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


                                    FORM 10-Q

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


For the quarterly period ended:     March 31, 1996


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

For the transition period _______________ to ______________.

                         Commission file number: 333-643

                         TRUMP ATLANTIC CITY ASSOCIATES
             (Exact name of Registrant as specified in its charter)

          NEW JERSEY                                     22-3213714
(State or other jurisdiction of                       (I.R.S. Employer
 incorporation or organization)                      Identification No.)

Mississippi Avenue and The Boardwalk
Atlantic City, New Jersey                                   08401
(Address of principal executive  offices)                 (Zip Code)

                                 (609) 441-6060
              (Registrant's telephone number, including area code)

                         Commission file number: 333-643

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

          DELAWARE                                       22-3418939
(State or other jurisdiction of                       (I.R.S. Employer
 incorporation or organization)                      Identification No.)

Mississippi Avenue and The Boardwalk
Atlantic City, New Jersey                                   08401
(Address of principal executive  offices)                 (Zip Code)

                                 (609) 441-6060
              (Registrant's telephone number, including area code)

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

The number of  outstanding  shares of Trump Atlantic City Funding,  Inc.  common
stock, par value $.01 per share, as of April 30, 1996, was 100.

Trump Atlantic City  Associates  and Trump Atlantic City Funding,  Inc. meet the
conditions set forth in General Instruction (H) (1) (a) and (b) of Form 10-Q and
are therefore filing this Form with the reduced disclosure format.



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
                               INDEX TO FORM 10-Q

                                                                           Page
                                                                          Number
                                                                          ------
PART I -- FINANCIAL INFORMATION
ITEM 1 -- Financial Statements

Condensed Consolidated Balance Sheets of Trump Atlantic City
Associates and Subsidiaries as of March 31, 1996 (unaudited)
and December 31, 1995.                                                        1

Condensed Consolidated Statements of Operations of Trump Atlantic
City Associates and Subsidiaries for the Three Months
Ended March 31, 1996 and 1995 (unaudited).                                    2

Condensed Consolidated Statement of Capital of Trump Atlantic
City Associates and Subsidiaries for the Three Months Ended
March 31, 1996 (unaudited).                                                   3

Condensed Consolidated Statements of Cash Flows of Trump Atlantic
City Associates and Subsidiaries for the Three Months Ended
March 31, 1996 and 1995 (unaudited).                                          4

Notes to Condensed Consolidated Financial Statements of Trump
Atlantic City Associates and Subsidiaries.                                   5-8

ITEM 2 -- Management's Discussion and Analysis of Financial
Condition and Results of Operations                                         9-11

PART II -- OTHER INFORMATION

ITEM 1 -- Legal Proceedings                                                  11

ITEM 2 -- Changes in Securities                                              11
ITEM 3 -- Defaults upon Senior Securities                                    11

ITEM 4 -- Submission of Matters to a Vote of Security Holders                11
ITEM 5 -- Other Information                                                  11

ITEM 6 -- Exhibits and Reports on Form 8-K                                   12

Signature - Trump Atlantic City Associates                                   13

Signature - Trump Atlantic City Funding, Inc.                                14



PART I - FINANCIAL INFORMATION
ITEM 1- Financial Statements

                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)

                                     ASSETS

                                                      March 31,     December 31,
                                                       1996             1995
                                                      --------         --------
                                                    (unaudited)
CURRENT ASSETS:
  Cash and cash equivalents                           $ 20,205         $ 15,937
  Receivables, net                                      14,539           14,058
  Inventories                                            2,640            2,609
  Due from affiliates, net                               2,068            1,298
  Other current assets                                   4,475            5,045
                                                      --------         --------
    Total current assets                                43,927           38,947

PROPERTY AND EQUIPMENT, net                            421,016          395,942
LAND RIGHTS                                             29,227           29,320
OTHER ASSETS                                            15,593           15,815
                                                      --------         --------
    Total Assets                                      $509,763         $480,024
                                                      ========         ========

                             LIABILITIES AND CAPITAL

CURRENT LIABILITIES:
  Current maturities of long-term debt                $  4,593         $  2,901
  Accounts payable and accrued expenses                 32,099           27,912
  Accrued interest payable                              10,467            1,497
                                                      --------         --------
    Total Current Liabilities                           47,159           32,310

