SECURITIES AND EXCHANGE COMMISSION
                                WASHINGTON, D.C.

                                   FORM 10-Q

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

For the quarterly period ended   SEPTEMBER 30, 1996
                                 -----------------------------------------------

                                       OR

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

For the transition period from                         to
                               -----------------------    ----------------------

Commission file number     33-69716
                           --------

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

            DELAWARE                                          75-2502290
            DELAWARE                                          75-2502293
           NEW JERSEY                                         22-2242014
- ---------------------------------------             ----------------------------
  (States or other jurisdictions of                      (I.R.S. Employer
    incorporation or organization)                     Identification No.'s)
 
    TWO GALLERIA TOWER, SUITE 2200
        13455 NOEL ROAD, LB48
            DALLAS, TEXAS                                      75240
- ----------------------------------------            ----------------------------
(Address of principal executive offices)                     (Zip Code)
 
(Registrants' telephone number, including area code):  (214) 386-9777
                                                       -------------------------
 
                               (NOT APPLICABLE)
- --------------------------------------------------------------------------------
             (Former name, former address, and former fiscal year,
                        if changed since last report.)

          Indicate by check mark whether each of the Registrants (1) has filed
all reports required to be filed by Section 13 or 15(d) of the Securities
Exchange Act of 1934 during the preceding 12 months (or for such shorter period
that the Registrants were required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.  YES  X    NO
                                                               ---      ---

          Indicate the number of shares outstanding of each of the issuer's
classes of common stock, as of the last practicable date.

 
 
            REGISTRANT                           CLASS              OUTSTANDING AT NOVEMBER  12, 1996
- -----------------------------------  -----------------------------  ---------------------------------
                                                              
GB Property Funding Corp.            Common stock, $1.00 par value              1,000 shares
GB Holdings, Inc.                    Common stock, $1.00 par value              1,000 shares
Greate Bay Hotel and Casino, Inc.    Common stock, no par value                   100 shares

          Each of the Registrants meets the conditions set forth in General
Instruction (H)(1)(a) and (b) of Form 10-Q and is therefore filing this Form
with the reduced disclosure format.

                                       1

 
PART I:  FINANCIAL INFORMATION
- ------------------------------


INTRODUCTORY NOTES TO FINANCIAL STATEMENTS
- ------------------------------------------

          The registered securities consist of 10 7/8% First Mortgage Notes (the
"10 7/8% First Mortgage Notes") in the principal amount of $185,000,000 due
January 15, 2004 issued by GB Property Funding Corp. ("GB Property Funding") and
listed on the American Stock Exchange.  GB Property Funding's obligations are
unconditionally guaranteed by GB Holdings, Inc. ("Holdings"), a Delaware
corporation with principal executive offices at Two Galleria Tower, Suite 2200,
13455 Noel Road, LB48, Dallas, TX 75240 and by Greate Bay Hotel and Casino, Inc.
("GBHC"), a New Jersey corporation and a wholly owned subsidiary of Holdings
with principal offices at 136 South Kentucky Avenue, Atlantic City, New Jersey
08401.

          GB Property Funding is wholly owned by Holdings.  Holdings is a wholly
owned subsidiary of Pratt Casino Corporation ("PCC"), which is an indirect
wholly owned subsidiary of Pratt Hotel Corporation ("PHC").  PHC is an American
Stock Exchange listed company subject to the reporting requirements of the
Securities Act of 1934.

          GB Property Funding was organized during September 1993 as a special
purpose subsidiary of Holdings for the purpose of borrowing funds through the
issuance of the 10 7/8% First Mortgage Notes for the benefit of GBHC.

          GBHC owns the Sands Hotel and Casino located in Atlantic City, New
Jersey (the "Sands"). Substantially all of Holdings' assets and operations
relate to the Sands.  Historically, the Sands' gaming operations have been
highly seasonal in nature, with the peak activity occurring from May to
September. Consequently, the results of operations for the three and nine month
periods ended September 30, 1996 are not necessarily indicative of the operating
results to be reported for the full year.

          The financial statements of GB Property Funding and the consolidated
financial statements of Holdings as of September 30, 1996 and for the three and
nine month periods ended September 30, 1996 and 1995 have been prepared without
audit, pursuant to the rules and regulations of the Securities and Exchange
Commission.  In the opinion of management, their respective financial statements
contain all adjustments (consisting of only normal recurring adjustments)
necessary to present fairly their respective financial positions as of September
30, 1996, their respective results of operations for the three and nine month
periods ended September 30, 1996 and 1995 and their respective cash flows for
the nine month periods ended September 30, 1996 and 1995.

          Certain information and footnote disclosures normally included in
financial statements prepared in accordance with generally accepted accounting
principles have been condensed or omitted.  These financial statements should be
read in conjunction with the financial statements and notes thereto included in
GB Property Funding, Holdings and GBHC's 1995 Annual Report on Form 10-K.

                                       2

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                                 BALANCE SHEETS
                                  (UNAUDITED)


                                     ASSETS


                                            SEPTEMBER 30,  DECEMBER 31,
                                                1996           1995
                                            -------------  ------------
                                                     
Current assets:                     
 Cash                                        $      1,000  $      1,000
 Note receivable from affiliate                 2,500,000             -
 Interest receivable from affiliate             4,247,000     9,277,000
                                             ------------  ------------
                                    
  Total current assets                          6,748,000     9,278,000
                                             ------------  ------------
                                    
Note receivable from affiliate                182,500,000   185,000,000
                                             ------------  ------------
                                    
                                             $189,248,000  $194,278,000
                                             ============  ============
 
                      LIABILITIES AND SHAREHOLDER'S EQUITY

Current liabilities:
 Current maturities of long-term debt        $  2,500,000  $          -
 Accrued interest payable                       4,247,000     9,277,000
                                             ------------  ------------
 
 Total current liabilities                      6,747,000     9,277,000
                                             ------------  ------------
 
Long-term debt                                182,500,000   185,000,000
                                             ------------  ------------
 
Shareholder's equity (Note 1):
 Common stock, $1.00 par value per share,
  1,000 shares authorized and outstanding           1,000         1,000
                                             ------------  ------------
 
