Trump Hotels & Casino Resorts Reports Net Loss for the Year Ended December 31, 2001 of $1.15 per Share; Reiterates Need to Restructure Terms of $1.7 billion in Public Debt / Feb 2002

Hotel Online Special Report

Trump Hotels & Casino Resorts Reports Net Loss
for the Year Ended December 31, 2001 of $1.15
per Share; Reiterates Need to Restructure
Terms of $1.7 billion in Public Debt

NEW YORK - Feb. 15, 2002 - Trump Hotels & Casino Resorts, Inc. (``THCR'' or the ``Company'') (NYSE: DJT) today reported earnings and EBITDA for the quarter and the year ended December 31, 2001.

THCR's EBITDA (earnings before interest, taxes, depreciation, amortization, CRDA and corporate expenses) for the year ended December 31, 2001 increased to $270.3 million from $250.8 million for the year ended December 31, 2000. Consolidated net revenues (gross revenues less promotional
allowances) for the year ended December 31, 2001 decreased to $1,203.4 million from $1,213.8 million reported for the year ended December 31, 2000.
THCR's EBITDA for the quarter ended December 31, 2001 increased to $62.8 million from $41.5 million reported for the quarter ended December 31, 2000. Consolidated net revenues for the quarter ended December 31, 2001 increased to $285.9 million from $278.0 million reported for the quarter ended December 31, 2000.

THCR's net loss for the year ended December 31, 2001 decreased to $25.3 million, or $1.15 per share, net of minority interest of $14.6 million, from a net loss for the year ended December 31, 2000 of $37.3 million, or $1.69 per share, net of minority interest of $26.7 million. Net loss for the year ended December 31, 2000 includes a $9.5 million ($0.43 per share) extraordinary gain, net of minority interest of $5.5 million, resulting from the repurchase of debt and $0.5 million ($0.02 per share) for Trump World's Fair closing costs in 2000. THCR's net loss for the year ended December 31, 2000, before the extraordinary gain and Trump World's Fair closing costs, was $46.2 million ($2.10 per share).

THCR's net loss for the quarter ended December 31, 2001 decreased to $10.2 million, or $0.46 per share, net of minority interest of $5.9 million, from a net loss of $24.9 million, or $1.13 per share, net of minority interest of $14.4 million, for the quarter ended December 31, 2000.

Donald J. Trump, Chairman and Chief Executive Officer, said, ``Considering the magnitude of the September 11 tragedy and the overall poor economy throughout 2001, the consolidated fourth quarter and year end results are outstanding. The Company has produced its highest full year and fourth
quarter EBITDA. Our improved operating margins were a result of cost control efforts and improved slot performance at all of our properties in the fourth quarter of 2001. These efforts, combined with milder weather and a favorable holiday calendar, led to our improved results.''

Trump Taj Mahal Associates reported decreased net revenues of $122.3 million for the quarter ended December 31, 2001 and increased EBITDA of $30.3 million, compared to net revenues for the quarter ended December 31, 2000 of $123.6 million and EBITDA of $27.0 million. For the year ended December 31, 2001, Trump Taj Mahal reported decreased net revenues of $515.0 million and decreased EBITDA of $132.0 million, compared to net revenues for the year ended December 31, 2000 of $532.2 million and EBITDA of $137.0 million.

Mark A. Brown, President and Chief Operating Officer commented, ``The Taj Mahal produced its best fourth quarter EBITDA since the Company has gone public. The power of the Trump name which is synonymous with quality and elegant upscale design, coupled with our staff's dedication to customer service helped drive this last quarter's success.''

