Reorganization, financial information in the post-emergence financial statements will not be comparable to our
financial information from prior periods.

Upon our emergence from bankruptcy during the third quarter of 2010, we adopted
fresh start accounting, pursuant to which our reorganization value, which represents the fair value of the entity before considering liabilities and approximates the amount a willing buyer would pay for the assets of the entity immediately after the
reorganization, was allocated to the fair value of assets. Under fresh start accounting, the accumulated deficit was eliminated. In addition to fresh start accounting, our consolidated financial statements subsequent to the Consummation Date reflect
all effects of the transactions consummated on the Consummation Date pursuant to the Plan of Reorganization. Thus, our balance sheets and statements of operations data are not comparable in many respects to our consolidated balance sheets and
consolidated statements of operations data for periods prior to the adoption of fresh start accounting and prior to taking into account the effects of the reorganization, and therefore the historical financial information included herein and in our
other SEC filings may not be indicative of future financial information. The lack of comparable historical financial information may discourage investors from purchasing our common stock, which could make it more difficult for you to sell your
common stock.

Other Risks Related to Our Common Stock

Our principal stockholders have substantial control over us which could limit your ability to influence the outcome of key
transactions, including a change of control.

Our principal stockholders, directors and executive officers, and entities
affiliated with them, own approximately 49.7% of the outstanding shares of our common stock. As a result, these stockholders, if acting together, would be able to influence or control matters requiring approval by our stockholders, including the
election of directors and the approval of mergers or other extraordinary transactions. They may also have interests that differ materially from yours



44



---

and may vote in a way with which you disagree and which may be adverse to your interests. In addition, we have elected to opt out of Section 203 of the Delaware General Corporation Law,
which prohibits a publicly-held Delaware corporation from engaging in a business combination with an interested stockholder, and we will be able to enter into such transactions with our principal stockholders. The
concentration of ownership may have the effect of delaying, preventing or deterring a change of control of our Company, could deprive our stockholders of an opportunity to receive a premium for their common stock as part of a sale of our Company and
might ultimately affect the market price of our common stock.

We expect that our stock price will fluctuate significantly,
which could cause the value of an investment in our common stock to decline, and stockholders may not be able to resell their shares at or above the price at which our common stock was purchased by the Backstop Parties under the Plan of
Reorganization or the price at which stockholders acquire their shares.

Securities markets worldwide have experienced, and
are likely to continue to experience, significant price and volume fluctuations. This market volatility, as well as general economic, market or political conditions, could reduce the market price of our common stock regardless of our operating
performance. The trading price of our common stock is likely to be volatile and subject to wide price fluctuations in response to various factors, including:



| |  |  | market conditions in the broader stock market;
| | - |  | ----------------------------------------------



| |  |  | actual or anticipated fluctuations in our quarterly financial and operating results;
| | - |  | ------------------------------------------------------------------------------------



| |  |  | introduction of new products or services by us or our competitors;
| | - |  | ------------------------------------------------------------------



| |  |  | issuance of new or changed securities analysts reports or recommendations;
| | - |  | ---------------------------------------------------------------------------



| |  |  | investor perceptions of us and the gaming industry;
| | - |  | ---------------------------------------------------



| |  |  | sales, or anticipated sales, of large blocks of our stock;
| | - |  | ----------------------------------------------------------



| |  |  | additions or departures of key personnel;
| | - |  | -----------------------------------------



| |  |  | regulatory or political developments;
| | - |  | -------------------------------------



| |  |  | litigation and governmental investigations; and
| | - |  | -----------------------------------------------



| |  |  | changing economic conditions.
| | - |  | -----------------------------

These and other factors may cause the market price and demand for our common stock to fluctuate substantially, which may limit or prevent investors from readily selling their shares of common stock and
may otherwise negatively affect the liquidity of our common stock. In addition, in the past, when the market price of a stock has been volatile, holders of that stock have sometimes instituted securities class action litigation against the company
that issued the stock. If any of our stockholders brought a lawsuit against us, we could incur substantial costs defending the lawsuit. Such a lawsuit could also divert the time and attention of our management from our business, which could
significantly harm our profitability and reputation.

If securities or industry analysts do not publish research or reports
about our business, if they adversely change their recommendations regarding our stock or if our results of operations do not meet their expectations, our stock price and trading volume could decline.

If a trading market for our common stock were to arise, such trading market will be influenced by the research and reports that industry
or securities analysts publish about us and/or our business. If one or more of these analysts cease coverage of our Company or fail to publish reports on us regularly, we could lose visibility in the financial markets, which in turn could cause our
stock price or trading volume to decline. Moreover, if one or more of the analysts who cover us downgrade our stock, or if our results of operations do not meet their expectations, our stock price could decline.

There is no existing market for our common stock and we do not know if one will develop, so stockholders may be unable to sell at or
near ask prices or at all if they need to sell their shares to raise money or otherwise desire to liquidate their shares.