                                             $189,248,000  $194,278,000
                                             ============  ============


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

                                       3

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                            STATEMENTS OF OPERATIONS
                                  (UNAUDITED)


                                              THREE MONTHS ENDED
                                                 SEPTEMBER 30,
                                             ----------------------
                                                1996        1995
                                             ----------  ----------
                                                   
Revenues:                               
 Interest income                             $5,029,000  $5,029,000
                                        
Expenses:                               
 Interest expense                             5,029,000   5,029,000
                                             ----------  ----------
                                        
  Net income                                 $        -  $        -
                                             ==========  ==========


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

                                       4

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                            STATEMENTS OF OPERATIONS
                                  (UNAUDITED)


                                                NINE MONTHS ENDED
                                                  SEPTEMBER 30,
                                             -------------------------
                                                1996           1995
                                             -----------   -----------
                                                     
Revenues:                                               
 Interest income                             $15,089,000   $15,089,000
                                                        
Expenses:                                               
 Interest expense                             15,089,000    15,089,000
                                             -----------   -----------
  Net income                                 $         -   $         -
                                             ===========   ===========


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

                                       5

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                            STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)



                                                NINE MONTHS ENDED
                                                  SEPTEMBER 30,
                                             -------------------------
                                                1996           1995
                                             -----------   -----------
                                                     
OPERATING ACTIVITIES:
 Net income                                  $         -   $         -
 Adjustments to reconcile net income
  to net cash provided by operating
  activities:
  Decrease in interest receivable from
   affiliate                                   5,030,000     5,030,000
  Decrease in accrued interest payable        (5,030,000)   (5,030,000)
                                             -----------   -----------
  Net cash provided by operating activities            -             -
                                             -----------   -----------

  Net change in cash                                   -             -
                                             -----------   -----------
  Cash at beginning of period                      1,000         1,000
                                             -----------   -----------
 
  Cash at end of period                      $     1,000   $     1,000
                                             ===========   ===========


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

                                       6

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                         NOTES TO FINANCIAL STATEMENTS
                                  (UNAUDITED)


(1)  ORGANIZATION AND OPERATIONS

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

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

   Administrative services for GB Property Funding are provided by other PHC
subsidiaries at no charge.  The cost of such services is not significant.

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

   The financial statements as of September 30, 1996 and for the three and nine
month periods ended September 30, 1996 and 1995  have been prepared by GB
Property Funding without audit.  In the opinion of management, these financial
statements contain all adjustments (consisting of only normal recurring
adjustments) necessary to present fairly the financial position of GB Property
Funding as of September 30, 1996, the results of its operations for the three
and nine month periods ended September 30, 1996 and 1995 and its cash flows for
the nine month periods ended September 30, 1996 and 1995.

(2)  LONG-TERM DEBT

   On February 17, 1994, GB Property Funding issued $185,000,000 of non-recourse
first mortgage notes due January 15, 2004 (the "10 7/8% First Mortgage Notes").
Interest on the notes accrues at the rate of 10 7/8% per annum, payable
semiannually commencing July 15, 1994.  Interest only is payable during the
first three years.  Commencing on July 15, 1997, semiannual principal payments
of $2,500,000 will become due on each interest payment date.

                                       7

 
                           GB PROPERTY FUNDING CORP.
                      (WHOLLY OWNED BY GB HOLDINGS, INC.)

                   NOTES TO FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


   The indenture for the 10 7/8% First Mortgage Notes contains various
provisions which, among other things, restrict the ability of certain
subsidiaries of PHC to pay dividends to PHC, to merge, consolidate or sell
substantially all of their assets or to incur additional indebtedness beyond
certain limitations.  In addition, the indenture requires the maintenance of
certain cash balances and, commencing in 1994, requires that a minimum of
$7,000,000 be expended for property and fixture renewals, replacements and
betterments at the Sands, subject to increases of five percent per annum
thereafter.  The proceeds of the 10 7/8% First Mortgage Notes were loaned to
GBHC on the same terms and conditions.

   Interest paid and received with respect to the 10 7/8% First Mortgage Notes
and the loan to GBHC was $20,119,000 during each of the nine month periods ended
September 30, 1996 and 1995.

(3)  INCOME TAXES

   GB Property Funding is included in the consolidated federal income tax return
of Hollywood Casino Corporation ("HCC"), PHC's parent.  Pursuant to agreements
between Holdings, PHC and HCC, GB Property Funding's provision for federal
income taxes is calculated as if a separate federal return were filed.  For the
nine month periods ended September 30, 1996 and 1995, no provision or payments
were made under the agreements.

                                       8

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                          CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)


                                     ASSETS


                                                  SEPTEMBER 30,    DECEMBER 31,
                                                       1996            1995
                                                  --------------  --------------
                                                            
Current Assets:
 Cash and cash equivalents                        $  12,781,000   $  21,769,000
 Accounts receivable, net of allowances
  of $15,288,000 and $16,494,000, respectively       10,744,000      11,350,000
 Inventories                                          3,882,000       4,268,000
 Due from affiliate                                   2,784,000       7,638,000
 Refundable deposits and other current assets         3,719,000       4,736,000
                                                  -------------   -------------
 
  Total current assets                               33,910,000      49,761,000
                                                  -------------   -------------
 
Property and Equipment:
 Land                                                37,807,000      37,807,000
 Buildings and improvements                         185,508,000     185,077,000
 Operating equipment                                 89,653,000      87,489,000
 Construction in progress                             3,197,000       2,310,000
                                                  -------------   -------------
 
                                                    316,165,000     312,683,000
 Less - accumulated depreciation and
  amortization                                     (157,772,000)   (145,243,000)
                                                  -------------   -------------
 
 Net property and equipment                         158,393,000     167,440,000
                                                  -------------   -------------
 
Other Assets:
 Obligatory investments                               5,999,000       5,521,000
 Due from affiliate                                  17,098,000      13,681,000
 Deferred financing costs and other assets            9,667,000       9,155,000
                                                  -------------   -------------
 
  Total other assets                                 32,764,000      28,357,000
                                                  -------------   -------------
 
                                                  $ 225,067,000   $ 245,558,000
                                                  =============   =============


