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

                                    FORM 10-K

(Mark One)
[ X ]  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
        Act of 1934  [Fee Required]
        For the fiscal year ended              December 31, 1995
                                  ----------------------------------------------

                                                         or

[     ]  Transition Report Pursuant to Section 13 or 15(d) of the Securities
         Exchange Act of 1934  [No Fee Required]
        For the transition period from                 to
                                       --------------      ------------------

                         Commission file number 33-27399

                    ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                 New Jersey                              22-2469174
(State or other jurisdiction of            (I.R.S. Employer Identification No.)
 incorporation or organization)

Indiana Avenue & the Boardwalk, Atlantic City, New Jersey          08401
        (Address of principal executive offices)                 (Zip Code)

Registrant's telephone number, including area code             (609) 340-3400
                                                              ------------------

Securities registered pursuant to Section 12(b) of the Act:  None
Securities registered pursuant to Section 12(g) of the Act:  None

     Indicate  by check mark  whether the  registrant  (1) has filed all reports
required to be filed by Sections 13 and 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 if disclosure of delinquent  filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [ X ]

     All issued and outstanding  partnership  units of the Partnership have been
offered and sold in reliance on exemptions from the registration requirements of
the  Securities  Act of 1933 as  amended.  Therefore,  there  is no  established
trading  market  for any  class of  partnership  units of the  Partnership.  The
Partnership did, in 1989, jointly with the Claridge Hotel and Casino Corporation
("Corporation") and Del Webb Corporation  ("Webb"),  register certain Contingent
Payment  Units.  As stated in the  Prospectus  dated May 5, 1989, the Contingent
Payment  Rights  may or may  not be  securities.  None of the  Partnership,  the
Corporation  or Webb  has  admitted  that  the  Contingent  Payment  Rights  are
securities or that any of them is the issuer of any such securities.

     Registrant's  Partnership  Units  outstanding  on December 31, 1995 was 450
units.



                                     PART I

Item 1.       Business.


General Development of the Business

Atlantic City Boardwalk Associates,  L.P.  ("Partnership") was formed on October
31, 1983 to acquire the buildings,  parking facility and non-gaming depreciable,
tangible property ("Hotel Assets") of The Claridge Hotel and Casino ("Claridge")
located in Atlantic City, New Jersey;  to hold a leasehold  interest in the land
on which  the  Claridge  is  located;  and to engage in  activities  related  or
incidental  thereto.  On June 16,  1989,  as part of a  financial  restructuring
("Restructuring  Agreement"),  the Partnership acquired all of the rights to the
land  underlying  the Hotel  Assets,  the air rights and related  easement.  The
Partnership's  principal  business  is to lease the Hotel  Assets,  land and air
rights  to  The  Claridge  at  Park  Place,  Incorporated  ("New  Claridge"),  a
wholly-owned   subsidiary   of  The  Claridge   Hotel  and  Casino   Corporation
("Corporation"),  under operating leases. All revenues of the Partnership, other
than immaterial investment income, are derived from those leases.

The  Partnership  maintains  offices at The Claridge  Hotel and Casino,  Indiana
Avenue and the  Boardwalk,  Atlantic City,  New Jersey 08401,  telephone  number
(609)  340-3400;  and at 2880 West Meade  Avenue,  Suite 204, Las Vegas,  Nevada
89102, telephone number (702) 253-7662.


New Claridge's Corporate Structure

In 1983,  New Claridge  acquired the  Claridge's  casino  license and its gaming
equipment  (collectively,  "Casino  Assets")  from Del E. Webb New Jersey,  Inc.
("DEWNJ"),  a wholly-owned  subsidiary of Del Webb Corporation ("Webb");  leased
the Hotel  Assets and  subleased  the land on which the Claridge is located from
the Partnership; and assumed certain liabilities related to the acquired assets.
In connection with those  transactions,  the Partnership  granted the Expandable
Wraparound  Mortgage  (defined below) to New Claridge.  These  transactions were
entered into in connection with the private placement of equity interests in the
Partnership and the Corporation.  Following the 1983 transactions,  Webb and its
affiliates retained  significant  interest in the Claridge.  The common stock of
the Corporation and the limited  partnership  interests of the Partnership  were
sold  together  in a private  placement  as units,  and  because  there has been
relatively  little  trading  in the stock or  partnership  interest,  there is a
substantial  similarity  between the equity ownership of the Corporation and the
Partnership.  Although  the  Partnership  and the  Corporation  are  independent
entities,  approximately  93% of the  Corporation's  common  stock  is  owned by
persons who also own  limited  partnership  interests  in the  Partnership.  The
Partnership  does not currently  engage in any significant  business  activities
other than those relating to the Claridge.

In October 1988, the Partnership,  the Corporation and New Claridge entered into
the Restructuring  Agreement.  The restructuring,  which was consummated in June
1989 (the "Closing"), resulted in (i) a reorganization of the ownership interest
in the Claridge;  (ii)  modifications  of the rights and  obligations of certain
lenders;  (iii)  satisfaction and termination of the obligations and commitments
of Webb and DEWNJ under the original structure;  (iv) modifications of the lease
agreements between New Claridge and the Partnership;  and (v) the forgiveness by
Webb of substantial indebtedness.

On January 31,  1994,  the  Corporation  completed an offering of $85 million of
First Mortgage Notes ("Notes") due 2002,  bearing interest at 11 3/4%. The Notes
are  secured  by  (i)  a  non-recourse   mortgage  granted  by  the  Partnership
representing  a first lien on the Hotel Assets and the underlying  land,  (ii) a
pledge granted by the Corporation of all outstanding  shares of capital stock of
New Claridge, and (iii) a guarantee by New Claridge. New Claridge's guarantee of
the Notes is secured by a collateral  assignment  of the second lien  Expandable
Wraparound  Mortgage  (described  below), and by a lien on the Claridge's gaming
and other assets, which lien will be subordinated to liens that may be placed on
those  gaming  and other  assets to secure  any  future  revolving  credit  line
arrangement.  Interest  on the Notes is payable  semiannually  on February 1 and
August 1 of each year, commencing August 1, 1994.

The net proceeds of the Notes,  totaling $82.2 million net of fees and expenses,
were used or will be used as follows:  (i) to repay in full on January 31, 1994,
the  Corporation's  outstanding  debt under the  Revolving  Credit and Term Loan
Agreement  ("Loan   Agreement"),   including  the  outstanding  balance  of  the
Corporation's  revolving  credit line,  which was secured by the First Mortgage;
(ii) to expand New  Claridge's  casino  capacity by 12,000  square feet in 1994,
including the addition of approximately  500 slot machines and the relocation of
two restaurants and their related  kitchens;  (iii) to purchase property in 1995
and construct on that property a self-parking  garage, which is expected to open
in mid-1996;  (iv) the possible  purchase of the Contingent  Payment  (described
below)  granted in 1989 and now held in a trust for the Valley of the Sun United
Way;  and (v) the  potential  expansion  of the  Corporation's  activities  into
emerging gaming markets.

The  current   relationships  and  agreements   between  the  Partnership,   the
Corporation and New Claridge are described below:


     Property Ownership and Related Leases and Mortgage

     The Casino Assets are owned by New Claridge. The Hotel Assets, land and air
     rights are owned by the  Partnership  and leased by the  Partnership to New
     Claridge.  The  lease  obligations  are set  forth  in an  operating  lease
     ("Operating  Lease"),  originally  entered into on October 31, 1983, and an
     expansion operating lease ("Expansion Operating Lease"), covering additions
     to the Claridge made in 1986.


         Operating Lease

         New Claridge  leases from the Partnership the Hotel Assets and the land
         on which the  Claridge is located for an initial  term of 15 years with
         three  10-year  renewal  options.  Basic annual rent during the initial
         term  of  the  Operating  Lease  in  equal  monthly   installments  was
         $37,080,000  in  1993,  $38,055,000  in 1994,  $39,030,000  in 1995 and
         escalates  yearly  thereafter up to $41,775,000 in 1997 and $32,531,000
         for the nine month period  ending  September  30, 1998. If the terms of
         the lease are  extended,  basic rent will be  calculated  pursuant to a
         formula,  with such rent not to be more than  $29,500,000 nor less than
         $24,000,000  in the lease year  October 1, 1998 through  September  30,
         1999,  and not to be greater  than 10% more than the basic rent for the
         preceding lease year in each lease year thereafter.  Under the terms of
         the  Operating  Lease,  New  Claridge  has an  option to  purchase,  on
         September 30, 1998 and, if it renews the Operating  Lease, on September
         30,  2003,  the Hotel  Assets  and the  underlying  land for their fair
         market value at the time the option is exercised.

         New  Claridge  is also  required to pay, as  additional  rent,  certain
         taxes,  insurance  and other  charges  relating to the occupancy of the
         land and Hotel Assets,  certain  expenses and debt service  relating to
         furniture, fixture and equipment replacements and building improvements
         (collectively,   "FF&E   Replacements")   and   certain   general   and
         administrative  costs of the  Partnership.  The Partnership is required
         during the entire term of the  Operating  Lease to provide New Claridge
         with FF&E  Replacements  and, until  September 30, 1998, is required to
         provide facility  maintenance and engineering services to New Claridge.
         New Claridge is obligated to lend the Partnership any amounts necessary
         to fund the cost of FF&E  Replacements,  and if the Partnership's  cash
         flow,  after  allowance for certain  distributions,  is insufficient to
         provide the facility  maintenance and engineering  services required of
         it,  New  Claridge  is also  required  to  lend  the  Partnership  such
         necessary  funds  (collectively,  "FF&E  Notes").  The FF&E  Notes  are
         secured  under  the  Expandable  Wraparound  Mortgage  (see  discussion
         below),  and  are  payable  as  follows.  Generally,  one  half  of the
         principal  is due in 48 months and the  remainder is due 60 months from
         the issue date of the individual notes,  with the following  exception.
         As  required  by the  offering  of $85  million of Notes on January 31,
         1994,  $8 million  was used to  finance  internal  improvements  at the
         Claridge. In connection  therewith,  the Expandable Wraparound Mortgage
         as well as the Operating  Lease and the Expansion  Operating Lease were
         amended to provide that the $8 million  principal  on these  additional
         FF&E Notes will be payable on September 30, 2000, at final  maturity of
         the Expandable  Wraparound  Mortgage.  All FF&E notes are secured under
         the Wraparound Mortgage up to $25 million. New Claridge is obligated to
         pay as additional  rent to the Partnership the debt service on all FF&E
         Notes.

         The  Operating  Lease,  together  with the  Expansion  Operating  Lease
         (described below),  was amended as part of the Restructuring  Agreement
         to provide for the deferral of  $15,078,000 of rental  payments  during
         the period July 1, 1988 through the  beginning of 1992,  and to provide
         for the abatement of  $38,820,000  of basic rent through 1998,  thereby
         reducing  the  Partnership's  cash  flow to an amount  estimated  to be
         necessary only to meet the Partnership's cash requirements.  During the
         third  quarter of 1991,  the maximum  deferral of rent was reached.  On
         August 1, 1991, the Operating  Lease and the Expansion  Operating Lease
         were  amended  further  to revise  the  abatement  provisions  so that,
         commencing  January 1, 1991,  for each calendar year through 1998,  the
         lease  abatements  may not exceed $10 million in any one calendar year,
         and  $38,820,000  in  the  aggregate.  Cumulative  abated  rents  as of
         December 31, 1995 total  $28,759,000  leaving  $10,061,000  still to be
         abated in future years. Additional abatements of rent totaling $500,000
         are available as a result of the  acquisition of the option to purchase
         the Contingent  Payment,  and further  abatements will become available
         upon  exercising the Contingent  Payment option (see Item 1. Business -
         "Contingent Payment Rights").