Trump Plaza Associates reported increased net revenues of $71.5 million for the quarter ended December 31, 2001, compared to $69.6 million for the quarter ended December 31, 2000 and increased EBITDA of $12.9 million for the quarter ended December 31, 2001, versus $3.0 million reported for the quarter ended December 31, 2000. For the year ended December 31, 2001, Trump Plaza reported increased net revenues of $311.7 million, compared to $309.0 million for the year ended December 31, 2000. EBITDA for the year ended December 31, 2001 increased to $60.0 million from $43.8 million for the year ended December 31, 2000. ``I'm proud of the Plaza's turnaround,'' Mr. Brown commented. ``The Plaza's improved marketing efforts and attention to providing superior customer service, newer slot product and a favorable table game hold percentage helped drive this improved performance.''

Trump Marina reported increased net revenues of $62.8 million for the fourth quarter ended December 31, 2001, compared to $59.5 million for the quarter ended December 31, 2000. EBITDA increased to $13.3 million for the quarter ended December 31, 2001 from $8.4 million for the quarter ended December 31, 2000. For the year ended December 31, 2001, Trump Marina reported decreased net revenues of $255.7 million, compared to $263.7 million for the year ended December 31, 2000. EBITDA decreased to $52.1 million for the year ended December 31, 2001 from $53.1 million for the year ended December 31, 2000. Mr. Brown said, ``The Marina had a record-breaking fourth quarter in slot volume. The results attest to the strength of the property's marketing programs and combined with the control of expenses, the Marina has experienced an improving EBITDA trend.''

Trump Indiana reported increased net revenues of $29.4 million and increased EBITDA of $6.4 million for the quarter ended December 31, 2001 versus net revenues of $25.3 million and EBITDA of $3.1 million for the quarter ended December 31, 2000. For the year ended December 31, 2001, Trump Indiana posted increased net revenues of $120.9 million and increased EBITDA of $26.2 million, compared to net revenues of $108.9 million and EBITDA of $17.0 million for the year ended December 31, 2000. Mr. Brown commented, "Trump Indiana's management team, like its Atlantic City counterparts, has focused on updating and improving its slot product and marketing that product more effectively. The milder Midwest weather in the 2001 fourth quarter has aided the construction time line for the new garage with its expected opening in Spring 2002 which should improve our patrons' gaming experience.''

Corporate expenses for the quarter ended December 31, 2001 decreased to $2.0 million from $2.1 million for the quarter ended December 31, 2000. For the year ended December 31, 2001, corporate expenses were reduced to $7.0 million from $11.3 million for the year ended December 31, 2000. Both periods reflect the streamlining of the corporate office and a reduction in litigation
expenses.

The California development with the 29 Palms Band of Mission Indians is progressing with its expected Spring 2002 opening.

For the quarter ended December 31, 2001, Trump Atlantic City Associates reported combined increased net revenues for Trump Plaza and Trump Taj Mahal of $193.8 million versus $193.3 million for the quarter ended December 31, 2000. For the quarter ended December 31, 2001, EBITDA increased to $43.1 million from EBITDA of $30.0 million for the quarter ended December 31, 2000. For the year ended December 31, 2001, Trump Atlantic City Associates reported decreased net revenues of $826.7 million and increased EBITDA of $192.0 million, compared to net revenues of $841.2 million and EBITDA of $180.8 million for the year ended December 31, 2000.

Mr. Trump reiterated his concern with respect to New York State's approval of the largest legislative gaming package in its history passed in the wake of the September 11th terrorist attacks. ``This package, which permits three casinos in the Catskills, just ninety minutes from Manhattan, together with video slot machines at numerous racetracks, including Aqueduct in New York City and
Yonkers, as well as proposed expansion of gaming in other nearby states, could lead to a tremendous erosion of revenue in Atlantic City. This is particularly unfortunate given management's efforts, as demonstrated in our fourth quarter's positive results. The management team has increased slot win while simultaneously cutting costs. While we have been working very hard to maximize the results at our properties, these world and local events might well lead to diminishing revenues in the Atlantic City market. Under such circumstances, it will become even more imperative to distinguish our properties from the competition. In this new environment, the restructuring of the terms of the Company's $1.7 billion in public debt becomes more critical to the future of the Company.''