LONG-TERM DEBT, net of discount and current
  maturities                                           332,879          332,721
DISTRIBUTION PAYABLE TO
  TRUMP PLAZA FUNDING, INC                               3,822            3,822
DEFERRED STATE INCOME TAXES                                345              359
                                                      --------         --------
    Total Liabilities                                  384,205          369,212
                                                      --------         --------

CAPITAL:
  Partners' Equity                                     110,087           94,087
  Retained Earnings                                     15,471           16,725
                                                      --------         --------
    Total Capital                                      125,558          110,812
                                                      --------         --------
    Total Liabilities and Capital                     $509,763         $480,024
                                                      ========         ========


                 The accompanying notes are an integral part of
                  these condensed consolidated balance sheets.

                                        1



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                                   (unaudited)
                                 (in thousands)

                                                        1996             1995
                                                      --------         --------
Revenues:
  Gaming                                              $ 74,270         $ 65,722
  Rooms                                                  5,798            3,898
  Food and Beverage                                     11,383           10,259
  Other                                                  2,100            1,781
                                                      --------         --------

     Gross Revenues                                     93,551           81,660

Less - Promotional allowances                           10,683            7,557
                                                      --------         --------

     Net Revenues                                       82,868           74,103
                                                      --------         --------
COSTS AND EXPENSES:
  Gaming                                                44,126           36,785
  Rooms                                                    777              680
  Food and Beverage                                      4,094            4,449
  Pre-Opening                                              479             --
  General and Administrative                            18,392           16,750
  Depreciation and Amortization                          4,523            4,092
  Other                                                    800              833
                                                      --------         --------
                                                        73,191           63,589
                                                      --------         --------

     Income from operations                              9,677           10,514
                                                      --------         --------
NON-OPERATING INCOME AND
  (EXPENSES):

  Interest income                                          195              173
  Interest expense                                      (9,751)         (12,527)
  Other non-operating expense                           (1,375)            (909)
                                                      --------         --------
                                                       (10,931)         (13,263)
Loss before benefit
  for state income taxes                                (1,254)          (2,749)

BENEFIT FOR STATE
  INCOME TAXES                                            --               (206)
                                                      --------         --------
     Net Loss                                         $ (1,254)        $ (2,543)
                                                      ========         ========

                 The accompanying notes are an integral part of
               these condensed consolidated financial statements.

                                       2



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
                   CONDENSED CONSOLIDATED STATEMENT OF CAPITAL
                    FOR THE THREE MONTHS ENDED MARCH 31, 1996
                                   (unaudited)
                                 (in thousands)


                                         Partners'     Retained
                                          Capital      Earnings         Total
                                         --------      --------       ---------
Balance,
  December 31, 1995                      $ 94,087      $ 16,725       $ 110,812

Net Income                                   --          (1,254)         (1,254)

Contributed Capital - Trump
  Hotels & Casino Resorts
  Holdings, L.P.                           16,000          --            16,000
                                         --------      --------       ---------

Balance,
  March 31, 1996                         $110,087      $ 15,471       $ 125,558
                                         ========      ========       =========



                 The accompanying notes are an integral part of
               these condensed consolidated financial statements.


                                       3



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
               FOR THE THREE MONTHS ENDED MARCH 31, 1996 AND 1995
                                   (unaudited)
                                 (in thousands)
                                                        1996             1995
                                                      --------         --------
CASH FLOWS FROM OPERATING ACTIVITIES:
Net loss                                              $ (1,254)        $ (2,543)
Adjustments to reconcile net loss to
  net cash flows from operating activities-
   Noncash charges-
    Depreciation and amortization                        4,523            4,092
    Accretion of discounts on indebtedness                 112              522
    Amortization of deferred loan offering costs           448              448
    Provisions for losses on receivables                   317              330
    Deferred state income taxes                           --               (206)
    Utilization of CRDA credits and donations             --                125
    Valuation allowance of CRDA investments                 86               98
                                                      --------         --------
                                                         4,232            2,866


      Increase in receivables                             (798)            (453)
      (Increase) decrease in inventories                   (31)             145
      Increase in amounts due from affiliates             (770)            (171)
      Decrease in other current assets                     570              696
      Decrease (increase) in other assets                  512             (473)
      Increase (decrease) in accounts payable and
      accrued expenses                                   4,187           11,215
      Increase (decrease)in accrued interest payable     8,970             (971)
                                                      --------         --------