         Expansion Operating Lease

         On  March  17,  1986,  New  Claridge  entered  into a  lease  with  the
         Partnership  whereby  New  Claridge  leases  from the  Partnership  the
         Claridge expansion improvements for an initial term beginning March 17,
         1986 and  ending on  September  30,  1998 with  three  10-year  renewal
         options.  Basic  annual rent during the initial  term of the  Expansion
         Operating Lease was $3,870,000 in 1986 (prorated based on the number of
         days that the expansion  improvements  were open to the public) and was
         based on the cost of the  construction  of the expansion  improvements.
         Annually thereafter the rental amount is adjusted based on the Consumer
         Price  Index with any  increase  not to exceed two  percent  per annum.
         Basic  annual  rent for 1995,  1994 and 1993  amounted  to  $4,625,000,
         $4,534,000, and $4,445,000, respectively. If the terms of the lease are
         extended,  basic rent will be  calculated  pursuant to a formula,  with
         such rent not to be more than $3 million nor less than $2.5  million in
         the lease year October 1, 1998 through  September 30, 1999,  and not to
         be greater  than 10% more than the basic rent for the  preceding  lease
         year in each lease year thereafter.

         New  Claridge  is  also  required  to pay as  additional  rent  certain
         expenses and debt service relating to furniture,  fixture and equipment
         replacements and building improvements  (collectively,  "Expansion FF&E
         Replacements") for the expanded  facility.  The Partnership is required
         during the entire term of the Expansion  Operating Lease to provide New
         Claridge with Expansion  FF&E  Replacements  and,  until  September 30,
         1998,  is  required to provide  facility  maintenance  and  engineering
         services to New  Claridge.  New  Claridge is  obligated  to lend to the
         Partnership,  in the form of FF&E Notes, any amounts  necessary to fund
         the Expansion FF&E  Replacements.  Any advances by New Claridge for the
         foregoing will be secured under the Expandable Wraparound Mortgage (see
         discussion below).


         Expandable Wraparound Mortgage

         On October 31, 1983,  the  Partnership  executed  and  delivered to New
         Claridge  a  mortgage  on  the  Hotel  Assets  ("Expandable  Wraparound
         Mortgage")  which was  subordinate  to an $80  million  first  mortgage
         ("First Mortgage") granted by the Partnership to a group of banks and a
         $47 million  purchase  money second  mortgage  ("Purchase  Money Second
         Mortgage")  granted by the  Partnership  to DEWNJ.  The Purchase  Money
         Second Mortgage, which was due on September 30, 2000, was canceled upon
         satisfaction  of certain  conditions set forth in an agreement  entered
         into at the time of the restructuring. In conjunction with the offering
         of $85 million of Notes on January 31, 1994, the outstanding debt under
         the Loan  Agreement,  which included the First Mortgage and a revolving
         credit line, was satisfied in full.

         By its terms, the Expandable  Wraparound  Mortgage may secure up to $25
         million of additional  borrowings by the Partnership  from New Claridge
         to finance FF&E  Replacements and facility  maintenance and engineering
         shortfalls.  The Expandable  Wraparound Mortgage provides that, so long
         as the  Partnership  is not in  default  on its  obligations  under the
         Expandable  Wraparound  Mortgage,  New  Claridge is  obligated  to make
         payments   required  under  any  senior  mortgage   indebtedness.   The
         indebtedness  secured  by the  Expandable  Wraparound  Mortgage,  which
         matures on September 30, 2000,  bears  interest at an annual rate equal
         to 14% with certain interest  installments that accrued in 1983 through
         1988 totaling $20 million being deferred until  maturity.  In addition,
         the Partnership is required under the Expandable Wraparound Mortgage to
         make payments of principal and interest in respect of any loans made to
         finance FF&E Replacements or facility  maintenance or engineering costs
         as described above. To the extent those  borrowings  exceed $25 million
         in the aggregate  outstanding  at any time,  they will be secured under
         separate  security  agreements  and not by the  lien of the  Expandable
         Wraparound Mortgage.

         On March 17,  1986,  the First  Mortgage was amended and assumed by New
         Claridge.  The amount of the  amended and assumed  First  Mortgage  was
         increased to secure up to $96.5  million to provide  financing  for the
         Expansion   Improvements.   Indebtedness   secured  by  the  Expandable
         Wraparound  Mortgage  was  increased  by an amount up to $17 million to
         provide the Partnership with the necessary funding.

         Effective  August 28,  1986,  the  Partnership  commenced  making level
         monthly  payments of principal and interest so as to repay on September
         30, 1998, in full, the principal  balance of this $17 million  increase
         in  the  Expandable  Wraparound  Mortgage.  The  Expandable  Wraparound
         Mortgage  was  amended  to  require  that  the $127  million  aggregate
         principal  amount  secured  by it would be  repayable  in  installments
         during the years 1988 through 1998 in escalating  amounts  totaling $80
         million,  with a balloon  principal  payment of $47 million and the $20
         million of deferred interest due on September 30, 2000.

         In connection  with the offering of $85 million of the Notes on January
         31, 1994, the  Corporation  agreed to use not less that $8 million from
         the  net  proceeds  of  the  offering  to  finance   certain   internal
         improvements to the Claridge which were funded through  additional FF&E
         Notes. In connection therewith, the Expandable Wraparound Mortgage Loan
         Agreement as well as the Operating Lease,  and the Expansion  Operating
         Lease were  amended to provide that the  principal on these  additional
         FF&E  Notes  will  be  payable  at  final  maturity  of the  Expandable
         Wraparound Mortgage.


     Note Receivable from New Claridge

     Pursuant  to  the  Restructuring  Agreement  the  Partnership  lent  to New
     Claridge $3.6 million  representing,  at the Closing,  substantially all of
     the  Partnership's  cash and cash equivalents in excess of amounts required
     to pay Partnership  expenses.  The loan bears interest at 12% per annum and
     is due and  payable,  along  with  the  principal,  upon  (i)  the  sale or
     refinancing of the Claridge;  (ii) upon full or partial satisfaction of the
     Expandable  Wraparound  Mortgage;  and (iii) upon full  satisfaction of any
     first mortgage then in place.


     Contingent Payment Rights

     The Restructuring  Agreement  provided for Webb to retain an interest equal
     to $20 million plus  interest from December 1, 1988 accruing at the rate of
     15% per annum compounded quarterly  ("Contingent  Payment") in any proceeds
     ultimately  recovered from the operations and/or the sale or refinancing of
     the  Claridge  facility  in  excess of the  First  Mortgage  loan and other
     liabilities. To give effect to this Contingent Payment, the Corporation and
     the  Partnership  agreed not to make any  distributions  to the  holders of
     their equity  securities,  whether  derived from operations or from sale or
     refinancing proceeds, until Webb had received the Contingent Payment.

     In  connection  with  the  restructuring,   Webb  agreed  to  permit  those
     partners/investors   in  the  Partnership   and   Corporation   ("Releasing
     Partners/Investors")  from whom Webb had received written releases from all
     liabilities,  rights  ("Contingent  Payment  Rights")  to  receive  certain
     amounts to the extent available for application to the Contingent  Payment.
     Approximately 84% in interest of the  partners/investors  provided releases
     and   became   Releasing   Partners/Investors.    Payments   to   Releasing
     Partners/Investors  are  to be  made  in  accordance  with  a  schedule  of
     priorities, as defined in the Restructuring Agreement.

     On April 2, 1990, Webb  transferred its interest in the Contingent  Payment
     to an  irrevocable  trust for the  benefit  of the Valley of the Sun United
     Way, and upon such transfer Webb was no longer  required to be qualified or
     licensed by the Commission.

     On February 23, 1996, the Corporation acquired an option to purchase,  at a
     discount from the carrying  value,  the  Contingent  Payment.  The purchase
     price of the option was $1  million,  and the option may be  exercised  any
     time prior to December 31, 1997. Upon exercise of the option,  the purchase
     price of the Contingent Payment would be $10 million,  plus interest at 10%
     per annum for the period from January 1, 1997 to the date of payment of the
     purchase price if the purchase occurs after December 31, 1996. The purchase
     price may also  increase  in an amount not to exceed $10  million if future
     distributions  to Releasing  Partners/Investors  exceed $20 million.  It is
     estimated that at December 31, 1995, the aggregate  amount owing in respect
     of the Contingent Payment was $56.8 million.

     Upon exercise of the option, it is anticipated that the Contingent  Payment
     will be canceled so that neither the  Corporation or the  Partnership  will
     have any  obligation  to make any  payment  in  respect  of the  Contingent
     Payment before making a distribution to limited  partners or  shareholders.
     Upon the  purchase  and  cancellation,  however,  the  Corporation  and the
     Partnership  will  remain  obligated  to  make  payments  to the  Releasing
     Partners/Investors, in respect of the Contingent Payment Rights, before any
     distribution  may be  made  to  limited  partners  or  shareholders.  These
     payments  would be required to be in the same amounts as if the  Contingent
     Payment had not been purchased and canceled.  As a result, it is not likely
     that   limited   partners   or   shareholders   who   are   not   Releasing
     Partners/Investors  will receive any  distribution  from the Partnership or
     the  Corporation.  In  the  aggregate,   Releasing  Partners/Investors  are
     entitled to receive an amount equal to approximately  72% of the Contingent
     Payment.

     Under the terms of the option, upon purchase of the Contingent Payment, the
     Partnership  and/or the Corporation are required to make  distributions  in
     excess of $7 million to the Releasing  Partners/Investors.  The Partnership
     and the Corporation  have agreed to cooperate in the purchase of the option
     and the Contingent Payment, with each contributing one-half of the purchase
     price of the option and each  anticipated  to  contribute  one-half  of the
     purchase price of the Contingent  Payment.  A portion of the  Partnership's
     contribution  will be contributed  through  additional  abatements of basic
     rent  payments due under the Operating  Lease and the  Expansion  Operating
     Lease.


Current Financial Condition of The Partnership

The ability of the  Partnership to fulfill its obligations is dependent upon the
ability  of New  Claridge  to pay rental  payments  when due.  Accordingly,  the
financial stability of the Partnership is dependent upon the financial condition
of New Claridge.  The following discussion entitled "Current Financial Situation
of The Claridge Hotel and Casino Corporation" and the discussion  concerning New
Claridge in Item 7, "Management's Discussion and Analysis of Financial Condition
and Results of Operations," are taken from the Annual Report on Form 10-K of the
Corporation,  and the Partnership  disclaims any  responsibility for the content
thereof,  except  for the  information  also  included  in  Item  8,  "Financial
Statements and Supplementary Data."


Current Financial Situation of The Claridge Hotel and Casino Corporation

     The Claridge

     The Claridge, located in the Boardwalk casino section of Atlantic City, New
     Jersey, is a 26-story  building that contains the Corporation's  casino and
     hotel facilities.  The Claridge's  casino consists of approximately  56,000
     square  feet of casino  space on three main levels  with  various  adjacent
     mezzanine levels.  The casino currently contains  approximately  1,875 slot
     machines and sixty-four table games,  including forty blackjack tables, ten
     craps tables, five roulette tables,  three Caribbean stud poker tables, one
     baccarat table,  one  mini-baccarat  table, and four other specialty games.
     The hotel with related amenities  consists of 501 guest rooms (including 66
     two- and three-room  suites,  26 specialty  suites and four tower penthouse
     suites), four restaurants, a buffet area, three lounges, a private player's
     club, a 600-seat  theater,  limited  meeting  rooms,  a gift shop, a beauty
     salon and a health  club with an indoor  swimming  pool.  New  Claridge  is
     currently  constructing a  self-parking  garage  facility  connected to its
     existing valet-parking garage. Construction of the garage is expected to be
     completed in mid-1996.  The combined  garage  facility will provide parking
     for approximately 1,200 vehicles.

