ELSINORE CORP
10-K, 2000-03-30
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: OPTICARE HEALTH SYSTEMS INC, 10-K, 2000-03-30
Next: IRT PROPERTY CO, 10-K405, 2000-03-30






                                                                 1

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                    Form 10-K

 X  Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
    Act of 1934

                   For the fiscal year ended December 31, 1999

    Transition Report Pursuant to Section 13 or 15(d) of the Securities
    Exchange Act of 1934

                          Commission File Number 1-7831

                              ELSINORE CORPORATION
             (Exact name of registrant as specified in its charter)

                  NEVADA                              88-0117544
    (State or other jurisdiction of                  (IRS Employer
     incorporation or organization)               Identification No.)

                   202 FREMONT STREET, LAS VEGAS, NEVADA 89101
               (Address of principal executive offices) (Zip Code)

                                 (702) 385-4011
              (Registrant's telephone number, including area code)


           Securities Registered Pursuant to Section 12(b) of the Act:
                                      NONE

           Securities Registered Pursuant to Section 12(g) of the Act:
                                  COMMON STOCK

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

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

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

On March 24,  2000  there  were  4,929,313  shares of common  stock  issued  and
outstanding.  The market value of the common stock held by non-affiliates of the
registrant as of March 24, 2000 was approximately $548,774. The market value was
computed by reference to the closing sales price of $1.94 per share  reported on
the NASDAQ "Bulletin Board" as of March 24, 2000.


                                TABLE OF CONTENTS

PART I                                                          Page

         Item 1.  Business                                         4
         Item 2.  Properties                                      18
         Item 3.  Legal Proceedings                               19
         Item 4.  Submission of Matters to a
                    Vote of Security Holders                      19

Part II

         Item 5.  Market for Registrant's Common Equity
                    and Related Stockholder Matters               20
         Item 6.  Selected Financial Data                         21
         Item 7.  Management's Discussion and
                    Analysis of Financial Condition
                    and Results of Operations                     23
         Item 7A  Quantitative and Qualitative Disclosures
                    About Market Risk                             33
         Item 8.  Financial Statements and
                    Supplementary Data                            33
         Item 9.  Changes in and Disagreements
                    with Accountants
                    on Accounting and Financial Disclosure        62

PART III

         Item 10. Directors and Executive Officers
                    of the Registrant                             63
         Item 11. Executive Compensation                          64
         Item 12. Security Ownership of Certain
                    Beneficial Owners and Management              66
         Item 13. Certain Relationships and
                    Related Transactions                          71

PART IV

         Item 14. Exhibits, Financial Statement Schedules,
                    and Reports on Form 8-K                       72

SIGNATURES                                                        79


                                     PART I

Item 1.  BUSINESS.

General.

               Elsinore  Corporation,  a Nevada  corporation  ("Elsinore" or the
               "Company"),  is registered with the Nevada Gaming Commission (the
               "Commission")  as a  publicly  traded  holding  company  of  Four
               Queens,  Inc. ("Four Queens"),  the licensed operator of the Four
               Queens  Hotel and Casino in Las Vegas,  Nevada (the "Four  Queens
               Casino")  and a  wholly  owned  subsidiary  of the  Company.  The
               Company  incorporated  under  the laws of the  State of Nevada on
               September 5, 1972 and its principal  executive  office is located
               at 202 Fremont Street, Las Vegas,  Nevada 89101 and its telephone
               number is (702) 385-4011. Four Queens also holds a casino service
               license in New Jersey  allowing it to distribute  its casino game
               "Multiple Action  Blackjack."  Four Queens currently  distributes
               the game to eight  casinos in New  Jersey.  The Four  Queens' New
               Jersey license was renewed on May 11, 1998 and will expire on May
               31,  2001.  Four Queens must renew this license no later than 120
               days prior to expiration.  Gaming management activities conducted
               by  Elsinore's  other   subsidiaries   prior  to  the  bankruptcy
               reorganization, discussed below, have terminated.

Recent Developments.

               On March 6, 2000, the Company,  entered into a non-binding letter
               of  intent  with PDS  Financial  Corporation  for the sale of the
               capital stock of Four Queens,  Inc.,  the Company's  wholly-owned
               subsidiary,  for a  purchase  price of $30  million,  subject  to
               adjustment.  The Four Queens constitutes substantially all of the
               operating  assets  of the  Company.  The  Company  holds  certain
               non-operating  assets,  which are not subject to the  transaction
               with  PDS  Financial.  At  December  31,  1999,  the  outstanding
               long-term  debt of the Company  (not  including  debt at the Four
               Queens level) was $12.0 million  (including  the current  portion
               thereof),   and  the   Company  had   outstanding   approximately
               50,000,000 million shares of 6% cumulative  convertible preferred
               stock, with a liquidation preference of $19.4 million,  including
               accumulated  dividends.  See  Item 8.  FINANCIAL  STATEMENTS  AND
               SUPPLEMENTARY DATA.

               Consummation  of  the  acquisition  is  subject  to a  number  of
               conditions,  including  due  diligence  review,  negotiation  and
               execution of a definitive purchase agreement, receipt of required
               regulatory  approvals,  including  approval of the Nevada  Gaming
               Commission,  other gaming approvals, and, if necessary,  approval
               under the Hart-Scott-Rodino  Antitrust Act, and receipt by PDS of
               satisfactory purchase financing. There can be no assurance that a
               definitive agreement can be reached, that the other conditions to
               the acquisition will be satisfied or that the acquisition will be
               consummated.



Change in Control Pursuant to Elsinore's Bankruptcy Reorganization.

               On October 31,  1995,  Elsinore  and certain of its wholly  owned
               subsidiaries  filed for protection  pursuant to Chapter 11 of the
               U.S.  Bankruptcy  Code. The resulting plan of  reorganization  of
               Elsinore and those  subsidiaries  (the  "Plan") was  confirmed on
               August 12, 1996 (the  "Confirmation  Date") and became  effective
               following  the close of business on February  28, 1997 (the "Plan
               Effective Date"). All motions for rehearing or reconsideration of
               the Bankruptcy  Court's  orders  confirming the Plan and allowing
               the Plan to become  effective has been denied or  withdrawn.  The
               time allowed for appeals of such orders have expired  without any
               appeal  having  been  taken.  Pursuant  to the Plan,  a change in
               control of the Company occurred as of the Plan Effective Date, as
               described below.

               Under the Plan, the Company's  common stock that was  outstanding
               prior  to the Plan  Effective  Date was  canceled  and  4,929,313
               shares of new common  stock,  par value  $.001 per share,  of the
               Company  (the  "Common  Stock")  were  issued.  Under the Plan an
               additional  70,687  shares  of  Common  Stock are to be issued to
               certain  classes of  creditors  of the Company  and Four  Queens,
               whose claims had not been resolved as of the Plan Effective Date.
               The  Company is  presently  required  to issue  these  additional
               shares of new Common Stock to the following creditor groups:

                 Unsecured Creditors of Four Queens, Inc.          50,491
                 Unsecured Creditors of Elsinore Corporation       14,159
                                                                   ------
                     Total                                         64,650
                                                                   ======
         The Company is currently in the process of arranging for the issuance
         of these shares.

               Of the  4,929,313  shares of Common Stock issued  pursuant to the
               Plan,  4,646,440  shares or 94.3% of the total  outstanding  were
               acquired  by certain  investment  accounts  (the "MWV  Accounts")
               managed  by  Morgens,  Waterfall,  Vintiadis  and  Company,  Inc.
               ("MWV").  Of the shares which the MWV Accounts acquired,  995,280
               shares were  purchased  at $5.00 per share  under a  Subscription
               Rights Agreement dated October 10, 1996 (the "Rights Agreement"),
               which was called for by the Plan. Under the Rights  Agreement,  a
               total of 1,000,000  shares of Common Stock were subscribed for at
               $5.00 per share and were issued on the Plan  Effective  Date. The
               other 4,720 shares were  subscribed for by certain holders of the
               common stock that was canceled on the Plan Effective Date.

               The shares of Common Stock  acquired by the MWV  Accounts,  other
               than the 995,280  shares  which they  purchased  under the Rights
               Agreement,  were issued to the MWV Accounts under the Plan (i) in
               partial  satisfaction  of the MWV  Accounts'  respective  allowed
               claims  relating to the Company's  12.5% First Mortgage Notes due
               2000 that were  issued in October  1993 or (ii) as a premium  for
               the MWV  Accounts'  purchase  of Common  Stock  under the  Rights
               Agreement which was not subscribed for by other persons  entitled
               to participate under the Rights Agreement.

               Holders of the  approximately  15.9 million  shares of old common
               stock that were canceled on the Plan Effective Date received,  in
               the  aggregate,  77,426 shares of Common Stock  (including  4,720
               shares  purchased  under the Rights  Agreement).  This represents
               1.6% of the Common Stock outstanding on the Plan Effective Date.

               As a condition to the approvals by the State Gaming Control Board
               (the "Board") and the Commission which were required for the Plan
               to become  effective,  limitations were placed on the persons who
               could exercise voting and investment power (including dispositive
               power)  with  respect  to  Common  Stock  owned by any of the MWV
               Accounts.  Under those limitations,  John C. "Bruce" Waterfall is
               the only individual who exercises voting and investment authority
               over the Common Stock on behalf of any of the MWV  Accounts.  Mr.
               Waterfall is also the Company's Chairman of the Board.

Recapitalization.

               On September 29, 1998, MWV Accounts contributed  $4,641,000,  net
               of  $260,000  of  expenses,  to the  capital of  Elsinore,  which
               Elsinore used, together with other funds of Elsinore, to purchase
               in full all of Elsinore's  outstanding 11.5% First Mortgage Notes
               due 2000 in the original aggregate principal amount of $3,856,000
               and $896,000 of original  principal  amount 13.5% Second Mortgage
               Notes of Elsinore due 2001.

               Also  on  September  29,  1998,  the  Company  issued  to the MWV
               Accounts  50,000,000  shares  of Series A  Convertible  Preferred
               Stock of the Company in exchange for the surrender to the Company
               of  $18,000,000  original  principal  amount  of  certain  second
               mortgage notes held by the MWV Accounts. The 50,000,000 shares of
               Series  A  Convertible  Preferred  Stock  have  (i) the  right to
               receive cumulative dividends at the rate of 6% per year; (ii) the
               right to receive  the amount of $.36 per share,  plus all accrued
               or declared but unpaid  dividends  on any shares then held,  upon
               any liquidation,  dissolution or winding up of the Company for an
               aggregate  liquidation  preference of  $18,000,000;  (iii) voting
               rights  equal to the  number of shares  of the  Company's  Common
               Stock into which the shares of Preferred  Stock may be converted,
               and (iv) the right to convert the shares of Preferred  Stock into
               93,000,000 shares of the Company's Common Stock.

               In  addition,  Elsinore  issued to the MWV  Accounts  new  second
               mortgage notes ("New Mortgage Notes") in the aggregate  principal
               amount of $11,104,000  in exchange for all remaining  outstanding
               second  mortgage  notes  held by the  MWV  Accounts  in the  same
               aggregate  principal  amount,  pursuant  to an amended  indenture
               governing  the New Mortgage  Notes that reduced the interest rate
               payable  thereon  from the 13.5%  payable  under  the old  second
               mortgage  notes to the  12.83%  payable  under  the New  Mortgage
               Notes. Following the recapitalization  described in this section,
               Elsinore has notes outstanding in the aggregate  principal amount
               of $11,104,000.  The transactions,  as described in this section,
               are collectively referred to as the "Recapitalization."

The Four Queens Casino.

               Four  Queens  owns  the Four  Queens  Casino,  which  has been in
               operation  since 1966.  The Four Queens  Casino has  consistently
               concentrated    on   delivering    high   quality,    traditional
               Las Vegas-style gaming and entertainment.  The Four Queens Casino
               is located on a leased site of  approximately  two acres adjacent
               to the  Golden  Nugget  Hotel & Casino  in the  heart of  Fremont
               Street in downtown Las Vegas. The property features approximately
               690 hotel  rooms,  including  45 suites,  30,000  square  feet of
               casino space,  two  full-service  restaurants,  two  fast-service
               restaurants,  three  cocktail  lounges,  a gift shop,  two retail
               concessions,   14,600   square   feet  of   function   space  and
               approximately  565  parking  spaces.  The  casino  has 1,084 slot
               machines,  27 gaming  tables,  a keno lounge,  and a sports book.
               Riviera Gaming Management Corp. - Elsinore ("RGME"),  an indirect
               subsidiary of Riviera  Holdings  Corp.  ("Riviera"),  managed the
               Four Queens  Casino  since the  Confirmation  Date.  RGME focused
               primarily on slot play versus previous management's philosophy of
               marketing  to high limit  table  players.  This plan  changed the
               customer  base at the property and allowed the Four Queens Casino
               to  concentrate  on what RGME  considered  to be Las Vegas'  most
               profitable revenue source, which is the slot player market. Also,
               an aggressive  marketing  strategy was  maintained by the Company
               with the objective of attracting  into the Four Queens Casino the
               20,000-plus average daily visitors to the downtown area.

               Management.  The term of RGME's  management  arrangement  for the
               Four Queens  Casino (the  "Management  Arrangement"),  which went
               into effect on April 1, 1997 in accordance  with the terms of the
               Plan, was approximately 40 months, subject to earlier termination
               or extension. RGME was paid a minimum annual fee of $1 million in
               equal monthly installments. The Management Arrangement terminated
               on  December  31,  1999.  As a result of the  termination  of the
               Management  Arrangement  between the Company and RGME on December
               31,  1999,  Mr.  Waterfall,  has  assumed the  positions  of sole
               director and officer of the Four Queens.

               Operations. The following table sets forth the contributions from
               major  activities to the Company's  total  revenues from the Four
               Queens Casino for the years ended  December 31, 1999,  1998,  and
               1997.

<TABLE>
<CAPTION>

                                          1999            1998             1997

                                                 (Dollars in Thousands)
<S>                                    <C>             <C>             <C>
        Casino(1)                      $ 39,408        $ 39,372        $ 36,506
        Hotel(2)                          8,822           9,004           9,705
        Food & beverage(2)                9,646           9,724           9,686
        Other(3)                          3,130           3,004           2,115
                                       --------        --------        --------
                                         61,006          61,104          58,012
        Less: Promotional allowances     (4,252)         (5,204)         (4,224)
                                       --------        --------        --------
                                       $ 56,754        $ 55,900        $ 53,788
                                       ========        ========        ========
</TABLE>

        (1)       Consists of the net win from gaming activities (i.e.,
                  the difference between gaming wins and losses).

        (2)       Includes revenues from services provided as promotional
                  allowances to casino customers and others on a complimentary
                  basis.

        (3)       Consists primarily of interest income, commissions from
                  credit card and automatic teller cash advances, and
                  miscellaneous other income (including net royalties of
                  $85,000 in 1999, $103,000 in 1998, and $142,000 in 1997 from
                  the licensing of MULTIPLE ACTION "registered trademark"
                  blackjack).


The following table summarizes the primary aspects of the Company's operations
at the Four Queens Casino.

Casino:
    Floor area (square feet)                                          30,000
    Slot machines                                                      1,084
    Blackjack tables                                                      18
    Craps tables                                                           3
    Big six                                                                0
    Caribbean stud poker tables                                            1
    Roulette wheels                                                        3
    Let-it-ride tables                                                     2
    Pai gow poker tables                                                   0
    Keno (seats)                                                          46
    Sports book                                                            1
Hotel:
    Rooms                                                                690
    Meeting areas (square feet)                                       14,600
Restaurants and entertainment and cocktail lounges:
  Restaurants                                                              4
  Restaurant seats                                                       454
  Cocktail lounges                                                         3
Other:
  Gift shops                                                               1
  Parking facilities (cars)                                              565

               A marketing  strategy is employed for the Four Queens Casino that
               emphasizes a high level of customer service,  targeted marketing,
               value-oriented promotions, club memberships, and special events.

               Customer  Service.  The  Company  believes  that the Four  Queens
               Casino is distinguished  by its friendly  atmosphere and the high
               level  of  personalized  service  provided  to its  patrons.  The
               Company strives to maintain the level of service that has allowed
               the  property to attain a high level of customer  loyalty,  which
               has  been  the   backbone  of  business   for  this   established
               hotel/casino.

               Employees.  At December 31, 1999, the Four Queens Casino employed
               1,038  persons,   approximately  50%  of  whom  were  covered  by
               collective  bargaining  agreements.   New  union  contracts  were
               entered  into during 1998  covering  five  collective  bargaining
               units.

               Competition.  The gaming industry is highly competitive. The Four
               Queens  competes with a multitude of casino hotels in the greater
               Las Vegas Metropolitan area. Currently there are approximately 34
               major gaming  properties  located on or near the Las Vegas Strip,
               13  located in the  downtown  area and  several  located in other
               areas of Las Vegas.  Las Vegas  gaming  square  footage  and room
               capacity are  continuing  to increase.  Most of these  facilities
               attract or may attract  primarily middle income patrons,  who are
               the  focus of the  Company's  marketing  strategy.  Although  the
               Company believes that these additional  facilities will draw more
               visitors  to Las Vegas,  they may also  divert  potential  gaming
               activity  from the Company.  Future  additions,  expansions,  and
               enhancements  to existing  properties  and  constructions  of new
               properties by the Company's  competitors  could divert additional
               gaming  activity  from  the  Company's  facilities.  The  Company
               believes that successful gaming  facilities  compete based on the
               following:  location,  atmosphere,  quality of gaming facilities,
               entertainment,  quality of food and beverage, and price. Although
               the Company believes it competes  favorably with respect to these
               factors,  some  of its  competitors  have  significantly  greater
               financial and other  resources than the Company.  There can be no
               assurance that the Company will compete  successfully  in the Las
               Vegas market in the future.

               The number of Indian  Gaming  casinos  continues to increase.  On
               March 7, 2000,  voters in the State of California  voted in favor
               of  Proposition   1A,  an  amendment  to  the  California   State
               constitution that allows Las Vegas-style gambling on Indian lands
               in the state.  While new gaming  jurisdictions have traditionally
               not  materially  impacted Las Vegas,  the potential  expansion of
               gaming  into  California  poses  a  more  serious  threat  to the
               continued growth of Las Vegas.

The Las Vegas Market

               Las Vegas is one of the fastest growing and largest entertainment
               markets  in the United  States.  For  fiscal  year  1999,  gaming
               revenues in Clark  County  reached a new 12 month  record of $7.2
               billion.  The  number of  visitors  traveling  to  Las Vegas  has
               increased  at a steady and  significant  rate,  from 16.2 million
               visitors in 1987 to a record 33.8 million in 1999, representing a
               compound annual growth rate of 6.32%.  Aggregate  expenditures by
               Las Vegas visitors  increased at a compound annual growth rate of
               8.01% from $14.3  billion in 1990 to $28.6  billion in 1999.  The
               number  of hotel  and  motel  rooms  in Las  Vegas  increased  by
               approximately  94.2%  from  61,934  in 1988 to  120,294  in 1999,
               surpassing  100,000  rooms in January  1997,  the first market to
               reach that level. Despite this significant increase in the number
               of rooms,  hotel  occupancy  rates on average were  approximately
               91.5% for the five year period from 1995 through 1999.  According
               to the Las Vegas Convention and Visitors Authority ("LVCVA"),  by
               2002 it is expected that  approximately  8,080  additional  hotel
               rooms  will be opened in Las  Vegas,  including  the new  Aladdin
               Resort, currently under construction,  which is scheduled to open
               in August, 2000.

         The following  table sets forth certain  statistical  information
         for the Las Vegas  market for the years 1995 through 1999,
         as reported by the LVCVA.
<TABLE>
<CAPTION>

                           Las Vegas Market Statistics

                              1999      1998      1997      1996        1995
                             -------   -------   -------   -------     -------
<S>                           <C>       <C>       <C>       <C>        <C>
Visitor volume (in thousands) 33,809    30,605    30,465    29,637     29,002
Clark County gaming revenues  $7,209    $6,347    $6,152    $5,784     $5,718
 (in millions)
Hotel/motel rooms            120,294   109,365   105,347    99,072     90,046
Average hotel occupancy rate   92.1%     90.3%     90.3%     93.4%      91.4%
Airport passenger traffic     33,669    30,227    30,306    30,460     28,027
 (in thousands)
Convention attendance          3,773     3,302     3,519     3,306      2,925
 (in thousands)
</TABLE>

The Downtown Market.

               General  Information.  Downtown  Las Vegas,  with its famous neon
               lighting  and its  13 major  casinos  all  located  within  close
               proximity of each other,  attracts a significant  number of loyal
               customers  comprised  of both  visitors  to Las  Vegas  and local
               residents.

               Recent  results  of the  downtown  Las  Vegas  casinos  have been
               adversely  affected by, among other things, the opening of themed
               mega-casinos on the Las Vegas Strip. In the 1989-1991 period, the
               opening of the Mirage and Excalibur  casino/hotels  depressed the
               growth rate of downtown Las Vegas gaming revenues. Similarly, the
               openings of the  Bellagio,  MGM Grand,  Luxor,  Treasure  Island,
               Monte Carlo, and New York New York  casino/hotels  had an adverse
               effect on  downtown  gaming  revenue.  In  addition,  the  recent
               openings of Mandalay Bay, The Venetian,  Paris, and the MGM Grand
               expansion, all on the Las Vegas Strip, have had a further adverse
               effect on downtown gaming revenue. The rooms at these new casinos
               that have been recently  completed or are under  construction are
               primarily  designed to attract the high-end gaming and convention
               customers,  and based on construction costs are or will be priced
               at rates  well above  those  which have been or can be charged by
               the Four Queens Casino based on the Company's  investment in that
               facility.

               With the  proliferation  of  mega-casinos on the Las Vegas strip,
               downtown  Las  Vegas has  become  increasingly  appealing  to the
               price-conscious  vacationer.  Four  Queens  offers a  competitive
               package of rooms,  restaurants,  and the popular  gaming  devices
               demanded by the value-oriented vacationer.