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

                                       9

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                          CONSOLIDATED BALANCE SHEETS
                                  (UNAUDITED)

                 LIABILITIES AND SHAREHOLDER'S (DEFICIT) EQUITY


                                             SEPTEMBER 30,   DECEMBER 31,
                                                  1996           1995
                                             --------------  -------------
                                                       
 
Current Liabilities:
 Current maturities of long-term debt         $  2,511,000   $     11,000
 Short-term credit facilities                    2,000,000              -
 Short-term borrowings from affiliates           6,500,000              -
 Accounts payable                                7,758,000      8,409,000
 Accrued liabilities -
  Salaries and wages                             4,949,000      5,108,000
  Interest                                       5,354,000      9,828,000
  Insurance                                      3,002,000      2,330,000
  Other                                          7,168,000      6,365,000
 Due to affiliates                                 571,000        359,000
 Other current liabilities                       3,944,000      4,890,000
                                              ------------   ------------
 
  Total current liabilities                     43,757,000     37,300,000
                                              ------------   ------------
 
Long-Term Debt                                 192,934,000    195,442,000
                                              ------------   ------------
 
Other Noncurrent Liabilities                     1,715,000      2,390,000
                                              ------------   ------------
 
Commitments and Contingencies
 
Shareholder's (Deficit) Equity:
 Common stock, $1.00 par value per share;
  1,000 shares authorized and
  outstanding                                        1,000          1,000
 Additional paid-in capital                     18,438,000     18,438,000
 Accumulated deficit                           (31,778,000)    (8,013,000)
                                              ------------   ------------
 
  Total shareholder's (deficit) equity         (13,339,000)    10,426,000
                                              ------------   ------------
 
                                              $225,067,000   $245,558,000
                                              ============   ============


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

                                       10

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)


                                                       THREE MONTHS ENDED
                                                          SEPTEMBER 30,
                                                    -------------------------
                                                        1996         1995
                                                    -----------   -----------
                                                            
Revenues:                         
 Casino                                             $65,820,000   $72,235,000
 Rooms                                                2,660,000     2,671,000
 Food and beverage                                    9,167,000     9,905,000
 Other                                                1,535,000     1,274,000
                                                    -----------   -----------
                                  
                                                     79,182,000    86,085,000
 Less - promotional allowances                       (7,462,000)   (7,913,000)
                                                    -----------   -----------
                                  
  Net revenues                                       71,720,000    78,172,000
                                                    -----------   -----------
                                  
Expenses:                         
 Casino                                              56,240,000    55,998,000
 Rooms                                                  405,000       477,000
 Food and beverage                                    3,149,000     3,071,000
 Other                                                1,296,000       484,000
 General and administrative                           4,568,000     5,851,000
 Depreciation and amortization                        5,014,000     4,975,000
                                                    -----------   -----------
                                  
  Total expenses                                     70,672,000    70,856,000
                                                    -----------   -----------
                                  
Income from operations                                1,048,000     7,316,000
                                                    -----------   -----------
                                  
Non-operating income (expense):   
 Interest income                                        360,000       474,000
 Interest expense                                    (5,635,000)   (5,445,000)
 Gain on sale of assets                                       -        56,000
                                                    -----------   -----------
                                  
  Total non-operating expense, net                   (5,275,000)   (4,915,000)
                                                    -----------   -----------
                                  
(Loss) income before income taxes                    (4,227,000)    2,401,000
 Income tax provision                                         -    (1,323,000)
                                                    -----------   -----------
                                  
Net (loss) income                                   $(4,227,000)  $ 1,078,000
                                                    ===========   ===========
 

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

                                       11

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                     CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (UNAUDITED)


                                                         NINE MONTHS ENDED
                                                           SEPTEMBER 30,
                                                    ---------------------------
                                                        1996          1995
                                                    ------------   ------------
                                                             
Revenues:
 Casino                                             $188,735,000   $202,571,000
 Rooms                                                 7,049,000      7,341,000
 Food and beverage                                    26,478,000     24,499,000
 Other                                                 4,532,000      2,928,000
                                                    ------------   ------------
                                              
                                                     226,794,000    237,339,000
 Less - promotional allowances                       (21,616,000)   (20,267,000)
                                                    ------------   ------------
                                              
  Net revenues                                       205,178,000    217,072,000
                                                    ------------   ------------
                                              
Expenses:                                     
 Casino                                              169,156,000    157,060,000
 Rooms                                                 1,675,000      1,953,000
 Food and beverage                                     8,337,000      7,128,000
 Other                                                 2,488,000      1,476,000
 General and administrative                           14,178,000     17,555,000
 Depreciation and amortization                        15,324,000     14,947,000
                                                    ------------   ------------
                                              
  Total expenses                                     211,158,000    200,119,000
                                                    ------------   ------------
                                              
(Loss) income from operations                         (5,980,000)    16,953,000
                                                    ------------   ------------
                                              
Non-operating income (expense):               
 Interest income                                       1,174,000      1,347,000
 Interest expense                                    (16,555,000)   (16,272,000)
 Gain on sale of assets                                   13,000         56,000
                                                    ------------   ------------
                                              
  Total non-operating expense, net                   (15,368,000)   (14,869,000)
                                                    ------------   ------------
                                              
(Loss) income before income taxes                    (21,348,000)     2,084,000
 Income tax provision                                 (2,417,000)    (1,842,000)
                                                    ------------   ------------
                                              
Net (loss) income                                   $(23,765,000)  $    242,000
                                                    ============   ============
 

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

                                       12

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (UNAUDITED)


                                                                NINE MONTHS ENDED
                                                                   SEPTEMBER 30,
                                                            ---------------------------
                                                                1996          1995
                                                            ------------   ------------
                                                                     
OPERATING ACTIVITIES:
 Net (loss) income                                          $(23,765,000)  $    242,000
 Adjustments to reconcile net (loss) income to net cash
   (used in) provided by operating activities:
   Depreciation and amortization                              15,324,000     14,947,000
   Provision for doubtful accounts                             1,562,000      2,263,000
   Deferred income tax provision (benefit)                     2,417,000     (2,376,000)
   Increase in accounts receivable                              (956,000)      (802,000)
   Decrease in accounts payable and accrued expenses          (3,609,000)    (3,467,000)
   Net change in other current assets and liabilities           (539,000)     3,305,000
   Net change in other noncurrent assets and liabilities        (988,000)      (683,000)
                                                            ------------   ------------
 