      Net cash provided by operating
      activities                                        16,872           12,854
                                                      --------         --------

CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of property and equipment, net                (28,053)          (7,354)
Purchase of CRDA Investments                              (926)            (742)
                                                      --------         --------

Net cash used in Investing Activities                  (28,979)          (8,096)
                                                      --------         --------

CASH FLOWS FROM FINANCING ACTIVITIES:
Additional borrowings                                    1,152            3,918
Payments and current maturities of long-term debt         (777)            (695)
Capital contributed from Trump Hotel and Casino
Resorts Holdings, L.P.                                  16,000             --
                                                      --------         --------


    Net cash provided by financing activities           16,375            3,223
                                                      --------         --------

Net increase in cash and cash equivalents                4,268            7,981

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR          15,937           11,144
                                                      --------         --------

CASH AND CASH EQUIVALENTS AT MARCH 31,                $ 20,205         $ 19,125
                                                      ========         ========

CASH INTEREST PAID                                    $    205         $     54
                                                      ========         ========


                 The accompanying notes are an integral part of
               these condensed consolidated financial statements.

                                        4



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

1. CONDENSED FINANCIAL STATEMENTS:

The accompanying  condensed  consolidated  financial statements include those of
Trump Atlantic City Associates, a New Jersey general partnership, formerly known
as Trump Plaza Holding Associates ("Trump AC"), its 99% owned subsidiary,  Trump
Plaza Associates,  a New Jersey general  partnership  ("Plaza  Associates") that
owns and operates  Trump Plaza Hotel and Casino  located in Atlantic  City,  New
Jersey  ("Trump  Plaza"),  and its 100% owned  subsidiary,  Trump  Atlantic City
Funding, Inc., a Delaware corporation ("Trump AC Funding"). Trump AC Funding had
no  operations  prior to the issuance of the First  Mortgage  Notes on April 17,
1996 (see Note 6). Prior to April 17,  1996,  Trump Plaza  Funding,  Inc., a New
Jersey corporation  ("Plaza Funding"),  owned the remaining 1% interest in Plaza
Associates  which,  as of such  date,  has  been  held by  Trump  Atlantic  City
Corporation,  a  Delaware  corporation  formerly  known as The  Trump  Taj Mahal
Corporation  ("TACC")  (see Note 6). Trump AC's sole  sources of  liquidity  are
distributions in respect of its interest in Plaza Associates. Trump AC and Plaza
Funding are owned by Trump Hotels & Casino  Resorts  Holdings,  L.P., a Delaware
limited partnership ("Trump Holdings").

All significant  intercompany  balances and transactions have been eliminated in
the  accompanying  condensed  consolidated  financial  statements.  The minority
interest in Plaza Associates has not been separately  reflected in the condensed
consolidated financial statements of Trump AC because it is not deemed material.

The accompanying  condensed consolidated financial statements have been prepared
by Trump  AC  without  audit.  In the  opinion  of Trump  AC,  all  adjustments,
consisting of only normal recurring adjustments, necessary to present fairly the
financial  position,  results  of  operations  and cash  flows  for the  periods
presented,  have been made. Certain prior year amounts have been reclassified to
conform with the current period presentation.

The accompanying  condensed consolidated financial statements have been prepared
by Trump AC pursuant to the rules and regulations of the Securities and Exchange
Commission  (the  "Commission").   Accordingly,  certain  information  and  note
disclosures  normally  included in financial  statements  prepared in conformity
with generally  accepted  accounting  principles have been condensed or omitted.
These  condensed  financial  statements  should be read in conjunction  with the
financial  statements  and notes thereto  included in Plaza  Funding's and Plaza
Associates'  Annual  Report on Form 10-K for the year ended  December  31,  1995
filed with the Commission.