               The Fremont Street  Experience.  Casino operators in downtown Las
               Vegas formed the  Downtown  Progress  Association  to improve the
               downtown  area.  The most  noteworthy  improvement is the Fremont
               Street  Experience,  which  features a celestial  vault and light
               show.  The celestial  vault is a 100-foot  high,  100-foot  wide,
               1,340-foot long frame spanning  Fremont Street,  from Main Street
               to  Fourth  Street,  which  is  closed  to  traffic  to  create a
               pedestrian  mall.  The  celestial  vault is the  framework  for a
               high-tech light show using reflectors,  strobe lights,  and laser
               image projectors.  Nine major entertainment venues, including the
               Four Queens  Casino,  that together  offer 17,000 slot  machines,
               over 500  blackjack  and other table games,  41  restaurants  and
               8,000 hotel rooms are  connected by the project,  which opened on
               December  13,  1995.  The  project  also  includes a  1,500-space
               parking facility. The goal of the Fremont Street Experience is to
               create a  special  attraction  for  gaming  customers  and  other
               visitors to Las Vegas  through such  activities  as street events
               and entertainment in this extraordinary setting. A special themed
               event at the Fremont Street Experience can draw as many as 80,000
               people.  Through such attractions,  the Fremont Street Experience
               draws visitors to the downtown area and provides competition with
               the larger and new gaming and entertainment  complexes located on
               or near the Strip.  In  November  1999,  Race Rock  International
               opened a  motorsports  themed  restaurant  at the entrance of the
               Fremont   Street   Experience.   In  addition,   Neonopolis,   an
               entertainment and recreation  themed complex,  that will house an
               11 theatre movie complex,  50 retail tenants,  five  restaurants,
               and a food court, is scheduled to open in November, 2000.

               The Company and several of the other  downtown  casino  operators
               collectively  own the Fremont  Street  Experience  through  their
               ownership of Fremont Street  Experience LLC, which holds title to
               the project.  The Company has a one-sixth  ownership share and is
               responsible for a proportionate  share of the project's operating
               costs.



Agreement and Plan of Merger.

               In the first  half of 1997,  Elsinore  and Mr.  Allen E.  Paulson
               ("Paulson")   commenced   discussions   which  culminated  in  an
               Agreement and Plan of Merger (the "Merger  Agreement"),  dated as
               of September 15, 1997,  between Elsinore and entities  controlled
               by  Paulson,   namely  R&E  Gaming  Corp.  ("R&E")  and  Elsinore
               Acquisition  Sub,  Inc.  ("EAS"),   to  acquire  by  merger  (the
               "Merger")  the  outstanding  Common  Stock for $3.16 per share in
               cash plus an amount of additional  consideration in cash equal to
               the daily  portion of the  accrual  on $3.16 at 9.43%  compounded
               annually, from June 1, 1998 to the date immediately preceding the
               date  such  acquisition  is  consummated.  The  Merger  Agreement
               provided for EAS to merge into Elsinore, and Elsinore to become a
               wholly owned subsidiary of R&E.

               Contemporaneously  with the Merger  Agreement,  R&E  executed  an
               Option and Voting Agreement (the "Option Agreement") with MWV, on
               behalf of the MWV Accounts  which owned 94.3% of the  outstanding
               Common  Stock  prior  to  the  Recapitalization.   Under  certain
               conditions and circumstances,  the Option Agreement provided for,
               among other  things,  (i) the grant by the MWV Accounts to R&E of
               an  option  to  purchase  all  of  their  Common  Stock;  (ii) an
               obligation  by R&E to purchase  all of the MWV  Accounts'  Common
               Stock,  and (iii) the MWV  Accounts to vote their Common Stock in
               favor of the Merger Agreement.  Elsinore's  shareholders approved
               the Merger Agreement at a special meeting of shareholders held on
               February 4, 1998.

               Paulson also entered into  discussions  with Riviera to acquire a
               controlling  interest in that  company as well.  Riviera owns and
               operates  the Riviera  Hotel and Casino in  Las Vegas  and is the
               parent  corporation  of RGME.  On  September  16,  1998,  R&E and
               Riviera  Acquisition Sub, Inc. ("RAS") (another entity controlled
               by Paulson)  entered  into an  Agreement  and Plan of Merger (the
               "Riviera Merger Agreement") with Riviera,  which provided for the
               merger  of RAS  into  Riviera  (the  "Riviera  Merger"),  and for
               Riviera  to become a wholly  owned  subsidiary  of R&E.  R&E also
               entered into an Option and Voting  Agreement with certain Riviera
               shareholders, including MWV acting on behalf of the MWV Accounts,
               containing terms similar to those described above with respect to
               the Option Agreement.

               The  Merger  Agreement  contained  conditions  precedent  to  the
               consummation  of the Merger,  including (i) the Option  Agreement
               being in full force and effect  and MWV  having  complied  in all
               respects with the terms  thereof,  (ii) all  necessary  approvals
               from gaming  authorities  and (iii)  consummation  of the Riviera
               Merger.

               On March 20, 1998, Elsinore was notified by R&E, through Paulson,
               that it was R&E's position that the Merger Agreement was void and
               unenforceable against R&E and EAS, or alternatively,  R&E and EAS
               intended to terminate the Merger  Agreement.  R&E alleged,  among
               other  things,  violations  by Elsinore of the Merger  Agreement,
               violations  of law and  misrepresentations  by MWV in  connection
               with the Option and Voting Agreement and the  non-satisfaction of
               certain  conditions  precedent  to  completing  the  merger.  The
               Company  denied the  allegations  and asked that R&E complete the
               merger.  Thereafter, in April 1998, Paulson, R&E, EAS and certain
               other  entities  filed  a  lawsuit  against  eleven   defendants,
               including Elsinore and MWV (Paulson,  et al. v Jeffries & Company
               et al.).  On January  25,  2000,  the Court  granted  Plaintiffs'
               motion for leave to file a Fourth Amended Complaint.  Plaintiffs'
               allegations in the Fourth Amended  Complaint  against the Company
               include  breach of the Merger  Agreement by Elsinore,  as well as
               fraud and various  violations of the federal  securities  laws in
               connection with the proposed  merger.  Plaintiffs are seeking (i)
               unspecified  actual  damages in excess of $20  million,  (ii) $20
               million in exemplary damages,  and (iii) rescission of the Merger
               Agreement and other  relief.  The lawsuit was filed in the United
               States District Court for the Central District of California.

               On March 1,  2000,  the  Company  filed its  Answer to the Fourth
               Amended Complaint,  denying the material  allegations thereof. In
               addition,  the  Company  alleged  various  counterclaims  against
               plaintiffs  for  breach  of  the  Merger  Agreement,   fraud  and
               violations of the federal securities laws. The counterclaims seek
               specific  performance  of  the  Merger  Agreement,   compensatory
               damages, punitive damages and other relief.

               Discovery  is only now  beginning,  and the Company is  currently
               unable to form an opinion as to the  amount of its  exposure,  if
               any.   Although  the  Company   intends  to  defend  the  lawsuit
               vigorously,  there can be no assurance that it will be successful
               in such  defense or that  future  operating  results  will not be
               materially  adversely  affected  by the final  resolution  of the
               lawsuit.

Gaming Regulation and Licensing.

               Nevada.  Elsinore is registered with the Commission as a publicly
               traded   company  and  has  been  found   suitable  as  the  sole
               shareholder  of Four Queens.  Four Queens  holds a  nonrestricted
               gaming license to conduct  nonrestricted gaming operations at the
               Four Queens  Casino.  Ownership  and  operation of casino  gaming
               facilities in Nevada, as well as the manufacture and distribution
               of gaming  devices,  are  subject  to  extensive  state and local
               regulation.  Publicly  traded  parent  corporations  and  holding
               companies  of Nevada  gaming  licensees,  as well as the licensed
               subsidiaries,  are subject to the Nevada  Gaming  Control Act and
               the regulations promulgated thereunder (collectively, the "Nevada
               Act") and various local regulations. A registered company and its
               gaming  operations and companies are subject to the licensing and
               regulatory control of the Commission, the Board, the Clark County
               Liquor Gaming  Licensing  Board and possibly other local agencies
               throughout  the State of Nevada,  including the City of Las Vegas
               (collectively, the "Nevada Gaming Authorities").

               The laws,  regulations,  and supervisory procedures of the Nevada
               Gaming Authorities have their genesis in various  declarations of
               public  policy  which are  concerned  with,  among other  things:
               (i) the  prevention of unsavory or unsuitable persons from having
               a direct or  indirect  involvement  with gaming at any time or in
               any  capacity;   (ii) the   establishment   and   maintenance  of
               responsible   accounting  practices  and  procedures;   (iii) the
               maintenance of effective controls over the financial practices of
               licensees,  including the establishment of minimum procedures for
               internal  fiscal  affairs  and the  safeguarding  of  assets  and
               revenues,  providing  reliable  record  keeping and requiring the
               filing of periodic  reports with the Nevada  Gaming  Authorities;
               (iv) the  prevention of cheating and  fraudulent  practices;  and
               (v) the  creation of a source of state and local revenues through
               taxation and  licensing  fees.  Neither  gaming  licenses nor the
               registration  approvals given to publicly traded corporations are
               transferable.  Changes in such laws,  regulations  and procedures
               could have an adverse effect on the Company's operation.

               Since the Company is registered with the Commission as a publicly
               traded  corporation  and has  been  found  suitable  as the  sole
               shareholder  of Four  Queens,  it is  required  to  submit,  upon
               application  and on a  periodic  basis,  detailed  financial  and
               operating  reports to the Commission.  Additionally,  the Company
               may be required to furnish any other information requested by the
               Commission. No person may become a shareholder of, or receive any
               percentage of profits from,  licensed Nevada operating  companies
               without first  obtaining  licenses and approvals  from the Nevada
               Gaming Authorities.

               The Nevada Gaming  Authorities may investigate any individual who
               has a material relationship to, or material involvement with, any
               registered  company  or  its  licensed  subsidiary  in  order  to
               determine  whether  such  individual  is  suitable  or  should be
               licensed as a business associate of a gaming licensee.  Officers,
               directors,  and certain key employees of the licensed  subsidiary
               must file applications with the Nevada Gaming Authorities and may
               be required to be licensed or found suitable by the Nevada Gaming
               Authorities.  Officers,  directors,  and  key  employees  of  the
               registered  company who are actively and directly involved in the
               gaming  activities of the licensed  subsidiary may be required to
               be licensed or found  suitable by the Nevada Gaming  Authorities.
               The  Nevada  Gaming  Authorities  may  deny  an  application  for
               licensing  for  any  cause  deemed   reasonable.   A  finding  of
               suitability  is  comparable  to  licensing,  and both require the
               submission  of  detailed   personal  and  financial   information
               followed by a thorough investigation.  An applicant for licensing
               or a  finding  of  suitability  must pay all of the  costs of the
               investigation.  Changes in licensed positions with the registered
               company or its licensed subsidiary must be reported to the Nevada
               Gaming  Authorities.  In addition to their  authority  to deny an
               application for a finding of suitability or licensure, the Nevada
               Gaming  Authorities also have jurisdiction to disapprove a change
               in a corporate position.

               If the  Nevada  Gaming  Authorities  were  to  find  an  officer,
               director or key employee  unsuitable  for licensing or unsuitable
               to continue having a relationship with the registered  company or
               its licensed subsidiary, the companies involved would be required
               to sever all relationships with such a person. Additionally,  the
               Commission  may require the  registered  company or its  licensed
               subsidiary to terminate the  employment of any person who refuses
               to file appropriate  applications.  Determinations of suitability
               or questions  pertaining to licensing are not subject to judicial
               review in Nevada.

               Elsinore  and  Four  Queens  are  required  to  submit   detailed
               financial and operating reports to the Commission.  Substantially
               all loans,  leases,  sales of  securities  and similar  financing
               transactions  by Four Queens must be reported to, or approved by,
               the Commission.

               If it were  determined  that the Nevada Act was  violated  by the
               licensed  subsidiary  or  the  registered  company,   the  gaming
               licenses or registration  held by the registered  company and its
               licensed subsidiary could be limited, conditioned,  suspended, or
               revoked  subject  to  compliance   with  certain   statutory  and
               regulatory  procedures.   Moreover,  at  the  discretion  of  the
               Commission,  the registered  company and its licensed  subsidiary
               and persons  involved could be subject to  substantial  fines for
               each separate violation of the Nevada Act.

               A  beneficial   holder  of  the   registered   company's   voting
               securities,  regardless  of the  number of shares  owned,  may be
               required to file an application,  be  investigated,  and have his
               suitability as a beneficial  holder of the  registered  company's
               voting  securities  determined  if the  Commission  has reason to
               believe that such ownership would otherwise be inconsistent  with
               the declared policies of the State of Nevada.  The applicant must
               pay all costs of the investigation  incurred by the Nevada Gaming
               Authorities in conducting such an investigation.  Also, the Clark
               County  Liquor Gaming  Licensing  Board and the City of Las Vegas
               have taken the position  that it has the authority to approve all
               persons  owning  or  controlling  the  stock  of any  corporation
               controlling a gaming license.

               The Nevada Act requires  any person who acquires  more than 5% of
               the  registered   company's  voting   securities  to  report  the
               acquisition  to the  Commission.  The  Nevada Act  requires  that
               beneficial  owners of more than 10% of the  registered  company's
               voting  securities  apply  to the  Commission  for a  finding  of
               suitability  within 30 days after the Chairman of the Board mails
               written   notice   requiring   such  a  filing.   Under   certain
               circumstances,  an  "institutional  investor,"  as defined in the
               Nevada Act,  which  acquires more than 10%, but not more than 15%
               of the registered  company's  voting  securities may apply to the
               Commission  for a waiver of such a finding of suitability if such
               institutional investor holds the voting securities for investment
               purposes only. An  institutional  investor shall not be deemed to
               hold the voting  securities for  investment  purposes only unless
               the voting  securities were acquired and are held in the ordinary
               course of business as an  institutional  investor and not for the
               purpose of causing,  directly or  indirectly,  the  election of a
               majority  of  the  members  of  the  board  of  directors  of the
               registered  company,  any  change  in  the  registered  company's
               corporate charter, bylaws, management,  policies or operations of
               the registered company,  or any of its gaming affiliates,  or any
               other action which the Commission  finds to be inconsistent  with
               holding the registered company's voting securities for investment
               purposes only.  Activities which are not deemed inconsistent with
               holding voting  securities for investment  purposes only include:
               (i) voting on all matters voted on by  shareholders;  (ii) making
               financial and other  inquiries of management of the type normally
               made by securities analysts for informational purposes and not to
               cause a change in its management,  policies,  or operations;  and
               (iii) such other activities as the Commission may determine to be
               consistent with such investment  intent. If the Commission grants
               a waiver  to an  "institutional  investor"  the  waiver  does not
               include  a waiver or  exemption  from the  requirement  for prior
               approval to "acquire control" of a registered corporation. If the
               beneficial holder of voting securities who must be found suitable
               is a corporation,  partnership or trust,  it must submit detailed
               business and financial information including a list of beneficial
               owners.   The   applicant   is  required  to  pay  all  costs  of
               investigation.

               Any  person  who  fails or  refuses  to apply  for a  finding  of
               suitability or a license within 30 days after being ordered to do
               so by the  Commission  or the  Chairman of the Board may be found
               unsuitable. The same restriction applies to a record owner if the
               record owner,  after  request,  fails to identify the  beneficial
               owners. Any shareholder found unsuitable and who holds,  directly
               or indirectly,  any beneficial ownership of the common stock of a
               registered  corporation  beyond  such  period  of  time as may be
               prescribed by the Commission may be guilty of a criminal offense.
               The  registered  company is subject  to  disciplinary  action if,
               after it  receives  notice  that a person is  unsuitable  to be a
               shareholder or to have any other relationship with the registered
               company or its subsidiaries, the registered company (i) pays that
               person any  dividend  or  interest  on voting  securities  of the
               registered company, (ii) allows that person to exercise, directly
               or indirectly, any voting right conferred through securities held
               by  that  person,  (iii) pays  remuneration  in any  form to that
               person for  services  rendered or  otherwise,  or  (iv) fails  to
               pursue all lawful  efforts to require such  unsuitable  person to
               relinquish his voting securities for cash at fair market value.

               The Commission may, in its sole discretion, require the holder of
               any  debt   security  of  a   registered   corporation   to  file
               applications,  be  investigated  and be found suitable to own the
               debt security of the  registered  corporation.  If the Commission
               determines that a person is unsuitable to own such security, then
               pursuant to the Nevada Act,  the  registered  corporation  can be
               sanctioned,  including the loss of its approvals,  if without the
               prior approval of the Commission,  it: (i) pays to the unsuitable
               person any dividend,  interest,  or any distribution  whatsoever;
               (ii)  recognizes  any voting right by such  unsuitable  person in
               connection with such securities; (iii) pays the unsuitable person
               remuneration  in any  form;  or (iv)  makes  any  payment  to the
               unsuitable  person by way of principal,  redemption,  conversion,
               exchange, liquidation, or similar transaction.

               The  registered  company is required to maintain a current  stock
               ledger  in Nevada  which may be  examined  by the  Nevada  Gaming
               Authorities  at any time. If any  securities are held in trust by
               an agent or by a nominee,  the record  holder may be  required to
               disclose  the  identity  of the  beneficial  owner to the  Nevada
               Gaming  Authorities.  A failure to make such a disclosure  may be
               grounds for finding the record holder unsuitable.  The registered
               company  is  also  required  to  render  maximum   assistance  in
               determining the identity of the beneficial  owner. The Commission
               has  the  power  to  require  the  registered   company's   stock
               certificates to bear a legend  indicating that the securities are
               subject to the Nevada Act.

               Elsinore may not make a public offering of its securities without
               the prior  approval of the  Commission  if the  securities or the
               proceeds therefrom are intended to be used to construct,  acquire
               or finance  gaming  facilities in Nevada,  or to retire or extend
               obligations  incurred for such purposes.  Any such  approval,  if
               given, does not constitute a finding,  recommendation or approval
               by the  Commission or the Board as to the accuracy or adequacy of
               the prospectus or the investment  merits of the  securities.  Any
               representation to the contrary is unlawful.

               Application for approval of public  offerings and the like may be
               filed without complete  documentation  related thereto so long as
               the  documents  and  information  are  supplied  to the Board and
               Commission as they become available in accordance with the normal
               and customary practice of the securities industry.  Additionally,
               the Commission may, either generally or specifically,  exempt any
               person,  security or transaction from application pursuant to its
               regulations regarding publicly traded corporations.

               Changes in control of the registered  company or its subsidiaries
               through  merger,  consolidation,  stock  or  asset  acquisitions,
               management or consulting  agreements,  or any act or conduct by a
               person  whereby he obtains  control,  may not occur  without  the
               prior  approval of the  Commission.  Entities  seeking to acquire
               control of a  registered  corporation  must satisfy the Board and
               the  Commission  in a variety  of  stringent  standards  prior to
               assuming control of such registered  corporation.  The Commission
               may also require controlling  shareholders,  officers,  directors
               and other persons having a material  relationship  or involvement
               with the entity proposed to acquire  control,  to be investigated
               and  licensed  as part of the  approval  process  related  to the
               transaction.

               License fees and taxes,  computed in various ways  dependent upon
               the type of gaming activity involved, are payable to the State of
               Nevada  and to the  counties  and  cities  in  which  the  Nevada
               licensee's  respective  operations are conducted.  Depending upon
               the  particular  fee or tax  involved,  these  fees and taxes are
               payable either monthly, quarterly, or annually and are based upon
               either:  (i) a  percentage of gross revenues  received;  (ii) the
               number of gaming devices  operated;  or (iii) the number of table
               games operated. A casino entertainment tax is also paid by casino
               operations  where  entertainment  is furnished in connection with
               the selling of food or refreshments. Nevada licensees that hold a
               license as an operator of a slot route,  or a  manufacturer's  or
               distributor's  license,  also pay  certain  fees and taxes to the
               State of Nevada.

               Any person who is licensed, required to be licensed,  registered,
               or required to be  registered,  or is under  common  control with
               such  person  (collectively,  "Licensees"),  and who  propose  to
               become  involved in a gaming venture  outside the State of Nevada
               are required to deposit with the Board, and thereafter  maintain,
               a revolving  fund in the amount of $10,000 to pay the expenses of
               investigation by the Board of their participation in such foreign
               gaming.  The revolving fund is subject to increase or decrease in
               the  discretion  of the  Commission.  Thereafter,  Licensees  are
               required to comply with certain reporting requirements imposed by
               the Nevada Act. Licensees are also subject to disciplinary action
               by the  Commission  if they  knowingly  violate  any  laws of the
               foreign jurisdiction  pertaining to the foreign gaming operation,
               fail to conduct the foreign gaming  operation in accordance  with
               the standards of honesty and integrity  required of Nevada gaming
               operations, engage in activities that are harmful to the State of
               Nevada or its ability to collect gaming taxes and fees, or employ
               a person in the foreign  operation  who has been denied a license
               or  finding  of  suitability  in Nevada on the basis of  personal
               unsuitability.

               The  granting  of  any  registrations,  amendment  of  orders  of
               registration,  findings of suitability, approvals or licenses are
               discretionary with the Nevada Gaming  Authorities.  The burden of
               demonstrating the suitability or desirability of certain business
               transactions is at all times upon the  applicants.  Any licensing
               or  approval   process   requires  the   submission  of  detailed
               financial,  business and possible personal  information,  and the
               completion of a thorough investigation.

               New Jersey.  Four Queens was  granted a Casino  Service  Industry
               License by the State of New Jersey on May 11, 1998.  This license
               is scheduled to expire on May 31, 2001.

               Washington.  Elsinore's  subsidiary,  Olympia Gaming Corporation,
               has not  renewed  its  gaming  license  issued  by the  State  of
               Washington as it is no longer  performing  under,  or seeking,  a
               management contract in that state.

Item 2.  PROPERTIES.

               Except for certain  small  parcels of land owned in fee, the real
               property  underlying the Four Queens Casino is leased pursuant to
               several long-term leases, none of which expire before October 31,
               2024. The adjoining garage is occupied under a lease that expires
               in 2034. Such leases generally  provide for annual minimum rental
               and  adjustments  relating  to cost of  living.  The Four  Queens
               Casino is subject to security  interests  under the Company's new
               1999  Mortgage  Notes.  See  Note  8  of  Notes  to  Consolidated
               Financial Statements.  On March 6, 2000, the Company entered into
               a non-binding letter of intent with PDS Financial Corporation for
               the sale of the capital  stock of Four  Queens,  Inc. See Item 1.
               BUSINESS - Recent Developments.