     Net cash (used in) provided by operating activities     (10,554,000)    13,429,000
                                                            ------------   ------------
 
INVESTING ACTIVITIES:
 Net property and equipment additions                         (4,668,000)   (15,664,000)
 Obligatory investments                                       (2,248,000)    (2,102,000)
                                                            ------------   ------------
 
     Net cash used in investing activities                    (6,916,000)   (17,766,000)
                                                            ------------   ------------
 
FINANCING ACTIVITIES:
 Net borrowings on credit facilities                           2,000,000              -
 Borrowings from affiliates                                    6,500,000              -
 Deferred financing costs                                        (10,000)       (32,000)
 Repayments of long-term debt                                     (8,000)        (8,000)
                                                            ------------   ------------
 
     Net cash provided by (used in) financing activities       8,482,000        (40,000)
                                                            ------------   ------------
 
     Net decrease in cash and cash equivalents                (8,988,000)    (4,377,000)
       Cash and cash equivalents at beginning of period       21,769,000     23,137,000
                                                            ------------   ------------
 
       Cash and cash equivalents at end of period           $ 12,781,000   $ 18,760,000
                                                            ============   ============


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

                                       13

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                  (UNAUDITED)


(1)  ORGANIZATION, BUSINESS AND BASIS OF PRESENTATION

    GB Holdings, Inc. ("Holdings") is a Delaware corporation and a wholly owned
subsidiary of Pratt Casino Corporation ("PCC"), also a Delaware corporation.
PCC was incorporated during September 1993 and is wholly owned by PPI
Corporation, a New Jersey corporation and a wholly owned subsidiary of Pratt
Hotel Corporation ("PHC").  On February 17, 1994, Holdings acquired Greate Bay
Hotel and Casino, Inc. ("GBHC"), a New Jersey corporation, through a capital
contribution by its parent.  GBHC's principal business activity is its ownership
of the Sands Hotel and Casino in Atlantic City, New Jersey (the "Sands"). The
Sands is managed by New Jersey Management, Inc. ("NJMI"), also a wholly owned
subsidiary of PCC.  GB Property Funding Corp. ("GB Property Funding"), a
Delaware corporation and a wholly owned subsidiary of Holdings, was incorporated
in September 1993 for the purpose of borrowing funds through the issuance of
$185,000,000 of ten-year, nonrecourse first mortgage notes for the benefit of
GBHC; such debt was issued in February 1994 at the rate of 10 7/8% per annum and
the proceeds were loaned to GBHC (see Note 3).  Holdings has no operating
activities and its only significant asset is its investment in GBHC.  The
accompanying consolidated financial statements include the accounts and
operations of Holdings, GBHC and GB Property Funding; all significant
intercompany balances and transactions have been eliminated.

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

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

    GBHC is self insured for a portion of its general liability, certain health
care and other liability exposures.  Accrued insurance includes estimates of
such accrued liabilities based on an evaluation of the merits of individual
claims and historical claims experience; accordingly, GBHC's ultimate liability
may differ from the amounts accrued.

  During the fourth quarter of 1995, GBHC adopted the provisions of Statement of
Financial Accounting Standards No. 121, "Accounting for the Impairment of Long-
Lived Assets" ("SFAS 121"). SFAS 121 requires, among other things, that an
entity review its long-lived assets and certain related intangibles for
impairment whenever changes in circumstances indicate that the carrying amount
of an asset may not be fully recoverable.  As a result of its review, GBHC does
not believe that any material impairment currently exists related to its long-
lived assets.

                                       14

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


  The consolidated financial statements as of September 30, 1996 and for the
three and nine month periods ended September 30, 1996 and 1995 have been
prepared by Holdings without audit.  In the opinion of management, these
consolidated financial statements contain all adjustments (consisting of only
normal recurring adjustments) necessary to present fairly the consolidated
financial position of Holdings as of September 30, 1996, the results of its
operations for the three and nine month periods ended September 30, 1996 and
1995 and its cash flows for the nine month periods ended September 30, 1996 and
1995.

(2)   SHORT-TERM CREDIT FACILITIES

  As of April 30, 1996, GBHC extended $2,000,000 of its bank line of credit
until April 30, 1997. As of September 30, 1996, $2,000,000 was outstanding under
the line of credit;  no such borrowings were outstanding under the line of
credit at December 31, 1995.  Borrowings under the line of credit accrue
interest at the bank's prime rate plus 3/4% per annum payable monthly and are
guaranteed by PCC. Additionally, PCC has pledged a certificate of deposit in the
face amount of $2,000,000 as collateral for the line of credit.

(3)  LONG-TERM DEBT AND PLEDGE OF ASSETS

  Substantially all of Holdings' and GBHC's assets are pledged in connection
with their long-term indebtedness.

 
 
                                                SEPTEMBER 30,   DECEMBER 31,
                                                    1996           1995
                                                -------------   ------------
                                                          
10 7/8% first mortgage
 notes, due 2004 (a)                             $185,000,000   $185,000,000
14 5/8% affiliate loan,
 due 2005 (b)                                      10,000,000     10,000,000
Other                                                 445,000        453,000
                                                -------------   ------------

 Total indebtedness                               195,445,000    195,453,000
Less - current maturities                          (2,511,000)       (11,000)
                                                -------------   ------------

 Total long-term debt                            $192,934,000   $195,442,000
                                                =============   ============


- --------------------------

(a)  On February 17, 1994, the Sands obtained $185,000,000 from GB Property
     Funding, which issued $185,000,000 of non-recourse first mortgage notes due
     January 15, 2004 (the "10 7/8% First Mortgage Notes").  Interest on the
     notes accrues at the rate of 10 7/8% per annum, payable semiannually
     commencing July 15, 1994.  Interest only is payable during the first three
     years. Commencing on July 15, 1997, semiannual principal payments of
     $2,500,000 will become due on each interest payment date.  The 10 7/8%
     First Mortgage Notes are redeemable at the option of the issuer, in whole
     or in part, on or after January 15, 1999 at stated redemption prices
     ranging up to 104.08% of par plus accrued interest.