TRUMP HOTELS & CASINO RESORTS, INC.
Condensed Consolidated Statements of Operations                               (Unaudited) (In thousands, except share data)
                                 3 MONTHS            12 MONTHS
                          31-Dec-01   31-Dec-00 31-Dec-01   31-Dec-00

REVENUES
CASINO                    $294,147    $279,696 $1,239,530 $1,245,014
ROOMS                       20,147      19,608      82,109      81,410
FOOD & BEVERAGE             31,005      32,637     130,854     136,492
OTHER                        8,706       9,807      37,800      40,757
PROMOTIONAL ALLOWANCES (a) (68,075)    (63,748)   (286,904)   (289,906)

NET REVENUES $285,930 $278,000 $1,203,389 $1,213,767

COSTS & EXPENSES
GAMING (a)                  $148,024    $153,850 $615,843    $632,406
ROOMS                          7,688       8,347    30,689      31,843
FOOD & BEVERAGE               10,621      11,520    44,540      46,329
GENERAL & ADMIN               56,768      62,755   242,045     252,341

TOTAL EXPENSES $223,101 $236,472 $933,117 $962,919

EBITDA $62,829 $41,528 $270,272 $250,848

CRDA/INDIANA STATE &
MUNIC OBLIG.                 $1,293      $6,578    $6,237     $14,276
DEPRECIATION & AMORTIZATION   19,606      20,096    76,678      80,365
INTEREST INCOME                 (952)     (2,618)   (3,772)     (7,327)
INTEREST EXPENSE              56,104      54,333   220,633     220,217
CORPORATE EXPENSES & OTHER
NON-OPER (INC)EXP, NET        1,990       2,138     6,960      11,326
DEVELOPMENT COSTS                900         242     3,441       4,904

TOTAL NON-OPERATING
EXPENSE, NET $78,941 $80,769 $310,177 $323,761

LOSS BEFORE MINORITY INT,
WFCLOSING & EXT GAIN ($16,112) ($39,241) ($39,905) ($72,913)

MINORITY INTEREST 5,892 14,350 14,593 26,664

LOSS BEFORE WF CLOSING &
EXTRAORDINARY GAIN          (10,220)    (24,891) (25,312)    (46,249)
TRUMP WORLD'S FAIR CLOSING,
NET OF MINORITY INT               -         (31)        -        (516)
EXTRAORDINARY GAIN, NET OF
MINORITY INT                      -           -         -       9,453

NET LOSS ($10,220) ($24,922) ($25,312) ($37,312)

WEIGHTED AVERAGE
# SHARES 22,010,027 22,010,027 22,010,027 22,041,048

BASICAND DILUTED LOSS
PER SHARE ($0.46) ($1.13) ($1.15) ($1.69)

BASIC AND DILUTED LOSS
PER SHARE
BEFORE WF CLOSING COSTS
& EXTRAORDINARY GAIN ($0.46) ($1.13) ($1.15) ($2.10)

Note: Certain prior year reclassifications have been made to conform to current year presentation. (a) Prior period amounts have been reclassed from gaming expense to promotional allowances per the Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board (FASB). Reclassifications have been made in accordance with EITF 00-22 ``Accounting for 'Points'' and Certain Other Time-Based or Volume Based Sales Incentive Offers, and Offers for Free Products or Services to Be Delivered in the Future`` and EITF 01-09 ''Accounting for Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendor's Products)``.

TRUMP ATLANTIC CITY ASSOCIATES
Condensed Consolidated Statements of Operations

(Unaudited) (In thousands)

3 MONTHS 12 MONTHS
31-Dec-01 31-Dec-00 31-Dec-01 31-Dec-00

REVENUES
CASINO                     $199,132    $194,077   $849,426 $858,473
ROOMS                        14,743      14,332     59,639    59,583
FOOD & BEVERAGE              22,836      24,231     95,785    99,521
OTHER                         5,993       7,268     25,758    29,308
PROMOTIONAL ALLOWANCES (a) (48,889)    (46,627) (203,866) (205,686)