     Built  in  1929  as a  hotel,  the  Claridge  was  remodeled  at a cost  of
     approximately  $138  million  prior to its  reopening  as a casino hotel in
     1981. The Claridge was further  renovated and expanded in 1986 at a cost of
     approximately $20 million,  which provided approximately 10,000 square feet
     of casino  space  together  with a 3,600  square  foot  lounge  ("Expansion
     Improvements"). In 1994, approximately $12.7 million was expended to expand
     the Claridge's casino square footage by approximately 12,000 feet.

     New Claridge experiences a seasonal fluctuation in demand, which is typical
     of casino-hotel operations in Atlantic City. Historically,  peak demand has
     occurred during the summer season.  New Claridge's  principal market is the
     Mid-Atlantic  area of the United States.  Casino gaming in Atlantic City is
     highly  competitive  and is strictly  regulated under the New Jersey Casino
     Control Act and regulations  thereunder  which affect virtually all aspects
     of casino operations.


     Results of Operations for the Year Ended December 31, 1995
     as Compared to the Year Ended December 31, 1994

     The  Corporation  had a net loss of $1,908,000  for the year ended December
     31,  1995,  as  compared  to a net loss of  $6,901,000  for the year  ended
     December 31, 1994. Casino revenues were higher in 1995 than in 1994 because
     of  increased  business  volume due to better  weather  conditions  and the
     expanded casino facility (see the discussion  below  concerning the results
     of operations in 1994). The net loss in 1995 was primarily due to decreased
     hotel  revenues  and  increased  casino  expenses.  The  average  room rate
     decreased  to $55 in 1995  from  $67 in  1994,  in part  as a  result  of a
     reduction in the complimentary  room rate recorded,  resulting in decreased
     hotel  revenue.  The increase in casino  expenses was  primarily due to the
     increase in coin  incentives to patrons  arriving by bus. After three years
     of decreases in the number of bus patrons  visiting  Atlantic City casinos,
     in 1995 visitation  increased by 10%, thereby  intensifying the competition
     for bus patrons.  The  increased  competition  took the form of higher coin
     incentives,  which New Claridge  matched,  thus  increasing  its per patron
     average coin cost to $12.81 in 1995 from $10.99 in 1994.

     The net loss in 1994  was  primarily  due to (i) the  decline  in  business
     volume in the first  quarter of 1994 due to the severe  snow and ice storms
     throughout the  Northeastern  United States,  (ii) a reduction in volume in
     the second  quarter of 1994 as a result of business  disruption  due to the
     construction  of New Claridge's  expanded  casino facility (which opened in
     late June 1994,  and  resulted in the  addition of  approximately  500 slot
     machines), (iii) increased marketing expenditures to promote the opening of
     this expansion,  and (iv) increased  interest expense due to the completion
     of the offering of $85 million of First Mortgage Notes on January 31, 1994.

     Factors Which May Influence New Claridge's Future Operating Results

     The  continued  expansion  of casino  gaming,  lotteries,  including  video
     lottery terminals ("VLT's"),  and off-track betting in other nearby states,
     particularly Pennsylvania,  Delaware,  Maryland, or New York, could have an
     adverse effect on the Atlantic City market and on the Corporation's  future
     operating  results.  Prior to the November 1994 elections,  it was believed
     that  the  legalization  of  casino  gaming  in at least  limited  forms in
     Philadelphia and other areas of Pennsylvania was a significant possibility.
     However,  Pennsylvania's  governor,  Tom Ridge,  has indicated that he will
     require  a  statewide  vote on  gaming,  as well as local  referendum;  the
     requirement  for a  statewide  vote would make the  legalization  of casino
     gaming in  Pennsylvania  a more  difficult and expensive  possibility  than
     previously  anticipated.  In the past  year,  legislation  to put the issue
     before  Pennsylvania  voters was introduced  several times, but so far none
     has succeeded.  Management believes that, should casino gaming be legalized
     in the future in  Philadelphia,  the effect on Atlantic City casinos and on
     the  Claridge  would  depend  upon the form and  scope of such  gaming.  In
     December  1995,  two racetracks in Delaware began offering slot machines at
     their  facilities,  with a third racetrack in negotiations to build another
     slot machine facility. The continued expansion of casino gaming, lotteries,
     including  VLT's,  and off-track  betting in other nearby states could also
     have a negative effect on the Atlantic City market.

     In addition to the expansion of casino  gaming in other states,  expansions
     to existing  casinos in Atlantic City, as well as the possible  addition of
     new casino properties, and the opening of the new convention center in 1997
     could have an impact on the  Atlantic  City  market  and the  Corporation's
     future operations.

Current Licensing Status of the Partnership and New Claridge

The  ownership  and  operation of  casino-hotel  facilities in Atlantic City are
subject to extensive  state  regulation  under the Casino  Control Act under the
direction of the New Jersey Casino Control Commission ("Commission"). The Casino
Control Act provides that various  categories of entities must hold  appropriate
casino licenses.  The Partnership  currently  operates under a three-year casino
service industry license effective October 31, 1992, while New Claridge operates
under a four-year casino license  effective  September 30, 1995. The Partnership
has applied with the Commission for license renewal. The general partners do not
anticipate any problems renewing the Partnership's license.

Employees

The Partnership has one part-time employee who assists the General Partners with
investor-related matters. The General Partners are paid management fees pursuant
to the Partnership  Agreement,  as amended.  See Items 10 and 11, "Directors and
Executive Officers of the Registrant" and "Executive Compensation."

Item 2.       Properties.

The Claridge hotel was  constructed in 1929 at the  northeastern  end of Absecon
Island, on which Atlantic City is located.  After remodeling,  modernization and
expansion at a cost of  approximately  $138  million,  the Claridge  opened as a
casino-hotel in July 1981.  Located in the Boardwalk  Casino section of Atlantic
City on  Brighton  Park,  approximately  550 feet  north of the  Boardwalk,  the
Claridge  occupies  three parcels of property.  In October 1983 the  Partnership
acquired the building,  parking  facility and non-gaming  depreciable,  tangible
property  of the  Claridge  casino-hotel.  On  June  16,  1989,  as  part of the
Restructuring  Agreement, the Partnership acquired all of the rights to the land
underlying the Hotel Assets, the air rights and related easement.

The  casino-hotel,  situated on the main parcel of land (41,408 square feet with
138 feet  fronting  the  park and 300 feet  deep),  is a  concrete  steel  frame
structure,  26 stories  high at its highest  point.  The  valet-parking  garage,
situated  on an  adjacent  parcel  of  land  (21,840  square  feet)  west of the
casino-hotel site, is an eight-level  reinforced concrete ramp structure,  built
in 1981.  Including the bus  drive-through  area, a bus patron  waiting room and
electrical  room, it totals an area of 197,100 square feet and provides  parking
for  approximately  475  automobiles.  New Claridge is currently  constructing a
self-parking garage,  located on a parcel of land (29,120 square feet) connected
to its existing valet-parking garage.  Construction of the garage is expected to
be completed in mid-1996.  The combined garage facility will provide parking for
approximately  1,200  vehicles.  The office  building,  situated  on an adjacent
parcel of land (7,766 square feet), is a two-story reinforced concrete and brick
structure with a flat roof. Constructed over 50 years ago, its interior has been
modernized.  The building is utilized as an administration  facility, and totals
an area of 14,020 square feet.  All of the existing  facilities are owned by the
Partnership  and are leased to New Claridge  under the  Operating  Lease and the
Expansion  Operating Lease. The self-parking garage and the property on which it
is located are owned by New Claridge.


Item 3.       Legal Proceedings.

The Partnership is not involved in any material litigation.


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

There were no matters  submitted to a vote of security holders during the fourth
quarter of 1995.


                                     PART II


Item 5.       Market for Registrant's Common Equity and Related Stockholder
              Matters.

No  partnership  interests in the  Partnership  have been  registered  under the
Securities  Act  of  1933,  as  amended   ("Securities  Act").  All  outstanding
partnership  interests have been offered and sold in reliance on exemptions from
the  registration  requirements  of the Securities Act.  Therefore,  there is no
established  trading  market  for any  class  of  partnership  interests  of the
Partnership. Two partnership interests equal one partnership unit, and there are
approximately 480 holders of partnership interests.

The Contingent  Payment Rights received by Releasing  Partners/Investors  may or
may not be  securities.  The  Partnership,  the  Corporation  and  Webb  filed a
registration  statement  under the Securities Act with respect to the Contingent
Payment  Rights  as if they were  securities  and each of the  Corporation,  the
Partnership  and  Webb  were an  issuer  of such  securities.  However,  by such
actions,  none of the  Partnership,  the  Corporation  or Webb admitted that the
Contingent  Payment  Rights are  securities or that any of them is the issuer of
any such securities. There is no market for the Contingent Payment Rights.


Item 6.       Selected Financial Data.

Set forth below is selected  financial data  regarding the  Partnership as of or
for each of the years in the five-year period ended December 31, 1995.




                                                       As of or for the year ended December 31,
                                        -------------------------------------------------------
                                           1995         1994         1993         1992         1991
                                           ----         ----         ----         ----         ----
                                               (not covered by Independent Auditors' Report) (a)

                                                                    (in thousands)
                                                                                 
Net income ...........................$   2,723        1,782          309          512        2,370
Net income per limited
partnership unit (b)..................$    5.95         3.90         0.68         1.12         5.18
Total assets  ........................$ 135,175      140,309      138,524      143,410      148,252
Long term obligations,
   net of current portion  ...........$ 104,315      114,268      115,563      121,820      128,166
Partners' capital accounts (deficit)  $  14,135       11,412        9,630        9,321        8,809




(a)   The above selected  financial data should be read in conjunction  with the
      consolidated   financial   statements  and  the  related  notes  appearing
      elsewhere in this annual report.

(b)   450 limited partnership units were outstanding at the end of each period.



Item 7.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations.


Results of Operations for the Year Ended December 31, 1995
as Compared to the Year Ended December 31, 1994

Rental  income for the year ended  December  31, 1995  increased  $1,281,000  as
compared to the year ended  December 31, 1994.  New Claridge  pays as additional
rent,  certain  expenses and debt  service  relating to  furniture,  fixture and
equipment  replacements  and  building  improvements  ("FF&E").  During 1994 the
Claridge  expanded its casino.  The  expansion (as well as the related debt) was
occurring throughout 1994 and had been completed prior to the beginning of 1995.
This caused the Partnership's debt service relating to FF&E to be higher in 1995
when compared to 1994, resulting in increased rents in 1995.

Investment  income earned on repurchase  agreements  for the year ended December
31, 1995 increased $47,000 as compared to the year ended December 31, 1994. This
increase   reflects  the  increase  in  the  interest  rate  offered  for  these
investments during 1995 as compared to 1994.

The Partnership has an agreement with New Claridge whereby New Claridge provides
facility  and  maintenance  and  engineering  services  for  the  Claridge.  The
agreement calls for the  reimbursement of the actual  facilities and maintenance
costs  incurred  on the  Partnership's  behalf.  The  cost  of  maintaining  and
repairing Hotel Assets  increased  $399,000 for the year ended December 31, 1995
as compared to 1994 due primarily to an increase in New  Claridge's  maintenance
and engineering salaries and wages and payroll related expenses.

For the year ended December 31, 1995,  interest expense decreased  $490,000 from
the prior year due to principal  payments made during 1994 and 1995 that reduced
the average  outstanding  balance of the wraparound and expansion  mortgages and
FF&E notes.