                                       15

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


     The indenture for the 10 7/8% First Mortgage Notes contains various
     provisions which, among other things, restrict the ability of certain
     subsidiaries of PHC to pay dividends to PHC, to merge, consolidate or sell
     substantially all of their assets or to incur additional indebtedness
     beyond certain limitations. In addition, the indenture requires the
     maintenance of certain cash balances and, commencing in 1994, requires that
     a minimum of $7,000,000 be expended for property and fixture renewals,
     replacements and betterments at the Sands, subject to increases of five
     percent per annum thereafter.

(b)  On February 17, 1994, GBHC issued a $10,000,000 subordinated promissory
     note to an affiliate. The note bears interest at the rate of 14 5/8% per
     annum, payable semiannually commencing August 17, 1994, subject to
     maintaining average daily cash balances required by the indenture for the
     10 7/8% First Mortgage Notes, with the principal due in February 2005.

     Scheduled payments of long-term debt as of September 30, 1996 are set forth
     below:


                                    
                1996 (three months)    $      3,000
                1997                      2,512,000
                1998                      5,013,000
                1999                      5,014,000
                2000                      5,015,000
                Thereafter              177,888,000
                                       ------------
 
                   Total               $195,445,000
                                       ============

     Interest paid amounted to $21,029,000 and $22,404,000, respectively,
during the nine month periods ended September 30, 1996 and 1995.

                                       16

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


(4)    INCOME TAXES

       Components of the provision for income taxes consisted of the
following:


                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                              SEPTEMBER 30,                     SEPTEMBER 30,
                                     ---------------------------       ----------------------------
                                        1996             1995             1996             1995
                                     -----------      ----------       -----------      -----------
                                                                            
Benefit in lieu of (provision
  for) federal income taxes:
           Current                   $        -       $(1,806,000)     $         -      $(3,313,000)
           Deferred                           -           782,000       (2,364,000)       1,879,000
State income tax benefit
  (provision):
           Current                            -          (509,000)               -         (905,000)
           Deferred                           -           210,000          (53,000)         497,000
                                     $        -       $(1,323,000)     $(2,417,000)     $(1,842,000)

 

          Holdings is included in the consolidated federal income tax return of
Hollywood Casino Corporation ("HCC"), PHC's parent.  Pursuant to agreements
between Holdings, PCC, PHC and HCC, Holdings' provision for federal income taxes
is based on the amount of tax which would be provided if a separate federal
income tax return were filed.  The payment of taxes in accordance with the tax
allocation agreements is subject to the approval of the New Jersey Casino
Control Commission ("CCC").  Holdings made no federal or state income tax
payments during the nine month periods ended  September 30, 1996 and 1995.

          Federal and state income tax provisions or benefits are based upon
estimates of the results of operations for the current period and reflect the
nondeductibility for income tax purposes of certain items, including certain
amortization, meals and entertainment and other expenses.

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

                                       17

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


           The components of the deferred tax asset as of September 30, 1996 and
December 31, 1995 are as follows:


                                     SEPTEMBER 30,   DECEMBER 31,
                                          1996           1995
                                     --------------  -------------
                                               
Deferred tax assets:
 Net operating loss carryforwards     $  8,042,000    $ 1,506,000
 Allowance for doubtful accounts         6,552,000      6,829,000
 Other liabilities and accruals          2,508,000      2,089,000
 Other                                   2,016,000      1,377,000
                                      ------------    -----------
 
  Total deferred tax assets             19,118,000     11,801,000
                                      ------------    -----------
 
Deferred tax liabilities:
 Depreciation and amortization          (8,212,000)    (8,679,000)
 Other                                    (597,000)      (597,000)
                                      ------------    -----------
 
  Total deferred tax liabilities        (8,809,000)    (9,276,000)
                                      ------------    -----------
 
 Net deferred tax asset                 10,309,000      2,525,000
 Valuation allowance                   (10,309,000)             -
                                      ------------    -----------
 
                                      $          -    $ 2,525,000
                                      ============    ===========


          Holdings and its subsidiaries have net operating loss carryforwards
("NOL's") totaling approximately $17,000,000, none of which expire before the
year 2009 for federal tax purposes and the year 2001 for state tax purposes.
Statement of Financial Accounting Standards No. 109, "Accounting for Income
Taxes" ("SFAS 109") requires that the tax benefit of NOL's and deferred tax
assets resulting from temporary differences be recorded as an asset and, to the
extent that management can not assess that the utilization of all or a portion
of such NOL's and deferred tax assets is more likely than not, a valuation
allowance should be recorded.  Due to the continued availability of NOL's
originating in 1994 for federal and state tax purposes and the significant book
and tax losses sustained in 1996, management is unable to determine that
realization of such asset was more likely than not and, thus, has provided a
valuation allowance for the entire deferred tax asset at September 30, 1996.

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

                                       18

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


regulations, administrative rulings or court decisions may also effect Holdings'
future utilization of its loss carryforwards.

          Receivables from and payables to affiliates in connection with the
aforementioned tax allocation agreements are as follows:


                                                         SEPTEMBER 30,   DECEMBER 31,
                                                              1996           1995
                                                         --------------  -------------
                                                                   
 
                     Due from affiliate - current           $2,284,000     $7,365,000
                     Due from affiliate - non-current        8,618,000      5,903,000
                     Due to affiliate - current               (129,000)      (129,000)


(5)  TRANSACTIONS WITH RELATED PARTIES

          NJMI, under a management agreement with the Sands, is responsible for
the supervision, direction and control of the day-to-day operations of the
Sands.  NJMI is entitled to receive annually (i) a basic consulting fee of 1.5%
of "adjusted gross revenues," as defined, and (ii) incentive compensation of
between 5% and 7.5% of gross operating profits in excess of certain stated
amounts should annual "gross operating profits," as defined, exceed $5,000,000.
Such fees amounted to $1,431,000 and $2,246,000 during the three month periods
ended September 30, 1996 and 1995, respectively, and $3,591,000 and $5,276,000
during the nine month periods ended September 30, 1996 and 1995, respectively.
These fees are included in general and administrative expenses in the
accompanying consolidated financial statements.  Management fees payable to NJMI
at September 30, 1996 and December 31, 1995 amounted to $16,000 and $28,000,
respectively.