Item 3.  LEGAL PROCEEDINGS.

               The Company was a defendant in two consolidated  lawsuits pending
               in the federal  court for the  District  of New Jersey,  alleging
               violation  by the  Company and  certain of its  subsidiaries  and
               affiliates of the Worker  Adjustment and Retraining  Notification
               Act (the "WARN  Act") and breach of certain  alleged  retroactive
               wage  agreements.  The New Jersey court  issued a ruling  denying
               WARN Act  liability,  and the  Third  Circuit  Court  of  Appeals
               subsequently  affirmed the New Jersey Court's decision  following
               plaintiffs'  appeal. The Company was notified that the plaintiffs
               would not file any further appeal of the decision.  The claim for
               retroactive  wages has been determined by final court order to be
               included  in  the  Class  10  Unsecured  Creditor's  pool  of the
               bankruptcy proceedings, which is capped at $1.4 million. As such,
               the retroactive wages claim was reserved for as part of the Class
               10 notes  payable and in  September  1999,  the Company made full
               payments  to the  plaintiffs.  As part of the  resolution  of the
               proceedings,  the  plaintiffs  waived their  entitlement to 6,037
               shares of Common  Stock that were  issuable to them as  unsecured
               creditor  of the  Company  under  the  Plan,  in  return  for the
               Company's agreement to pay certain expenses related to the case.

               The  Company is a party to  certain  other  claims and  lawsuits,
               however, management believes that such matters are either covered
               by insurance or, if not insured, will not have a material adverse
               effect on the financial  position or results of operations of the
               Company. See Item 1. BUSINESS - Agreement and Plan of Merger.

Item 4.  SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

               On October  26,  1999,  the  Company  held its Annual  Meeting of
               Stockholders. John C. "Bruce" Waterfall, Jeffrey T. Leeds, and S.
               Barton Jacka were re-elected as Directors of the Company.  Out of
               the 4,929,313  shares of Common Stock and 50,000,000 of Preferred
               Stock,  entitled to vote at such  meeting,  there were present in
               person or by proxy 54,646,440 shares.  Each share of Common Stock
               and Preferred Stock (on an as-converted basis except with respect
               to election of  directors) is entitled to one vote on all matters
               submitted  to a vote of  stockholders.  In  connection  with  the
               cumulative   voting   feature   applicable  to  the  election  of
               directors, each stockholder is entitled to as many votes as shall
               equal the  number of shares  held by such  person at the close of
               business  on  the  record  date,  multiplied  by  the  number  of
               directors to be elected. The voting results were as follows:
<TABLE>
<CAPTION>

Name                           For         %     Against    %    Withheld    %
<S>                        <C>           <C>          <C>   <C>       <C>   <C>
John C. "Bruce" Waterfall  163,939,320   99.5%        0     0%        0     0%

Jeffrey T. Leeds           163,939,320   99.5%        0     0%        0     0%

S. Barton Jacka            163,939,320   99.5%        0     0%        0     0%
</TABLE>


                                     PART II

Item 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
         MATTERS.

               There is no  organized  or  established  trading  market  for the
               Common  Stock.  The Common  Stock's  prices are  reported  on the
               NASDAQ Stock Market  "Bulletin  Board" under the symbol ELSO. The
               following table sets forth, for the periods  indicated,  the high
               and low bid prices as  reported,  which  represnets  inter dealer
               prices  without  adjustment  for  retail  markups,  markdowns  or
               commissions, and may not reflect actual transactions.

<TABLE>
<CAPTION>

                                      1999                         1998

                               High           Low           High           Low
<S>                           <C>            <C>            <C>           <C>
           First quarter      $0.53          $0.28          $3.00         $1.56

           Second quarter      0.63           0.31           2.00          1.50

           Third quarter       0.75           0.31           1.63          0.75

           Fourth quarter      0.63           0.31           0.75          0.01
</TABLE>

               As of the  close  of  business  on March  24,  2000,  there  were
               approximately 665 record owners of Common Stock.

               Elsinore  has not paid any  dividends  on the Common Stock in the
               past two years and does not currently expect to pay any dividends
               in the foreseeable future.

               The trading  market for the Common Stock is extremely  thin.  The
               MWV Accounts own 94.3% of the  outstanding  Common  Stock,  which
               they acquired  pursuant to the Plan and, upon conversion of their
               50,000,000  shares of Series A Convertible  Preferred  Stock into
               shares of Common Stock,  will own 99.7% of the Common Stock. (see
               Item  1.  Business  -  Recapitalization).   In  addition  to  the
               Recapitalization  and the Plan,  the MWV Accounts have bought and
               sold Common Stock only within the MWV Accounts.  The Common Stock
               held  by  the  MWV  Accounts  is  deemed  beneficially  owned  by
               Elsinore's  Chairman of the Board,  and Elsinore's  directors and
               executive  officers  as a group are  deemed  to own  beneficially
               99.7% of the outstanding  Common Stock.  The remaining .3% of the
               outstanding   shares   is   widely   dispersed   among   numerous
               shareholders.

               On September 29, 1998, MWV Accounts contributed  $4,641,000,  net
               of  $260,000  of  expenses,  to the  capital of  Elsinore,  which
               Elsinore used, together with other funds of Elsinore, to purchase
               in full all of Elsinore's  outstanding 11.5% First Mortgage Notes
               due 2000 in the original aggregate principal amount of $3,856,000
               and $896,000 of original  principal  amount 13.5% Second Mortgage
               Notes of Elsinore due 2001.

               Also  on  September  29,  1998,  the  Company  issued  to the MWV
               Accounts  50,000,000  shares of  Series A  Convertible  Preferred
               Stock of the Company in exchange for the surrender to the Company
               of  $18,000,000  original  principal  amount  of  certain  second
               mortgage notes held by the MWV Accounts.

Item 6.   SELECTED FINANCIAL DATA.

               Set forth below is  selected  consolidated  historical  financial
               data  with  respect  to the  Company  for the  five  years  ended
               December 31, 1999. The selected consolidated financial data as of
               December 31, 1999 and 1998 and for the three years ended December
               31, 1999,  should be read in  conjunction  with the  consolidated
               financial  statements  and  notes  thereto  set  forth  elsewhere
               herein.

<TABLE>
<CAPTION>

                              Reorganized                Predecessor
                                Company                    Company
                      --------------------------     --------------------------
                                        March 1       January 1
                                          To             To
                        December 31,   December 31,   February 28,  December 31,
                      1999       1998     1997           1997     1996     1995
                          (Dollars in thousands except per share amounts)
Balance sheet data:
<S>                   <C>       <C>      <C>       <C>      <C>         <C>
Total assets          $48,793   $49,748  $49,823             $42,627    $37,101
Current portion
   of long-term debt    2,079     1,906    1,477                  50         54
Long-term debt less
  current maturities   14,264    15,548   38,141              62,912     62,858
6% Cumulative convertible
  preferred stock      19,366    18,270        -                   -          -
Shareholders' equity
  (deficit)           $25,339   $24,109   $3,086            $(40,710)  $(43,441)
                      =======   =======   ======            =========  =========
Operations data:
Revenues (net)        $56,754   $55,900  $43,992    $9,796   $61,199    $56,973
                      =======   =======  =======    ======  =========  =========
Income(loss) before
  extraordinary items    $960   $(1,272) $(1,914)    $(190)  $(1,556)  $(45,749)
Extraordinary item          -       (77)(a)
Gain on extinguishment
  of debt                   -         -        -    35,977(b)      -          -
                      -------   -------  --------   ------   --------  ---------
Net income(loss)          960    (1,349)  (1,914)   35,787    (1,556)   (45,749)
Undeclared dividends on
  cumulative preferred
  stock                 1,096       270        -         -         -          -
                      -------   -------  --------   ------   --------  ---------
Net income (loss)
  applicable to
  common shares        $(136)   $(1,619) $(1,914)  $35,787   $(1,556)  $(45,749)
                      =======   ======== ========  =======   ========  =========
Basic and diluted per share
  amounts:
Loss before
  extraordinary items  $(.03)     $(.31)   $(.39)    $(.01)    $(.10)    $(2.95)
Extraordinary items        -       (.02)       -      2.26         -          -
Net income (loss)
 per share             $(.03)     $(.33)   $(.39)    $2.25     $(.10)    $(2.95)
                      =======   ========  =======   =======  ========   ========
Capital costs:
Depreciation and
  Amortization        $3,332     $2,804   $1,774      $529    $3,816     $3,948
Interest expense       1,997      4,372    4,239       772     2,505      8,596
                      -------   -------  --------   ------   --------  ---------
Capital costs         $5,329     $7,176   $6,013    $1,301    $6,321    $12,544
                      =======   ========  =======   =======  ========   ========
</TABLE>

(a)      The Company incurred approximately $77,000 in extraordinary costs
         associated with the buyout of the 11.5% First Mortgage Notes.

(b)      Resulting from the discharge of prepetition obligations pursuant
         to the Plan of Reorganization.


Item 7.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
         RESULTS OF OPERATIONS.

               This discussion and analysis  should be read in conjunction  with
               the consolidated financial statements and notes thereto set forth
               elsewhere herein.

LIQUIDITY AND CAPITAL RESOURCES

               The Company had cash and cash equivalents of  approximately  $3.5
               million at December 31, 1999, as compared to  approximately  $5.6
               million at December 31, 1998, a decrease of $2.1 million.

               On September 29, 1998, the MWV Accounts  contributed  $4,641,070,
               net of $260,000 of expenses,  to the capital of the Company.  The
               Company  used this  capital,  together  with  other  funds of the
               Company,  to  purchase in full all of the  Company's  outstanding
               11.5% First  Mortgage  Notes due 2000 in the  original  aggregate
               principal   amount  of  $3,856,000,   and  $896,000  of  original
               principal  amount  of the  13.5%  Second  Mortgage  Notes  of the
               Company due 2001.

               Also  on  September  29,  1998,  the  Company  issued  to the MWV
               Accounts  50,000,000  shares  of Series A  Convertible  Preferred
               Stock of the Company in exchange for the surrender to the Company
               of $18,000,000 original principal amount of Second Mortgage Notes
               held by the MWV  Accounts.  The  50,000,000  shares  of  Series A
               Cumulative  Convertible  Preferred Stock have a current aggregate
               liquidation preference of $19,366,000 and are convertible, at the
               option of the holder at any time, into  93,000,000  shares of the
               Company's Common Stock.

               In addition,  on September  29, 1998,  the Company  issued to MWV
               12.83% New Second  Mortgage  Notes ("New Notes") in the aggregate
               principal  amount of  $11,104,000  in exchange for all  remaining
               outstanding Second Mortgage Notes held by the MWV Accounts in the
               same aggregate principal amount, pursuant to an amended indenture
               governing  the Second  Mortgage  Notes that  reduced the interest
               rate  payable  thereon  from  13.5%  to  12.83%.   Following  the
               recapitalization,  the Company has New Notes  outstanding  in the
               aggregate  principal  amount  of  $11,104,000.  Significant  debt
               service  on the  Company's  New  Notes  is  paid  in  August  and
               February,  during each fiscal year, which  significantly  affects
               the Company's cash and cash  equivalents in the second and fourth
               quarters and should be considered in evaluating cash increases or
               decreases in the second and fourth quarters.

               During  1999,  the  Company's  net  cash  provided  by  operating
               activities  was  $2,983,000  compared to  $3,275,000  in 1998 and
               $1,282,000   in   1997.   Earnings   before   interest,    taxes,
               depreciation, amortization, rents, extraordinary item, merger and
               litigation costs, and undeclared dividends ("EBITDA"),  for 1999,
               1998,  and  1997  was  $10.6  million,  $10.2  million,  and $9.7
               million, respectively.  While EBITDA should not be construed as a
               substitute  for  operating   income  or  a  better  indicator  of
               liquidity  than cash flow from  operating  activities,  which are
               determined  in  accordance  with  generally  accepted  accounting
               principles ("GAAP"),  it is included herein to provide additional
               information  with  respect to the  ability of the Company to meet
               its future debt service,  capital expenditure and working capital
               requirements. Although EBITDA is not necessarily a measure of the
               Company's  ability to fund its cash  needs,  management  believes
               that  certain  investors  find  EBITDA  to be a  useful  tool for
               measuring the ability of the Company to service its debt.  EBITDA
               margin  is EBITDA as a percent  of net  revenues.  The  Company's
               definition of EBITDA may not be  comparable  to other  companies'
               definitions.  The repayment of the First  Mortgage  Notes and the
               Second  Mortgage  Notes,  the  surrender  of  $18,000,000  of the
               original  principal  amount of Second  Mortgage Notes held by the
               MWV  Accounts,  and the issuance of the New Notes in exchange for
               the remaining  Second Mortgage Notes held by the MWV Accounts has
               significantly lowered the Company's debt service requirements.

               Scheduled   interest   payments   on  the  New  Notes  and  other
               indebtedness are $2.0 million in 1999,  declining to $1.3 million
               in 2001.  Management  believes that  sufficient cash flow will be
               available to cover the Company's debt service for the next twelve
               months and enable investment in budgeted capital  expenditures of
               approximately   $3.5   million  for  2000,   which   includes  an
               arrangement  to finance slot machine  purchases of $500,000.  The
               Company's ability to service its debt will be dependent on future
               performance,  which will be  affected  by,  among  other  things,
               prevailing economic conditions and financial,  business and other
               factors, certain of which are beyond the Company's control.

               The New Notes are due in full on August 20,  2001.  The New Notes
               are redeemable by the Company at any time at 100% of par, without
               premium.

               The  Company is  required  to make an offer to  purchase  all New
               Notes at 101% of face  value  upon any  "Change  of  Control"  as
               defined in the indenture  governing the New Notes.  The indenture
               also  provides for  mandatory  redemption of the New Notes by the
               Company  upon order of the  Nevada  Gaming  Authorities.  The New
               Notes  are  guaranteed  by  Elsub  Management  Corporation,  Four
               Queens,  Inc. and Palm Springs East Limited  Partnership  and are
               collateralized  by a second  deed of trust on,  and a pledge  of,
               substantially all the assets of the Company and the guarantors.


               Cash flow from operations is not expected to be sufficient to pay
               the $11  million of  principal  of the New Notes at  maturity  on
               August 20, 2001,  in the event of a Change of Control,  or upon a
               mandatory redemption.  Accordingly, the ability of the Company to
               repay the New Notes at  maturity,  upon a Change of  Control,  or
               upon a mandatory redemption will be dependent upon its ability to
               refinance  the New  Notes.  There  can be no  assurance  that the
               Company will be able to refinance the principal amount of the New
               Notes on favorable terms or at all.

               The note  agreement  executed in connection  with the issuance of
               the  New  Notes,   among   other   things,   places   significant
               restrictions on the incurrence of additional  indebtedness by the
               Company,  the  creation  of  additional  liens on the  collateral
               securing the New Notes,  transactions with affiliates and payment
               of certain restricted payments. In order for the Company to incur
               additional indebtedness or make a restricted payment, the Company
               must,  among other things,  meet a specified  consolidated  fixed
               charges  coverage  ratio and have earned $1.0  million in EBITDA.
               The Company must also maintain a minimum  amount of  consolidated
               net worth not less than an amount equal to its  consolidated  net
               worth  on the  Effective  Date  of the  Plan,  less  $5  million.
               Pursuant to  covenants  applicable  to the  Company's  12.83% New
               Second  Mortgage Notes and Second  Supplemental  Indenture  dated
               September 29, 1998, the Company is required to maintain a minimum
               consolidated  fixed charges  coverage ratio (the "Ratio") of 1.25
               to  1.00.  The  Ratio  is  defined  as  the  ratio  of  aggregate
               consolidated  EBITDA to the aggregate  consolidated fixed charges
               for the 12-month  reference  period.  As of the reference  period
               ended  December  31, 1999 the Ratio was 3.31 to 1.00 and as such,
               the Company was in compliance.

               Payment was due on the 13.5%  Second  Mortgage  Notes due 2001 on
               August 31, 1998. This payment was waived until December 31, 1999.
               Payment was made on January 5, 1999 for $1.0 million, on February
               26,  1999 for  $250,000,  on June 30,  1999 for  $250,000  and on
               September 30, 1999 for  $250,000.  A waiver has been obtained for
               the remaining $214,000 until June 2000.

               Management  considers it important to the competitive position of
               the Four Queens Casino that  expenditures  be made to upgrade the
               property.  Uses of cash during included capital expenditures were
               $3.9 million,  $4 million,  and $4.6 million in 1999,  1998,  and
               1997, respectively. Management has budgeted $3.5 million in 2000.
               The Company  expects to finance  such capital  expenditures  from
               cash on hand,  cash flow,  and slot lease  financing.  Based upon
               current  operating  results  and cash on hand,  the  Company  has
               sufficient  operating  capital to fund its  operation and capital
               expenditures for the next twelve months.

               On March 6, 2000, the Company,  entered into a non-binding letter
               of  intent  with PDS  Financial  Corporation  for the sale of the
               capital stock of Four Queens,  Inc.,  the Company's  wholly-owned
               subsidiary,  for a  purchase  price of $30  million,  subject  to
               adjustment.   The  Four   Queens   Hotel  &  Casino   constitutes
               substantially  all of the  operating  assets of the Company.  The
               Company holds certain non-operating assets, which are not subject
               to the transaction with PDS Financial.  At December 31, 1999, the
               outstanding  long-term debt of the Company (not including debt at
               the Four Queens level) was $12.0 million  (including  the current
               portion thereof),  and the Company had outstanding  approximately
               50,000,000 million shares of 6% cumulative  convertible preferred
               stock, with a liquidation preference of $19.4 million,  including
               accumulated  dividends.  See  Item 8.  FINANCIAL  STATEMENTS  AND
               SUPPLEMENTARY DATA.


               Consummation  of  the  acquisition  is  subject  to a  number  of
               conditions,  including  due  diligence  review,  negotiation  and
               execution of a definitive purchase agreement, receipt of required
               regulatory  approvals,  including  approval of the Nevada  Gaming
               Commission,  other gaming approvals, and, if necessary,  approval
               under the Hart-Scott-Rodino  Antitrust Act, and receipt by PDS of
               satisfactory purchase financing. There can be no assurance that a
               definitive agreement can be reached, that the other conditions to
               the acquisition will be satisfied or that the acquisition will be
               consummated.

COMPUTERIZED OPERATIONS AND THE YEAR 2000

               The  Company  conducted  a  review  of its  computer  systems  to
               identify  areas that could be  affected  by year 2000  issues and
               completed  updating  many  of its  existing  systems  to  improve
               overall business  performance and to accommodate business for the
               2000.  Management  believes that the Company's  critical  systems
               were remediated as of December 31, 1999.

               The Company believes that no material adverse impact has occurred
               on its operation or other processes  reliant on computer  systems
               resulting  from the year 2000 issues.  The Company also  believes
               that there is no material impact from the Year 2000 issues on its
               consolidated  financial  position,  results of operations or cash
               flows.  However,  certain  ongoing  risks  exist  relative to the
               non-compliance of third parties with operational  significance to
               the Company.  Although management believes the conversion process
               has been  completed,  there can be no assurance  that the Company
               will not be adversely impacted in the future by Year 2000 issues.

               At December  31,  1999,  the Company had  incurred  approximately
               $453,000  in costs  directly  related  to the Year 2000  project,
               substantially  all of which were  capitalized  as they related to
               replacement of systems that were not Year 2000 compliant.


Recently Issued Accounting Standards


               The  Financial  Accounting  Standards  Board issued  Statement of
               Financial  Accounting Standards ("SFAS") No. 133, "Accounting for
               Derivative   Instruments  and  Hedging   Activities,"   which  is
               effective for fiscal years  beginning  after June 15, 2000.  This
               Statement  establishes  accounting  and  reporting  standards for
               derivative instruments,  including certain derivative instruments
               embedded  in  other  contracts,   (collectively  referred  to  as
               derivatives) and for hedging  activities.  The Statement requires
               that an entity  recognize  all  derivatives  as either  assets or
               liabilities  in the  statement of financial  position and measure
               those  instruments  at fair value.  Management of the Company has
               not yet determined  the impact that this Statement  could have on
               the consolidated financial statements.



FORWARD-LOOKING STATEMENTS

               The Private  Securities  Litigation Reform Act of 1995 provides a
               "safe  harbor" for certain  forward-looking  statements.  Certain
               information  included in this Form 10-K and other materials filed
               with  the  Securities   and  Exchange   Commission  (as  well  as
               information   included  in  oral   statements  or  other  written
               statements made or to be made by the Company) contains statements
               that are forward looking, such as statements relating to business
               strategies,  plans for future development and upgrading,  capital
               spending,  the anticipated cost and timing related to remediation
               of  the  Year  2000  Problem,  financing  sources,  existing  and
               expected  competition  and  the  effects  of  regulations.   Such
               forward-looking  statements  involve  important known and unknown
               risks and  uncertainties  that could  cause  actual  results  and
               liquidity   to  differ   materially   from  those   expressed  or
               anticipated  in any  forward-looking  statements.  Such risks and
               uncertainties  include,  but are not limited to: those related to
               the effects of competition;  leverage and debt service; financing
               needs or efforts;  actions  taken or omitted to be taken by third
               parties,   including   the   Company's   customers,    suppliers,
               competitors,   and   stockholders,   as  well   as   legislative,
               regulatory,  judicial,  and other governmental  authorities;  the
               loss of any licenses or permits or the Company's failure to renew
               gaming or liquor licenses on a timely basis;  changes in business
               strategy,  capital  improvements,  or development plans;  general
               economic   conditions;   changes  in  gaming  laws,   regulations
               (including the legalization of gaming in various  jurisdictions),
               or taxes; risks related to development and upgrading  activities;
               risks  related  to the  Year  2000  Problem;  and  other  factors
               described  from time to time in the Company's  reports filed with
               the  Securities  and  Exchange  Commission.  Accordingly,  actual
               results  may  differ  materially  from  those  expressed  in  any
               forward-looking  statement  made by or on behalf of the  Company.
               Any  forward-looking  statements are made pursuant to the Private
               Securities  Litigation  Reform Act of 1995,  and, as such,  speak
               only as of the date made. The Company undertakes no obligation to
               revise  publicly  these  forward-looking  statements  to  reflect
               subsequent events or circumstances.