The separate  financial  statements of the Subsidiary  Guarantors (as defined in
Note 6) have not been included because (i) the Subsidiary  Guarantors constitute
all of  Trump  AC's  direct  and  indirect  subsidiaries;  (ii)  the  Subsidiary
Guarantors  have fully and  unconditionally  guaranteed the Mortgage Notes (on a
joint and several basis); (iii) the aggregate assets, liabilities,  earnings and
equity of the Subsidiary Guarantors are substantially  equivalent to the assets,
liabilities,  earnings and equity of Trump AC on a consolidated  basis; and (iv)
the separate financial and other disclosure concerning the Subsidiary Guarantors
are not deemed material to investors.


                                        5



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

CONDENSED FINANCIAL STATEMENTS CONT'D:

The casino industry in Atlantic City is seasonal in nature;  therefore,  results
of  operations  for the three  months  ended March 31, 1996 are not  necessarily
indicative of the operating results for a full year.

2.  PUBLIC OFFERINGS:

On June 12,  1995,  Trump Hotels & Casino  Resorts,  Inc.  ("THCR")  completed a
public  offering of 10,000,000  shares of its common  stock,  par value $.01 per
share  (the  "THCR  Common  Stock")  at $14.00  per share  (the "June 1995 Stock
Offering") for gross proceeds of $140,000,000.  Concurrently  with the June 1995
Stock  Offering,  Trump Holdings,  together with its subsidiary,  Trump Hotels &
Casino Resorts Funding,  Inc., a Delaware corporation,  ("Trump Funding") issued
its 15 1/2% Senior  Secured  Notes (the  "Senior  Notes") for gross  proceeds of
$155,000,000  (the "June 1995 Note  Offering"  and,  together with the June 1995
Stock  Offering,  the "June 1995  Offerings").  THCR  contributed  approximately
$126,848,000  of the proceeds of the June 1995 Stock Offering to Trump Holdings.
Trump Holdings subsequently contributed $146,859,000 of the proceeds of the June
1995 Offerings to Trump AC.

Prior to the June 1995  Offerings,  Donald J. Trump  ("Trump")  was the owner of
Trump Holdings.  Concurrent with the June 1995 Offerings,  Trump  contributed to
Trump Holdings all of his beneficial interest in Plaza Associates, consisting of
all of the outstanding  capital stock of Plaza Funding, a 99% equity interest in
Trump  AC and all of the  outstanding  capital  stock  of  Trump  Atlantic  City
Holding,  Inc., a Delaware  corporation  formerly  known as Trump Plaza Holding,
Inc. ("AC Holding  Inc."),  which owns the remaining 1% equity interest in Trump
AC (see Note 6). Trump also  contributed  to Trump  Holdings all of his existing
interest and rights to new gaming  activities in both  emerging and  established
gaming  jurisdictions,  including  Trump Indiana,  Inc., a Delaware  corporation
("Trump Indiana"),  which is developing a riverboat gaming project in Buffington
Harbor, Indiana,  scheduled to commence operations in the second quarter of 1996
(the  "Indiana  Riverboat"),  but excluding his interests in the Trump Taj Mahal
Casino  Resort and Trump's  Castle  Casino  Resort  (together,  the "Other Trump
Casinos").

3.  LONG-TERM DEBT :

Long-term debt consists of the following:

                                                    March 31,       December 31,
                                                       1996             1995
                                                   ------------     ------------
  Plaza Notes (10 7/8% Mortgage
  Notes, due 2001 net of unamortized
  discount of $3,236,000 and $3,348,000
    respectively  (A)                              $326,764,000     $326,652,000
  Mortgage notes payable                              2,738,000        2,953,000
  Other notes payable                                 7,970,000        6,017,000
                                                   ------------     ------------
                                                    337,472,000      335,622,000
       Less - Current maturities                      4,593,000        2,901,000
                                                   ------------     ------------
                                                   $332,879,000     $332,721,000
                                                   ============     ============
  
  
                                        6



                 TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)
3.  LONG-TERM DEBT CONT.:

(A)  On June 25, 1993, Plaza Funding issued $330,000,000  principal amount of 10
7/8%  Mortgage  Notes,  due  2001  (the  "Plaza  Notes"),  net  of  discount  of
$4,313,000, and loaned the proceeds to Plaza Associates. (See Note 6).