NET REVENUES $193,815 $193,281 $826,742 $841,199

COSTS & EXPENSES
GAMING (a)                 $101,108    $106,668   $423,306 $437,382
ROOMS                         6,096       6,703     24,944    25,532
FOOD & BEVERAGE               7,235       7,980     29,969    31,081
GENERAL & ADMIN              36,231      41,953    156,501   166,426

TOTAL EXPENSES $150,670 $163,304 $634,720 $660,421

EBITDA $43,145 $29,977 $192,022 $180,778

CRDA                         $1,018      $3,358     $4,137    $6,896
DEPREC & AMORT               12,827      12,802     49,448    51,924
INTEREST INCOME                (489)     (1,624)    (2,313)   (4,109)
INTEREST EXPENSE             38,989      38,374    154,283   153,664
OTHER NON-OPERATING
(INCOME) EXPENSE               167         215        499       767
WORLD'S FAIR CLOSING COSTS                   49                  814

TOTAL NON-OPERATING
EXPENSE, NET $52,512 $53,174 $206,054 $209,956

NET LOSS ($9,367) ($23,197) ($14,032) ($29,178)

Note: Certain prior year reclassifications have been made to conform to current year presentation. (a) Prior period amounts have
been reclassed from gaming expense to promotional allowances per the Emerging Issues Task Force (EITF) of the Financial
Accounting Standards Board (FASB). Reclassifications have been made in accordance with EITF 00-22 ``Accounting for 'Points'' and
Certain Other Time-Based or Volume Based Sales Incentive Offers, and Offers for Free Products or Services to Be Delivered in the
Future`` and EITF 01-09 ''Accounting for Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendor's
Products)``.

                      TRUMP TAJ MAHAL ASSOCIATES
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)
                                3 MONTHS               12 MONTHS
                          31-Dec-01   31-Dec-00 31-Dec-01 31-Dec-00

REVENUES
CASINO $124,436 $123,388 $525,115 $538,322

   # of Slots                 4,813       4,585      4,725      4,557
   Win per Slot/Day            $182        $183       $196       $200
Slot Win                    $80,496     $77,380   $338,116   $333,746

   # of Tables                  139         143        141        143
   Win per Table/Day         $2,954      $3,054     $3,183     $3,481
Table Win                   $37,777     $40,177   $163,805   $182,189
Table Drop                 $244,510    $247,906   $999,535 $1,071,200
Hold %                         15.5%       16.2%      16.4%      17.0%

Poker, Keno, Race Win $6,163 $5,831 $23,194 $22,387

ROOMS                        $8,587      $8,710    $34,926    $36,045
   # of Rooms Sold          105,402     104,736    430,696    426,713
   Avg Room Rates            $81.47      $83.16     $81.09     $84.47
   Occupancy %                 91.7%       91.1%      94.4%      93.3%

FOOD & BEVERAGE             $13,465     $14,086    $55,936    $56,828
OTHER                         4,250       5,209     17,839     20,195
PROMOTIONAL ALLOWANCES (a) (28,409)    (27,750) (118,812) (119,141)

NET REVENUES $122,329 $123,643 $515,004 $532,249

COSTS & EXPENSES
GAMING (a)                  $61,682     $62,705   $252,735   $261,185
ROOMS                         3,783       4,240     15,622     15,594
FOOD & BEVERAGE               4,593       5,399     19,988     20,535
GENERAL & ADMIN              22,019      24,343     94,650     97,912

TOTAL EXPENSES $92,077 $96,687 $382,995 $395,226

EBITDA (1) $30,252 $26,956 $132,009 $137,023

(1) EBITDA reflects earnings before depreciation, interest, taxes and CRDA write-down. Note: Certain prior year reclassifications
have been made to conform to current year presentation. (a) Prior period amounts have been reclassed from gaming expense to
promotional allowances per the Emerging Issues Task Force (EITF) of the Financial Accounting Standards Board (FASB).
Reclassifications have been made in accordance with EITF 00-22 ``Accounting for 'Points'' and Certain Other Time-Based or Volume
Based Sales Incentive Offers, and Offers for Free Products or Services to Be Delivered in the Future`` and EITF 01-09 ''Accounting for
Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendor's Products)``.