RESULTS OF OPERATIONS

1999 COMPARED TO 1998

REVENUES

               Net revenues increased by approximately  $854,000,  or 1.5%, from
               $55,900,000  during the 1998 period,  to $56,754,000 for the 1999
               period.   This  increase  was   primarily  due  to   management's
               significant  reduction of  promotional  allowances for casino and
               slot  marketing  promotions  pursuant  to the  revised  policy on
               complimentary benefits.


               Casino revenues increased by approximately $36,000, or 0.1%, from
               $39,372,000 during the 1998 period to $39,408,000 during the 1999
               period.  This increase was primarily due to a $924,000,  or 3.2%,
               increase in slot machine revenue and a $40,000, or 1.8%, increase
               in slot promotion  revenue,  partially  offset by a $688,000,  or
               9.8%,  decrease  in table games  revenue and a $52,000,  or 7.3%,
               decrease in keno revenue. The increase in slot machine revenue is
               primarily  attributable to an increase in hold percentage of 0.2%
               partially offset by a decrease in slot coin-in of $4,145,000,  or
               0.8%.  Slot  promotion  revenue  increased  due to an increase in
               participant  headcounts of 35 per day, or 11.4%. Table games drop
               decreased $3,324,000,  or 6.6%, which was partially  attributable
               to  a  decrease  in  the  win  percentage  of  0.5%.   Management
               eliminated certain unprofitable  complimentary programs which led
               to savings in promotional allowances.

               Hotel revenues decreased by approximately $182,000, or 2.0%, from
               $9,004,000  during the 1998 period to $8,822,000  during the 1999
               period.  This  decrease  was  primarily  due  to  a  decrease  in
               complimentary  revenue resulting from the reduction in casino and
               slot  marketing  promotions,  partially  offset by an increase in
               cash occupancy.  Room  occupancy,  as a percentage of total rooms
               available for sale, increased from 90.3%, for the 1998 period, to
               94.5%,  for the 1999  period,  while the average  daily room rate
               decreased  from  $36.06 to  $33.88,  respectively.  The number of
               rooms that could not be used due to renovation  and remodeling of
               the South Tower, increased from 2,889 in the 1998 period to 6,273
               in the 1999 period.

               Food and beverage revenues decreased  approximately  $78,000,  or
               0.8%, from $9,724,000 during the 1998 period to $9,646,000 during
               the 1999 period. This decrease was primarily due to a decrease in
               complimentary revenues resulting from the reduction in casino and
               slot  marketing  promotions,  which  was  partially  offset by an
               increase in cash  revenues as a result of a higher  average check
               and cash covers.


               Other revenues increased by approximately $126,000, or 4.2%, from
               $3,004,000  during the 1998 period to $3,130,000  during the 1999
               period.  This  increase was  primarily  due to payments  received
               under a settlement  agreement with the Twenty-Nine  Palms Band of
               Mission Indians (the "Band").

               Promotional  allowances decreased by approximately  $952,000,  or
               18.3%,  from  $5,204,000  during  the 1998  period to  $4,252,000
               during the 1999 period due to a decrease in complimentary  rooms,
               food,  and  beverage  resulting  from  management's  reduction of
               promotional allowances for casino and slot marketing promotions.

DIRECT COSTS AND EXPENSES OF OPERATING DEPARTMENTS

               Total  direct  costs  and  expenses  of  operating   departments,
               including   taxes  and  licenses,   increased  by   approximately
               $436,000,  or  1.3%,  from  $34,775,000  for the 1998  period  to
               $35,211,000 for the 1999 period.

               Casino expenses  decreased  $231,000,  or 1.6%, from  $14,097,000
               during the 1998 period to $13,866,000 during the 1999 period, and
               expenses  as a  percentage  of  revenue  decreased  from 35.8% to
               35.2%, due primarily to a decrease in payroll expense.

               Hotel expenses increased by approximately  $679,000, or 8.5% from
               $8,011,000  during the 1998 period to $8,690,000  during the 1999
               period,  and expenses as a percentage of revenues  increased from
               89.0% to 98.5%,  primarily due to an increase in payroll  expense
               and a reduction in the  reclassification of cost of complimentary
               rooms reflected as a casino expense,  resulting from management's
               reduction in promotional allowances for casino and slot marketing
               promotions.

               Food and beverage costs and expenses  decreased by  approximately
               $80,000,  or 1.2%,  from  $6,756,000  during  the 1998  period to
               $6,676,000  during the 1999 period,  and expenses as a percentage
               of revenues  decreased  from 69.5% to 69.2%,  primarily due to an
               increase in costs of sales, due to higher pricing, an increase in
               payroll expense, due to a change in departmental allocations, and
               an increase in the reclassification of cost of complimentary food
               and  beverage  reflected  as a  casino  expense,  resulting  from
               management's  reduction in promotional  allowances for casino and
               slot marketing promotions.

               Taxes and licenses increased $68,000, or 1.2%, from $5,911,000 in
               the  1998  period  to  $5,979,000  in the  1999  as a  result  of
               corresponding increases in slot revenues.

               The Company  believes that citywide  competition  for experienced
               employees  may increase  employee  turnover and lead to increased
               payroll costs.



OTHER OPERATING EXPENSES

               Selling,  general and  administrative  expenses increased $4,000,
               from $10,963,000 during the 1998 period to $10,967,000 during the
               1999 period, and as a percentage of total net revenues,  expenses
               decreased from 19.6% to 19.3%.

EBITDA

               EBITDA, as defined, increased by approximately $414,000, or 4.1%,
               from $10,162,000 during the 1998 period to $10,576,000 during the
               1999 period.  The increase was due to an increase in revenues and
               decrease  in costs  associated  with  promotional  allowances  as
               discussed above.

OTHER EXPENSES

               Rent expense increased by approximately  $74,000, from $3,895,000
               during the 1998 period to $3,969,000 during the 1999 period,  due
               to corresponding annual CPI increases for land lease agreements.

               Depreciation   and   amortization   increased  by   approximately
               $528,000,  or 18.8% from  $2,804,000  during  the 1998  period to
               $3,332,000   during  the  1999  period,   primarily  due  to  the
               acquisition of new slot and other  equipment,  and the completion
               of a room remodel project.

               Interest expense decreased by approximately  $2,375,000, or 54.3%
               from $4,372,000 during the 1998 period to $1,997,000 for the 1999
               period, due to the  recapitalization  of the Company on September
               29, 1998, as discussed above in Liquidity and Capital  Resources.
               See also Item 1. BUSINESS - Recapitalization.

               During  1999,  the  Company  incurred  approximately  $726,000 in
               merger and  acquisition  costs  related to the  litigation of the
               Merger   Agreement.   This  cost  was   partially   offset  by  a
               reimbursement  from the Company's  D&O  insurance  carrier in the
               amount of $408,000.

NET INCOME (LOSS) BEFORE PROVISION FOR INCOME TAXES AND UNDECLARED DIVIDENDS
ON CUMULATIVE PREFERRED STOCK

               As  a  result  of  the  factors   discussed  above,  the  Company
               experienced net income in the 1999 period of $960,000 compared to
               a net loss of $1,272,000 in the 1998 period,  an  improvement  of
               $2,232,000 or 175.5%.



1998 COMPARED TO 1997

REVENUES

               Net revenues increased by approximately  $2,112,000 or 3.9%, from
               $53,788,000 for 1997 to $55,900,000 for 1998.

               Casino revenues increased by approximately  $2,866,000,  or 7.9%,
               from $36,506,000 during the 1997 period to $39,372,000 during the
               1998 period. This increase was primarily due to a $4,608,000,  or
               18.7% increase in net slot revenue offset by a $643,000,  or 8.4%
               decrease  in net  table  games  revenues  and  $666,000  or 22.9%
               decrease in slot promotion revenue. During 1998, table games drop
               decreased   $1,794,000  or  3.5%,  and  slot  coin-in   increased
               $54,170,000,  or 11.8%,  attributable primarily to the opening of
               the  Nickel  Palace  in  March  1998 and the  acquisition  of new
               state-of-the-art  slot  equipment.  The  decrease  in table  game
               revenue was also attributable to a 0.8% decrease in win percent.

               Hotel revenues decreased by approximately $701,000, or 7.2%, from
               $9,705,000  during the 1997 period to $9,004,000  during the 1998
               period.  This  decrease was  primarily  due to a decrease in cash
               room  revenue of  $1,550,000  resulting  from the decrease in the
               average room rate as a result of competitive  room pricing in the
               Las Vegas market. In addition,  some cash revenues were displaced
               by complimentary  revenues as a result of the  implementation  of
               new  casino  and  slot   marketing   promotions   as  a  part  of
               management's effort to increase casino revenues.

               Food and beverage revenues increased  approximately  $38,000,  or
               .4%, from $9,686,000  during the 1997 period to $9,724,000 during
               the 1998 period due to an increase in  complimentary  revenues of
               $595,000  resulting  from the  implementation  of casino and slot
               marketing  promotions,  which was  offset by a  decrease  in cash
               revenues as a result of lower average check.

               Other revenues increased by approximately  $889,000, or 42%, from
               $2,115,000  during the 1997 period to $3,004,000  during the 1998
               period,  due primarily to payments  received under the settlement
               agreement  reached  with the  Twenty-Nine  Palms  Band of Mission
               Indians.

               Promotional  allowances increased by approximately  $980,000,  or
               23.2%,  from  $4,224,000  during  the 1997  period to  $5,204,000
               during the 1998 period due to an increase in complimentary rooms,
               food and beverage resulting from the implementation of casino and
               slot marketing promotions.

DIRECT COSTS AND EXPENSES OF OPERATING DEPARTMENTS

               Total  direct  costs  and  expenses  of  operating   departments,
               including   taxes  and  licenses,   increased  by   approximately
               $171,000,  or 0.5%, from  $34,604,000 for 1997 to $34,775,000 for
               1998.

               Casino expenses  decreased by  approximately  $702,000,  or 0.5%,
               from $14,170,000 during the 1997 period to $14,097,000 during the
               1998 period due to a decrease in payroll  expenses offset with an
               increase in complimentary  rooms,  food and beverages as a result
               of the casino and slot marketing promotions. Casino expenses as a
               percentage of revenues  decreased  from 38.8% to 35.8% due to the
               decrease in expenses and increase in slot revenue.

               Hotel expenses decreased by approximately $769,000, or 8.8%, from
               $8,780,000  during the 1997 period to $8,011,000  during the 1998
               period,  and costs as a  percentage  of revenues  decreased  from
               90.5% to 89.0%,  due to a  decrease  in hotel  cash  revenue as a
               result of aggressive  casino and slot marketing  promotions which
               resulted in higher promotional allowances.

               Food and beverage costs and expenses  increased by  approximately
               $579,000,  or 9.4%,  from  $6,177,000  during the 1997  period to
               $6,756,000 during the 1998 period.  Food and beverage expenses as
               a percentage of revenue  increased from 63.8% in 1997 to 69.5% in
               1998  primarily  as a result of an increase  in costs  associated
               with the increase in marketing  promotions,  which resulted in an
               increase in promotional allowances.

OTHER OPERATING EXPENSES

               Selling,   general  and  administrative   expenses  increased  by
               approximately  $1,462,000,  or 15.4%, from $9,501,000 for 1997 to
               $10,963,000   for  1998   primarily   due  to  an   increase   in
               complimentary  costs.  As a  percentage  of total  net  revenues,
               selling, general and administrative expenses increased from 17.7%
               during the 1997 period to 19.6% during the 1998 period due to the
               increase in  promotional  allowance as a result of an increase in
               casino and slot promotions.

EBITDA

               EBITDA, as defined, increased by approximately $479,000, or 4.9%,
               from  $9,683,000  during 1997 to  $10,162,000  during 1998 due to
               higher revenues, as discussed above.

OTHER EXPENSES

               Depreciation   and   amortization   increased  by   approximately
               $501,000,  or 21.8%,  from  $2,303,000  during the 1997 period to
               $2,804,000  during the 1998 period due to an increase in property
               and equipment for the 1998 period.

               Interest expense decreased by approximately  $639,000,  or 12.8%,
               from  $5,011,000  during 1997 to $4,372,000  for 1998, due to the
               recapitalization  transaction as discussed above in Liquidity and
               Capital Resources. See also Item 1. BUSINESS - Recapitalization.

               During  1998,  the  Company  incurred  approximately  $363,000 in
               merger and acquisition costs related to a pending merger that was
               not completed.

EXTRAORDINARY ITEM

               The Company incurred approximately $77,000 in extraordinary costs
               associated with the buyout of the First Mortgage Notes.

NET INCOME (LOSS)

               As a result of the factors discussed above, net loss decreased by
               approximately  $565,000, from a loss of $1,914,000 during 1997 to
               a loss of $1,349,000 during 1998.

Item 7A.   Quantitative and Qualitative Disclosures about Market Risks.

               The Company's  financial  instruments  include cash and long-term
               debt. At December 31, 1999, the carrying  values of the Company's
               financial  instruments  approximated  their fair values  based on
               current market prices and rates.  It is the Company's  policy not
               to enter into derivative financial instruments.  The Company does
               not currently  have any  significant  foreign  currency  exposure
               since  it does  not  transact  business  in  foreign  currencies.
               Therefore, the Company does not have significant overall currency
               exposure at December 31, 1999.


Item 8.   FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                        AND FINANCIAL STATEMENT SCHEDULES

         For the years ended December 31, 1999, 1998 and 1997

                                                                     Page

Independent Auditors' Reports                                          35

Consolidated Balance Sheets as of December 31, 1999 and 1998           37

Consolidated Statements of Operations for the Years
  Ended December 31, 1999 and 1998(Reorganized Company);
  Ten Months Ended December 31, 1997(Reorganized Company) and
  Two Months Ended February 28, 1997(Predecessor Company); and
  Combined Reorganized and Predecessor Companies for the
  Year Ended December 31, 1997                                         39

Consolidated Statements of Shareholders' Equity
  (Deficiency) for the Years Ended December 31, 1999,
  1998 and 1997                                                        41

Consolidated Statements of Cash Flows for the Years
  Ended December 31, 1999 and 1998 (Reorganized Company);
  Ten Months ended December 31,1997 (Reorganized Company)
  and Two Months Ended February 28, 1997 (Predecessor Company);
  and Combined Reorganized and Predecessor Companies for the
  Year Ended December 31, 1997                                         42

Notes to Consolidated Financial Statements                             46

               All Financial  Statement  Schedules are omitted  because they are
               either  not   required  or  not   applicable,   or  the  required
               information is presented in the Notes to  Consolidated  Financial
               Statements.


                          INDEPENDENT AUDITORS' REPORT


To the Board of Directors and Shareholders of
Elsinore Corporation
Las Vegas, Nevada

               We have audited the  accompanying  consolidated  balance sheet of
               Elsinore  Corporation  and  Subsidiaries  (the  "Company")  as of
               December 31, 1999,  and the related  consolidated  statements  of
               operations,  shareholders'  equity,  and cash  flows for the year
               then ended. These financial  statements are the responsibility of
               the Company's  management.  Our  responsibility  is to express an
               opinion on these financial statements based on our audit.

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

               In our opinion,  such consolidated  financial  statements present
               fairly, in all material  respects,  the financial position of the
               Company  as  of  December  31,  1999,  and  the  results  of  its
               operations  and  its  cash  flows  for the  year  then  ended  in
               conformity with accounting  principles  generally accepted in the
               United States of America.




DELOITTE & TOUCHE LLP
Las Vegas, Nevada
March 16, 2000




                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors
Elsinore Corporation:

               We have audited the  accompanying  consolidated  balance sheet of
               Elsinore Corporation and subsidiaries (Reorganized Company) as of
               December 31, 1998,  and the related  consolidated  statements  of
               operations,  shareholders'  equity,  and cash  flows for the year
               ended and the  ten-month  period  from  March 1, 1997  (effective
               date) through  December 31, 1997 and of Elsinore  Corporation and
               subsidiaries  (Predecessor  Companby)  for the period  January 1,
               1997 through  February 28, 1997.  These financial  statements are
               the   responsibility   of   the   Company's    management.    Our
               responsibility  is to  express  an  opinion  on  these  financial
               statements based on our audits.

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

               In our opinion, the consolidated financial statements referred to
               above present  fairly,  in all material  respects,  the financial
               position of Elsinore  Corporation and subsidiaries as of December
               31,  1998,  and the  results of their  operations  and their cash
               flows for the year then ended and the ten-month period from March
               1,  1977  (effective  date)  through  December  31,  1977  and of
               Elsinore Corporation and subsidiaries  (Predecessor  Company) for
               the  period  January  1,  1977  through  February  28,  1977,  in
               conformity with the generally accepted accounting principles.





KPMG LLP
Las Vegas, Nevada
February 26, 1999



                      Elsinore Corporation and Subsidiaries
                           Consolidated Balance Sheets
                           December 31, 1999 and 1998
                             (Dollars in Thousands)




<TABLE>
<CAPTION>
                                           1999                    1998
                                      ---------------        ---------------

                           Assets
Current Assets:
<S>                                          <C>                     <C>
  Cash and cash equivalents                  $3,547                  $5,604
  Accounts receivable, less allowance for
    Doubtful accounts of $249 and $219,
    Respectively                                694                     473
  Inventories                                   594                     445
  Prepaid expenses                            1,187                   1,153
                                     ----------------       ----------------
     Total current assets                     6,022                   7,675

Property and equipment, net                  40,815                  40,218

Reorganization value in excess of amounts
    Allocable to identifiable assets, net       313                     350

Other assets                                  1,643                   1,505
                                     ----------------       ----------------

    Total assets                            $48,793                 $49,748
                                     ================       ================


</TABLE>



See accompanying notes to consolidated financial statements.





                      Elsinore Corporation and Subsidiaries
                     Consolidated Balance Sheets (continued)
                           December 31, 1999 and 1998
                             (Dollars in Thousands)


<TABLE>
<CAPTION>

                                            1999                     1998
                                      ----------------       ----------------

  Liabilities and Shareholders' Equity
Current liabilities:
<S>                                          <C>                    <C>
Accounts payable                              $1,803                    $792
  Accrued interest                               735                   2,764
  Accrued expenses                             4,573                   4,359
  Current portion of long-term debt            2,079                   1,906
                                      ----------------       ----------------
     Total current liabilities                 9,190                   9,821

Long-term debt, less current portion          14,264                  15,548
                                      ----------------       ----------------
     Total liabilities                        23,454                  25,369
                                      ----------------       ----------------

Commitments and contingencies

Shareholders' Equity:
6% cumulative convertible preferred stock, no
  par value.  Authorized, issued and
  outstanding 50,000,000 shares.  Liquidation
  preference and accrued dividends of $19,366
  and $18,270 at December 31, 1999 and 1998,
  respectively.                              19,366                  18,270
Common stock, $.001 par value per share.
  Authorized 100,000,000 shares.  Issued
  and outstanding 4,929,313 shares.               5                       5

Additional paid-in capital                    8,271                   9,367
Accumulated deficit                          (2,303)                 (3,263)
                                      ----------------       ----------------
     Total shareholders' equity              25,339                  24,379
                                      ----------------       ----------------

     Total liabilities and shareholders'
     equity                                 $48,793                 $49,748
                                      ================       =================



</TABLE>


See accompanying notes to consolidated financial statements.



                      Elsinore Corporation and Subsidiaries
                      Consolidated Statements of Operations
                (Dollars in thousands, except per share amounts)



<TABLE>
<CAPTION>


                                                                       Combined
                                                                     Reorganized
                                                                         And
                                                       Predecessor   Predecessor
                        Reorganized Company              Company       Company
              --------------------------------------  ------------  ------------
                                         Period from   Period from
                  Year        Year         March 1      January 1       Year
                 Ended       Ended           To            To           Ended
            December 31,  December 31,  December 31,  February 28,  December 31,
                  1999        1998          1997          1997          1997
             ------------  ------------  ------------  ------------ ------------
Revenues, net:
<S>               <C>          <C>          <C>            <C>          <C>
Casino            $39,408      $39,372      $29,584        $6,922       $36,506
Hotel               8,822        9,004        7,969         1,736         9,705
Food and beverage   9,646        9,724        7,941         1,745         9,686
Other               3,130        3,004        1,962           153         2,115
              ------------  ------------  ------------  ------------ -----------
 Total revenues    61,006       61,104       47,456        10,556        58,012
Promotional
 allowances       (4,252)      (5,204)      (3,464)         (760)        (4,224)
              ------------  ------------  ------------  ------------  ----------
 Net revenues      56,754       55,900       43,992         9,796        53,788
              ------------  ------------  ------------  ------------  ----------
Costs and expenses:
Casino             13,866       14,097       11,427         2,743        14,170
Hotel               8,690        8,011        7,403         1,377         8,780
Food and beverage   6,676        6,756        5,072         1,105         6,177
Taxes and licenses  5,979        5,911        4,497           980         5,477
Selling, general and
 administrative    10,967       10,963        7,694         1,807         9,501
Rents               3,969        3,895        3,508           673         4,181
Depreciation and
 amortization       3,332        2,804        1,774           529         2,303
Interest            1,997        4,372        4,239           772         5,011
Merger and litigation
 costs                318          363            -             -             -
             ------------  ------------  ------------  ------------  -----------
Total costs and
 expenses          55,794       57,172       45,614         9,986        55,600
             ------------  ------------  ------------  ------------  -----------
Net income(loss)
 before extraordinary
 item and
 provision for
 income taxes        960        (1,272)      (1,622)         (190)       (1,812)
Reorganization items   -             -         (292)            -          (292)
Extraordinary item     -           (77)           -        35,977        35,977
             ------------  ------------  ------------  ------------  -----------

</TABLE>


                      Elsinore Corporation and Subsidiaries
                Consolidated Statements of Operations (continued)
                (Dollars in thousands, except per share amounts)

<TABLE>
<CAPTION>


                                                                    Combined
                                                                  Reorganized
                                                                      And
                                                     Predecessor   Predecessor
                       Reorganized Company             Company       Company
            --------------------------------------  -------------  ------------
                                       Period from    Period from
                Year         Year        March 1       January 1     Year
               Ended        Ended          To             To         Ended
            December 31,  December 31, December 31,  February 28,  December 31,
                1999         1998         1997            1997         1997
            ------------  ------------ -----------  -------------  ------------

Net income (loss)
<S>        <C>          <C>           <C>            <C>               <C>
before undeclared
 dividends on
cumulative preferred
 stock             960      (1,349)       (1,914)       35,787          33,873


Undeclared dividends
on cumulative
preferred stock  1,096         270             -             -               -
            ------------  ------------ -----------  -------------  ------------
Net income (loss)
applicable to
common  shares
                 $(136)    $(1,619)       $(1,914)      $35,787         $33,873
            ============  ============ ============ =============  ============

Basic and diluted
loss per share:
Loss before
extraordinary
item            ($.03)       ($.31)        ($.39)        ($0.01)
Extraordinary
item                -         (.02)            -           2.26
           -------------  ------------- ------------ --------------
Net income
(loss)          ($.03)       ($.33)        ($.39)         $2.25
           =============  ============= ============ ==============

Weighted average
number of
common shares
outstanding 4,929,313    4,929,313     4,929,313      15,891,793
           ============= ============  ============= ==============


</TABLE>

See accompanying notes to consolidated financial statements.