General and  administrative  expenses  decreased  $54,000  during the year ended
December 31, 1995 as compared to 1994. Insurance and professional fees increased
approximately  $67,000  due to an  increase  in  insurance  premium  as  well as
professional fees incurred with regard to the Contingent  Payment.  The decrease
is primarily due to a $46,000 loss on the disposal of assets that was recognized
in 1995  compared to a similar  loss of $170,000 in 1994.  Both of these  losses
were classified as a general and administrative expense.

During 1994, in connection  with the  Claridge's  casino  expansion  project,  a
significant  amount of Hotel  Assets  were placed  into  service.  A full year's
depreciation  was taken on these assets during 1995.  As a result,  depreciation
and  amortization  for the year ended  December 31, 1995  increased  $532,000 as
compared to 1994.

Refer to the  "Liquidity  and  Capital  Resources"  section  below  for  further
discussion on the Partnership's operations.


Results of Operations for the Year Ended December 31, 1994
as Compared to the Year Ended December 31, 1993

Rental  income for the year ended  December  31, 1994  increased  $1,805,000  as
compared to the year ended  December 31, 1993.  New Claridge  pays as additional
rent,  certain expenses and debt service relating to FF&E. FF&E notes payable as
of December 31, 1994 are approximately $8.6 million higher than as of the end of
the prior year.  This  increase is due to the casino  expansion at the Claridge.
This caused the Partnership's debt service relating to FF&E to be higher in 1994
as compared to 1993, resulting in increased rents in 1994.

General and  administrative  expenses  increased  $153,000 during the year ended
December  31, 1994 as  compared to 1993.  This  increase is  primarily  due to a
$170,000  loss on the  disposal  of assets that was  recognized  in 1994 and was
classified as a general and administrative expense.

During 1994, in connection  with the  Claridge's  casino  expansion  project,  a
significant  amount of Hotel  Assets  were  placed  into  service.  As a result,
depreciation  and  amortization  for the year ended  December 31, 1994 increased
$353,000 as compared to 1993.


Liquidity and Capital Resources

Current lease payments from New Claridge are sufficient to pay the Partnership's
debt service and operating  expenses.  As part of the  Restructuring  Agreement,
rental  payments in excess of monthly  cash flow  requirements  are  deferred or
abated so that excess cash does not currently accumulate in the Partnership.  At
the  Closing of the  restructuring  the  Partnership  loaned New  Claridge  $3.6
million. The note,  including interest,  along with those rentals deferred under
the amendment to the operating leases,  are to be repaid to the Partnership upon
(i) the  sale  or  refinancing  of the  Claridge;  (ii)  upon  full  or  partial
satisfaction  of  the  Expandable  Wraparound  Mortgage;  and  (iii)  upon  full
satisfaction of any first mortgage then in place.

The Operating Lease, together with the Expansion Operating Lease, was amended as
part of the  Restructuring  Agreement to provide for the deferral of $15,078,000
of rental payments during the period July 1, 1988 through the beginning of 1992,
and to provide for the  abatement of  $38,820,000  of basic rent  through  1998,
thereby  reducing  the  Partnership's  cash  flow to an amount  estimated  to be
necessary only to meet the  Partnership's  cash  requirements.  During the third
quarter of 1991,  the maximum  deferral of rent was reached.  On August 1, 1991,
the Operating  Lease and the Expansion  Operating  Lease were amended further to
revise the abatement  provisions so that,  commencing  January 1, 1991, for each
calendar year through 1998,  the lease  abatements may not exceed $10 million in
any one calendar year, and $38,820,000 in the aggregate. Rents abated during the
years ended  December 31, 1995 and 1994 amounted to $7,858,000  and  $6,634,000,
respectively.  Cumulative abated rents as of December 31, 1995 total $28,759,000
leaving $10,061,000 still to be abated in future years. The amount which will be
abated in the individual years cannot be determined until the Partnership incurs
expenses and debt  service in those years.  However,  it is  anticipated  by the
general  partners as well as the  management  of New Claridge that the remaining
abatement of  $10,061,000  will be fully  utilized by the first quarter of 1997.
Because the initial term of the Operating Lease continues  through September 30,
1998,  rental  payments after the  $38,820,000  abatement is fully utilized will
increase  substantially to  approximately  $39.5 million in 1997, as compared to
$31.7  million (net of projected  abatement) in 1996.  Additional  abatements of
rent  totaling  $500,000  are  available as a result of the  acquisition  of the
option to purchase the Contingent  Payment,  and further  abatements will become
available upon exercising the Contingent  Payment option (see Item 1. Business -
"Contingent Payment Rights").

Under the terms of the option to purchase the Contingent Payment,  upon purchase
of the Contingent  Payment,  the Partnership and/or the Corporation are required
to   make   distributions   in   excess   of  $7   million   to  the   Releasing
Partners/Investors. The Partnership and the Corporation have agreed to cooperate
in the purchase of the option and the Contingent Payment, with each contributing
one-half of the purchase price of the option and each  anticipated to contribute
one-half  of the  purchase  price of the  Contingent  Payment.  A portion or the
Partnership's  contribution will be contributed through additional abatements of
basic rent  payments due under the Operating  Lease and the Expansion  Operating
Lease (see Item 1. Business - "Contingent Payment Rights").

The  Partnership  funds the  purchase of  additional  Hotel  Assets by borrowing
funds, at a 14% interest rate, from New Claridge.  The ensuing notes are secured
under the  Expandable  Wraparound  Mortgage  up to $25  million.  Principal  and
interest  on  these  notes  are  then  reimbursed  to  the  Partnership  through
additional rentals from New Claridge. Under the Operating Lease, New Claridge is
required to reimburse the Partnership for all taxes, assessments,  insurance and
general and administrative costs of the Partnership.

The  ability of the  Partnership  to  continue  to fulfill  its  obligations  is
dependent  upon the ability of New Claridge to continue to make rental  payments
when due. On January 31,  1994,  the  Corporation  completed  an offering of $85
million of First  Mortgage  Notes due in 2002,  bearing  interest at 11 3/4%.  A
portion of the net proceeds of $82.2 million, after deducting fees and expenses,
was used to repay in full the  Corporation's  outstanding  debt  under  the Loan
Agreement,  including the  outstanding  balance of the  Corporation's  revolving
credit  line.  The Notes come due on February 1, 2002.  Interest on the Notes is
payable semiannually on February 1 and August 1 of each year,  commencing August
1, 1994. In conjunction  with the full  satisfaction of the Loan Agreement,  the
Corporation's revolving credit line arrangement was terminated.  The Corporation
is currently seeking to obtain a new line of credit arrangement.

The Partnership had a working capital deficiency of approximately $14,352,000 as
of  December  31, 1995 and  $12,315,000  as of December  31,  1994.  The working
capital deficiency  primarily results from the consummation of the Restructuring
Agreement. As part of the restructuring, the Partnership's cash flow was reduced
to an  amount no  greater  than what the  Partnership  needs to pay  Partnership
expenses,  including debt service.  Thus, so long as the Claridge is financially
viable and New  Claridge  continues  to make all  payments  under the  operating
leases, the Partnership expects to be able to pay its current liabilities.

In March 1995,  the  Financial  Accounting  Standards  Board issued SFAS No. 121
"Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets to
be Disposed  of" ("SFAS No.  121").  SFAS No. 121 becomes  effective  for fiscal
years beginning after December 15, 1995. The Partnership is currently  assessing
the impact of SFAS No. 121 on its financial statements.

In October 1995, the Financial  Accounting  Standards  Board issued SFAS No. 123
"Accounting  for  Stock-Based  Compensation"  ("SFAS No. 123").  SFAS No. 123 is
effective for transactions entered into in fiscal years beginning after December
15, 1995. The  Partnership  will not be adopting the recognition and measurement
criteria  of  SFAS  No.  123  and  thus,  the  impact  of  SFAS  No.  123 on the
Partnership's financial statements will not be material.

Item 8.       Financial Statements and Supplementary Data.

The  Financial  Statements  and Financial  Statement  Schedules are set forth at
pages F-1 to F-18 of this report.


Item 9.       Changes  in and  Disagreements with Accountants on  Accounting and
Financial Disclosure.

None.


                                    PART III

Item 10.      Directors and Executive Officers of the Registrant.


         Name                            Position                           Age
         Anthony C. Atchley              General Partner                     54
         Gerald C. Heetland              General Partner                     55


Mr.  Atchley has served as General  Partner  since June 16,  1989.  He served as
President  and  Chief  Executive  Officer  of  Consolidated   Casinos  Corp.,  a
subsidiary  of Webb,  and of the Del Webb  Hotel  Group  from  November  1985 to
September  1989.  He  served  as  Executive  Vice  President  of  Sahara  Nevada
Corporation,  a subsidiary  of Webb,  from October 1982 to November  1985 and as
President  and General  Manager of the High Sierra Casino and Hotel from October
1983 to November 1985.  Mr.  Atchley served as President and General  Manager of
the Claridge  from April 1982 to November  1982,  as well as Vice Chairman and a
member of the Board of Directors of the  Corporation  from November 1986 to July
1989.

Mr.  Heetland has served as General  Partner  since June 16, 1989.  He served as
Vice President  General  Counsel and Secretary of Fitzgeralds  Casino & Hotel in
Las Vegas,  Nevada and Fitzgeralds Casino & Hotel,  Harolds Club and Nevada Club
in Reno,  Nevada  from  September  1990 to  November  1995.  He  served  as Vice
President,  Secretary and General  Counsel of Del Webb Hotels and all affiliated
hotel  group  subsidiaries  from  March  1986 to June  1989.  He  served as Vice
President,  General  Counsel-Casino/Hotels  and Assistant  Secretary of Webb and
Vice  President  and Secretary of all Webb hotel group  subsidiaries  from April
1985 to March 1986, as Vice President,  Associate  General Counsel and Assistant
Secretary of Webb from  November  1983 to March 1985,  and as Associate  General
Counsel and  Assistant  Secretary  of Webb from July 1981 to November  1983.  He
served in similar  capacities  in all Webb hotel group  subsidiaries  during the
1981 to 1985 periods noted.  From June 1984 through March 1986, Mr. Heetland was
the  Secretary of the  Corporation,  and from March 1986 through May 1987 he was
Assistant Secretary of the Corporation.


Item 11.      Executive Compensation.

The following table shows the general  partners'  management fee which is all of
the  compensation  paid by the Partnership to all of its executive  officers for
the years ended December 31, 1995, 1994 and 1993.

                                                                 Other  Annual
 Individual                       Capacity        Year            Compensation
___________                       ________        ____           _____________

 Anthony C. Atchley          General Partner      1995             $65,000
                                                  1994             $65,000
                                                  1993             $65,000

 Gerald C. Heetland          General Partner      1995             $65,000
                                                  1994             $65,000
                                                  1993             $65,000


Item 12.      Security Ownership of Certain Beneficial Owners and
              Management.


Security ownership of certain beneficial owners

Not applicable.


Security ownership of management

Per the terms of the Partnership  agreement,  the General Partners,  as a group,
are  entitled  to a 1%  general  partnership  interest  in  the  Partnership  as
described below:


              Name and Address                             Amount and Nature
              of Beneficial Owner                      of Beneficial Ownership
              ___________________                      _______________________

              Anthony C. Atchley
              2880 W. Meade Avenue  Suite 204
              Las Vegas, NV  89102                     0.5% Partnership Interest

              Gerald C. Heetland
              2880 W. Meade Avenue  Suite 204
              Las Vegas, NV  89102                     0.5% Partnership Interest


Changes in Control

Not applicable.


Item 13.      Certain Relationships and Related Transactions.

The Partnership does not currently engage in any significant business activities
other than those  relating to the Claridge.  New Claridge has a direct  material
interest in the Expandable Wraparound Mortgage and Operating Leases. See Item 1.
Business - "Current Financial Condition of The Partnership."