          GBHC licenses the trade name "Sands" from PHC, which licenses the name
from an unaffiliated third party.  Amounts payable by GBHC under this agreement
are equal to the amounts paid to the unaffiliated third party.  Such charges
amounted to $80,000 for each of the three month periods ended September 30, 1996
and 1995 and $211,000 and $220,000 for the nine month periods ended September
30, 1996 and 1995, respectively.

          GBHC has, from time to time, advanced monies to PCC or certain of its
subsidiaries and PHC or certain of its subsidiaries have advanced monies to GBHC
primarily for working capital purposes.  An advance to a PHC subsidiary in the
amount of $5,672,000 was outstanding as of September 30, 1996 and December 31,
1995 and accrues interest at the rate of 16.5% per annum.  During the third
quarter of 1996, GBHC borrowed a total of $6,500,000 from PHC for working
capital purposes.  Such borrowings accrue interest at the rate of 13 3/4% per
annum payable quarterly commencing October 1, 1996.  Repayment of

                                       19

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


such borrowings from PHC and the payment of the related interest are subject to
approval by the CCC. Interest income (expense) incurred with respect to
affiliate advances and borrowings is as follows:


                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                              SEPTEMBER 30,                     SEPTEMBER 30,
                                     ---------------------------       ----------------------------
                                        1996             1995             1996             1995
                                     -----------      ----------       -----------      -----------
                                                                            
Net advances                         $  52,000        $ 234,000        $   520,000      $   702,000
Affiliate loan (Note 3)               (366,000)        (366,000)        (1,097,000)      (1,097,000)


          Interest receivable on affiliate advances, included in non-current due
from affiliates in the accompanying consolidated balance sheets at September 30,
1996 and December 31, 1995 was $2,808,000 and $2,106,000, respectively.
Interest accrued on the affiliate loan and advance from PHC aggregating
$1,092,000 and $544,000, respectively, is included in interest payable in the
accompanying consolidated balance sheets at September 30, 1996 and December 31,
1995.

          From time to time, GBHC performs certain services for HCC and its
subsidiaries and invoices those companies for the Sands' cost of providing those
services.  Similarly, GBHC is charged for certain legal, accounting and other
expenses incurred by HCC and its subsidiaries that relate to the Sands'
business. Such affiliate transactions are summarized below:


                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                              SEPTEMBER 30,                     SEPTEMBER 30,
                                     ---------------------------       ----------------------------
                                        1996             1995             1996             1995
                                     -----------      ----------       -----------      -----------
                                                                            
Billings to affiliates               $ 516,000        $ 242,000        $1,299,000       $ 711,000
Charges from affiliates               (204,000)        (141,000)         (704,000)       (481,000)


(6)       LITIGATION

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

                                       20

 
                       GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
                                  (UNAUDITED)


(7)       RECLASSIFICATIONS

          Certain reclassifications have been made to the 1995 consolidated
financial statements to conform to the 1996 consolidated financial statement
presentation.  Such reclassifications include the reallocation of certain costs
among the various operating departments and general and administrative expenses
resulting from the completion of a comprehensive internal review of departmental
allocations.  Management believes that such reclassifications better reflect the
matching of costs with the associated revenues.

                                       21

 
                               GB HOLDINGS, INC.
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


RESULTS OF OPERATIONS

     GENERAL

  The Sands earned income from operations of $1 million and sustained a loss
from operations of $6 million for the three and nine month periods ended
September 30, 1996, respectively.  These results compare to income from
operations of $7.3 million and $17 million earned during the same periods in
1995.  Operating results have been adversely affected in 1996 by the advent of
unprecedented and highly aggressive marketing programs instituted by certain
other Atlantic City casinos seeking to increase their market share together with
record winter snowstorms in January and weekend snowstorms in February. These
factors, as well as declines in both the table games and slot machine hold
percentages, resulted in three and nine month declines in net revenues of 8.3%
and 5.5%, respectively (to $71.7 million and $205.2 million in 1996 from $78.2
million and $217.1 million in 1995).  In addition, marketing and advertising
costs increased by $1.2 million and $10.7 million (7% and 22.8%), respectively,
during the third quarter and first nine months of 1996 compared to the same
periods of 1995 in response to competitive pressures.

  GAMING OPERATIONS

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


                                           THREE MONTHS ENDED                NINE MONTHS ENDED
                                              SEPTEMBER 30,                     SEPTEMBER 30,
                                     ---------------------------       ----------------------------
                                        1996             1995             1996             1995
                                     -----------      ----------       -----------      -----------
                                                   (IN THOUSANDS, EXCEPT PERCENTAGES)
                                                                            
REVENUES:
 Table games                           $  21,170       $  24,978        $   61,750       $   72,521
 Slot machines                            43,663          46,038           123,934          126,616
 Other (1)                                   987           1,219             3,051            3,434
                                     -----------      ----------       -----------      -----------

  Total                                $  65,820       $  72,235        $  188,735       $  202,571
                                     ===========      ==========       ===========      ===========
TABLE GAMES:
 Gross Wagering
  (Drop) (2)                           $ 161,052       $ 170,245        $  444,435       $  463,555
                                     ===========      ==========       ===========      ===========
 Hold Percentages: (3)
  Sands                                    13.1%           14.7%             13.9%            15.6%
  Atlantic City Casino
   Gaming Industry                         15.2%           15.7%             15.5%            15.9%
 
SLOT MACHINES:
 Gross Wagering
  (Handle) (2)                         $ 535,346       $ 521,596        $1,510,865       $1,459,882
                                     ===========      ==========       ===========      ===========
 Hold Percentage:(3)
  Sands (4)                                 8.2%            8.8%              8.2%             8.7%


                                       22

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


- ------------------------------
(1)  Consists of revenues from poker and simulcast horse racing wagering.

(2)  Gross wagering consists of the total value of chips purchased for table
     games (excluding poker) and keno wagering (collectively, the "drop") and
     coins wagered in slot machines ("handle").