                      Elsinore Corporation and Subsidiaries
          Consolidated Statements of Shareholders' Equity (Deficiency)
                  Years Ended December 31, 1999, 1998 and 1997
                             (Dollars in thousands)
<TABLE>
<CAPTION>



                Common Stock    Preferred Stock
                ---------------------------------
                                                                       Total
                 Out-              Out-        Additional          Shareholders'
               standing          standing       Paid-In- Accumulated  Equity
                Shares   Amount   Shares  Amount Capital   Deficit  (Deficiency)
                ----------------------------------------------------------------
<S>            <C>          <C><C>           <C>    <C>      <C>        <C>
Balance, January 1,
 1997           15,891,793  $16          -        - $69,602 $(110,328) $(40,710)
 Proceeds from
issuance of common
  stock subscription
  rights                 -    -          -        -     713         -       713
 Net income
predecessor company
  Jan. 1, 1997 -
  Feb. 28, 1997          -    -          -        -       -    35,787    35,787
 Fresh start
  adjustments  (10,962,480) (11)         -        - (65,320)   74,541     9,210
 Net loss of
  reorganized company
  Mar. 1, 1997 -
  Dec. 31, 1997          -    -          -        -       -    (1,914)   (1,914)
                 ---------------------------------------------------------------
Balance, December 31,
 1997            4,929,313    5          -        -   4,995    (1,914)    3,086
 Capital contribution,
  net                    -    -          -        -   4,642         -     4,642
 Issuance of
  preferred stock        -    -  50,000,000 $18,000       -         -    18,000
 Net loss                -    -           -       -       -     (1,349)  (1,349)
 Undeclared preferred   stock
dividends                -    -           -     270    (270)         -        -
                ----------------------------------------------------------------
Balance, December 31,
 1998            4,929,313    5  50,000,000  18,270   9,367     (3,263)  24,379
 Net income                                                        960      960
 Undeclared preferred
  stock dividends                             1,096  (1,096)                  -
                 ---------------------------------------------------------------
Balance, December 31,
 1999            4,929,313   $5 50,000,000  $19,366  $8,271   ($2,303)  $25,339
                 ===============================================================

</TABLE>

See accompanying notes to consolidated financial statements.




                      Elsinore Corporation and Subsidiaries
                      Consolidated Statements of Cash Flows
                             (Dollars in Thousands)

<TABLE>
<CAPTION>


                                                                      Combined
                                                                    Reorganized
                                                                        and
                                                      Predecessor   Predecessor
                      Reorganized Company               Company        Company
         -----------------------------------------------------------------------
                                        Period from   Period from
                Year          Year        March 1       January 1       Year
               Ended         Ended          to             to          Ended
             December 31, December 31,  December 31,  February 28,  December 31,
               1999          1998          1997           1997          1997
         -----------------------------------------------------------------------
Cash flows from operating
activities:
<S>              <C>       <C>            <C>            <C>            <C>

 Net income (loss) $960   ($1,349)       ($1,914)        $35,787        $33,873
 Adjustments to
 reconcile net income
 (loss) to net cash
  provided by (used
  in) operating
  activities:
 Extraordinary item   -       77               -         (35,977)       (35,977)
 Depreciation and
  amortization    3,332    2,804           1,774             529          2,303
 Loss on sale of
  equipment           -        -               3               -              3
 Changes in assets and
  liabilities:
  Accounts
  receivable      (221)      150             (77)            269            192
  Inventories     (149)      (63)            (34)              6            (28)
  Restricted cash    -       693            (558)           (111)          (669)
  Prepaid expenses (34)      914            (561)          4,092          3,531
  Other assets    (101)     (747)              -               2              2
  Accounts
  payable        1,011      (382)             72            (178)          (106)
  Accrued
  expenses         214       (94)         (2,314)            591         (1,723)
  Accrued
  interest      (2,029)    1,272            (868)            749           (119)
           ------------   ----------  -----------       ----------    ----------
 Net cash provided by
  (used in) operating
  activities     2,983     3,275          (4,477)          5,759          1,282
           ------------   ----------  -----------       ----------    ----------
</TABLE>




                      Elsinore Corporation and Subsidiaries
                Consolidated Statements of Cash Flows (continued)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                      Combined
                                                                    Reorganized
                                                                         and
                                                        Predecessor Predecessor
                      Reorganized Company                 Company      Company
               -----------------------------------------------------------------
                                          Period from    Period from
                    Year        Year        March 1       January 1     Year
                   Ended       Ended           to            to         Ended
                December 31, December 31, December 31, February 28, December 31,
                   1999         1998          1997          1997         1997
              ------------------------------------------------------------------
Cash flows used in
investing activities:
<S>                 <C>         <C>          <C>          <C>            <C>
 Net capital
  expenditures     ($3,046)    ($2,117)      ($2,593)       ($141)      ($2,734)
              -------------    ----------   ---------   -----------  -----------
 Net cash used in
 investing
 activities         (3,046)     (2,117)       (2,593)        (141)       (2,734)
              -------------    ----------    --------   -----------  -----------

Cash flows from
financing activities:
 Principal payments
 on long-term debt  (1,994)     (6,104)         (549)         (12)         (561)
 Capital contribution    -       4,642             -          713           713
              --------------  -----------    ---------  -----------  -----------
 Net cash provided
  by(used in)financing
  activities       (1,994)      (1,462)         (549)         701           152
              --------------  -----------    ---------  -----------  -----------

Net increase
 (decrease)in cash
 and cash
 equivalents      (2,057)        (304)        (7,619)       6,319        (1,300)
 Cash and cash
 equivalents at
 beginning of
 period            5,604        5,908         13,527        7,208         7,208
             ----------------  ----------    ----------  -----------  ----------
Cash and cash
equivalents at
end of period     $3,547       $5,604         $5,908      $13,527        $5,908
             ================  ==========    ==========  ===========  ==========

</TABLE>

See accompanying notes to consolidated financial statements.




                      Elsinore Corporation and Subsidiaries
                Consolidated Statements of Cash Flows (continued)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                      Combined
                                                                     Reorganized
                                                                        and
                                                      Predecessor    Predecessor
                       Reorganized Company              Company        Company
              ------------------------------------------------------------------
                  Year        Year       Period from  Period from      Year
                 Ended       Ended        March 1 to  January 1 to     Ended
               December 31, December 31, December 31, February 28, December 31,
                  1999        1998         1997           1997         1997
              ------------------------------------------------------------------
<S>                 <C>          <C>            <C>    <C>            <C>
Supplemental
disclosure of
non-cash investing
and financing
activities:
Fresh start
adjustments which
result in an
increase (decrease)
to the following:
 Property and equipment,
 net                     -             -         -     ($13,130)      ($13,130)
 Leasehold acquisitions
  costs, net             -             -         -        1,907          1,907
 Reorganization value
  in excess of amounts
  allocable to
  identifiable assets    -             -         -         (387)          (387)
 Investment in Fremont
  Street Experience LLC  -             -         -        2,400          2,400
 Accounts payable        -             -         -          344            344
 Accrued interest        -             -         -         (525)          (525)
 Estimated liabilities
  subject to Chapter 11
  proceedings            -             -         -      (72,552)       (72,552)
 Long-term debt, less
  current maturities     -             -         -       36,756         36,756
 Common stock,
  predecessor company    -             -         -         (16)            (16)
 Common stock,
  reorganized company    -             -         -           5               5
 Additional paid in
  capital                -             -         -     (65,320)        (65,320)
 Accumulated deficit     -             -         -     110,518         110,518
 Undeclared preferred
  stock dividends   $1,096          $270         -           -               -
 Conversion of debt to
  preferred stock        -       $18,000         -           -               -


</TABLE>



                      Elsinore Corporation and Subsidiaries
                Consolidated Statements of Cash Flows (continued)
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                                                      Combined
                                                                     Reorganized
                                                                        and
                                                      Predecessor    Predecessor
                       Reorganized Company              Company        Company
              ------------------------------------------------------------------
                  Year        Year       Period from  Period from      Year
                 Ended       Ended        March 1 to  January 1 to     Ended
               December 31, December 31, December 31, February 28, December 31,
                  1999        1998         1997           1997         1997
              ------------------------------------------------------------------

Cash paid during the
year for:
<S>                 <C>          <C>            <C>         <C>        <C>

 Interest           $4,025            -         $5,129        -         $5,129
 Equipment purchased
  with capital leases $883       $1,863         $1,889        -         $1,889

</TABLE>

         See accompanying notes to consolidated financial statements.





                      Elsinore Corporation and Subsidiaries

                   Notes to Consolidated Financial Statements


               On October 31, 1995,  Elsinore  Corporation,  and certain  wholly
               owned subsidiaries,  as debtors in possession,  (the "Predecessor
               Company") filed a voluntary  petition to reorganize under Chapter
               11 of the Federal  Bankruptcy  Code. On August 12, 1997, the Plan
               of Reorganization  filed by the Predecessor  Company (the "Plan")
               was  confirmed  and  became  effective  following  the  close  of
               business on February 28, 1997 (the  "Effective  Date").  Upon the
               Effective   Date  of  the   Plan,   Elsinore   Corporation   (the
               "Reorganized  Company"  or the  "Company")  adopted  fresh  start
               reporting  in  accordance   with   Statement  of  Position  90-7,
               "Financial  Reporting  by  Entities in  Reorganization  under the
               Bankruptcy  Code"  ("SOP  90-7")  of the  American  Institute  of
               Certified   Public   Accountants.   Accordingly,   the  Company's
               post-reorganization  balance  sheet and  statement of  operations
               have  not  been   prepared  on  a  consistent   basis  with  such
               pre-reorganization financial statements. For accounting purposes,
               the  inception  date of the  Reorganized  Company is deemed to be
               March 1, 1997.  A vertical  black line is shown in the  financial
               statements   to  separate  the   Reorganized   Company  from  the
               Predecessor  Company  since  they  have  not been  prepared  on a
               consistent basis of accounting.

1.       Chapter 11 Reorganization

               On August 12, 1996 (the  "Confirmation  Date"), the United States
               Bankruptcy  Court for the  District  of Nevada  (the  "Bankruptcy
               Court") confirmed the Plan.

         Pursuant to the Plan, the following occurred upon the Effective Date:

               The old common stock  interests in the  Predecessor  Company were
               canceled and the Reorganized  Company issued  4,929,313 shares of
               new common stock (the "New Common  Stock").  The New Common Stock
               was distributed to the following  classes of creditors and equity
               holders:

              12.5% First Mortgage noteholders                       3,750,000
              7.5% Convertible Subordinated noteholders                 68,234
              Internal Revenue Service                                  38,373
              Old common stockholders                                   72,706
                                                                    ----------
                    Total                                            3,929,313
                                                                    ==========

               The  Reorganized  Company  issued the remaining 1 million  shares
               through a rights  offering  which  raised $5 million to assist in
               funding the Plan.  These shares were subscribed for by members of
               the following classes of creditors and equity holders:




              12.5% First Mortgage noteholders                         995,280
              Old common stockholders                                    4,720
                                                                     ---------
                   Total                                             1,000,000
                                                                     =========

               Under the Plan, the Reorganized  Company is required to issue the
               following  additional shares of New Common Stock to the following
               creditor  groups  whose  claims had not been  resolved  as of the
               Effective Date:



              Unsecured Creditors of Four Queens, Inc.                  50,491
              Unsecured Creditors of Elsinore Corporation               14,159
                                                                        ------
                   Total                                                64,650
                                                                        ======

               After giving effect to this issuance of  additional  shares,  the
               Reorganized  Company will have 4,993,963  issued and  outstanding
               shares of New Common  Stock.  An  additional  6,037 shares of New
               common Stock were  issuable  under the Plan to certain  unsecured
               creditors of the Reorganized Company.  However, they waived their
               entitlement to those shares in connection  with the resolution of
               certain litigation. See Item 3. LEGAL PROCEEDINGS.

               The  proceeds  from the rights  offering  were held in a separate
               bank account and use was restricted until the Effective Date.

               Until  December  31,  1999,  Riviera  Gaming  Management-Elsinore
               ("RGME")  held a  warrant  to  purchase  1,125,000  shares of New
               Common Stock for $1 per share.  The arrangement  under which RGME
               managed the Four Queens Hotel terminated on December 31, 1999.



               The effects of the Plan and fresh start  reporting on the balance
               sheet at February 28, 1997 are as follows:

<TABLE>
<CAPTION>

                 Predecessor      (a)        (b)           (c)      Reorganized
                   Company        Debt    Issue of    Fresh Start     Company
                 February 28,   Discharge   Stock     Adjustments     March 1,
                    1997                                                1997
                -------------   --------- --------    -----------   -----------
<S>                <C>           <C>           <C>       <C>           <C>
Assets
Current assets:
 Cash and
 cash equivalents   $13,527                                            $13,527
 Accounts receivable,
 net                    546                                                546
 Inventories            348                                                348
 Prepaid expenses     1,288                                              1,288
                -------------   --------- --------    -----------   -----------
Total current assets 15,709                                             15,709

Property and equipment,
 net                 23,191                              $13,130        36,321
Leasehold acquisition
 costs, net           1,907                               (1,907)
Reorganization value
in excess of amounts
allocable to
identifiable assets                                          387           387
Investment in
Fremont Street                                            (2,400)
 Experience LLC      2,400
Restricted cash
available for payment
 on long-term debt     353                                                 353
Other assets           740                                                 740
                -------------   --------- --------    -----------   -----------
Total assets       $44,300           $ -      $ -         $9,210       $53,510
                =============   ========= ========    ===========   ===========

Liabilities and Shareholders' Equity (Deficiency)
Current liabilities:
 Current maturities
 of long-term debt     $41                                  $873          $914
 Accounts payable      757          $344                                 1,102
 Accrued expenses    6,766                                               6,766
 Accrued interest    2,886          (525)                                2,361
                -------------   --------- --------    -----------   -----------
Total current
liabilities         10,450          (181)                    873        11,143

Estimated liabilities subject to chapter 11
 proceedings        72,552       (72,552)
Long-term debt, less current
maturities           1,484        36,756                    (873)       37,367
                -------------   --------- --------    -----------   -----------
Total liabilities   84,487       (35,977)                               48,510
                -------------   --------- --------    -----------   -----------

Shareholders' equity (deficiency)
 Common stock,
 predecessor company   16                                    (16)
 Common stock,
 reorganized company                          $4               1             5
 Additional
 paid in capital   70,315                     (4)        (65,316)        4,995
 Accumulated
 deficiency      (110,518)        35,977                  74,541
                -------------   --------- --------    -----------   -----------

Total shareholders' equity
 (deficiency)     (40,187)        35,977                   9,210         5,000
                -------------   --------- --------    -----------   -----------
Total liabilities and shareholders'
  equity          $44,300            $ -     $ -          $9,210       $53,510
                =============   ========= ========    ============  ===========
</TABLE>

       (a) To record the discharge of prepetition obligations pursuant to the
           Plan of Reorganization.
       (b) To record the issuance of 3,929,313 shares of New Common Stock.
       (c) To record adjustments to reflect assets and liabilities at fair
           market values and to record reorganization value in excess
           of amounts allocable to identifiable assets.

               On March 25, 1999,  a Final Decree and Order was entered  closing
               the Chapter 11 cases for Elsinore  Corporation,  Elsub Management
               Corporation, Palm Springs East, LP, and Four Queens, Inc.


2.       Summary of Significant Accounting Policies

(a)      Principles of Consolidation


               The  consolidated  financial  statements  include the accounts of
               Elsinore  Corporation  and  its  wholly-owned  subsidiaries.  All
               material   intercompany   balances  and  transactions  have  been
               eliminated in consolidation.


(b)      Reorganization Value in Excess of Amounts Allocable to
         Identifiable Assets


               Reorganization   value  in  excess  of   amounts   allocable   to
               identifiable assets is amortized on a straight line basis over 15
               years. Accumulated amortization at December 31, 1999 and 1998 was
               approximately $73,000 and $37,000, respectively.


(c)      Reorganization Items


               Reorganization   expense  is  comprised  of  administrative   and
               severance  expenses  incurred  by  the  Company  as a  result  of
               reorganization  under Chapter 11 of the Federal  Bankruptcy Code.
               Such items for the years ended 1999,  1998, and 1997 were $0, $0,
               and $292,000, respectively.


(d)      Accounting for Casino Revenue and Promotional Allowances


               In accordance with industry  practice,  the Company recognizes as
               casino revenue the net win from gaming  activities,  which is the
               difference  between  gaming wins and losses.  The retail value of
               complimentary  food,  beverages and hotel  services  furnished to
               customers is included in the respective  revenue  classifications
               and then deducted as promotional allowances.  The estimated costs
               of providing such  promotional  allowances are included in casino
               costs and expenses and consist of the following:



                                      Years Ended December 31,
                                  -----------------------------
                                  1999         1998        1997
                                      (Dollars in thousands)

         Hotel                    $903        $1,257       $703
         Food & beverage         2,498         2,070      2,219
                                 -----         -----      -----
           Total                $3,401        $3,327     $2,922
                                 =====         =====      =====





(e)      Cash Equivalents


               Cash  equivalents   include  highly  liquid  investments  with  a
               maturity date of 90 days or less at the date they were purchased.


(f)      Inventories


               Inventories are stated at the lower of cost (first-in, first-out)
               or market.


(g)      Property and Equipment


               Property  and  equipment  are  stated  at cost.  Depreciation  is
               provided over the estimated  useful lives of the assets using the
               straight-line  method.  Useful  lives  range  from 5 to 40 years.
               Equipment  held  under  capital  leases  is  recorded  at the net
               present value of minimum  lease  payments at the inception of the
               lease and  amortized  over the shorter of the terms of the leases
               or estimated useful lives of the related assets.


(h)      Other Assets



         Other assets consists of the following:


                                                       December 31,
                                                    1999        1998
                                                 (Dollars in thousands)
                                                  --------------------

         Secured letter of credit                   $655        $615
         Promotional inventory                       328         187
         Parking garage deposit                      391         413
         Security deposits on leases                 162         190
         Other                                       107         100
                                                   -----       -----
                  Total                           $1,643      $1,505
                                                   =====       =====

(i)      Income Taxes


               Under the asset and  liability  method of  accounting  for income
               taxes, deferred tax assets and liabilities are recognized for the
               future tax consequences  attributable to differences  between the
               financial  statement  carrying  amounts  of  existing  assets and
               liabilities and their  respective tax bases.  Deferred tax assets
               and  liabilities are measured using enacted tax rates expected to
               apply to  taxable  income in the years in which  those  temporary
               differences  are expected to be recovered or settled.  The effect
               on deferred tax assets and  liabilities  of a change in tax rates
               is recognized in income in the period that includes the enactment
               date.


(j)      Loss Per Share

               Basic per share  amounts  are  computed  by  dividing  net income
               (loss) by average shares outstanding  during the period.  Diluted
               per share  amounts are computed by dividing net income  (loss) by
               average  shares  outstanding  plus the dilutive  effect of common
               shares  equivalents.  Since  the  Company  incurred  a  net  loss
               available  to common  shareholders,  the  effect of common  share
               equivalents  was  anti-dilutive.   The  effect  of  the  warrants
               outstanding to purchase  1,125,000 shares of common stock was not
               included in diluted  per share  calculations  since the  exercise
               price of such  warrants was greater than the average price of the
               Company's common stock during these periods.


(k)      Long-lived Assets


               Long-lived assets used in operations are evaluated each reporting
               period for  impairment by comparing the  undiscounted  cash flows
               estimated to be generated by those assets to the assets' carrying
               amount.  There was no  write-down  of assets for the years  ended
               December 31, 1999,  1998, and 1997, other than in connection with
               the application of fresh start accounting.



(l)      Reclassification

               Certain 1998 and 1997 amounts have been  reclassified  to conform
               with the 1999 presentation. These reclassifications had no effect
               on the Company's net income (loss).


(m)      Use of Estimates


               The  preparation  of  financial  statements  in  conformity  with
               accounting  principles generally accepted in the United States of
               America  requires  management to make  estimates and  assumptions
               that affect the reported amounts of assets and liabilities at the
               date of the  financial  statements  and the  reported  amounts of
               revenues and expenses  during the reporting  period.  Significant
               estimates used by the Company include the estimated  useful lives
               for depreciable and amortizable  assets, the estimated  allowance
               for  doubtful  accounts   receivable,   the  estimated  valuation
               allowance for deferred tax assets,  and estimated cash flows used
               in assessing  the  recoverability  of long-lived  assets.  Actual
               results may differ from those estimates.



(n)          Recently Issued Accounting Standards



               The  Financial  Accounting  Standards  Board issued  Statement of
               Financial  Accounting Standards ("SFAS") No. 133, "Accounting for
               Derivative   Instruments  and  Hedging   Activities,"   which  is
               effective for fiscal years  beginning  after June 15, 2000.  This
               Statement  establishes  accounting  and  reporting  standards for
               derivative instruments,  including certain derivative instruments
               embedded  in  other  contracts,   (collectively  referred  to  as
               "derivatives")  and  for  hedging   activities.   This  Statement
               requires  that an  entity  recognize  all  derivatives  as either
               assets or liabilities in the statement of financial  position and
               measure  those  instruments  at  fair  value.  Management  of the
               Company has not yet  determined  the impact  that this  Statement
               could have on the consolidated financial statements.