On June 25, 1993 Trump AC (then known as Trump Plaza Holding  Associates) issued
$60,000,000  principal amount of 12 1/2%  Pay-In-Kind  Notes, due 2003 (the "PIK
Notes"),  together  with warrants to acquire an  additional  $12,000,000  of PIK
Notes at no additional cost (the "Warrants").  The Warrants were exercised prior
to June 12, 1995, and, with proceeds from the June 1995 Offerings contributed by
Trump Holdings to Trump AC, the PIK Notes were  repurchased and redeemed on June
12, 1995.  Such  repurchase  and  redemption  resulted in the  recognition of an
extraordinary loss of $9,250,000 relating to the redemption and the write-off of
unamortized deferred financing costs.

4.  CASINO LICENSE RENEWAL:

The  operation  of an  Atlantic  City  casino  hotel is subject  to  significant
regulatory controls which affect virtually all of its operations.  Under the New
Jersey Casino  Control Act (the "Act") Plaza  Associates is required to maintain
certain licenses.

In June 1995, the New Jersey Casino  Control  Commission  ("CCC")  renewed Plaza
Associates' license to operate Trump Plaza. This license must be renewed in June
1999, is not transferable, and such renewal of the license will include a review
of the financial stability of Plaza Associates. Upon revocation,  suspension for
more than 120 days or if the CCC fails or refuses to renew such casino  license,
the Act provides for the  appointment of a conservator to take possession of the
hotel and casino's business and property, subject to all valid liens, claims and
encumbrances.

5.  TRUMP WORLD'S FAIR:

In December 1993, Trump entered into an option agreement, as amended (the "Trump
World's Fair Purchase  Option"),  with Chemical Bank  ("Chemical") and ACFH Inc.
("ACFH").  The Trump World's Fair Purchase  Option granted to Trump an option to
purchase (i) the former Trump  Regency  Hotel,  located on The  Boardwalk on the
opposite  side of the Atlantic  City  Convention  Center from Trump Plaza's main
tower ("Trump  World's  Fair")  (including the land,  improvements  and personal
property used in the operation of the hotel) and (ii) certain secured promissory
notes  (including a personal  promissory  note of Trump  payable to Chemical for
$35.9 million (the "Trump Note")) made by Trump and/or certain of his affiliates
and payable to Chemical, which are secured by certain real estate assets located
in New York and are unrelated to Plaza  Associates  (the "Chemical  Notes").  On
June 12, 1995, using proceeds from the June 1995 Offerings  contributed by Trump
Holdings,  the Trump World's Fair Purchase  Option was exercised for $58,150,000
($60 million less  $1,850,000 in option payments which were available as of that
date to offset the original exercise price), and title to Trump World's Fair was
transferred via directed deed from ACFH to Plaza Associates.  In connection with
the  exercise of the Trump  World's  Fair  Purchase  Option,  the Trump Note was
cancelled.  THCR is currently in the process of renovating and integrating Trump
World's Fair into Trump Plaza.

                                        7



               TRUMP ATLANTIC CITY ASSOCIATES AND SUBSIDIARIES
            NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (UNAUDITED)

6.  SUBSEQUENT EVENTS:

On April 17, 1996, in connection with the acquisition by Trump Holdings of Trump
Taj Mahal Associates, a New Jersey general partnership ("Taj Associates"),  that
owns and operates the Trump Taj Mahal Casino Resort (the "Taj Mahal"),  Trump AC
and  its  wholly  owned  subsidiary,  Trump  AC  Funding  issued  $1,200,000,000
aggregate  principal  amount of 11 1/4% First Mortgage Notes due 2006 (the "1996
Note  Offering")  (the Mortgage  Notes").  The Mortgage  Notes are guaranteed by
Plaza  Associates,  Taj  Associates  and Trump  (TACC and,  together  with Plaza
Associates and Taj Associates,  the "Subsidiary Guarantors").  Trump AC and TACC
currently own 99% and 1% general partnership interests, respectively, in each of
Plaza  Associates  and Taj  Associates.  The proceeds of the 1996 Note Offering,
together with  proceeds from the offering of 12.5 million  shares of THCR Common
Stock by THCR (plus an additional .75 million shares of THCR Common Stock issued
in  connection  with the partial  exercise of the  underwriters'  over-allotment
option) (the "1996 Stock  Offering"  and,  together with the 1996 Note Offering,
the "1996 Offerings"), were used to, among other things,