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

(4)  The Sands' hold percentage with respect to slot machines is reflected on an
     accrual basis. Comparable data for the Atlantic City gaming industry is not
     available.

  Table games drop at the Sands declined $9.2 million (5.4%) and $19.1 million
(4.1%), respectively, during the three and nine month periods ended September
30, 1996 compared with the same periods of 1995.  The Sands' decreases compare
with increases of 6.6% and 5.9% in table drop for all other Atlantic City
casinos during the same periods.  As a result, the Sands' table game market
share (expressed as a percentage of the Atlantic City industry aggregate table
game drop) decreased to 7.6% and 7.9%, respectively, during the three and nine
month periods ended September 30, 1996 from 8.5% and 8.6%, respectively, during
the same periods of 1995. Table game drop throughout the nine month period was
adversely impacted by the increase in competitive pressures in the rated table
market segment, of which a significant portion was in the "high end" and mid-
market segments.  The third quarter of 1996 also saw a decline in the unrated
table market segment as expansions at competing properties, construction on
roadways into the city and other factors all served to reduce unrated table play
at the Sands.

  Slot machine handle increased $13.8 million (2.6%) and $51 million (3.5%),
respectively, during the three and nine month periods ended September 30, 1996
compared with the same periods  of 1995. The Sands' increases compare with 2.4%
and 5.5% increases in slot machine handle for all other Atlantic City casinos.
As a result, the Sands' maintained its market share of 6% during the third
quarter of 1996 compared to 1995; however, its market share decreased slightly
to 6.2% from 6.3% during the nine months ended September 1996 compared to the
same period in 1995.  The increases in slot machine handle are largely
attributable to increases in marketing programs, such as coin incentive and
direct marketing programs, which have resulted in significant increases in the
number of bus patrons for the nine months ended September 30, 1996 compared to
1995.  The Sands' average number of slot machines increased .9% during the first
nine months of 1996 compared to an increase of 9.2% for all other Atlantic City
casinos. The greater percentage increase in the number of slot machines for
other Atlantic City casinos reflects, in part, expansions of certain facilities
during 1996 which resulted in an overall increase of approximately 118,000
square feet of casino space and further contributed to the Sands' decline in
market share.

                                       23

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


  REVENUES

  Casino revenues at the Sands, including poker and simulcast horse racing
wagering revenues, decreased by $6.4 million (8.9%) and $13.8 million (6.8%),
respectively, for the three and nine month periods ended September 30, 1996
compared with the same periods of 1995.  Casino revenues were negatively
impacted by the decline in table game wagering as discussed previously and by
decreases in both the table games and slot machine hold percentages at the Sands
during the 1996 periods compared to the 1995 periods.

  Rooms revenue did not change significantly during the three and nine month
periods ended September 30, 1996 compared with 1995.  Food and beverage revenues
decreased $738,000 (7.5%) for the three month period ended September 30, 1996
compared with the 1995 period primarily due to the decline in patron volume;
such revenues increased $2 million (8.1%) for the nine month period ended
September 30, 1996 compared with the prior year period primarily as a result of
the opening of the Epic Buffet during the third quarter of 1995.  Other revenues
increased $261,000 (20.5%) and $1.6 million (54.8%), respectively, during the
three and nine month periods ended September 30, 1996 compared to the 1995
periods as a result of an increase in theater entertainment revenue.

  Promotional allowances represent the estimated value of goods and services
provided free of charge to casino customers under various marketing programs.
As a percentage of rooms, food and beverage and other revenues at the Sands,
these allowances decreased to 55.8% and 56.8%, respectively, during the three
and nine month periods ended September 30, 1996 from 57.1% and 58.3% during the
third quarter and first nine months of 1995.  Such decreases are primarily
attributable to increases in other types of marketing programs in lieu of
promotional allowances.

  DEPARTMENTAL EXPENSES

  Casino expenses at the Sands remained flat during the third quarter of 1996
compared to 1995 and increased $12.1 million (7.7%) during the nine month period
ended September 30, 1996 compared to the same period in 1995.  The nine month
increase is primarily due to the expansion of various marketing programs,
particularly coin incentive programs, in response to competitive pressures.  The
additional costs of such programs result in greater allocation of rooms, food
and beverage and other expenses to casino expense.

  Rooms expense decreased $72,000 (15.1%) during the third quarter of 1996 as
compared to the same period of 1995 resulting in a nine month decrease of
$278,000 (14.2%) primarily due to increased allocation of rooms expense to
casino expense resulting from increases  in casino marketing activities relating
to rooms.  Decreased payroll expenses resulting from an overall decline in
occupancy particularly during the first quarter of 1996 as compared to 1995 also
contributed to the reduction in rooms expense. Food and beverage expense did not
change significantly during the three month period ended

                                       24

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


September 30, 1996 compared to the three month period ended September 30, 1995.
The increase of $1.2 million (17%) in food and beverage expense during the nine
month period ended September 30, 1996 compared to the same period in 1995
reflects increased costs associated with the Epic Buffet which were partially
offset by increases in marketing programs, the costs of which are allocated to
the casino department.  Other expenses increased $812,000 (167.8%) and $1
million (68.6%), respectively, during the three and nine month periods ended
September 30, 1996 compared with the same periods in 1995 as increases in
theater entertainment costs were partially offset by increased allocations to
the casino department.

  GENERAL AND ADMINISTRATIVE

  General and administrative expenses decreased $1.3 million (21.9%) and $3.4
million (19.2%), respectively, during the three and nine month periods ended
September 30, 1996 as compared to the 1995 periods primarily due to decreases in
management fees, equipment rental and legal expenses.  In addition, cost
containment measures implemented by management helped reduce administrative
costs during the third quarter.

  INTEREST

  Interest income decreased $114,000 (24.1%) and $173,000 (12.8%), respectively,
during the three and nine month periods ended September 30, 1996 compared with
the same periods of 1995 due to a decrease in the amount of cash available for
temporary cash investments.  Interest expense did not change significantly
during the three and nine months ended September 30, 1996 and 1995 compared to
the prior year periods.