3.       Property and Equipment

Property and equipment consists of the following:

                                                   December 31,
                                              1999              1998
                                              -----------------------
                                               (Dollars in thousands)


         Land                                $2,800            $2,800
         Buildings                           29,952            27,305
         Equipment                           15,572            13,252
         Construction in progress                 2             1,110
                                             ------            ------
                                             48,326            44,467
         Less accumulated depreciation
            and amortization                  7,511             4,249
                                             ------            ------
                                            $40,815           $40,218
                                             ======            ======


4.       Accrued Expenses

Accrued expenses consist of the following:

                                                   December 31,
                                              1999              1998
                                              ----------------------
                                              (Dollars in thousands)


Payroll, benefits and related                $2,231          $1,862
Gaming taxes                                    153             255
Slot club liability                             706             671
Outstanding chip and token liability            446             695
Other                                         1,037             876
                                              -----           -----
                                             $4,573          $4,359
                                              =====           =====



5.       Native American Casino Operations

Spotlight 29 Casino


               In November  1993,  the Company's  subsidiary,  Palm Springs East
               Limited Partnership ("PSELP"),  and the Twenty-Nine Palms Band of
               Mission Indians (the "Band")  entered into a management  contract
               (the "Contract"), whereby PSELP had the exclusive right to manage
               and operate the Spotlight 29 Casino (the "Spotlight 29"), located
               near Palm Springs, California, and owned by the Band.



               In March 1995, the Band and PSELP had a dispute regarding,  among
               other things, the terms of the Contract.  As a result, PSELP lost
               its  management  position,  and  subsequently  wrote  off  casino
               development  costs of $1,037,000 and accrued interest and working
               capital loans of $3,500,000.


               On March 29, 1996,  PSELP entered into a settlement with the Band
               that was  approved  by the  Bankruptcy  Court and which  received
               final clearance by the Bureau of Indian Affairs.  Pursuant to the
               settlement  agreement,  PSELP received a promissory note from the
               Band  dated  October  8,  1996,   in  the  principal   amount  of
               $9,000,000,  which was fully  reserved at February  28, 1997 (the
               "Note").  While the Note has a  36-month  amortization  schedule,
               monthly payments are limited to 20% of Spotlight 29's monthly net
               income.  The Note was due and  payable on October 15,  1999.  The
               terms of the  Note  are as  follows:  (i) if  Spotlight  29's net
               income is insufficient to fully pay the Note at October 15, 1999,
               the Note automatically extends for an additional two years, until
               October  15,  2001;   (ii)  if  Spotlight   29's  net  income  is
               insufficient  to fully  pay the Note at the end of the  extension
               period,  October 15, 2001, it may be extended up to an additional
               two years,  until  October  15,  2003,  upon the  approval of the
               National Indian Gaming Commission ("NIGC"),  however, if the NIGC
               does not  approve  the  additional  extension,  the Note  will be
               forgiven at October 15, 2001;  and (iii) if NIGC does approve the
               additional extension to October 15, 20003, but Spotlight 29's net
               income is  insufficient  to pay the Note at the end of this final
               extension period,  the Note will be forgiven at October 15, 2003.
               As Spotlight  29's net income was  insufficient  to fully pay the
               Note at October 15, 1999,  the Note,  pursuant to its terms,  was
               automatically extended until October 15, 2001.


               Interest on the note is at an annual rate equal to the greater of
               10% or the maximum  rate  allowed  under  California  law, not to
               exceed 12%.  PSELP has  received  $3,639,000  in total  payments,
               under the terms of the note as of  December  31,  1999.  Of these
               total  payments,  the  amounts  of  $1,172,000,   $1,431,000  and
               $711,000  have been  recorded in other income for the years ended
               December 31, 1999,  1998 and 1997,  respectively.  The  principal
               balance at  December  31,  1999 was  $8,172,000.  There can be no
               assurance  that the Company will be able to make  collections  on
               this Note in the future.



7 Cedars Casino


               Elsinore  Corporation,   through  its  wholly-owned   subsidiary,
               Olympia  Gaming  Corporation  (collectively  for purposes of this
               section  of this  Note,  the  "Company"),  had a  Gaming  Project
               Development and Management  Agreement (the "Contract") to operate
               the 7 Cedars  Casino  (the "7  Cedars")  which is  located on the
               Olympic  Peninsula in the state of Washington and is owned by the
               Jamestown S'Klallam Tribe (the "Tribe"). In addition, pursuant to
               a loan agreement,  the Company loaned $9,000,000 to the Tribe for
               the construction of 7 Cedars.


               During  1995,  the  Contract  was  terminated  by 7 Cedars.  As a
               result, the Company recorded a reserve on the $9,000,000 note and
               wrote off unamortized  casino  development costs in the amount of
               $242,000 and all accrued  interest.  At February  28,  1997,  the
               Company wrote off the note receivable and related reserve.



6.       Long-Term Debt

Long-term debt consists of the following:

                                                          December 31,
                                                    1999               1998
                                                    -----------------------
         12.83% New Mortgage Notes("New Notes")   $11,104            $11,104
         Notes payable - IRS                          448                719
         Notes payable - Other                        767              1,100
         Capital leases (see Note 8)                4,024              4,531
                                                   ------             ------
                                                   16,343             17,454
         Less current maturities                   (2,079)            (1,906)
                                                   ------             ------
                                                  $14,264            $15,548
                                                   ======             ======

               Interest on the New Notes is payable on February 28 and August 31
               of each year.  Principal is due on August 20, 2001. The New Notes
               are redeemable by the Company at any time at 100% of par, without
               premium. The Company is required to make an offer to purchase all
               New Notes at 101% upon any  "Change of Control" as defined in the
               indenture  governing the New Notes.  The New Notes are guaranteed
               by Elsub  Management  Corporation,  Four  Queens,  Inc.  and Palm
               Springs  East Limited  Partnership  and are  collateralized  by a
               second  deed of  trust on and  pledge  of  substantially  all the
               assets of the Company and the guarantors.

               The  Note  Agreement,  among  other  things,  places  significant
               restrictions on the incurrence of additional  indebtedness by the
               Company,  the  creation  of  additional  liens on the  collateral
               securing the New Notes,  transactions with affiliates and payment
               of certain  restricted  payments (as  defined).  In order for the
               Company to incur  additional  indebtedness  or make a  restricted
               payment,  the Company must, among other things,  meet a specified
               consolidated  fixed  charges  coverage  ratio and have  earned $1
               million  in  EBITDA.  The  Company  must also  maintain a minimum
               amount of consolidated net worth not less than an amount equal to
               its  consolidated  net worth on the  Effective  Date of the Plan,
               which was $5 million,  less $5 million.  At certain  times during
               1999 the Company was not in compliance  with these  requirements,
               however waivers were obtained from the lender. The Company was in
               compliance  with the covenants  applicable to the New Notes as of
               December 31, 1999.

               The Company has one unsecured note payable to the IRS as a result
               of the  bankruptcy.  The note bears interest at 8% and is payable
               in semiannual installments of $161,450 through February 2001.

               The Company has two unsecured notes payable to certain vendors as
               a result of the bankruptcy.  These notes are non-interest bearing
               and are  payable  in  quarterly  installments  of $2,800  through
               February 2002. The Company also has a note, which is non-interest
               bearing,  for the purchase of guest room  furniture,  and several
               other notes for the purchase of slot  machines  from various slot
               manufactures.

Maturities of the Company's long-term debt are as follows:

         Year Ending December 31,
                           2000                          2,079
                           2001                         12,275
                           2002                            424
                           2003                             96
                           2004                              3
                           Thereafter                    1,466
                                                        ------
                                                     $  16,343
                                                        ======

7.   Leases

               All  non-cancelable  leases  have been  classified  as capital or
               operating  leases.  At December 31, 1999,  the Company had leases
               for real and  personal  property  which  expire in various  years
               through 2075. Under most leasing  arrangements,  the Company pays
               the taxes,  insurance,  and the operating expenses related to the
               leased  property.  Certain  leases on real  property  provide for
               adjustments of rents based on the cost-of-living index. Buildings
               and equipment  leased under capital leases,  included in property
               and equipment, are as follows:

                                                   December 31,
                                             1999               1998
                                             -----------------------
                                              (Dollars in thousands)

     Building                               $1,364             $1,364
     Equipment                               4,480              3,735
                                             -----              -----
                                             5,844              5,099
     Less accumulated amortization          (1,407)              (919)
                                             -----              -----
                                            $4,437             $4,180
                                             =====              =====

               Amortization of assets held under capital leases is included with
               depreciation  and   amortization   expense  in  the  Consolidated
               Statements of Operations.

               The following is a schedule of future  minimum lease payments for
               capital and operating  leases (with initial or remaining terms in
               excess of one year) as of December 31, 1999:





                                           Capital       Operating
                                            Leases        Leases
                                           -------       --------
                                            (Dollars in thousands)
     Years Ending December 31,

     2000                                  $1,462          $4,031
     2001                                   1,293           4,031
     2002                                     671           4,026
     2003                                     321           3,932
     2004                                     223           3,870
     Thereafter                             6,463         106,969
                                           ------         -------
   Total minimum lease payments           $10,433        $126,859
                                           ======         =======

Less:    amount representing
         interest(at imputed rates
         ranging from 5.9%
         to 15.0%)                         6,409
                                           -----
     Present value of net
         minimum capital lease
         payments                          4,024
   Less: current maturities               (1,061)
                                           -----
   Capital lease obligations,
    excluding current maturities          $2,963
                                           =====

               Rent expense  recorded under operating leases for the years ended
               December 31, 1999, 1998 and 1997 was  $3,404,000,  $3,642,000 and
               $3,178,000, respectively.

8.          Income Taxes


               No income tax  benefit  related  to the 1999  income and 1998 and
               1997 losses have been  recorded due to the  uncertain  ability of
               the Company to utilize its net operating loss carryforwards.


               The tax  effects  of  temporary  differences  that  give  rise to
               significant  portions of the deferred tax assets and deferred tax
               liabilities are presented below:


                                                      December 31,
                                                  1999           1998
                                                  -------------------
                                                (Dollars in thousands)


Deferred tax assets:


Accounts receivable, principally

    due to allowance for doubtful accounts   $   85              $92
Accrued compensation, principally
    due to accrual for financial
    reporting purposes                          503              502
Progressive slot and slot club accruals         325              467
Merger costs, principally due to amounts
    not currently deductible for tax purposes     -               57
Net operating loss carryforwards              9,139            9,400
General business credit carryforward,
    principally due to investment
    tax credit generated in prior years       1,086              137
Income recognized for tax purposes
    on investment in partnership              1,106            1,027
Contribution deduction carryforward,
    principally due to amounts
    not deductible in prior periods              66               66
Loan receivable principal due to
   allowance for uncollectibility             4,508            4,508
Reorganization items, principally due
   to amounts not currently
   deductible for tax purposes                   31               23
                                             ------           ------
  Total gross deferred tax assets            16,849           16,279
 Less valuation allowance                   (11,661)         (10,892)
                                             ------           ------
      Net deferred tax assets                 5,188            5,387
                                             ------           ------
Deferred tax liabilities:
 Plant and equipment, principally due to

    differences in depreciation              (3,744)         (3,898)
 Prepaid expenses, principally due to
    deduction for tax purposes                 (314)           (321)
Losses recognized for tax purposes on
    partnership investments                  (1,130)         (1,168)
                                              -----           -----
Total gross deferred tax liabilities         (5,188)         (5,387)
                                              -----           -----
       Net deferred tax asset(liability)    $     -         $     -


               Prior  to  emergence  from  bankruptcy  following  the  close  of
               business on February  28, 1997,  the Company had a net  operating
               loss   carryforward   for   federal   income  tax   purposes   of
               approximately  $85,000,000.  As a result of ownership  changes in
               prior years,  Internal  Revenue Code Section 382 ("Section  382")
               limited the amount of loss  carryforward  currently  available to
               offset federal taxable income.  As a result of the bankruptcy and
               the  resulting  change in  ownership,  the existing net operating
               loss is limited under Section 382. The loss  carryforwards  began
               to expire in the year 1999 and will completely expire by 2007.


               The Company had general  business  tax credit  carryforwards  for
               federal income tax purposes of  approximately  $766,000 which are
               available to reduce future federal income taxes, if any,  through
               1999. In addition, the Company had alternative minimum tax credit
               carryforwards  of  approximately  $320,000 which are available to
               reduce future federal income taxes, if any, over an

               indefinite  period.  Both of these amounts are limited by Section
               382 and may not be available for use in future periods.

9.   Benefit Plans

               Four Queens, Inc. makes  contributions to several  multi-employer
               pension and welfare  benefit plans covering its union  employees.
               The plans provide defined benefits to covered employees.  Amounts
               charged  to  pension  cost and  contributed  to the plans for the
               years  1999,  1998  and  1997  totaled  $426,000,  $317,000,  and
               $149,000, respectively. While the Company is liable for its share
               of unfunded vested benefits,  the Company believes the amount, if
               any,  would  not  be  material  to  the  consolidated   financial
               statements.

               On  October  1,  1990,  the  Company  instituted  a savings  plan
               qualified  under Section  401(k) of the Internal  Revenue Code of
               1986,  as amended.  The savings  plan  covers  substantially  all
               employees  who  are  not  covered  by  a  collective   bargaining
               agreement.   Employee  contributions  to  the  savings  plan  are
               discretionary.  The  Company  matches  and  contributes  to  each
               employee's  account  an  amount  equal  to 25% of the  employee's
               contributions  to  the  savings  plan  up to a  maximum  employee
               contribution of 8% of each  employee's  gross  compensation.  The
               Company's  contribution  was $87,000,  $66,000,  and $120,000 for
               1999, 1998 and 1997,  respectively.  There were 152, 179, and 438
               participants  in the savings plan as of December  31, 1999,  1998
               and 1997, respectively.


10.    Recapitalization


               On September 29, 1998, certain investment  accounts controlled by
               Morgens,  Waterfall,  Vintiadis  & Company,  Inc.  ("MWV" and the
               accounts  controlled  by MWV,  the  "MWV  Accounts")  contributed
               $4,641,000,  net of $260,000 of  expenses,  to the capital of the
               Company. The Company used this capital, together with other funds
               of the  Company,  to  purchase  in  full  all  of  the  Company's
               outstanding  11.5% First  Mortgage Notes due 2000 in the original
               aggregate principal amount of $3,856,000 and $896,000 of original
               principal  amount 13.5% Second  Mortgage Notes of the Company due
               2001.

               Also  on  September  29,  1998,  the  Company  issued  to the MWV
               Accounts  50,000,000  shares  of Series A  Convertible  Preferred
               Stock of the Company in exchange for the surrender to the Company
               of $18,000,000 original principal amount of second mortgage notes
               held by the MWV  Accounts.  The  50,000,000  shares  of  Series A
               Convertible   Preferred  Stock  have  an  aggregate   liquidation
               preference,   including   all  accrued  or  declared  but  unpaid
               dividends,  of $19,366,000  and are  convertible  into 93,000,000
               shares of the Company's common stock.

               In addition, on September 29, 1998, the Company issued to the MWV
               Accounts New Mortgage Notes in the aggregate  principal amount of
               $11,104,000  in exchange  for all  remaining  outstanding  second
               mortgage  notes held by the MWV  Accounts  in the same  aggregate
               principal amount,  pursuant to an amended indenture governing the
               second  mortgage  notes that  reduced the  interest  rate payable
               thereon from 13.5% to 12.83%.

11.         Commitments and Contingencies


               RGME  managed  the Four  Queens  Casino  in  accordance  with the
               Management  Arrangement among the Company,  Four Queens, Inc. and
               RGME effective  April 1, 1997.  RGME received an annual fee of $1
               million in equal  monthly  installments.  The  arrangement  under
               which RGME managed the Four Queens Hotel and Casino terminated on
               December 31, 1999.



               The Company and seven other downtown Las Vegas  property  owners,
               who together operate ten casinos,  have formed the Fremont Street
               Experience LLC, a limited  liability company of which the Company
               is a one-sixth  owner, to develop the Fremont Street  Experience.
               The Company is liable for a proportionate  share of the project's
               operating   expenses.   The  Company's  allocated  share  of  the
               operating  costs of the Fremont  Street  Experience  ($600,000 in
               1999, 1998, and 1997, respectively) are expensed as incurred.

               The  Company is also a party to  litigation  involving a proposed
               merger with R&E Gaming Corp. as discussed in Note 12 below.

               On March 25, 1999,  a Final Decree and Order was entered  closing
               the Chapter 11 cases for Elsinore  Corporation,  Elsub Management
               Corporation, Palm Springs East, LP, and Four Queens, Inc.

               Under the Plan of Reorganization  that became effective following
               the close of  business  on  February  28,  1997,  the  Company is
               presently required to issue additional shares of New Common Stock
               to the  following  creditor  groups or to a  disbursing  agent on
               behalf of such creditor groups:

     Unsecured Creditors of Four Queens, Inc.                  50,491
     Unsecured Creditors of Elsinore Corporation               14,159
                                                               ------
            Total                                              64,650
                                                               ======

         The Company is currently arranging for the issuance of these shares.

               The Company is a party to other claims and  lawsuits.  Management
               believes that such matters are either covered by insurance, or if
               not  insured,  will not have a  material  adverse  effect  on the
               financial statements of the Company taken as a whole.

12.  Proposed Merger

               In the first  half of 1998,  Elsinore  and Mr.  Allen E.  Paulson
               ("Paulson")   commenced   discussions   which  culminated  in  an
               Agreement and Plan of Merger (the "Merger  Agreement"),  dated as
               of September 15, 1998,  between Elsinore and entities  controlled
               by  Paulson,   namely  R&E  Gaming  Corp.  ("R&E")  and  Elsinore
               Acquisition  Sub,  Inc.  ("EAS"),   to  acquire  by  merger  (the
               "Merger")  the  outstanding  Common  Stock for $3.16 per share in
               cash plus an amount of additional  consideration in cash equal to
               the daily  portion of the  accrual  on $3.16 at 9.43%  compounded
               annually, from June 1, 1998 to the date immediately preceding the
               date  such  acquisition  is  consummated.  The  Merger  Agreement
               provided for EAS to merge into Elsinore, and Elsinore to become a
               wholly owned subsidiary of R&E.

               Contemporaneously  with the Merger  Agreement,  R&E  executed  an
               Option and Voting Agreement (the "Option Agreement") with MWV, on
               behalf of the MWV Accounts  which owned 94.3% of the  outstanding
               Common  Stock  prior  to  the  Recapitalization.   Under  certain
               conditions and circumstances,  the Option Agreement provided for,
               among other  things,  (i) the grant by the MWV Accounts to R&E of
               an  option  to  purchase  all  of  their  Common  Stock;  (ii) an
               obligation  by R&E to purchase  all of the MWV  Accounts'  Common
               Stock,  and (iii) the MWV  Accounts to vote their Common Stock in
               favor of the Merger Agreement.  Elsinore's  shareholders approved
               the Merger Agreement at a special meeting of shareholders held on
               February 4, 1999.

               Paulson also entered into  discussions  with Riviera to acquire a
               controlling  interest in that  company as well.  Riviera owns and
               operates  the Riviera  Hotel and Casino in  Las Vegas  and is the
               parent  corporation  of RGME.  On  September  16,  1998,  R&E and
               Riviera  Acquisition Sub, Inc. ("RAS") (another entity controlled
               by Paulson)  entered  into an  Agreement  and Plan of Merger (the
               "Riviera Merger Agreement") with Riviera,  which provided for the
               merger  of RAS  into  Riviera  (the  "Riviera  Merger"),  and for
               Riviera  to become a wholly  owned  subsidiary  of R&E.  R&E also
               entered into an Option and Voting  Agreement with certain Riviera
               shareholders, including MWV acting on behalf of the MWV Accounts,
               containing terms similar to those described above with respect to
               the Option Agreement.

               The  Merger   Agreement   contained   conditions   precedent   to
               consummation  of the Merger,  including (i) the Option  Agreement
               being in full force and effect  and MWV  having  complied  in all
               respects with the terms  thereof,  (ii) all  necessary  approvals
               from gaming  authorities  and (iii)  consummation  of the Riviera
               Merger.

               On March 20, 1998, Elsinore was notified by R&E, through Paulson,
               that it was R&E's position that the Merger Agreement was void and
               unenforceable against R&E and EAS, or alternatively,  R&E and EAS
               intended to terminate the Merger  Agreement.  R&E alleged,  among
               other  things,  violations  by Elsinore of the Merger  Agreement,
               violations  of law and  misrepresentations  by MWV in  connection
               with the Option and Voting Agreement and the  non-satisfaction of
               certain  conditions  precedent  to  completing  the  merger.  The
               Company  denied the  allegations  and asked that R&E complete the
               merger.  Thereafter, in April 1998, Paulson, R&E, EAS and certain
               other  entities  filed  a  lawsuit  against  eleven   defendants,
               including Elsinore and MWV (Paulson,  et al. v Jeffries & Company
               et al.).  On January  25,  2000,  the Court  granted  Plaintiffs'
               motion for leave to file a Fourth Amended Complaint.  Plaintiffs'
               allegations in the Fourth Amended  Complaint  against the Company
               include  breach of the Merger  Agreement by Elsinore,  as well as
               fraud and various  violations of the federal  securities  laws in
               connection with the proposed  merger.  Plaintiffs are seeking (i)
               unspecified  actual  damages in excess of $20  million,  (ii) $20
               million in exemplary damages,  and (iii) rescission of the Merger
               Agreement and other  relief.  The lawsuit was filed in the United
               States District Court for the Central District of California.

               On March 1,  2000,  the  Company  filed its  Answer to the Fourth
               Amended Complaint,  denying the material  allegations thereof. In
               addition,  the  Company  alleged  various  counterclaims  against
               plaintiffs  for  breach  of  the  Merger  Agreement,   fraud  and
               violations of the federal securities laws. The counterclaims seek
               specific  performance  of  the  Merger  Agreement,   compensatory
               damages, punitive damages and other relief.

               Discovery  is only now  beginning,  and the Company is  currently
               unable to form an opinion as to the  amount of its  exposure,  if
               any.   Although  the  Company   intends  to  defend  the  lawsuit
               vigorously,  there can be no assurance that it will be successful
               in such  defense or that  future  operating  results  will not be
               materially  adversely  affected  by the final  resolution  of the
               lawsuit.