The common stock of the Corporation and the limited partnership interests of the
Partnership  were sold  together in a private  placement  as units,  and because
there has been relatively  little trading in the stock or partnership  interest,
there  is  a  substantial   similarity  between  the  equity  ownership  of  the
Corporation  and the  Partnership.  Although the Partnership and the Corporation
are independent entities, approximately 93% of the Corporation's common stock is
owned by persons who also own limited partnership interests in the Partnership.

The Partnership has an agreement with New Claridge whereby New Claridge provides
facility  and  maintenance  and  engineering  services  for  the  Claridge.  The
agreement calls for the  reimbursement of the actual  facilities and maintenance
costs incurred on the  Partnership's  behalf,  as well as an annual fee equal to
10% of such  facility  and  maintenance  costs,  but not to exceed  $530,000 per
annum. The agreement expires on September 30, 1998.

Under the terms of the option to purchase the Contingent Payment,  upon purchase
of the Contingent  Payment,  the Partnership and/or the Corporation are required
to   make   distributions   in   excess   of  $7   million   to  the   Releasing
Partners/Investors. The Partnership and the Corporation have agreed to cooperate
in the purchase of the option and the Contingent Payment, with each contributing
one-half of the purchase price of the option and each  anticipated to contribute
one-half  of the  purchase  price of the  Contingent  Payment.  A portion or the
Partnership's  contribution will be contributed through additional abatements of
basic rent  payments due under the Operating  Lease and the Expansion  Operating
Lease (see Item 1. Business - "Contingent Payment Rights").



                                     PART IV

Item 14.      Exhibits, Financial Statement Schedules, and Reports on
              Form 8-K.

(a) (1) and (2):  The  response  to this  portion of Item 14 is  submitted  as a
separate  section of this report beginning on page F-1. All other schedules have
been omitted as inapplicable or not required because the required information is
included in the financial statements or notes thereto.


(a) (3)       Exhibits

     3 (a)    Agreement of Limited Partnership of the Partnership, as amended*

    10 (a)    Form of Amended and Restated Loan Agreement*

    10 (b)    Form of Amendment to Operating Lease and Expansion Operating
              Lease*

    10 (c)    Form of Amendment to Wraparound Mortgage Loan and Wraparound 
              Mortgage*

    10 (d)    Form of Note from New Claridge to the Partnership*

    10 (e)    Form of Restructuring Agreement*

    10 (f)    Form of Second Amendment to Operating Lease and Expansion
              Operating Lease**

    10 (g)    Form of Third Amendment to Operating Lease and Expansion Operating
              Lease**

    10 (h)    Form of Fourth Amendment to Operating Lease and Expansion
              Operating Lease***

    10 (i)    Form of Mortgage, Assignment of Leases and Rents, Security
              Agreement and Financing Statement***

    10 (j)    Form of Option Agreement

    10 (k)    Form of Side Agreement

    10 (l)    Form of First Amendment to the Option Agreement

    10 (m)    Form of First Amendment to the Side Agreement

*Exhibits  are   incorporated   by  reference  to  the  Exhibits  filed  with  a
Registration  Statement  filed with the  Securities  and Exchange  Commission on
March 13, 1989 (Registration #33-27399)

**Exhibits  are  incorporated  by reference to the Exhibits filed with Form 10-K
for the fiscal  year ended  December  31,  1991  filed with the  Securities  and
Exchange Commission on March 26, 1992.

***Exhibits  are  incorporated  by reference to the Exhibits filed with Form 
10-K for the fiscal  year ended  December  31,  1993  filed with the  Securities
and Exchange Commission on March 30, 1994.


(b)           Reports on Form 8-K

              The  Partnership  filed no  reports  on Form 8-K  during  the last
              quarter of the period covered by this report.

Supplemental Information

No proxy materials are being or have been sent to the Limited Partners.


                                   SIGNATURES

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                        Atlantic City Boardwalk Associates, L.P.
                                                      Registrant



Date:    March 29, 1996                    /s/  ANTHONY C. ATCHLEY
         --------------    -----------------------------------------------------
                            by   Anthony C. Atchley, General Partner

Date:    March 29, 1996                    /s/  GERALD C. HEETLAND
         --------------    -----------------------------------------------------
                            by   Gerald C. Heetland, General Partner

Date:    March 29, 1996                    /s/  ANTHONY C. ATCHLEY
         --------------    -----------------------------------------------------
                           by AC Boardwalk Partners Corporation, General Partner
                           by   Anthony C. Atchley, President






Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated.



Date:    March 29, 1996                    /s/  GERALD C. HEETLAND
         --------------    -----------------------------------------------------
                            by   Gerald C. Heetland, General Partner and
                                                 Chief Financial Officer

Date:    March 29, 1996                    /s/  ANTHONY C. ATCHLEY
         --------------    -----------------------------------------------------
                            by   Anthony C. Atchley, General Partner







                          INDEX TO FINANCIAL STATEMENTS
                        AND FINANCIAL STATEMENT SCHEDULES



                                                                         Page
                                                                    Reference in
                                                                      Report on
                                                                      Form 10-K

Independent Auditors' Report.............................................F-2

Balance Sheets as of December 31, 1995 and 1994..........................F-3

Statements of Operations For the Years Ended
     December 31, 1995, 1994 and 1993....................................F-4

Statements of Partners' Capital Accounts (Deficit)
     For the Years Ended December 31, 1995, 1994 and 1993............... F-5

Statements of Cash Flows For the Years Ended
     December 31, 1995, 1994 and 1993....................................F-6

Notes to Financial Statements For the Years Ended
     December 31, 1995, 1994 and 1993....................................F-7

Financial Statement Schedule:

     Schedule III - Real Estate and Accumulated Depreciation............F-18

All other schedules have been omitted as  inapplicable  or not required  because
the  required  information  is included  in the  financial  statements  or notes
thereto.









                          INDEPENDENT AUDITORS' REPORT



         The General Partners
         Atlantic City Boardwalk Associates, L.P.


         We have audited the accompanying  financial statements of Atlantic City
         Boardwalk  Associates,  L.P. as listed in the  accompanying  index.  In
         connection  with our audits of the financial  statements,  we also have
         audited the financial  statement  schedule  listed in the  accompanying
         index. These financial  statements and the financial statement schedule
         are  the   responsibility   of  the   Partnership's   management.   Our
         responsibility  is to express an opinion on these financial  statements
         and the financial statement schedule based on our audits.

         We conducted our audits in accordance with generally  accepted auditing
         standards.  Those standards  require that we plan and perform the audit
         to obtain reasonable  assurance about whether the financial  statements
         are free of material  misstatement.  An audit includes examining,  on a
         test basis,  evidence  supporting  the amounts and  disclosures  in the
         financial  statements.  An audit also includes assessing the accounting
         principles used and significant  estimates made by management,  as well
         as evaluating the overall financial statement presentation.  We believe
         that our audits provide a reasonable basis for our opinion.

         In our opinion,  the  financial  statements  referred to above  present
         fairly, in all material  respects,  the financial  position of Atlantic
         City Boardwalk  Associates,  L.P. as of December 31, 1995 and 1994, and
         the results of its  operations and its cash flows for each of the years
         in the three-year  period ended  December 31, 1995, in conformity  with
         generally  accepted  accounting  principles.  Also in our opinion,  the
         related financial  statement  schedule,  when considered in relation to
         the basic financial  statements taken as a whole,  presents fairly,  in
         all material respects, the information set forth therein.




                                                       /s/ KPMG Peat Marwick LLP

         Las Vegas, Nevada
         March 19, 1996








                          ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.
                                     Balance Sheets
                                December 31, 1995 and 1994

                                                                                              1995                  1994
                                                                                         ---------------      -------------
                  Assets

                                                                                                            
Current assets:
     Cash and cash equivalents                                                       $        1,535,000     $     1,664,000
     Rent due from New Claridge                                                                 298,000             206,000
     Interest receivable from partners                                                           28,000              26,000
     Prepaid expenses                                                                           313,000             248,000
     Other assets                                                                               199,000             170,000
                                                                                        ---------------     ---------------

              Total current assets                                                            2,373,000           2,314,000
                                                                                        ---------------     ---------------

Hotel Assets (notes 4 and 5)                                                                180,298,000         177,682,000
Less:  Accumulated depreciation and amortization                                             94,057,000          87,541,000
                                                                                        ---------------     ---------------

              Net Hotel Assets                                                               86,241,000          90,141,000
                                                                                        ---------------     ---------------

Note receivable from New Claridge, including accrued interest  of
     $2,826,000 and $2,394,000 in 1995 and 1994, respectively                                 6,426,000           5,994,000
Deferred rent from New Claridge (notes 3 and 6)                                              39,856,000          41,454,000
Intangibles, net of accumulated amortization of
     $3,526,000 and $3,399,000 in 1995 and 1994, respectively                                   279,000             406,000
                                                                                        ---------------     ---------------

                                                                                     $      135,175,000         140,309,000
                                                                                            ===========         ===========
                  Liabilities and Partners' Capital Accounts

Current liabilities:
     Accounts payable                                                                $        1,400,000           1,190,000
     Accrued interest due New Claridge                                                        1,274,000           1,384,000
     Current portion of long-term debt due principally to
         New Claridge (note 5)                                                               14,051,000          12,055,000
                                                                                        ---------------     ---------------

              Total current liabilities                                                      16,725,000          14,629,000
                                                                                        ---------------     ---------------

Long-term debt due principally to New Claridge, including                                   
     accrued interest of $20,000,000 in 1995 and 1994 (note 5)                              104,315,000         114,268,000 

Partners' capital accounts (deficit):
     New general partners                                                                        57,000              30,000
     Former general partners                                                                    144,000             127,000
     Special limited partners                                                                  (234,000)           (261,000)
     Investor limited partners                                                               14,168,000          11,516,000
                                                                                        ---------------     ---------------

         Total partners' capital accounts (deficit)                                          14,135,000          11,412,000

Commitments and contingencies (notes 5, 6, 7 and 9)
                                                                                            ___________         ___________
                                                                                     $      135,175,000         140,309,000
                                                                                            ===========         ===========



See accompanying notes to financial statements.






                                          ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.
                                                  Statements of Operations
                                    For the Years Ended December 31, 1995, 1994, and 1993

                                                                         1995                1994                 1993
                                                                    ---------------     ---------------       -------------
                                                                                                               
Revenues:
     Rent from New Claridge for the
         lease of Hotel Assets (notes 3 and 6)                   $       38,517,000          37,236,000          35,431,000
     Interest from New Claridge                                             432,000             432,000             432,000
     Interest from Special Limited Partners                                  36,000              36,000              36,000
     Investment                                                             130,000              83,000              65,000
                                                                    ---------------    ----------------    ----------------

                                                                         39,115,000          37,787,000          35,964,000
                                                                    ---------------     ---------------    ----------------


Expenses:
     Cost of maintaining and repairing
         Hotel Assets paid to New Claridge                               11,716,000          11,317,000          11,213,000
     Interest, principally on mortgages to
         New Claridge (note 5)                                           17,239,000          17,729,000          17,989,000
     General and administrative                                             630,000             684,000             531,000
     General Partners' management fee                                       130,000             130,000             130,000
     Depreciation and amortization                                        6,677,000           6,145,000           5,792,000
                                                                    ---------------     ---------------     ---------------

                                                                         36,392,000          36,005,000          35,655,000
                                                                    ---------------     ---------------     ---------------

Net income                                                       $        2,723,000           1,782,000             309,000
                                                                    ===============     ===============     ===============

Net income per limited partnership unit
(450 units outstanding at the end of each year)                  $            5,953               3,896                 676
                                                                    ===============     ===============     ===============



See accompanying notes to financial statements.