  INCOME TAX BENEFIT (PROVISION)

  Holdings is included in HCC's consolidated federal income tax return.
Pursuant to agreements between Holdings, PHC and HCC, Holdings' provision for
federal income taxes is based on the amount of tax which would have been
provided if a separate return were filed.

  Holdings and its subsidiaries have net operating loss carryforwards ("NOL's")
totaling approximately $17 million, none of which expire before the years 2001
and 2009, respectively, for state and federal tax purposes.  Statement of
Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS
109") requires that the tax benefit of NOL's and deferred tax assets resulting
from temporary differences be recorded as an asset and, to the extent that
management can not assess that the utilization of all or a portion of such NOL's
and deferred tax assets is more likely than not, a valuation allowance should be
recorded.  Due to the continued availability of NOL's originating in 1994 for
federal and state tax purposes and the significant book and tax losses sustained
in 1996, management is unable to

                                       25

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


determine that the realization of such asset was more likely than not and, thus,
has provided a valuation allowance for the entire deferred tax asset at
September 30, 1996.

  INFLATION

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

  SEASONALITY

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

LIQUIDITY AND CAPITAL RESOURCES

  Holdings' only operations and resulting sources of liquidity and capital
resources are those of its wholly owned subsidiary, GBHC, whose only operations
are those of the Sands.  GBHC's earnings before depreciation, interest,
amortization, taxes and intercompany management fees have been sufficient to
meet its debt service obligations (other than certain maturities of principal
that have been refinanced) and to fund a substantial portion of its capital
expenditures.  GBHC has also used short-term borrowings to fund seasonal cash
needs and has used long-term borrowings for certain capital projects.

  OPERATING ACTIVITIES

  At September 30, 1996, GBHC had cash and cash equivalents of $12.8 million.
GBHC sustained an operating cash flow deficit of $10.6 million for the nine
months ended September 30, 1996 compared to net cash generated from operations
of $13.4 million during the 1995 period, resulting in an aggregate decline in
operating cash flow of $24 million and a decline in working capital of $25.4
million compared to September 30, 1995.  GBHC utilized its existing cash,
available lines of credit and short-term borrowings from affiliates during the
first nine months of 1996 to meet its operating needs, to fund capital additions
totaling $4.7 million and to make obligatory investments of $2.2 million.

                                       26

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


  FINANCING ACTIVITIES

  During February 1994, GBHC refinanced virtually all of its outstanding debt as
part of an overall restructuring by PHC (the "PHC Recapitalization").  The
refinancing was completed through a public offering of $270 million of debt
securities consisting of $185 million of 10 7/8% First Mortgage Notes due
January 15, 2004 and $85 million of 11 5/8% Senior Notes due April 15, 2004.
Proceeds from the debt offerings were used, in part, to refinance the Sands'
first mortgage and other indebtedness scheduled to mature in 1994 and to provide
partial funding for an expansion of gaming space at the Sands.  As part of the
PHC Recapitalization, a subsidiary of PHC also issued $15 million of 14 5/8%
junior subordinated notes due in 2005 to HCC, the parent of PHC; the subsidiary
loaned $10 million of such proceeds to GBHC on the same terms.  Interest on this
subordinated affiliate debt is payable semiannually commencing August 17, 1994,
with payment subject to meeting certain tests required by the indenture for the
10 7/8% First Mortgage Notes.

  As of April 30, 1996, GBHC extended $2 million of its bank line of credit
until April 30, 1997. As of September 30, 1996, $2 million was outstanding under
the line of credit.  No other lines of credit are currently available to GBHC.

  During the third quarter of 1996, GBHC borrowed $6.5 million from PHC for
working capital purposes with interest at the rate of 13 3/4% per annum payable
quarterly commencing October 1, 1996. Repayment of such borrowings and payment
of the related accrued interest is subject to regulatory approval.

  Scheduled maturities of long-term debt during the remainder of 1996 are
$3,000.  Commencing in July 1997, semiannual principal payments of $2.5 million
will become due with respect to the 10 7/8% First Mortgage Notes.

  CAPITAL EXPENDITURES AND OBLIGATORY INVESTMENTS

  Capital expenditures at the Sands during the nine month period ended September
30, 1996 amounted to approximately $4.7 million and management anticipates
capital expenditures during the remainder of 1996 will be approximately $1
million.  Projects currently planned during the remainder of 1996 include
additional upgrades and improvements to rooms at the Sands, including its
higher-end suite product, and other departmental expenditures.
 
  The Sands is required by the New Jersey Casino Control Act to make certain
investments with the Casino Reinvestment Development Authority, a governmental
agency which administers the statutorily mandated investments made by casino
licensees.  Deposit requirements for the first nine months of 1996 totaled $2.2
million and are anticipated to be approximately $800,000 during the remainder of
1996.

                                       27

 
                      GB HOLDINGS, INC. AND SUBSIDIARIES
                   (WHOLLY OWNED BY PRATT CASINO CORPORATION)

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


  SUMMARY

  As previously discussed, GBHC sustained a significant cash flow deficit from
operations during the nine month period ended September 30, 1996 and required
additional cash from affiliate borrowings and its line of credit to meet its
financial obligations.

  In order to fund its future cash requirements, including debt service and
obligatory investments, GBHC will need to achieve substantially improved
operating results or rely on additional borrowings from affiliates.  It appears
that absent any further material deterioration of operating results, GBHC will
be able to rely on borrowings from affiliates to meet its obligations in the
near term; however, GBHC's long-term financial viability is dependent on a
substantial improvement in operating results of the Sands as GBHC's affiliates
have certain limitations on their ability to provide ongoing financial support.

  During the third quarter of 1996, PHC engaged a major Wall Street investment
banking firm as its financial advisor to explore strategic transactions
regarding the Sands including, among other things, the potential consummation of
strategic alliances including joint ventures for the possible expansion of the
Sands.

                                       28

 
PART II:  OTHER INFORMATION
- ---------------------------

  The Registrants did not file any reports on Form 8-K during the quarter ended
September 30, 1996.

SIGNATURES
- ----------

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

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

Date:  November 12, 1996            By:    /s/  John C. Hull
       -----------------               ----------------------------------------
                                                John C. Hull
                                       Principal Accounting Officer

                                       29