There is no public market for our common stock issued pursuant to the Plan of Reorganization. We cannot predict the extent to which
investor interest in our Company will lead to the development of an active trading market or how liquid that market might become. If an active trading market does not develop, our stockholders may have difficulty selling any shares of our common
stock that they own. This may also make it more difficult for us to raise additional capital.



45



---



Some provisions of
Delaware law, our amended and restated certificate of incorporation (Certificate of Incorporation) and our amended and restated bylaws (Bylaws) may deter third parties from acquiring us and diminish the value of our common
stock.

Our Certificate of Incorporation and Bylaws provide for, among other things:



| |  |  | restrictions on the ability of our stockholders to call a special meeting;
| | - |  | --------------------------------------------------------------------------



| |  |  | restrictions on the ability of our stockholders to remove a director or fill a vacancy on the board of directors of the Company;
| | - |  | --------------------------------------------------------------------------------------------------------------------------------



| |  |  | our ability to issue preferred stock with terms that the board of directors of the Company may determine, without stockholder approval;
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------



| |  |  | the absence of cumulative voting in the election of directors; and
| | - |  | ------------------------------------------------------------------



| |  |  | advance notice requirements for stockholder proposals and nominations.
| | - |  | ----------------------------------------------------------------------

These provisions in our Certificate of Incorporation and Bylaws may discourage, delay or prevent a transaction involving a change of
control of our Company that is in the best interest of our minority stockholders. Even in the absence of a takeover attempt, the existence of these provisions may adversely affect the prevailing market price of our common stock if they are viewed as
discouraging future takeover attempts.

We do not anticipate paying any cash dividends for the foreseeable future.

We currently intend to retain our future earnings, if any, for the foreseeable future, to repay indebtedness and to fund
the development and growth of our business. We do not intend to pay any dividends to holders of our common stock and the agreements governing our credit facilities prohibit our payment of dividends. As a result, capital appreciation in the price of
our common stock, if any, will be a stockholders only source of gain on an investment in our common stock.



|ITEM 2. | UNREGISTERED SALE OF EQUITY SECURITIES AND USE OF PROCEEDS
|------- | ----------------------------------------------------------

On the Consummation Date, all existing shares of the Companys old common stock were cancelled pursuant to the Plan of Reorganization. In addition, pursuant to the Plan of Reorganization, on the
Consummation Date, the Company issued (i) approximately 9,642,858 shares of new common stock pursuant to the Rights Offering to subscribing holders of the Senior Notes and the Backstop Parties; (ii) 535,714 shares of new common stock and
the DJT Warrants to Mr. Trump; and (iii) a distribution of 535,714 shares of new common stock to holders of Senior Notes, which shares were distributed pro rata among such holders. Based on the Confirmation Order and Plan of
Reorganization, the issuance of shares of the Companys new common stock and the DJT Warrants (including shares of new common stock issuable upon exercise thereof) described in the preceding sentence was exempt from registration requirements of
the Securities Act of 1933, as amended, in reliance on Section 1145 of the Bankruptcy Code and/or Section 4(2) of the Securities Act.



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

None.



|ITEM 4. | REMOVED AND RESERVED
|------- | --------------------



|ITEM 5. | OTHER INFORMATION
|------- | -----------------

None.



46



---



|ITEM 6. | EXHIBITS
|------- | --------



|     |  |                                                                                                                                                                                           
|---- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|     | 
|31.1 |  | Certification by the Chief Executive Officer of Trump Entertainment Resorts, Inc. pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
amended                 
|     | 
|31.2 |  | Certification by the Chief Financial Officer of Trump Entertainment Resorts, Inc. pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
amended                 
|     | 
|32.1 |  | Certification of the Chief Executive Officer of Trump Entertainment Resorts, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|     | 
|32.2 |  | Certification of the Chief Financial Officer of Trump Entertainment Resorts, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002



47



---



SIGNATURES

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



|                        |  |  |  |                                   |  |                                                                     
|----------------------- |  |  |  | --------------------------------- |  | --------------------------------------------------------------------
|                        |  |  |  | TRUMP ENTERTAINMENT RESORTS, INC.
|                        |  |  |  | (Registrant)                     
|                        |  |  | 
|Date: November 15, 2010 |  |  |  | By:                               |  | /s/    DANIEL M.
MCFADDEN                                           
|                        |  |  |  |                                   |  | Daniel M. McFadden                                                  
|                        |  |  |  |                                   |  | Interim Chief Financial Officer of
Trump Entertainment Resorts, Inc.



48



---



EXHIBIT INDEX



|            |  |                                                                                                                                                                                           
|----------- |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Exhibit                                                                                                                                                                                   
|            | 
|31.1        |  | Certification by the Chief Executive Officer of Trump Entertainment Resorts, Inc. pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
amended                 
|            | 
|31.2        |  | Certification by the Chief Financial Officer of Trump Entertainment Resorts, Inc. pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as
amended                 
|            | 
|32.1        |  | Certification of the Chief Executive Officer of Trump Entertainment Resorts, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002
|            | 
|32.2        |  | Certification of the Chief Financial Officer of Trump Entertainment Resorts, Inc. pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002



49