                                              ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.
                                         Statements of Partners' Capital Accounts (Deficit)
                                        For the Years Ended December 31, 1995, 1994 and 1993

                                                           Class A       Class B         Class A          Class B            Total
                               New           Former        Special       Special        Investor         Investor          Partners'
                             General         General       Limited       Limited         Limited          Limited           Capital
                            Partners        Partners      Partners      Partners        Partners         Partners          Accounts


                                                                                                            
Partners' Capital
Accounts (Deficit),
December 31, 1992          $   9,000         114,000       (18,000)     (263,000)       2,306,000        7,173,000         9,321,000

Net income                     3,000           2,000         -             3,000           74,000          227,000           309,000
                             -------       ---------     -----------   ---------      -----------     ------------      ------------

Partners' Capital
Accounts (Deficit),
December 31, 1993             12,000         116,000       (18,000)     (260,000)       2,380,000        7,400,000         9,630,000

Net income                    18,000          11,000         1,000        16,000          426,000        1,310,000         1,782,000
                              ------        --------       -------      --------       ----------      -----------       -----------

Partners' Capital
Accounts (Deficit),
December 31, 1994             30,000         127,000       (17,000)     (244,000)       2,806,000        8,710,000        11,412,000

Net income                    27,000          17,000         2,000        25,000          651,000        2,001,000         2,723,000
                              ------        --------       -------      --------       ----------      -----------       -----------

Partners' Capital
Accounts (Deficit),
December 31, 1995           $ 57,000         144,000       (15,000)     (219,000)       3,457,000       10,711,000        14,135,000
                              ======         =======        ======       =======        =========       ==========        ==========



See accompanying notes to financial statements.







                                              ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.
                                                      Statements of Cash Flows
                                        For the Years Ended December 31, 1995, 1994, and 1993


                                                                                  1995                1994                  1993
                                                                              -------------       -------------         -----------
                                                                                                                      
Cash flows from operating activities:
     Net income                                                           $       2,723,000           1,782,000            309,000
         Adjustments to reconcile net income to
         net cash provided by operating activities:
              Depreciation and amortization                                       6,677,000           6,145,000           5,792,000
              Accretion of discount on mortgage note                              1,327,000           1,153,000           1,004,000
              Loss on disposal of assets                                             46,000             170,000               -
              Deferred rent                                                       1,598,000           2,164,000           2,602,000
              Deferred interest on receivable from New Claridge                    (432,000)           (432,000)           (432,000)
              Changes in current assets and liabilities:
                  Increase in rent due from New Claridge,
                      interest receivable from partners,
                      prepaid expenses and other assets                            (188,000)            (41,000)           (199,000)
                  Increase (decrease) in accounts payable and
                      accrued interest due New Claridge                             100,000            (212,000)             29,000
                                                                             --------------        -------------      -------------

                      Net cash provided by operating activities                  11,851,000          10,729,000           9,105,000
                                                                                 ----------          ----------       -------------

Cash flows from investing activities:
     Purchase of Hotel Assets                                                    (2,160,000)         (9,620,000)         (3,193,000)
     Proceeds from sale of Hotel Assets                                              21,000              12,000               -
                                                                              -------------       -------------       -------------

                      Net cash used in investing activities                      (2,139,000)         (9,608,000)         (3,193,000)
                                                                                -----------         -----------         -----------

Cash flows from financing activities:
     Proceeds of borrowings from New Claridge                                     2,483,000           9,610,000           3,287,000
     Principal payments of debt, principally to New Claridge                    (12,324,000)        (10,548,000)         (9,515,000)
                                                                                -----------         -----------         -----------

                      Net cash used in financing activities                      (9,841,000)           (938,000)         (6,228,000)
                                                                                -----------        ------------         -----------

Net (decrease) increase in cash and cash equivalents                               (129,000)            183,000            (316,000)
Cash and cash equivalents, beginning of period                                    1,664,000           1,481,000           1,797,000
                                                                                -----------         -----------         -----------

Cash and cash equivalents, end of period                                  $       1,535,000           1,664,000          1,481,000
                                                                                ===========         ===========        ===========


Supplemental cash flow information:
     Interest paid (net of amount capitalized)                            $      16,022,000          16,570,000         17,062,000
                                                                                 ==========          ==========         ==========

Supplemental noncash investing and financing activities:
     Trade-in value on purchase of Hotel Assets                           $           1,000              68,000              5,000
                                                                             ==============       =============     ==============
     Capital lease obligation incurred to acquire Hotel Assets            $         557,000                 -                   -
                                                                             ==============       =============     ==============
                                                                                    


See accompanying notes to financial statements.



(1)      The Partnership

    (a)  General

         Atlantic City Boardwalk Associates,  L.P. ("Partnership") was formed on
         October  31,  1983 to  acquire  the  buildings,  parking  facility  and
         non-gaming  depreciable,   tangible  property   (collectively,   "Hotel
         Assets")  of The  Claridge  Hotel and  Casino  ("Claridge")  located in
         Atlantic City, New Jersey; to hold a leasehold  interest in the land on
         which the  Claridge is located  ("Land"),  which Land was  subsequently
         acquired  by the  Partnership  as  part  of a  financial  restructuring
         ("Restructuring  Agreement");  and to engage in  activities  related or
         incidental thereto. The Partnership leases the Land and Hotel Assets to
         The  Claridge  at  Park  Place,   Incorporated   ("New  Claridge"),   a
         wholly-owned  subsidiary of The Claridge  Hotel and Casino  Corporation
         ("Corporation"), under operating leases.

    (b)  Current Licensing Status

         The ownership and operation of casino-hotel facilities in Atlantic City
         are subject to extensive state  regulation under the Casino Control Act
         under  the  direction  of the  New  Jersey  Casino  Control  Commission
         ("Commission"). The Casino Control Act provides that various categories
         of entities must hold  appropriate  casino  licenses.  The  Partnership
         currently  operates under a three-year  casino service industry license
         effective  October  31,  1992,  while  New  Claridge  operates  under a
         four-year casino license effective  September 30, 1995. The Partnership
         has  applied  with the  Commission  for  license  renewal.  The general
         partners do not  anticipate  any problems  renewing  the  Partnership's
         license.

    (c)  General Partners

         The General Partners of the Partnership are Anthony C. Atchley,  Gerald
         C.  Heetland  and  AC  Boardwalk  Partners  Corporation,  a New  Jersey
         corporation  formed on August 26, 1983,  all of whose shares of capital
         stock are owned by Messrs.  Atchley and Heetland.  The General Partners
         receive, in the aggregate,  an annual compensation of $130,000 from the
         Partnership  as  well as a 1%  interest  in the  Partnership's  income,
         gains,   losses  and   deductions   for  periods   subsequent   to  the
         restructuring.  The  Partnership  maintains  insurance  to protect  the
         General Partners against certain liabilities arising from their actions
         as General Partners. Del Webb Corporation ("Webb"), formerly affiliated
         with the  Claridge,  has agreed to indemnify  the General  Partners for
         claims and liabilities  resulting from acts or omissions occurring as a
         result of or prior to the restructuring.

         The general partners prior to the Restructuring  Agreement  executed on
         June 16, 1989 were Robert K.  Swanson,  Everett L. Mangam and T. Edward
         Plant ("Former  General  Partners").  The Former General  Partners were
         entitled  to  receive,   in  the  aggregate,   a  1%  interest  in  the
         Partnership's  income,  gains,  losses and  deductions  for the periods
         prior to the  restructuring,  and now are  entitled  to  receive a 0.6%
         interest  for  periods  subsequent  to the  restructuring,  as  limited
         partners. The Partnership and Del E. Webb New Jersey, Inc. ("DEWNJ"), a
         wholly-owned  subsidiary  of Webb,  have agreed to indemnify the Former
         General Partners against certain liabilities arising from their actions
         as general partners.

    (d)  Special Limited Partners

         Oppenheimer  Holdings,  Inc. and officers and  employees of  affiliated
         Oppenheimer  & Co.,  Inc.  ("Special  Limited  Partners")  committed to
         contribute  $400,000  by  issuing  9%  notes  maturing  in  1998.  This
         contribution  entitles  them  to an  aggregate  of 1%  interest  in the
         Partnership's  income,  gains,  losses and deductions until the Limited
         Partners,  as described  below,  receive  aggregate cash  distributions
         equal to their capital contributions.  Thereafter,  the Special Limited
         Partners are entitled to an aggregate of 10% of each item. Upon receipt
         of the cash,  the  Partnership  will reflect this  contribution  in its
         financial statements.

         Subsequent to the Restructuring Agreement, the Special Limited Partners
         were  classified  into two  categories,  those  not  consenting  to the
         restructuring ("Class A Special Limited Partners") and those consenting
         to the  restructuring  ("Class B Special  Limited  Partners").  Class A
         Special Limited Partners' interest after the restructuring is .065%, in
         the aggregate,  representing their same  proportionate  share as before
         the   restructuring.   Class  B  Special  Limited  Partners'   interest
         subsequent  to the  restructuring  was reduced by a portion of the 0.6%
         interest issued to the Former General  Partners,  thereby entitling the
         Class B Special Limited Partners to a .927% interest, in the aggregate.

    (e)  Investor Limited Partners

         Investor  Limited  Partners  contributed  $37,151,000  in  cash  to the
         Partnership  for a 98%  interest in the  Partnership's  income,  gains,
         losses  and  deductions,  to be  reduced  to 89% upon  receipt  of cash
         distributions equal to their capital  contributions.  Subsequent to the
         restructuring  the Investor  Limited  Partners were classified into two
         categories,  those  not  consenting  to  the  restructuring  ("Class  A
         Investor Limited  Partners") and those consenting to the  restructuring
         ("Class  B  Investor  Limited  Partners").  Class  A  Investor  Limited
         Partners'   interest  after  the  restructuring  is  23.912%,   in  the
         aggregate,  representing their same  proportionate  share as before the
         restructuring.  Class B Investor Limited Partners' interest  subsequent
         to the  restructuring  was  reduced by a portion  of the 0.6%  interest
         issued to the Former General  Partners,  thereby  entitling the Class B
         Investor Limited Partners to a 73.496% interest, in the aggregate.


(2)      Basis of Presentation and Summary of Significant Accounting Policies

         The  Partnership's  policy  is to  maintain  its books of  records  and
         prepare  its income tax  returns on the  accrual  basis of  accounting.
         Certain items are recorded on a basis resulting in advantageous  income
         tax treatment ("Tax Basis"). The accompanying  financial statements are
         prepared in accordance with generally  accepted  accounting  principles
         ("GAAP") and differ from Tax Basis as follows:

         o      Certain  property  and equipment are  depreciated on a different
                basis and over different lives for GAAP than  those used for Tax
                Basis;

         o      In 1994 the Claridge  facilities  were  remodeled  and expanded.
                During the construction period interest was incurred on the debt
                related to this project.  This interest was capitalized for GAAP
                and is being amortized on a  straight-line  basis over 10 years,
                while for Tax Basis the interest was expensed in full in 1994;

         o      The  Expandable  Wraparound  Mortgage  was  discounted  for GAAP
                as a  result  of the  effect on the obligation of $20 million of
                deferred interest;

         o      Tax Basis rental income is recognized  according to the terms of
                the  Operating  Lease,  whereas  for GAAP  rental  payments  are
                leveled so that each period reflects the same basic rent.