     (a) redeem the outstanding  11.35%  Mortgage  Bonds,  Series A, due 1999 of
Trump Taj Mahal Funding, Inc.;

     (b) retire the outstanding Plaza Notes;

     (c) satisfy the  indebtedness  of Taj  Associates  under its loan agreement
with National Westminster Bank USA;

     (d) purchase  certain real  property used in the operation of the Taj Mahal
that was leased from a corporation wholly owned by Trump;

     (e) purchase  certain real  property  used in the  operation of Trump Plaza
that was leased from an unaffiliated third party;

     (f) make a payment to Bankers  Trust  Company  ("Bankers  Trust") to obtain
releases of liens and  guarantees  that  Bankers  Trust had in  connection  with
indebtedness owed by Trump to Bankers Trust; and

     (g) issue  warrants to Trump to purchase an aggregate of 1.8 million shares
of THCR Common Stock,  (i) 600,000  shares of which may be purchased on or prior
to April 17,  1999,  at $30.00 per share,  (ii)  600,000  shares of which may be
purchased on or prior to April 17, 2000, at $35.00 per share,  and (iii) 600,000
shares of which may be purchased  on or prior to April 17,  2001,  at $40.00 per
share.

Trump AC and Trump AC Funding have no independent operations,  therefore,  their
ability to service debt is dependent  upon the  successful  operations  of Plaza
Associates and Taj  Associates.  There are no restrictions on the ability of the
Subsidiary Guarantors to distribute funds to Trump AC.

                                        8



Item 2 -- MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
          CONDITION AND RESULTS OF OPERATIONS

  RESULTS OF OPERATIONS

CAPITAL RESOURCES AND LIQUIDITY

Cash flows from operating  activities is Plaza  Associates'  principal source of
liquidity.  With proceeds from the June 1995  Offerings,  Trump  Holdings made a
capital  contribution  of $146,859,000  in Trump AC and Plaza  Associates.  This
contribution  was used to  repurchase  and redeem the PIK Notes  (together  with
related accrued  interest),  exercise the Trump World's Fair Purchase Option and
purchase  Trump  World's  Fair and to fund  construction  costs  incurred in the
renovation  and  integration  of a hotel located  adjacent to Trump Plaza's main
tower ("Trump Plaza East Tower").  Funds have been  restricted by Trump Holdings
for the  renovation of Trump World's Fair and further  renovation of Trump Plaza
East  Tower.   With  these  restricted  funds  and  cash  flows  from  operating
activities,  management believes that sufficient funds are available to complete
the  renovations.  During the three months ended March 31, 1996,  Trump Holdings
made additional capital contributions of $16,000,000 to Plaza Associates to fund
such construction  costs.  When the renovations are completed,  Plaza Associates
will have 139,553 square feet of gaming space,  1,404 hotel rooms and additional
restaurant and meeting space.

Capital expenditures were $29,417,000 for the three months ended March 31, 1996,
an increase of approximately  $22,063,000 or 300%, from the comparable period in
1995.  Capital  expenditures   attributable  to  Trump  Plaza  East  Tower  were
approximately  $4,611,000 and $1,597,000 for the months ended March 31, 1996 and
1995. Capital expenditures attributable to Trump World's Fair were approximately
$22,428,000 for the three months ended March 31, 1996. Capital  expenditures for
improvements to existing facilities were $2,378,000 and $5,757,000 for the three
months ended March 31, 1996 and 1995.

At March 31, 1996,  Plaza  Associates had a combined  working capital deficit of
$3,232,000  which  included  a  receivable  from  the  CRDA  for   approximately
$6,700,000  for  reimbursable  improvements  made to the Trump Plaza East Tower,
which receivable is currently the subject of litigation.

As of March 31, 1996 the indenture pursuant to which the Plaza Notes were issued
(the Plaza Note  Indenture)  restricted the ability of Plaza  Associates to make
distributions to its partners,  and required  compliance with certain  financial
ratios.  On April 17, 1996, the Plaza Notes were defeased pursuant to a covenant
defeasance (the  "Defeasance").  As a result of the Defeasance the  restrictions
limiting distributions by Plaza Associates have been eliminated. As of April 17,
1996,  there are no restrictions on the ability of the Subsidiary  Guarantors to
distribute funds to Trump AC.