13.  Taxes and Licenses, Other Than Income Taxes

               Taxes and licenses,  other than income taxes, principally include
               payroll taxes,  gaming licenses and gross revenue taxes,  and are
               summarized as follows:

                                  Operating Departments
                                  (Dollars in thousands)

                                       Food and
           Casino        Hotel         Beverage          Other          Total
           ------        -----         --------          -----          -----
1999       $3,956      $   456           $ 431          $1,136         $5,979
1998       $3,955      $   411           $ 438          $1,107         $5,911
1997       $3,513      $   477           $ 413          $1,074         $5,477

14.  Supplemental Financial Information

               A summary  of  additions  and  deductions  to the  allowance  for
               doubtful  accounts  receivable  for the years ended  December 31,
               1999, 1998 and 1997 follows:



                                 (Dollars in thousands)

                 Balance at                               Balance
                Beginning of                             At End of
                   Year        Additions     Deductions     Year
                ------------   ---------     ----------  ---------
Years Ended
- -----------
1999               $219          $ 50           $ 20        $249
1998               $165          $132           $ 78        $219
1997               $347          $ 64           $246        $165

15.    Subsequent Events

               On March 6, 2000, the Company,  entered into a non-binding letter
               of  intent  with PDS  Financial  Corporation  for the sale of the
               capital stock of Four Queens,  Inc.,  for a purchase price of $30
               million,  subject to  adjustment.  The Four Queens Hotel & Casino
               constitutes substantially all of the operating assets of Elsinore
               Corporation.  The Company  holds  certain  non-operating  assets,
               which are not subject to the transaction with PDS Financial.

               Consummation  of  the  acquisition  is  subject  to a  number  of
               conditions,  including  due  diligence  review,  negotiation  and
               execution of a definitive purchase agreement, receipt of required
               regulatory  approvals,  including  approval of the Nevada  Gaming
               Commission,  other gaming approvals, and, if necessary,  approval
               under the Hart-Scott-Rodino  Antitrust Act, and receipt by PDS of
               satisfactory purchase financing. There can be no assurance that a
               definitive agreement can be reached, that the other conditions to
               the acquisition will be satisfied or that the acquisition will be
               consummated.


Item 9.   CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
          AND FINANCIAL DISCLOSURE.

               Effective  June 17, 1999 the  Company  dismissed  its  certifying
               accountants,  KPMG LLP.  The decision to change  accountants  was
               approved by the Audit Committee and the Board of Directors of the
               Company.

               The reports of KPMG on the Company's  financial  statements as of
               and for the two years ended December 31, 1998, did not contain an
               adverse opinion or disclaimer of opinion,  and were not qualified
               or  modified  as  to  uncertainty,  audit  scope,  or  accounting
               principles.

               During the two most recent  fiscal years and the interim  periods
               subsequent  to December  31, 1998  through  March 31,  1999,  the
               Company was unaware of any disputes  between the Company and KPMG
               as to matters of accounting  principles  or practices,  financial
               statement  disclosure,   or  audit  scope  or  procedure,   which
               disagreements, if not resolved to the satisfaction of KPMG, would
               have caused it to make a reference  to the subject  matter of the
               disagreement  in  connection  with its  reports.  The Company has
               requested KPMG to furnish it a letter addressed to the Commission
               stating whether it agrees with the above statements.

               The  Company  selected  the  firm of  Deloitte  &  Touche  LLP as
               independent  accountants  for the  Company's  fiscal  year ending
               December  31, 1999 to replace KPMG LLP.  The  Company's  Board of
               Directors  approved  the  selection  of  Deloitte & Touche LLP as
               independent  accountants  upon  recommendation  of the  Company's
               Audit Committee.

               The Company  filed a Form 8-K,  dated June 30, 1999,  reporting a
               change in accountants. There has been no Form 8-K filed within 24
               months prior to the date of the most recent financial  statements
               reporting  disagreements  on any matter of accounting  principle,
               practice,  financial  statement  disclousure or auditing scope or
               procedure.

                                                     PART III

Item 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

Directors and Executive Officers.

               The  following  sets forth the names,  ages and positions of each
               person who is a director  or  executive  officer of the  Company.
               Each person listed below assumed his position with the Company on
               the Plan  Effective Date and was re-elected at the Company's 1999
               Annual  Shareholders'  Meeting  held on October 26, 1999 to serve
               until  the next  Annual  Shareholders'  Meeting.  In  1999,  each
               executive  officer  of the  Company  was also a  Director  of the
               Company.

Name                                     Age               Position
- ----                                     ---               ---------

Directors and Officers
- ----------------------

John C. "Bruce" Waterfall                62               Chairman of the Board

Jeffrey T. Leeds                         44               President, Chief
                                                          Executive Officer
                                                          and Director

S. Barton Jacka                          63               Treasurer, Secretary
                                                          and Director

Significant Employee
- --------------------

Dual B. Cooper, Jr.                      56               General Manager



               John C. "Bruce" Waterfall.  Mr. Waterfall has been a professional
               money  manager  and  analyst  for the past 30 years with MWV,  of
               which  he is  President  and  a  co-founder.  Certain  investment
               accounts  managed  by MWV own  94.3%  of the  outstanding  Common
               Stock,  and Mr.  Waterfall  exercises  sole voting and investment
               authority over that Common Stock.  Mr. Waterfall also serves as a
               director of Darling  International,  Inc.,  a publicly  reporting
               company  under the  Securities  Exchange Act of 1934,  as amended
               (the "Exchange Act").

               Jeffrey T. Leeds.  Since 1993,  Mr.  Leeds has been  President of
               Leeds  Group,  Inc., a private  investment  banking firm which he
               co-founded.  Mr.  Leeds is also a  Principal  of Advance  Capital
               Management,  LLC, a private  equity firm which he formed in 1995.
               Mr. Leeds also serves as a director of Real Page, Inc. and Edison
               Schools,  Inc.,  publicly reporting  companies under the Exchange
               Act.

               S.  Barton  Jacka.  Since  1996,  Mr.  Jacka  has  been a  gaming
               consultant  and  serves as the  chairman  for  gaming  compliance
               committees  of one other  publicly  held  company and two private
               companies licensed by the Nevada Gaming Authorities. From 1993 to
               1996,  Mr.  Jacka was with Bally  Gaming,  Inc.  and Bally Gaming
               International,  Inc., first as Director of Government Affairs and
               Gaming  Compliance and later as Vice  President.  Prior positions
               were with Bally  Manufacturing  Corporation  and  Bally's  Casino
               Resort Las Vegas from 1987 to 1992.  Mr.  Jacka  retired from the
               position of Chairman of the Nevada State Gaming  Control Board, a
               position he held from 1985 to 1987, prior to entering the private
               sector.

               Dual B. Cooper,  Jr. Mr.  Cooper  assumed the position of General
               Manager of the Four  Queens  effective  September  3,  1999.  Mr.
               Cooper has over 30 years of experience in the Gaming Industry. He
               has  worked  with  Harrah's,  Bally's,  the  Desert  Inn and most
               recently at Casino Magic Corp.

Item 11. EXECUTIVE COMPENSATION.

               The  following  table  provides   certain   summary   information
               concerning  compensation  paid by the  Company to each person who
               served as Chief  Executive  Officer  during  any part of the year
               ended  December 31, 1999. No person who held any other  executive
               officer  position during any part of 1999 received a total annual
               salary and bonus in excess of $100,000 in such year.




                                                        Long Term
                                                       Compensation
                                 Annual Compensation      Awards
                                 -------------------    ----------
                                                        Securities    All Other
Name and Principal Position                             Underlying Compensation
                               Year Salary($) Bonus($)   Options(#)     ($)
                               ---- --------  -------    --------     ---------
Jeffrey T. Leeds               1999  39,000     -0-         -0-           -0-
 President and Chief Executive 1998  37,000     -0-         -0-           -0-
 Officer                       1997  35,000     -0-         -0-           -0-


         Mr. Leeds assumed his positions on the Plan Effective Date.

Stock Options and Similar Rights.

               The Company did not grant any stock options or stock appreciation
               rights  (collectively,  "Stock  Rights") during 1999 nor were any
               Stock Rights  exercised in 1999. As of the Plan  Effective  Date,
               all previously outstanding Stock Rights were canceled.

Compensation of Directors.

               Mr.  Waterfall  receives  no  compensation  from the  Company for
               serving as Chairman of the Board and attending Board of Directors
               meetings.  Each of the other directors  receives an annual fee of
               $25,000 in  consideration  of his  attendance  at each  quarterly
               Board of  Directors  meeting  plus  $1,000  for  each  additional
               meeting  (other than meetings by telephone  conference)  at which
               his attendance is required.  All directors receive  reimbursement
               for reasonable expenses incurred in attending each meeting of the
               Board of  Directors.  Jeffrey T. Leeds and S.  Barton  Jacka also
               receive $10,000 per year in consideration of serving as executive
               officers of the Company.

Compensation Committee Interlocks and Insider Participation.

               The Company did not have a  compensation  committee in 1999.  The
               full  Board  of  Directors  has  made  all  decisions   regarding
               executive officer  compensation.  Messrs. Leeds and Jacka receive
               compensation  as executive  officers and are members of the Board
               of Directors.

               On September 29, 1998, MWV Accounts contributed $14,641,000,  net
               of  $260,000  of  expenses,  to the  capital of  Elsinore,  which
               Elsinore used, together with other funds of Elsinore, to purchase
               in full all of Elsinore's  outstanding 11.5% First Mortgage Notes
               due 2000 in the  original  principal  amount  of  $3,856,000  and
               $896,000 of original principal amount 13.5% Second Mortgage Notes
               of Elsinore due 2001.



               Also  on  September  29,  1998,  the  Company  issued  to the MWV
               Accounts  50,000,000  shares  of Series A  Convertible  Preferred
               Stock of the Company in exchange for the surrender to the Company
               of  $18,000,000  original  principal  amount  of  certain  second
               mortgage notes held by the MWV Accounts. The 50,000,000 shares of
               Series  A  Convertible  Preferred  Stock  have  (i) the  right to
               receive cumulative dividends at the rate of 6% per year; (ii) the
               right to receive  the amount of $.36 per share,  plus all accrued
               or declared but unpaid  dividends  on any shares then held,  upon
               any liquidation,  dissolution or winding up of the Company for an
               aggregate  liquidation  preference of  $18,000,000;  (iii) voting
               rights  equal to the  number of shares  of the  Company's  Common
               Stock into which the shares of Preferred  Stock may be converted,
               and (iv) the right to convert the shares of Preferred  Stock into
               93,000,000 shares of the Company's Common Stock.

               In  addition,  Elsinore  issued to the MWV  Accounts New Mortgage
               Notes  in  the  aggregate  principal  amount  of  $11,104,000  in
               exchange for all remaining outstanding second mortgage notes held
               by the MWV  Accounts  in the  same  aggregate  principal  amount,
               pursuant to an amended indenture governing the New Mortgage Notes
               that  reduced the interest  rate  payable  thereon from the 13.5%
               payable under the old second mortgage notes to the 12.83% payable
               under the New  Mortgage  Notes.  The  Company's  Chairman  of the
               Board,   Mr.   Waterfall,   is  the  President  and  a  principal
               shareholder of MWV, which manages the MWV Accounts.

Item 12.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

Security Ownership of Certain Beneficial Owners

               As of December  31,  1999,  the Company had two classes of voting
               securities,  Common  Stock  and  Series A  Convertible  Preferred
               Stock.   Series  A  Convertible   Preferred  Stock  votes  on  an
               as-converted  basis  except  with  respect  to  the  election  of
               directors  for which each share is  entitled  to one vote.  As of
               December 31, 1999,  the  beneficial  ownership of Common Stock by
               each  person  who is known by the  Company  to be the  beneficial
               owner of more than 5% of the outstanding  Common Stock and Series
               A Convertible Preferred Stock, is as follows:



                            Common Stock
                            ------------

Name and Address of Beneficial Owner            Amount and Nature of    Percent
- ------------------------------------            --------------------    -------
                                             Beneficial Ownership(1)   of Class
                                             -----------------------   --------
John C. "Bruce" Waterfall, who
exercises voting and investment
authority over the Common Stock
owned by the MWV Accounts, as follows
(2)(3):
  Betje Partners                                    4,278,690.06          46.5%
  Endowment Prime, L.L.C. (f/k/a)
  The Common Fund for Non-Profit Organizations     14,836,328.84          77.8
  Morgens Waterfall Income Partners, L.P.           2,604,280.86          34.6
  MWV Employee Retirement Plan Group Trust            879,022.60          15.2
  MWV International, Ltd.                           3,898,515.00          79.1
  Phoenix Partners, L.P.                           12,276,868.62          71.4
  Restart Partners, L.P.                           10,273,330.56          67.6
  Restart Partners II, L.P.                        19,677,499.86          80.0
  Restart Partners III, L.P.                       16,089,026.04          76.5
  Restart Partners IV, L.P.                        10,135,926.78          67.3
  Restart Partners V, L.P.                          2,696,949.78          35.4
                                                   -------------          ----
                  Total                            97,646,439.00          99.7%
                                                   =============          ====


                              Preferred Stock
                              ---------------
Name and Address of Beneficial Owner          Amount and Nature of      Percent
- ------------------------------------          --------------------      -------
                                           Beneficial Ownership(1)     of Class
                                           ----------------------      --------
John C. "Bruce" Waterfall, who
exercises voting and investment
authority over the Common Stock
owned by the MWV Accounts, as follows
(2)(3):
  Betje Partners                                   2,300,371.00            4.6%
  Endowment Prime, L.L.C. (f/k/a)
   The Common Fund for Non-Profit Organizations    7,596,894.00           15.2
  Morgens Waterfall Income Partners, L.P.          1,400,151.00            2.8
  MWV Employee Retirement Plan Group Trust           450,110.00             .9
  MWV International, Ltd.                                     -              *
  Phoenix Partners, L.P.                           6,600,467.00           13.2
  Restart Partners, L.P.                           5,523,296.00           11.0
  Restart Partners II, L.P.                       10,579,301.00           21.2
  Restart Partners III, L.P.                       8,650,014.00           17.3
  Restart Partners IV, L.P.                        5,449,423.00           10.9
  Restart Partners V, L.P.                         1,449,973.00            2.9
                                                  -------------           ----
                  Total                           50,000,000.00          100.0%
                                                  =============          =====

*Less than 1% of the outstanding shares

               (1) The number of shares beneficially owned and the percentage of
               shares  beneficially  owned are determined in accordance with the
               rules of the Securities and Exchange  Commission and are based on
               4,929,313  shares  of  Common  Stock  and  50,000,000  shares  of
               Preferred Stock,  which are convertible into 93,000,000 shares of
               Common Stock outstanding as of February 6, 2000.

               (2) The address for Mr. Waterfall and each of the MWV Accounts is
               10 East 50th Street, New York, New York 10022.

               (3) The Common Stock table  represents  shares on an as-converted
               basis and the  Preferred  Stock table only  represents  preferred
               shares.  Pursuant to agreements and  undertakings  with the Board
               and the  Commission  which were required in order for the Plan to
               become  effective,  Mr.  Waterfall  is the  only  individual  who
               exercises  voting and  investment  power  (including  dispositive
               power) with  respect to Common  Stock owned by the MWV  Accounts.
               MWV and its  affiliates  other  than  Mr.  Waterfall  are  either
               investment  advisors to, or trustees or general  partners of, the
               MWV Accounts.  Accordingly, for purposes of the relevant Exchange
               Act rules,  they could  also be deemed the  beneficial  owners of
               Common Stock held by the MWV Accounts.  The possible  attribution
               of such beneficial ownership of Common Stock, expressed in number
               of shares, on an as-converted basis, and percent of the class, to
               MWV  and  those  affiliates  is  as  follows:  MWV-  9,056,227.66
               (90.2%);  Endowment  Prime,  L.L.C.  -  14,836,328.84(77.8%);  MW
               Capital,  L.L.C. - 2,604,280.86 (34.6%); MW Management,  L.L.C. -
               12,276,868.62(71.4%);  Prime Group,  L.P.  -10,273,330.56(67.6%);
               Prime Group II, L.P. -  19,677,499.86  (80.0%);  Prime Group III,
               L.P.  -   16,089,026.04   (76.5%);   Prime   Group  IV,   L.P.  -
               10,135,926.78  (67.3%);  and Prime  Group V, L.P. -  2,696,949.78
               (35.4%).  The  possible  attribution  of  ownership  of Preferred
               Stock, expressed in number of shares and percent of the class, to
               MWV and those affiliates is as follows: MWV- 2,750,481.00 (5.5%);
               Endowment Prime, L.L.C. - 7,596,894.00(15.2%); MW Capital, L.L.C.
               1,400,151.00 (2.8%); MW Management, L.L.C. - 6,600,467.00(13.2%);
               Prime Group, L.P.  -5,523,296.00  (11.0%); Prime Group II, L.P. -
               10,579,301.00  (21.2%);  Prime  Group III,  L.P.  -  8,650,014.00
               (17.3%);  Prime Group IV, L.P. - 5,449,423.00  (10.9%); and Prime
               Group V, L.P. - 1,449,973.00  (2.9%). In view of Mr.  Waterfall's
               possession  of sole voting and  investment  power over the Common
               Stock and Preferred  Stock on behalf of the MWV  Accounts,  these
               entities  disclaim  beneficial  ownership  of  Common  Stock  and
               Preferred Stock.

Security Ownership of Management

               As of February 6, 2000, the beneficial  ownership of Common Stock
               and Preferred  Stock by each of  Elsinore's  directors and by its
               directors and executive officers as a group, as such ownership is
               known by Elsinore, is as follows:




                                            Amount and Nature
                                              of Beneficial
Title of Class    Name of Beneficial Owner      Ownership      Percent of Class
- --------------    ------------------------      ---------      ----------------

Common Stock      John C. "Bruce" Waterfall,
                  Chairman of the Board (1)   97,646,440 (2)         99.7%

Common Stock      Directors and executive
                  officers as a
                  group (3 persons)           97,646,440 (2)         99.7
Series A
Convertible       John C. "Bruce" Waterfall,
Preferred         Chairman of the Board (1)   50,000,000            100.0

Series A          Directors and executive
Convertible       officers as a
Preferred         group (3 persons)           50,000,000            100.0



         (1) See note (3) to the table on page 68.

         (2) See note (1) to the table on page 68 discussing  beneficial
             owners of more than 5% of the outstanding Common Stock for
             information regarding Mr. Waterfall's beneficial ownership.

Changes in Control

               In the first  half of 1997,  Elsinore  and Mr.  Allen E.  Paulson
               ("Paulson")   commenced   discussions   which  culminated  in  an
               Agreement and Plan of Merger (the "Merger  Agreement"),  dated as
               of September 15, 1997,  between Elsinore and entities  controlled
               by  Paulson,   namely  R&E  Gaming  Corp.  ("R&E")  and  Elsinore
               Acquisition  Sub,  Inc.  ("EAS"),   to  acquire  by  merger  (the
               "Merger")  the  outstanding  Common  Stock for $3.16 per share in
               cash plus an amount of additional  consideration in cash equal to
               the daily  portion of the  accrual  on $3.16 at 9.43%  compounded
               annually, from June 1, 1998 to the date immediately preceding the
               date  such  acquisition  is  consummated.  The  Merger  Agreement
               provided for EAS to merge into Elsinore, and Elsinore to become a
               wholly owned subsidiary of R&E.

               Contemporaneously  with the Merger  Agreement,  R&E  executed  an
               Option and Voting Agreement (the "Option Agreement") with MWV, on
               behalf of the MWV Accounts  which owned 94.3% of the  outstanding
               Common  Stock  prior  to  the  Recapitalization.   Under  certain
               conditions and circumstances,  the Option Agreement provided for,
               among other  things,  (i) the grant by the MWV Accounts to R&E of
               an  option  to  purchase  all  of  their  Common  Stock;  (ii) an
               obligation  by R&E to purchase  all of the MWV  Accounts'  Common
               Stock,  and (iii) the MWV  Accounts to vote their Common Stock in
               favor of the Merger Agreement.  Elsinore's  shareholders approved
               the Merger Agreement at a special meeting of shareholders held on
               February 4, 1998.

               Paulson also entered into  discussions  with Riviera to acquire a
               controlling  interest in that  company as well.  Riviera owns and
               operates  the Riviera  Hotel and Casino in  Las Vegas  and is the
               parent  corporation  of RGME.  On  September  16,  1998,  R&E and
               Riviera  Acquisition Sub, Inc. ("RAS") (another entity controlled
               by Paulson)  entered  into an  Agreement  and Plan of Merger (the
               "Riviera Merger Agreement") with Riviera,  which provided for the
               merger  of RAS  into  Riviera  (the  "Riviera  Merger"),  and for
               Riviera  to become a wholly  owned  subsidiary  of R&E.  R&E also
               entered into an Option and Voting  Agreement with certain Riviera
               shareholders, including MWV acting on behalf of the MWV Accounts,
               containing terms similar to those described above with respect to
               the Option Agreement.

               The  Merger  Agreement  contained  conditions  precedent  to  the
               consummation  of the Merger,  including (i) the Option  Agreement
               being in full force and effect  and MWV  having  complied  in all
               respects with the terms  thereof,  (ii) all  necessary  approvals
               from gaming  authorities  and (iii)  consummation  of the Riviera
               Merger.

               On March 20, 1998, Elsinore was notified by R&E, through Paulson,
               that it was R&E's position that the Merger Agreement was void and
               unenforceable against R&E and EAS, or alternatively,  R&E and EAS
               intended to terminate the Merger  Agreement.  R&E alleged,  among
               other  things,  violations  by Elsinore of the Merger  Agreement,
               violations  of law and  misrepresentations  by MWV in  connection
               with the Option and Voting Agreement and the  non-satisfaction of
               certain  conditions  precedent  to  completing  the  merger.  The
               Company  denied the  allegations  and asked that R&E complete the
               merger.  Thereafter, in April 1998, Paulson, R&E, EAS and certain
               other  entities  filed  a  lawsuit  against  eleven   defendants,
               including Elsinore and MWV (Paulson,  et al. v Jeffries & Company
               et al.).  On January  25,  2000,  the Court  granted  Plaintiffs'
               motion for leave to file a Fourth Amended Complaint.  Plaintiffs'
               allegations in the Fourth Amended  Complaint  against the Company
               include  breach of the Merger  Agreement by Elsinore,  as well as
               fraud and various  violations of the federal  securities  laws in
               connection with the proposed  merger.  Plaintiffs are seeking (i)
               unspecified  actual  damages in excess of $20  million,  (ii) $20
               million in exemplary damages,  and (iii) rescission of the Merger
               Agreement and other  relief.  The lawsuit was filed in the United
               States District Court for the Central District of California.