                      TRUMP PLAZA ASSOCIATES
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)

3 MONTHS 12 MONTHS
31-Dec-01 31-Dec-00 31-Dec-01 31-Dec-00

REVENUES
CASINO $74,696 $70,689 $324,311 $320,151

   # of Slots                  2,793      2,864      2,836      2,839
   Win per Slot/Day             $205       $194       $221       $219
Slot Win                     $52,692    $51,182   $228,417   $227,008

   # of Tables                    89         97         96         96
   Win per Table/Day          $2,687     $2,193     $2,737     $2,658
Table Win                    $22,004    $19,507    $95,894    $93,143
Table Drop                  $145,316   $150,282   $582,065   $648,724
Hold %                         15.1%      13.0%      16.5%      14.4%

ROOMS                         $6,156     $5,622    $24,713    $23,538
   # of Rooms Sold            74,526     68,139    301,608    293,653
   Room Rates                 $82.60     $82.72     $81.94     $80.29
   Occupancy %                 89.6%      81.9%      91.4%      88.8%

FOOD & BEVERAGE               $9,371    $10,145    $39,849    $42,693
OTHER                          1,743      2,059      7,919      9,113
PROMOTIONAL ALLOWANCES (a)   (20,480)   (18,877)   (85,054)   (86,545)

NET REVENUES $71,486 $69,638 $311,738 $308,950

COSTS & EXPENSES
GAMING (a)                   $39,426    $43,963   $170,571   $176,197
ROOMS                          2,313      2,463      9,322      9,938
FOOD & BEVERAGE                2,642      2,581      9,981     10,546
GENERAL & ADMIN               14,212     17,610     61,851     68,514

TOTAL EXPENSES $58,593 $66,617 $251,725 $265,195

EBITDA (1) $12,893 $3,021 $60,013 $43,755

(1) EBITDA reflects earnings before depreciation, interest, taxes, CRDA writedown, World's Fair closing costs and other
non-operating income.
Note: Certain prior year reclassifications have been made to conform to current year presentation. (a) Prior period amounts have
been reclassed from gaming expense to promotional allowances per the Emerging Issues Task Force (EITF) of the Financial
Accounting Standards Board (FASB). Reclassifications have been made in accordance with EITF 00-22 ``Accounting for 'Points'' and
Certain Other Time-Based or Volume Based Sales Incentive Offers, and Offers for Free Products or Services to Be Delivered in the
Future`` and EITF 01-09 ''Accounting for Consideration Given by a Vendor to a Customer (Including a Reseller of the Vendor's
Products)``.

                       TRUMP'S CASTLE ASSOCIATES
                          d/b/a TRUMP MARINA
                  Condensed Statements of Operations
                              (Unaudited)
            (In thousands, except statistical information)

3 MONTHS 12 MONTHS
31-Dec-01 31-Dec-00 31-Dec-01 31-Dec-00

REVENUES
CASINO $65,093 $58,848 $266,493 $267,377

   # of Slots                  2,528      2,519      2,526      2,410
   Win per Slot/Day             $213       $184       $220       $219
Slot Win                     $49,639    $42,628   $202,426   $192,951

   # of Tables                    79         76         78         76
   Win per Table/Day          $2,108     $2,304     $2,224     $2,627
Table Win                    $15,323    $16,111    $63,322    $73,067
Table Drop                   $86,878   $100,961   $384,712   $440,805
Hold %                         17.6%      16.0%      16.5%      16.6%

Poker, Keno, Race Win $131 $109 $745 $1,359

ROOMS                         $4,523     $4,391    $18,280    $17,640
   # of Rooms Sold            54,960     54,639    226,403    230,806
   Avg Room Rates             $82.30     $80.36     $80.74     $76.43
   Occupancy %                 82.1%      81.6%      85.2%      86.6%