         The significant  accounting  policies used to prepare the  accompanying
         GAAP financial statements are as follows:

         a.     Hotel Assets are stated at cost and are depreciated or amortized
                on a  straight-line  basis over the  following  estimated useful
                lives:

                Building                                                40 years
                Building improvements                                   10 years
                Furniture, fixtures and equipment                        7 years

         b.     Provision  is  made  for  impairment  loss if  estimated  future
                operating cash flows (undiscounted and without interest charges)
                over a  long-term  holding  period  plus  estimated  disposition
                proceeds  (undiscounted)  are less than current  book value.  At
                December 31, 1995,  1994 and 1993, no provision  for  impairment
                has been reflected in the accompanying financial statements.

         c.     Deferred  financing  costs  and capitalized  interest  are being
                amortized on a straight-line basis over 5 to 17 years.

         d.     The  Expandable  Wraparound  Mortgage Note  has been  discounted
                utilizing  a  14%  interest  rate.   The resulting  discount  is
                reflected in the basis of the Hotel Assets.

         e.     The  accompanying  financial  statements do  not reflect federal
                income tax expense or benefit since such liability or benefit is
                that of the individual partners.

         f.     Cash equivalents are composed of investments in interest-bearing
                repurchase  agreements  with initial or remaining  maturities of
                less than three months at the time the investment is made.

         g.     Due to the nature of the  relationships  between the Partnership
                and  New  Claridge  and  the   Partnership   and  the  partners,
                estimation  of the fair value of the financial  instruments  due
                from and due to these related  parties is not practical as there
                is no trading market for these financial instruments.  See Notes
                3 and 5 for a description of the terms of these instruments. All
                other  financial  instruments are stated at their carrying value
                which approximates their fair value. The carrying amount of cash
                equivalents,  receivables  and current  liabilites  approximates
                fair  value  because  of  the   short-term   maturity  of  these
                instruments.

         h.     Management of the Partnership has made estimates and assumptions
                relating  to the  reporting  of assets and  liabilities  and the
                disclosure of contingent assets and liabilities to prepare these
                financial  statements  in  conformity  with  generally  accepted
                accounting  principles.  Actual  results could differ from those
                estimates.



         Following are the Partnership's assets and liabilities as determined in
         accordance  with GAAP and for federal income tax reporting  purposes at
         December 31:

                                1995                             1994
                        ---------------------         --------------------------
                            GAAP        Tax              GAAP            Tax
                            Basis      Basis             Basis          Basis
                                            (in thousands)
  Total assets          $  135,175     69,741         $  140,309         78,505
  Total liabilities     $  121,040    125,300         $  128,897        134,053




(3)      Restructuring Agreement

         On October 27, 1988, the Partnership,  the  Corporation,  New Claridge,
         Webb and the mortgage lenders entered into the Restructuring Agreement.
         On June 13, 1989 the  required  majority of the  partners  approved the
         Restructuring  Agreement  and on June 16,  1989 the  restructuring  was
         concluded (the "Closing").  The following paragraphs are an overview of
         the events that took place as a result of the restructuring.

         o    Webb  transferred  all of its  rights to the land  underlying  the
              Hotel  Assets,  the air rights  and the  related  easement  to the
              Partnership.  The Partnership's book value of the Hotel Assets was
              not affected due to the uncertainty of the  incremental  value, if
              any, of the land.

         o    The operating and expansion  operating  leases were amended to add
              the land and air  rights,  defer  portions  of rent  through  1992
              totaling  $15,078,000  otherwise payable to the Partnership by New
              Claridge,  and to abate approximately  $39,820,000 of future rents
              commencing  in 1992.  In  addition,  the  Partnership  lent to New
              Claridge $3.6 million representing, at the Closing,  substantially
              all of the  Partnership's  cash and cash  equivalents in excess of
              amounts  required  to pay  Partnership  expenses.  The loan  bears
              interest  at 12% per annum  that  becomes  payable at the time the
              principal  is paid.  The  deferred  rent and the  $3,600,000  loan
              become due upon (i) the sale or refinancing of the Claridge;  (ii)
              upon full or partial  satisfaction  of the  Expandable  Wraparound
              Mortgage;  and (iii) upon full  satisfaction of any first mortgage
              then in  place.  The  Restructuring  Agreement  requires  that the
              Partnership  maintain  cash  flows  in  amounts  necessary  to pay
              Partnership expenses,  including debt service, only, and prohibits
              the  Partnership  from making  distributions  to  partners  for an
              indefinite period of time.

         o    The  Partnership  (as  successor  in  interest  to DEWNJ)  and New
              Claridge  terminated  the Land  Option  Agreement  which  gave New
              Claridge  the  option to  purchase  from the  Partnership  certain
              parcels and tracts of land in  Atlantic  City,  New  Jersey.  This
              termination  resulted in payment of $100,000 by the Partnership to
              New Claridge.

         o    New General Partners were admitted to the Partnership.  The Former
              General Partners became limited partners with an aggregate limited
              partnership  interest of 0.6%. This limited  partnership  interest
              was  made  available  by  reducing   proportionately  the  limited
              partnership  interests of those limited partners consenting to the
              restructuring. In addition, for nominal consideration,  the Former
              General  Partners  transferred to the General  Partners all of the
              outstanding  shares of the common stock of AC  Boardwalk  Partners
              Corporation, the corporate general partner of the Partnership.



(4)  Hotel Assets

         A summary of Hotel Assets at December 31, 1995 and 1994 is as follows:


                                                  Accumulated       
                                               Depreciation and         Net
  December 31, 1995           Cost               Amortization      Hotel Assets
  -----------------       ---------------        ------------      ------------

  Building                 $   101,353,000   $      30,828,000   $    70,525,000
  Building improvements         25,911,000          18,223,000         7,688,000
  Furniture, fixtures
    and equipment               51,881,000          44,432,000         7,449,000
  Capital lease asset            1,153,000             574,000           579,000
                               -----------          ----------      ------------

                           $   180,298,000   $      94,057,000   $    86,241,000
                               ===========          ==========        ==========



                                                  Accumulated
                                               Depreciation and         Net
  December 31, 1994           Cost               Amortization      Hotel Assets
  -----------------       ---------------        ------------      ------------

  Building                 $   101,353,000   $      28,295,000   $    73,058,000
  Building improvements         25,651,000          15,902,000         9,749,000
  Furniture, fixtures 
    and equipment               50,115,000          42,884,000         7,231,000
  Capital lease asset              563,000             460,000           103,000
                             -------------        ------------      ------------

                           $   177,682,000   $      87,541,000   $    90,141,000
                               ===========          ==========        ==========




(5)      Long-term Debt

         At  December  31,  1995  and  1994,  long-term  debt  consisted  of the
following:

                                                      1995              1994
                                                      ----              ----

   14% Wraparound mortgage, net of           $       93,185,000   $  100,858,000
        unaccreted discount of $9,815,000
        and $11,142,000, respectively
   14% Expansion mortgage                             6,522,000        8,285,000
   14% FF&E notes                                    18,346,000       17,114,000
   Capital lease obligations                            313,000           66,000
                                                 --------------  ---------------
                                                    118,366,000      126,323,000
   Less: Current portion of long-term debt           14,051,000       12,055,000
                                                   ------------     ------------

                                             $      104,315,000    $ 114,268,000
                                                    ===========      ===========


         The wraparound and expansion mortgages are non-recourse  obligations as
         neither the Partnership  nor its partners are personally  liable to New
         Claridge  for  non-payment  of any  principal  of, or interest  on, the
         notes. Various  restrictions are placed upon the Partnership's  ability
         to sell  assets  and  incur  additional  obligations.  Included  in the
         wraparound  mortgage is $20 million of accrued interest,  discounted at
         14%,  which  accrued  from 1983 to 1988 and has been  deferred  without
         interest  until  maturity.  Monthly  principal  and  interest  payments
         continue  through 1998 with  interest  only  payments from January 1999
         until  October  2000 at which time a balloon  principal  payment of $47
         million and the $20 million of deferred  interest is due. The expansion
         mortgage has  principal  and interest  payments of $234,000 due monthly
         through September 30, 1998.

         The Partnership  funds the purchase of additional  furniture,  fixtures
         and equipment ("FF&E") by borrowing from New Claridge at a 14% interest
         rate. In addition,  during the term of the Expansion  Operating  Lease,
         the Partnership is required to provide New Claridge with expansion FF&E
         replacements under the same borrowing arrangement.  Generally, one half
         of the principal is due in 48 months and the remainder is due 60 months
         from  the  issue  date of the  individual  notes,  with  the  following
         exception.  As required by the terms of the Claridge's $85 million debt
         offering,  $8 million was used to finance internal  improvements at the
         Claridge.  The $8  million  principal  on these  notes will come due on
         September  30, 2000.  All FF&E notes are secured  under the  wraparound
         mortgage up to $25 million.

         During 1995 the  Partnership  financed  the  purchase of some  computer
         equipment  through a 6.5% capital lease.  This  thirty-six  month lease
         required the final six month's  payments be made at its  inception  and
         that principal and interest  payments of approximately  $17,000 be made
         monthly  until its maturity in July 1997.  During 1991 the  Partnership
         financed  the  purchase of a Hotel Asset  through a 14% capital  lease.
         This five year lease requires monthly  principal and interest  payments
         of approximately $4,000 until its maturity in June 1996.

         Aggregate  maturities  of debt for each of the next  five  years are as
         follows:

                                    1996                         $    14,051,000
                                    1997                              17,227,000
                                    1998                              18,615,000
                                    1999                               2,046,000
                                    2000                              76,242,000
                                                                     ___________

                                                                     128,181,000
                                    Less: Discount                     9,815,000
                                                                     ___________
                                                                 $   118,366,000
                                                                     ===========


(6)      Leases

         The  Partnership  leases the Land and the Hotel  Assets,  excluding the
         FF&E, to New Claridge under an operating  lease  expiring  during 1998,
         with three 10-year renewal  options.  The  Partnership  also leases the
         FF&E to New  Claridge  for an  amount  sufficient  to fund  payment  of
         principal and interest on the FF&E notes.  The operating leases provide
         that New Claridge will have the option to purchase the Hotel Assets and
         the leasehold  interest in the land and air rights at their fair market
         value on September 30, 1998.

         Minimum  future  rental  payments  due for each of the next five  years
         under leases to New Claridge are as follows:


                           1996                                 $     48,884,000
                           1997                                       51,402,000
                           1998                                       40,269,000
                           1999                                        3,483,000
                           2000                                        9,888,000
                                                                    ____________

                                                                     153,926,000
                           Less: Future rent abatements               10,061,000
                                                                     ___________
                           Minimum future rentals                 $  143,865,000
                                                                     ===========



         Future Partnership  activities including anticipated purchases of Hotel
         Assets and payments of related debt may cause actual future  rentals to
         differ from those presented above. Rents are used to fund debt service,
         facilities and maintenance costs and fees, general partners' management
         fees and general and  administrative  expenses of the Partnership.  The
         Restructuring  Agreement  requires that the  Partnership  maintain cash
         flows in amounts necessary to pay Partnership  expenses  including debt
         service,  only, and is prohibited from making distributions to partners
         for an indefinite  period of time.  Any rents not required for the cash
         flow needs of the Partnership are to be deferred up to $15,078,000.  As
         of December  31,  1991,  $15,078,000  in rents had been  deferred,  and
         excess rents are now being  abated,  as described  below.  The deferred
         rent becomes  payable upon (i) the sale or refinancing of the Claridge;
         (ii) upon full or partial  satisfaction  of the  Expandable  Wraparound
         Mortgage;  and (iii) upon full  satisfaction of any first mortgage then
         in place.