The financial  information presented below reflects the results of operations of
Plaza  Associates.  Because Trump AC has no business  operations  other than its
interest in Plaza  Associates at March 31, 1996,  its results of operations  are
not discussed below.


                                      9



COMPARISON OF THREE-MONTH PERIODS ENDED MARCH 31, 1996 AND 1995

OPERATING REVENUES AND EXPENSES

Gaming  revenues were  $74,270,000 for the three months ended March 31, 1996, an
increase of  $8,548,000  or 13.0% from gaming  revenues of  $65,722,000  for the
comparable  period in 1995.  This  increase in gaming  revenues  consisted of an
increase  in both  table  games  and slot  revenues.  Management  believes  this
increase in gaming  revenue is due  primarily  to an  increased  level of demand
evident in the Atlantic City market, management's marketing initiatives, and the
availability of additional  hotel rooms at Trump Plaza East Tower as well as the
February 1996 opening of the casino at Trump Plaza East Tower.

Slot  revenues  were  $49,832,000  for the three months ended March 31, 1996, an
increase of  $6,528,000  or 15.1% from  $43,304,000  in 1995.  This  increase is
directly  attributable  to the addition of 405 slot machines in Trump Plaza East
Tower, as well as management's marketing programs.

Table games revenues were $24,438,000 for the three months ended March 31, 1996,
an increase of $2,020,000 or 9.0% from $22,418,000 for the comparable  period in
1995.  This  increase is due  primarily to an increase in table game drop (i.e.,
the dollar  value of chips  purchased)  by 8.0% for the three months ended March
31,  1996 from 1995,  as well as the  addition  of 12 table games in Trump Plaza
East Tower.

Other  revenues were  $19,281,000  for the three months ended March 31, 1996, an
increase  of  $3,343,000  or 21.0% from other  revenues of  $15,938,000  for the
comparable  period in 1995. Other revenues include revenues from rooms, food and
beverage and miscellaneous items. The increase primarily reflects the additional
rooms at Trump  Plaza East  Tower as well as  increases  in rooms,  and food and
beverage  revenues  attendant to increased levels of gaming activity due in part
to increased promotional activities.

Promotional  allowances  were  $10,683,000  for the three months ended March 31,
1996,  an  increase  of  $3,126,000  or 41.4%  from  promotional  allowances  of
$7,557,000 in 1995.  This increase is  attributable  primarily to the additional
rooms at Trump Plaza East Tower as well as increases  in  marketing  initiatives
during the three months ended March 31, 1996.

Gaming costs and expenses were  $44,126,000 for the three months ended March 31,
1996,  an increase of $7,341,000 or 20.0% from  $36,785,000  for the  comparable
period in 1995.  This increase was primarily  due to increased  promotional  and
operating expenses and taxes associated with increased levels of gaming revenues
from the comparable period in 1995.

General and administrative  expenses were $18,392,000 for the three months ended
March  31,  1996,   an  increase  of   $1,642,000   or  9.8%  from  general  and
administrative  expenses of $16,750,000 for the comparable  period in 1995. This
increase is primarily the result of increased expense  associated with the Trump
Plaza East Tower.

Income from operations was $9,677,000 for the three months ended March 31, 1996,
a decrease of $837,000 or 8.0% from income from  operations of  $10,514,000  for
the comparable period in 1995.


                                       10



OPERATING REVENUES AND EXPENSES CONT'D

Interest  expense was  $9,751,000  for the three  months ended March 31, 1996, a
decrease of  $2,776,000 or 22.2% from interest  expense of  $12,527,000  for the
comparable  period in 1995. This decrease is the result of the redemption of the
PIK notes in June 1995.

Other non-operating  expense was $1,375,000 for the three months ended March 31,
1996,  an increase of $466,000 or 51.3% from  non-operating  expense of $909,000
for the comparable  period in 1995.  This increase is directly  attributable  to
costs associated with Trump World's Fair.

PART II - OTHER INFORMATION

ITEM 1 -- LEGAL PROCEEDINGS

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

Various legal  proceedings  are now pending against Plaza  Associates.  Trump AC
considers  all  such  proceedings  to be  ordinary  litigation  incident  to the
character  of its  business  and  not  material  to its  business  or  financial
condition.  The  majority  of such  claims are  covered by  liability  insurance
(subject to applicable  deductibles),  and Trump AC believes that the resolution
of these claims, to the extent not covered by insurance,  will not, individually
or in the aggregate,  have a material adverse effect on the financial  condition
or results of operations of Plaza Associates.