FOOD & BEVERAGE               $7,335     $7,636    $31,700    $33,804
OTHER                          2,258      2,217     10,419     10,124
PROMOTIONAL ALLOWANCES (a)   (16,448)   (13,630)   (71,148)   (65,234)

NET REVENUES $62,761 $59,462 $255,744 $263,711

COSTS & EXPENSES
GAMING (a)                   $30,880    $32,199   $127,147   $132,879
ROOMS                          1,083      1,156      3,572      4,272
FOOD & BEVERAGE                2,318      2,460     10,154     10,927
GENERAL & ADMIN               15,146     15,237     62,806     62,571

TOTAL EXPENSES $49,427 $51,052 $203,679 $210,649

EBITDA (1) $13,334 $8,410 $52,065 $53,062

     (1) EBITDA reflects earnings before depreciation, interest, taxes, CRDA writedown and DJT Incentive Fee. Note: Certain prior
     year reclassifications have been made to conform to current year presentation.
     (a) Prior period amounts have been reclassed from gaming expense to promotional allowances per the Emerging Issues Task
     Force (EITF) of the Financial Accounting Standards Board (FASB). Reclassifications have been made in accordance with
     EITF 00-22 ``Accounting for 'Points'' and Certain Other Time-Based or Volume Based Sales Incentive Offers, and Offers for
     Free Products or Services to Be Delivered in the Future`` and EITF 01-09 ''Accounting for Consideration Given by a Vendor to
     a Customer (Including a Reseller of the Vendor's Products)``.

TRUMP INDIANA, INC.
Condensed Statements of Operations                               (Unaudited)
            (In thousands, except statistical information)
                                 3 MONTHS               12 MONTHS
                           31-Dec-01   31-Dec-00 31-Dec-01 31-Dec-00
REVENUES
CASINO                       $29,922     $26,771   $123,611 $119,164

   # of Slots                  1,411       1,241      1,334     1,238
   Win per Slot/Day             $185        $182       $203      $204
Slot Win                     $23,966     $20,771    $98,865   $92,465

   # of Tables                    52          51         52        50
   Win per Table/Day          $1,246      $1,290     $1,303    $1,459
Table Win                     $5,957      $6,000    $24,746   $26,699
Table Drop                   $34,316     $38,116   $143,868 $161,773
Hold %                         17.4%       15.7%      17.2%     16.5%

ROOMS                           $881        $885     $4,190    $4,187
   # of Rooms Sold            15,341      14,995     68,764    70,402
   Avg Room Rates                $57         $59        $61       $59
   Occupancy %                 67.8%       70.3%      62.8%     64.1%

FOOD & BEVERAGE                 $834        $770     $3,369    $3,167
OTHER                            455         322      1,623     1,325
PROMOTIONAL ALLOWANCES (a)    (2,738)     (3,491)   (11,890) (18,986)
    NET REVENUES             $29,354     $25,257   $120,903 $108,857

COSTS & EXPENSES
GAMING (a)                   $16,036     $14,983    $65,390   $62,145
ROOMS                            509         488      2,173     2,039
FOOD & BEVERAGE                1,068       1,080      4,417     4,321
GENERAL & ADMIN                5,391       5,565     22,738    23,344
   TOTAL EXPENSES            $23,004     $22,116    $94,718   $91,849

EBITDA (1) $6,350 $3,141 $26,185 $17,008

     (1) EBITDA reflects earnings before depreciation, interest, taxes, Indiana regulatory costs and other non-operating expense.
     Note: Certain prior year reclassifications have been made to conform to current year presentation.
     (a) Prior period amounts have been reclassed from gaming expense to promotional allowances per the Emerging Issues Task
     Force (EITF) of the Financial Accounting Standards Board (FASB). Reclassifications have been made in accordance with
     EITF 00-22 ``Accounting for 'Points'' and Certain Other Time-Based or Volume Based Sales Incentive Offers, and Offers for
     Free Products or Services to Be Delivered in the Future`` and EITF 01-09 ''Accounting for Consideration Given by a Vendor to
     a Customer (Including a Reseller of the Vendor's Products)``.