         Per the terms of an amendment to the Operating Lease Agreement executed
         as of August 1, 1991,  during the years 1991 to 1998 contractual  rents
         in excess of debt service and Partnership  expenses can be abated up to
         $38,820,000  in the aggregate but not in excess of  $10,000,000  in any
         one calendar year.  Prior to this  amendment,  scheduled rents totaling
         $39,820,000  were to be abated  beginning  in 1992  through  the end of
         1999.  Rents abated  during the years ended  December 31, 1995 and 1994
         amounted to $7,858,000 and $6,634,000, respectively.  Cumulative abated
         rents as of December 31, 1995 total  $28,759,000,  leaving  $10,061,000
         still to be abated in future years.  The amount which will be abated in
         the individual years cannot be determined until the Partnership  incurs
         expenses and debt service in those years. However, it is anticipated by
         the general partners as well as the management of New Claridge that the
         remaining  abatement of $10,061,000 will be fully utilized by the first
         quarter of 1997.  Additional  abatements of rent totaling  $500,000 are
         available as a result of the  acquisition of the option to purchase the
         Contingent  Payment,  and further abatements will become available upon
         exercising the Contingent Payment option (see Note 9, "Contingencies").

         The  Partnership  accounts for leases in accordance  with the Financial
         Accounting   Standards  Board's   Statement  of  Financial   Accounting
         Standards  No. 13,  Accounting  for Leases,  whereby  rental  income is
         recognized on a  straight-line  basis over the life of the lease. As of
         December  31,  1995 and  December  31,  1994,  deferred  rent  from New
         Claridge   included  rental  income  of  $24,778,000  and  $26,376,000,
         respectively, that was earned in excess of actual rent receipts.

(7)      Financial Condition of New Claridge

         The ability of the  Partnership to fulfill its obligations is dependent
         upon the  ability  of New  Claridge  to pay rental  payments  when due.
         Accordingly,  the financial  stability of the  Partnership is dependent
         upon the financial condition of New Claridge.

         The  Corporation  had a net  loss  of  $1,908,000  for the  year  ended
         December 31, 1995, as compared to a net loss of $6,901,000 for the year
         ended  December 31, 1994.  Casino  revenues were higher in 1995 than in
         1994  because  of  increased  business  volume  due to  better  weather
         conditions and the expanded casino  facility (see the discussion  below
         concerning the results of operations in 1994). The net loss in 1995 was
         primarily  due  to  decreased  hotel  revenues  and  increased   casino
         expenses.  The average  room rate  decreased to $55 in 1995 from $67 in
         1994, in part as a result of a reduction in the complimentary room rate
         recorded,  resulting in decreased hotel revenue. The increase in casino
         expenses  was  primarily  due to the  increase  in coin  incentives  to
         patrons  arriving by bus.  After three years of decreases in the number
         of bus patrons  visiting  Atlantic  City  casinos,  in 1995  visitation
         increased by 10%, thereby intensifying the competition for bus patrons.
         The  increased  competition  took the form of higher  coin  incentives,
         which New Claridge matched, thus increasing its per patron average coin
         cost to $12.81 in 1995 from $10.99 in 1994.

         The net loss in 1994 was  primarily  due to (i) the decline in business
         volume  in the first  quarter  of 1994 due to the  severe  snow and ice
         storms throughout the Northeastern  United States,  (ii) a reduction in
         volume in the second quarter of 1994 as a result of business disruption
         due to the  construction  of New Claridge's  expanded  casino  facility
         (which  opened in late June  1994,  and  resulted  in the  addition  of
         approximately   500   slot   machines),   (iii)   increased   marketing
         expenditures  to  promote  the  opening  of this  expansion,  and  (iv)
         increased interest expense due to the completion of the offering of $85
         million of First Mortgage Notes on January 31, 1994.

(8)      Related Party Transactions

         The  common  stock  of the  Corporation  and  the  limited  partnership
         interests of the Partnership were sold together in a private  placement
         as units,  and because there has been relatively  little trading in the
         stock  or  partnership  interests,  there is a  substantial  similarity
         between the equity  ownership of the Corporation  and the  Partnership.
         Although the Partnership and the Corporation are independent  entities,
         approximately 93% of the Corporation's common stock is owned by persons
         who also own limited partnership interests in the Partnership.

         The Partnership has an agreement with New Claridge whereby New Claridge
         provides  facility and  maintenance  and  engineering  services for the
         Claridge.  The  agreement  calls for the  reimbursement  of the  actual
         facilities and maintenance costs incurred on the Partnership's  behalf,
         as well as an annual fee equal to 10% of such facility and  maintenance
         costs not to exceed  $530,000  per  annum.  The  agreement  expires  on
         September 30, 1998.

         Under the terms of the option to purchase the Contingent Payment,  upon
         purchase  of  the  Contingent  Payment,   the  Partnership  and/or  the
         Corporation are required to make  distributions in excess of $7 million
         to  the  Releasing   Partners/Investors.   The   Partnership   and  the
         Corporation  have agreed to cooperate in the purchase of the option and
         the Contingent Payment, with each contributing one-half of the purchase
         price of the option and each anticipated to contribute  one-half of the
         purchase   price  of  the   Contingent   Payment.   A  portion  or  the
         Partnership's  contribution  will  be  contributed  through  additional
         abatements of basic rent payments due under the Operating Lease and the
         Expansion Operating Lease (see Note 9, "Contingencies").



(9)      Contingencies

         The  Restructuring  Agreement  provided  for Webb to retain an interest
         equal to $20 million plus  interest  from  December 1, 1988 accruing at
         the rate of 15% per annum compounded quarterly  ("Contingent  Payment")
         in any proceeds  ultimately  recovered from the  operations  and/or the
         sale or  refinancing  of the  Claridge  facility in excess of the First
         Mortgage loan and other liabilities.  To give effect to this Contingent
         Payment,  the Corporation  and the  Partnership  agreed not to make any
         distributions  to the  holders  of  their  equity  securities,  whether
         derived from  operations or from sale or  refinancing  proceeds,  until
         Webb had received the Contingent Payment.

         In  connection  with the  restructuring,  Webb  agreed to permit  those
         partners/investors  in  the  Partnership  and  Corporation  ("Releasing
         Partners/Investors")  from whom Webb had received written releases from
         all  liabilities,  rights  ("Contingent  Payment  Rights")  to  receive
         certain  amounts  to  the  extent  available  for  application  to  the
         Contingent   Payment.    Approximately   84%   in   interest   of   the
         partners/investors    provided    releases    and   became    Releasing
         Partners/Investors.  Payments to Releasing Partners/Investors are to be
         made in  accordance  with a schedule of  priorities,  as defined in the
         Restructuring Agreement.

         On April 2, 1990,  Webb  transferred  its  interest  in the  Contingent
         Payment to an  irrevocable  trust for the  benefit of the Valley of the
         Sun United Way, and upon such transfer  Webb was no longer  required to
         be qualified or licensed by the Commission.

         On February 23, 1996, the  Corporation  acquired an option to purchase,
         at a discount from the carrying  value,  the  Contingent  Payment.  The
         purchase  price of the  option  was $1  million,  and the option may be
         exercised  any time prior to December  31, 1997.  Upon  exercise of the
         option,  the  purchase  price of the  Contingent  Payment  would be $10
         million,  plus interest at 10% per annum for the period from January 1,
         1997 to the date of  payment  of the  purchase  price  if the  purchase
         occurs after December 31, 1996. The purchase price may also increase in
         an  amount  not to  exceed  $10  million  if  future  distributions  to
         Releasing  Partners/Investors  exceed $20 million. It is estimated that
         at December  31,  1995,  the  aggregate  amount owing in respect of the
         Contingent Payment was $56.8 million.

         Upon  exercise of the option,  it is  anticipated  that the  Contingent
         Payment  will  be  canceled  so that  neither  the  Corporation  or the
         Partnership  will have any obligation to make any payment in respect of
         the Contingent Payment before making a distribution to limited partners
         or  shareholders.  Upon the purchase  and  cancellation,  however,  the
         Corporation and the Partnership  will remain obligated to make payments
         to the  Releasing  Partners/Investors,  in  respect  of the  Contingent
         Payment Rights, before any distribution may be made to limited partners
         or  shareholders.  These  payments  would be required to be in the same
         amounts  as if the  Contingent  Payment  had  not  been  purchased  and
         canceled.  As a result,  it is not  likely  that  limited  partners  or
         shareholders who are not Releasing  Partners/Investors will receive any
         distribution from the Partnership or the Corporation. In the aggregate,
         Releasing Partners/Investors are entitled to receive an amount equal to
         approximately 72% of the Contingent Payment.

         Under the terms of the option, upon purchase of the Contingent Payment,
         the   Partnership   and/or  the   Corporation   are  required  to  make
         distributions    in   excess   of   $7   million   to   the   Releasing
         Partners/Investors.  The Partnership and the Corporation have agreed to
         cooperate  in the  purchase of the option and the  Contingent  Payment,
         with each contributing one-half of the purchase price of the option and
         each  anticipated  to contribute  one-half of the purchase price of the
         Contingent Payment. A portion of the Partnership's contribution will be
         contributed  through  additional  abatements of basic rent payments due
         under the Operating Lease and the Expansion Operating Lease.





                                                   SCHEDULE III
                                                                                                                          
                                     ATLANTIC CITY BOARDWALK ASSOCIATES, L.P.                                             Life
                                     Real Estate and Accumulated Depreciation                                               on 
                                                                                                                          which
                                   Years Ended December 31, 1995, 1994 and 1993                                           Deprec.
                                                                                                                        in
                                                                                                         Date         latest
                                                                 Gross Amount                    of       Statement of
                            Initial Cost                   Cost Capitalized  at which            Accumu-    Con          Operations
                            to Partnership                 Subsequent to     Carried at Close    lated      struc-  Date    is
Description Encumbrances(A) Land(B) Building               Acquisition       of Period (C)(D)    Deprec.(E) tion    Acq.  Computed
- -----------------------------------------------------------------------------------------------------------------------------------
                                               Initial 
                                   112,500,000 Cost
                                               Less:
                                                 Original                    Building   101,353,000         N/A   10/31/83  40 yrs
                                                 Discount  Bldg.             Bldg.                          1983-    
                                                 on        Impr. 25,911,000      Impr.   25,911,000         1994     N/A    10 yrs
                                   (11,147,000)  Mortgage  FF&E  53,034,000  FF&E        53,034,000         N/A   1983-1994  7 yrs
                                   ------------                  ----------             -----------                                
Hotel & 
Casino
Atlantic 
City, NJ     118,366,000     -     101,353,000                   78,945,000             180,298,000 94,057,000
             -----------  -------  -----------                   ----------             ----------- ----------




NOTES:

(A)  Encumbrances  represents  the amount owed at December 31, 1995
     on the Wraparound Mortgage, Expansion Mortgage, FF&E Notes and
     Capital lease obligations.

(B)  The land  under the  building was acquired  from DEWNJ,  at no
     cost to the Partnership, as part of the 1989 Restructuring.

(C)  The aggregate cost of real  estate owned at  December 31, 1995
     for Federal income tax purposes is $192,950,000.

(D)  Reconciliation of Real Estate Carrying Costs:





                                                    1995               1994               1993
                                                    ----               ----               ----

                                                                                       
        Balance at beginning of year              177,682,000       168,303,000         165,113,000
            Building improvements                     259,000         6,299,000             669,000
            Furniture, fixtures and
              equipment (FF&E) acquired             2,459,000         4,384,000           1,536,000
            FF&E retired                             (102,000)         (311,000)             (8,000)
            Construction in progress                   -                  -                 993,000
            Construction completed                     -               (993,000)             -
                                              ---------------   ---------------    ----------------
        Balance at end of year                    180,298,000       177,682,000         168,303,000
                                              ===============   ===============    ================




(E)  Reconciliation of Accumulated Depreciation:

                                                    1995               1994               1993
                                                    ----               ----               ----

        Balance at beginning of year               87,541,000        81,583,000          76,031,000
            Provision for depreciation              6,550,000         6,017,000           5,554,000
            Accumulated depreciation
              of FF&E retired                         (34,000)          (59,000)             (2,000)
                                              ---------------   ---------------    ----------------
        Balance at end of year                     94,057,000        87,541,000          81,583,000
                                              ===============   ===============    ================