ITEM 2 -- CHANGES IN SECURITIES

          None

ITEM 3 -- DEFAULTS UPON SENIOR SECURITIES

          None

ITEM 4 -- SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

          None

ITEM 5 -- OTHER INFORMATION

          None


                                       11



ITEM 6 -- EXHIBITS AND REPORTS ON FORM 8-K.

          a. Exhibits:

          Exhibit No.     Description of Exhibit

          3.8.4           Amended and  Restated  Partnership  Agreement of Trump
                          Atlantic City Associates.
                       
          4.19.6          Pledge  Agreement,  dated April 17,  1996,  from Trump
                          Atlantic  City  Associates,  as pledgor, to First Bank
                          National Association, as Senior Note Trustee.
                       
          4.26.1          Indenture,  among Trump  Atlantic City  Associates and
                          Trump Atlantic City Funding,  Inc., as issuers,  Trump
                          Plaza  Associates,  Trump Taj Mahal Associates and The
                          Trump Taj Mahal Corporation, as guarantors,  Trump Taj
                          Mahal   Funding,   Inc.,   and  First  Bank   National
                          Association, as trustee.
                       
          4.27.1          First Mortgage Note  Certificate  (included in Exhibit
                          4.26.1).
                       
          4.28.1          Indenture of Mortgage and  Security  Agreement,  among
                          Trump Taj Mal Associates, as mortgagor, and First Bank
                          National   Association,   as  collateral   agent,   as
                          mortgagee.
                       
          4.28.2          Indenture of Mortgage and  Security  Agreement,  among
                          Trump Plaza Associates,  as mortgagor,  and First Bank
                          National   Association,   as  collateral   agent,   as
                          mortgagee.
                       
          4.29.1          Assignment of Leases and Rents,  among Trump Taj Mahal
                          Associates,  as  assignor,  and  First  Bank  National
                          Association, as collateral agent, as mortgagee.
                       
          4.29.2          Assignment  of Leases and  Rents,  among  Trump  Plaza
                          Associates,  as  assignor,  and  First  Bank  National
                          Association, as collateral agency, as mortgagee.
                       
          4.30.1          Collateral  Agency  Agreement,  among and  First  Bank
                          National  Association,  as collateral agent, and First
                          Bank National Association,  as trustee, Trump Atlantic
                          City  Associates,  Trump Atlantic City Funding,  Inc.,
                          the other secured parties signatory  thereto;  and the
                          guarantors under the First Mortgage Note Indenture.
                       
          10.63           Third  Amended and Restated  Partnership  Agreement of
                          Trump Plaza Associates.
                       
          27              Financial  Data   Schedule   of  Trump  Atlantic  City
                          Associates.
                       
          b. Current Reports on Form 8-K:
                       
          The  Registrants  did not file  any  reports  on Form 8-K  during  the
          period beginning January 1, 1996 and ending March 31, 1996.
                      

                                       12



                                    SIGNATURE

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



                            TRUMP ATLANTIC CITY ASSOCIATES
                            (Registrant)

                            By:  Trump Hotels & Casino Resorts Holdings, L.P.
                                       its general partner

                            By:  Trump Hotels & Casino Resorts, Inc.
                                       its general partner



Dated: May 23, 1996                    /s/  Nicholas L. Ribis
                                       -----------------------------------  
                                       Name:  Nicholas L. Ribis

                                       Title:  President, Chief Executive
                                               Officer,  Chief Financial Officer
                                               and Director
                                               (Duly Authorized Officer and
                                               Principal Financial Officer)




                                       13



                                    SIGNATURE

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



                            TRUMP ATLANTIC CITY FUNDING, INC.
                            (Registrant)





Dated: May 23, 1996                    /s/  Nicholas L. Ribis
                                       -----------------------------------     
                                       Name:  Nicholas L. Ribis

                                       Title:  President, Chief Executive
                                               Officer,  Chief Financial Officer
                                               and Director
                                               (Duly Authorized Officer and
                                               Principal Financial Officer)



                                       14