TRUMP HOTELS & CASINO RESORTS, INC.
Supplemental Information (Unaudited)
(In thousands)

CRDA /INDIANA               3 MONTHS               12 MONTHS
OBLIGATIONS          31-Dec-01   31-Dec-00 31-Dec-01 31-Dec-00
   TAJ                     $539      $1,557     $2,330    $3,669
   PLAZA                    479       1,801      1,807     3,227
   MARINA                   275       2,295      1,432     3,680
   INDIANA STATE &
    MUNICIPAL OBLIG.          0         925        668     3,700
TOTAL CRDA/INDIANA
OBLIG                  $1,293      $6,578     $6,237   $14,276

DEPRECIATION &
AMORTIZATION
TAJ                    $8,581      $8,549    $33,822   $35,585
PLAZA                   4,246       4,253     15,626    16,339
THCR HOLDINGS              81          36        285       158
MARINA                  4,776       4,347     17,831    17,381
INDIANA (INCL JOINT
   VENTURE LOSS)          1,922       2,911      9,114    10,902
TOTAL
   DEPRECIATION/AMORT   $19,606     $20,096    $76,678   $80,365

INTEREST EXPENSE
TAJ                   $23,386     $23,278    $93,310   $93,384
PLAZA                  11,885      11,985     47,972    47,781
TRUMP ATLANTIC CITY     3,718       3,111     13,001    12,499
THCR HOLDINGS/THCR
   MGMT                   4,941       4,441     18,748    20,720
MARINA                 11,314      10,805     44,217    42,924
INDIANA                   860         713      3,385     2,909
TOTAL INTEREST
EXPENSE               $56,104     $54,333   $220,633 $220,217

LOAN COST AMORT/BOND
DISC INCL IN INT EXP
TAJ                      $654        $733     $2,733    $3,066
PLAZA                     327         366      1,366     1,533
TRUMP ATLANTIC CITY       266         299      1,111     1,249
THCR HOLDINGS/THCR
   MGMT                     307         192        882       907
MARINA(BOND DISC
   ACCRETION)             1,584       1,356      5,982     5,122
INDIANA                   478          38        760       151
TOTAL LOAN COST
   AMORT/BOND DISC       $3,616      $2,984    $12,834   $12,028

Note: Certain prior year reclassifications have been made to conform to current year presentation.

THCR owns and operates Trump Plaza Hotel & Casino, Trump Taj Mahal Casino Resort and Trump Marina Hotel Casino in Atlantic City, NJ, as well as Trump Indiana, the riverboat casino at Buffington Harbor, Indiana on Lake Michigan. It is the exclusive vehicle through which Trump will engage in new gaming activities in both emerging and established gaming jurisdictions in both the United States and abroad.

The Private Securities Litigation Reform Act of 1995 provides a ``safe harbor'' for forward-looking statements so long as those statements are identified as forward-looking and are accompanied by meaningful cautionary statements identifying important factors that could cause actual results to differ materially from those projected in such statements.

###

Contact:
Trump Hotels & Casino Resorts, Inc.
John P. Burke, 212/891-1500

Also See	Government Says Trump's Hotel, Casino Overstated Profits in 1999 / Jan 2002
	Donald Trump Licensing Name to Miami Hotel Projects / Feb 2002
	Trump Hotels & Casino Resorts, Inc. Reports 2000 Net Loss of $37,312 million; Casino Development with the 29 Palms Band of Mission Indians is Progressing / Feb 2001
	2002 National Lodging Forecast / Trends, Outlook, Market Segment Reports / Ernst & Young LLP / Feb 2002
	2002 California Lodging Forecast / Ernst & Young LLP / Feb 2002

To search Hotel Online data base of News and Trends Go to Hotel.Online Search