               On March 1,  2000,  the  Company  filed its  Answer to the Fourth
               Amended Complaint,  denying the material  allegations thereof. In
               addition,  the  Company  alleged  various  counterclaims  against
               plaintiffs  for  breach  of  the  Merger  Agreement,   fraud  and
               violations of the federal securities laws. The

               counterclaims seek specific  performance of the Merger Agreement,
               compensatory damages, punitive damages and other relief.

               Discovery  is only now  beginning,  and the Company is  currently
               unable to form an opinion as to the  amount of its  exposure,  if
               any.   Although  the  Company   intends  to  defend  the  lawsuit
               vigorously,  there can be no assurance that it will be successful
               in such  defense or that  future  operating  results  will not be
               materially  adversely  affected  by the final  resolution  of the
               lawsuit.

               A change in control of the Company  would result if the Merger is
               consummated  or if the Common  Stock held by the MWV  Accounts is
               acquired  by R&E  pursuant  to the  Option  Agreement.  Upon  the
               occurrence  of either  event,  the Company would be controlled by
               R&E which,  in turn, is controlled by Allen E. Paulson.  See Item
               1. BUSINESS - Agreement and Plan of Merger.

Item 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

               Mr. Waterfall,  our Chairman of the Board, is the President and a
               principal  shareholder  of MWV,  which  manages the MWV Accounts.
               Pursuant  to  the   Recapitalization,   the  MWV  Accounts   have
               beneficially  owned  99.7% of the  Common  Stock and  $11,104,000
               principal  amount  of  the  New  Mortgage  Notes.  See  Item  11.
               EXECUTIVE  COMPENSATION - Compensation  Committee  Interlocks and
               Insider Participation.

               As discussed in Item 1. BUSINESS - The Four Queens Casino,  RGME,
               a subsidiary  of Riviera,  managed the Four Queens Casino under a
               Management  Arrangement.  In connection  with RGME's  management,
               RGME's principal officer also served, at the request of Elsinore,
               as the sole director and officer of Four Queens on a non-salaried
               basis and was excluded from  performing  policy-making  functions
               for Elsinore.  As a result of the  termination  of the Management
               Arrangement  between the Company and RGME on December  31,  1999,
               Mr.  Waterfall,  has assumed the  positions of sole  director and
               officer of the Four Queens. In addition,  as discussed in Item 1.
               BUSINESS - Agreement  and Plan of Merger,  the Riviera was also a
               party to an agreement with R&E providing for the Riviera  Merger.
               Effectiveness of the Riviera Merger was a condition  precedent to
               consummation of the Merger. Upon consummation of the Merger, RGME
               would have been entitled to certain payments under the Management
               Arrangement  as discussed  in Item 1.  BUSINESS - The Four Queens
               Casino.

               The  Management  Arrangement  was negotiated and went into effect
               before R&E or any of its  affiliates  entered  into  negotiations
               with  Riviera or  Elsinore  concerning  the  Merger,  the Riviera
               Merger, the Option Agreement or the Riviera Option Agreement.

               Under the Merger  Agreement  Elsinore had agreed to obtain a tail
               insurance policy covering  Elsinore's  directors and officers for
               acts or failures to act prior to the effectiveness of the Merger,
               and having  substantially  the same coverage and  deductibles  as
               Elsinore's directors' and officers' liability insurance policy as
               in effect on July 1, 1998. The Merger Agreement provided that the
               cost to Elsinore  (net of any amounts  paid by third  parties) of
               the tail insurance policy would not exceed $150,000.

                                     PART IV

Item 14.  EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

 (a)     1. and 2.  Financial Statements and Schedules

               The  financial  statements  and  schedules  filed as part of this
               report are listed in the Index to Consolidated  Statements  under
               Item 8.

         3.  List of exhibits

         2.1*     First Amended Plan of Reorganization [2.1](5)

         2.2*     Order Confirming First Amended Plan of Reorganization [2.2](5)

         2.3*     Bankruptcy Court Order Approving Plan Documentation [2.3](6)

         3.1*     Amended and Restated Articles of Incorporation of Elsinore
                  Corporation [3.1](7)

         3.2*     Amended and Restated Bylaws of Elsinore Corporation [3.2](7)

         4.1*     Certificate of Designations, Preferences and Rights of
                  Elsinore Corporation Series A Preferred Stock [3.3] (14)

         10.1*    Sublease, dated May 26, 1964, by and between A.W. Ham, Jr.
                  and Four Queens, Inc. [10.1](1)

         10.2*    Amendment of Sublease, dated June 15, 1964, by and
                  between A.W. Ham, Jr. and Four Queens, Inc. [10.2](1)

         10.3*    Amendment of Sublease, dated February 25, 1965, by and
                  between A.W. Ham, Jr. and Four Queens, Inc. [10.3](1)

         10.4*    Amendment to Lease, dated January 29, 1973, by and
                  between A.W. Ham, Jr. and Four Queens, Inc. [10.4](1)

         10.5*    Supplemental  Lease,  dated January 29, 1973, by and
                  between A.W. Ham, Jr. and Four Queens,  Inc.[10.5](1)

         10.6*    Lease Agreement, dated April 25, 1972, by and between
                  Bank of Nevada and Leon H. Rockwell, Jr.,
                  as Trustees and Four Queens, Inc. [10.6](1)

         10.7*    Lease, dated January 1, 1978, between Finley Company and
                  Elsinore Corporation [10.7](1)

         10.8*    Ground Lease, dated October 25, 1983, between Julia E. Albers,
                  Otto J. Westlake, Guardian, and
                  Four Queens, Inc. [10.8](1)

         10.9*    Ground Lease, dated October 25, 1983, between
                  Katherine M. Purkiss and Four Queens, Inc. [10.9](1)

         10.10*   Ground Lease, dated October 25, 1983, between Otto J. Westlake
                  and Four Queens, Inc. [10.10](2)

         10.11*   Indenture of Lease, dated March 28, 1984, by and between
                  the City of Las Vegas and Four Queens, Inc. [10.11](1)

         10.12*   Lease Indenture, dated May 1, 1970, by and between
                  Thomas L. Carroll, et al. and Four Queens, Inc. [10.12](1)

         10.13*   Memorandum Lease, dated January 26, 1973, between President
                  and Board of Trustees of Santa Clara College and
                  Four Queens, Inc. [10.13](1)

         10.14*   Agreement, dated April 29, 1992, by and among
                  Four Queens, Inc., Jeanne Hood, Edward M. Fasulo
                  and Richard A. LeVasseur [10.28](1)

         10.15*   Settlement Agreement, dated March 29, 1996, by and between
                  Palm Springs East Limited Partnership and the 29 Palms Band
                  of Mission Indians [10.19](7)

         10.16*   Loan Agreement, dated November 12, 1993, by and among
                  The Jamestown S'Klallam Tribe and JKT Gaming, Inc. [10.31](3)

         10.17*   First Amendment to Loan Agreement, dated January 28, 1994,
                  by and among The Jamestown S'Klallam Tribe and
                  JKT Gaming, Inc. [10.32](3)

         10.18*   Form of 13 1/2% Second Mortgage Note Due 2001 [10.22](7)

         10.19*   Amended and Restated Indenture, dated as of March 3, 1997,
                  by and among Elsinore Corporation, the Guarantors named
                  therein and First Trust National Association, as Trustee
                  (the "Restated Indenture") [10.23](7)

         10.20*   Waiver of Compliance, dated February 27 and March 3, 1998,
                  under the Restated Indenture [10.24] (15)

         10.21*   Pledge Agreement, dated as of October 8, 1993, from Elsinore
                  Corporation and Elsub Management Corporation to First Trust
                  National Association [10.7](2)

         10.22*   Amendment of 1993 Pledge Agreement, dated March 3, 1997
                  [10.25](7)

         10.23*   Deed of Trust, Assignment of Rents and Security Agreement,
                  dated as of October 8, 1993, by and among Four Queens, Inc.,
                  Land Title of Nevada, Inc. and First Trust National
                  Association [10.8](2)

         10.24*   Modification of Subordinated Deed of Trust, dated
                  March 3, 1997, by and between Four Queens, Inc. and
                  First Trust National Association [10.27](7)

         10.25*   Agreement, dated May 14, 1997, by Elsinore Corporation to
                  file with the Securities and Exchange Commission copies of
                  instruments defining the rights of holders of 11.5% First
                  Mortgage Notes Due 2000 [10.28](7)

         10.26*   Waiver of Compliance, dated March 17, 1998, under the 11.5%
                  First Mortgage Notes Due 2000 [10.30] (15)

         10.27*   Assignment of Operating Agreements, dated as of
                  October 8, 1993, by Palm Springs East Limited
                  Partnership to First Trust National Association [10.9](2)

         10.28*   Assignment of Operating Agreement, dated as of October 8,
                  1993, by Olympia Gaming Corporation to First Trust National
                  Association [10.10](2)

         10.29*   Common Stock Registration Rights Agreement, dated as of
                  February 28, 1997, among Elsinore Corporation and the Holders
                  of Registrable Shares referred to therein (incorporated by
                  reference herein and filed as (i) Exhibit 10.31 to Elsinore
                  Corporation's Quarterly Report on Form 10-Q for the three
                  months ended March 31, 1997 and (ii) Exhibit B to Schedule
                  13D, dated March 10, 1997, by Morgens Waterfall Income
                  Partners, L.P.; Restart Partners, L.P.; Restart Partners II,
                  L.P.; Restart Partners III, L.P.; Restart Partners IV, L.P.;
                  Restart Partners V, L.P.; The Common Fund for Non-Profit
                  Organizations; MWV Employee Retirement Plan Group Trust;
                  Betje Partners; Phoenix Partners, L.P.; Morgens, Waterfall,
                  Vintiadis & Company, Inc.; MW Capital, L.L.C.; Prime Group,
                  L.P.; Prime Group II, L.P.; Prime Group III, L.P.; Prime Group
                  IV, L.P.; Prime Group V, L.P.; Prime, Inc.; MW Management,
                  L.L.C.; John C. "Bruce" Waterfall; and Edwin H. Morgens,
                  with respect to the Common Stock) [10.33] (15)

         10.30*   Description of Compensation Plan or Arrangement for Elsinore
                  Corporation Directors and Executive Officers (filed pursuant
                  to Item 14(c) of this report) [10.32](8)

         10.31*   First Amendment to Lease by and among Finley Company,
                  Elsinore Corporation and Four Queens, Inc. effective
                  May 14, 1997 [10.33] (9)

         10.32*   Agreement and Plan of Merger by and among R & E Gaming Corp.,
                  Elsinore Acquisition Sub, Inc. and Elsinore Corporation dated
                  September 15, 1997 [10.34] (9)

         10.33*   Option and Voting Agreement by and between R&E Gaming Corp.
                  and Morgens, Waterfall, Vintiadis & Company, Inc. on behalf
                  of certain investment accounts, dated September 15, 1997
                  [10.37] (15)

         10.34*   Amended Lease Schedule No. 1 to Master Lease Agreement by and
                  between IGT North America, Inc. and Four Queens, Inc., and
                  PDS Financial Corporation-Nevada, as assignee of Lessor's
                  interest, dated November 28, 1994 [10.35](9)

         10.35*   Master Lease Agreement by and between PDS Financial
                  Corporation-Nevada and Four Queens, Inc. dated May 1, 1997
                  [10.36] (9)

         10.36*   Amendment to Master Lease Agreement by and between PDS
                  Financial Corporation-Nevada and Four Queens, Inc. dated
                  August 1, 1997 [10.37](9)

         10.37*   Warrants to Purchase 1,125,000 Shares of Common Stock of
                  Elsinore Corporation Issued to Riviera Gaming Management
                  Corp.-Elsinore [10.38](9)

         10.38*   Assignment by Richard A. LeVasseur to Four Queens, Inc.
                  dated July 14, 1992 [10.39](9)

         10.39*   First Supplemental Amended and Restated Indenture by and
                  among Elsinore Corporation, the guarantors named therein and
                  First Trust National Association, as trustee, dated as of
                  September 18, 1997 [10.40](9)

         10.40*   Form of Management Agreement among the Company, Four Queens,
                  Inc. and Riviera Gaming Management Corp.-Elsinore, as
                  approved by the Bankruptcy Court [10.41](9)

         10.41*   Waiver of Compliance and Letter Dated August 14, 1997
                  [10.45] (11)

         10.42*   Capital Contribution Agreement by and between Elsinore
                  Corporation and certain investment accounts named therein,
                  dated as of September 29, 1998 [10.46] (13)

         10.43*   First Mortgage Note Purchase Agreement by and between
                  Elsinore Corporation and the holders (Putnam Diversified
                  Income Trust, Putnam High Income Convertible and Bond Fund,
                  Putnam Master Intermediate Income Trust, Putnam Managed High
                  Yield Trust, and Putnam Manager Trust - PCM Diversified Income
                  Fund), dated as of September 29, 1998 [10.46] (13)

         10.44*   Second Mortgage Note Purchase Agreement by and between
                  Elsinore Corporation and the holders (Paul Voigt, BEA Income
                  Fund, and BEA Strategic Global Income Fund), dated as of
                  September 29, 1997. [10.48] (13)

         10.45*   Exchange Agreement by and between Elsinore Corporation and
                  certain investment accounts named therein, dated as of
                  September 29, 1998 [10.49] (14)

         10.46*   Second Supplemental Indenture among Elsinore Corporation,
                  the guarantors (Elsub Management Corporation, Four Queens,
                  Inc., and Palm Springs East Limited Partnership), and U.S.
                  Bank Trust National Association, dated as of September 29,
                  1998 [10.50] (14)

         10.47*   Series A Preferred Stock Purchase Agreement by and between
                  Elsinore Corporation and certain investment accounts named
                  therein, dated as of September 29, 1998 [10.51] (14)

         10.48*   Registration Rights Agreement by and between Elsinore
                  Corporation and certain investment accounts named therein,
                  dated as of September 29, 1998 [10.52] (14)

         10.49*   Acknowledgment and Confirmation of Pledge Agreement among
                  Elsinore Corporation, Elsub Management Corporation,
                  Palm Springs East Limited Partnership, and U.S. Bank Trust
                  National Association, dated as of September 29, 1998
                  [10.53] (14)

         10.50*   Acknowledgment and Confirmation of Guaranty among Elsub
                  Management Corporation, Four Queens, Inc., Palm Springs East
                  Limited Partnership, and U.S. Bank Trust National Association,
                  dated as of September 29, 1998 [10.54] (14)

         10.51*   Second Modification of Subordinated Deed of Trust by and
                  between Four Queens, Inc. and U.S. Bank Trust National
                  Association, dated as of September 29, 1998 [10.55] (14)

        10.52*    Waiver of Compliance and letters dated November 12 and 13,
                  1998 [10.56] (12)

        10.53*    Waiver of Compliance, dated November 6, 1998 under the
                  Second Supplemental Indenture dated September 29, 1998 and
                  letter dated November 12, 1998 [10.57] (12)

        10.54*    Waiver of Compliance dated December 1, 1998 under Amended
                  and Restated Indenture dated as of March 3, 1997 [10.54](16)

        10.55*    Waiver of Compliance dated November 12, 1998 under the Amended
                  and Restated Indenture dated as of March 3, 1997 [10.55](16)

        10.56     Waiver of Compliance dated February 22, 2000 under Amended and
                  Restated Indendture dated as of March 3, 1997 [10.56]

         21.1     Subsidiaries of Elsinore Corporation

         27.1     Financial Data Schedule

         99.1*    Voluntary Petition for Bankruptcy Pursuant to Chapter 11 of
                  the Bankruptcy Code dated October 31, 1995 [99.2](4)

         99.2*    Olympia Gaming Corporation Voluntary Petition for Bankruptcy
                  Pursuant to Chapter 11 of the Bankruptcy Code dated
                  October 31, 1995 [99](4)

               *Previously filed with the Securities and Exchange  Commission as
               an exhibit to the document  shown below under the Exhibit  Number
               indicated in brackets and  incorporated  herein by reference  and
               made a part hereof:

(1) Annual Report on Form 10-K for the year ended December 31, 1992
    (Securities and Exchange Commission File Number 1-7831)

(2) Current Report on Form 8-K dated October 19, 1993

(3) Annual Report on Form 10-K for the year ended December 31, 1993

(4) Current Report on Form 8-K dated November 7, 1995

(5) Current Report on Form 8-K dated August 8, 1996

(6) Current Report on Form 8-K dated March 14, 1997

(7) Quarterly Report on Form 10-Q for the three months ended March 31, 1997

(8) Quarterly Report on Form 10-Q for the six months ended June 30, 1997

(9) Quarterly Report on Form 10-Q for the nine months ended September 30, 1997

(10)Current Report on Form 8-K dated March 24, 1998

(11)Quarterly Report on Form 10-Q for the six months ended June 30, 1998

(12)Quarterly Report on Form 10-Q for the nine months ended September 30, 1998

(13)Current Report on Form 8-K dated October 13, 1998.

(14)Current Report on Form 8-K dated October 13, 1998.

(15)Annual Report on Form 10-K for year end December 31, 1997.

(16)Annual Report on Form 10-K for year end December 31, 1998.

(a)Exhibits, other than those incorporated by reference as listed in Item
   14(a)(3), appear after the signature page of this report.

(b)Current Report on Form 8-K

   There we no reports on Form 8-K filed during the period.





                                   SIGNATURES


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

                                            ELSINORE CORPORATION
                                            (Registrant)


                                            By:    /s/ Jeffrey T. Leeds
                                                -----------------------
                                            JEFFREY T. LEEDS, President
                                            and Chief Executive Officer

                                            By:    /s/ S. Barton Jacka
                                                ----------------------
                                            S. BARTON JACKA, Secretary,
                                            Treasurer and Principal
                                            Accounting Officer


Dated: March 29, 2000

               Pursuant to the  requirements  of the Securities  Exchange Act of
               1934,  as  amended,  this  report  has been  signed  below by the
               following  persons  on  behalf  of  the  registrant  and  in  the
               capacities as indicated on March 29, 2000.


 /s/ John C. "Bruce" Waterfall                     /s/ Jeffrey T. Leeds
- -----------------------------                     --------------------
John C. "Bruce" Waterfall                         Jeffrey T. Leeds
Chairman of the Board of Directors                President and Director
                                                  (Chief Executive Officer)

 /s/ S. Barton Jacka
- --------------------
S. Barton Jacka
Secretary, Treasurer, Principal
Accounting Officer and Director





                                  EXHIBIT 21.1

                      SUBSIDIARIES OF ELSINORE CORPORATION
                                 AS OF 12/31/99


                                   STATE OF
                                CORPORATION OR
NAME                             ORGANIZATION       D.B.A.
- ----                             ------------       ------

ELSINORE CORP.                      NEVADA          ELSINORE CORP.

FOUR QUEENS, INC.                   NEVADA          FOUR QUEENS HOTEL & CASINO

PINNACLE GAMING CORP.               NEVADA          ELSINORE MANUFACTURING CORP.

ELSUB MANAGEMENT CORP.              NEVADA          ELSUB MANAGEMENT CORP.

PALM SPRINGS EAST L.P.              NEVADA          PALM SPRINGS EAST L.P.

OLYMPIA GAMING CORP.                NEVADA          OLYMPIA GAMING CORP.

FOUR QUEENS EXPERIENCE CORP.        NEVADA          FOUR QUEENS EXPERIENCE CORP.

EAGLE GAMING, INC.                  NEVADA          EAGLE GAMING, INC.

ELSINORE TAHOE, INC.                NEVADA          ELSINORE TAHOE, INC.

ELSUB CORPORATION                   NEW JERSEY      ELSUB CORPORATION

ELSINORE OF NEW JERSEY, INC.        NEW JERSEY      ELSINORE OF NEW JERSEY, INC.

ELSINORE OF ATLANTIC CITY,          NEW JERSEY      ELSINORE OF ATLANTIC CITY,
 L.P.                                                L.P.

ELSINORE SHORE ASSOCIATES           NEW JERSEY      ELSINORE SHORE ASSOCIATES

ELSINORE FINANCE COMPANY            NEW JERSEY      ELSINORE FINANCE COMPANY

<TABLE> <S> <C>

<ARTICLE>                     5
<LEGEND>
                                      10-K
                                   EXHIBIT 27
                              12/31/99 FINANCIALS
</LEGEND>



<S>                                                              <C>

<PERIOD-TYPE>                                                         12-MOS
<FISCAL-YEAR-END>                                                DEC-31-1999
<PERIOD-END>                                                     DEC-31-1999
<CASH>                                                             3,547,000
<SECURITIES>                                                               0
<RECEIVABLES>                                                        943,000
<ALLOWANCES>                                                        (249,000)
<INVENTORY>                                                          594,000
<CURRENT-ASSETS>                                                   6,022,000
<PP&E>                                                            48,326,000
<DEPRECIATION>                                                    (7,511,000)
<TOTAL-ASSETS>                                                    48,793,000
<CURRENT-LIABILITIES>                                              9,190,000
<BONDS>                                                           11,104,000
                                                      0
                                                       19,366,000
<COMMON>                                                               5,000
<OTHER-SE>                                                                 0
<TOTAL-LIABILITY-AND-EQUITY>                                      48,793,000
<SALES>                                                           61,006,000
<TOTAL-REVENUES>                                                  56,754,000
<CGS>                                                                      0
<TOTAL-COSTS>                                                     55,794,000
<OTHER-EXPENSES>                                                           0
<LOSS-PROVISION>                                                           0
<INTEREST-EXPENSE>                                                 1,997,000
<INCOME-PRETAX>                                                      960,000
<INCOME-TAX>                                                               0
<INCOME-CONTINUING>                                                  960,000
<DISCONTINUED>                                                             0
<EXTRAORDINARY>                                                            0
<CHANGES>                                                          1,096,000
<NET-INCOME>                                                        (136,000)
<EPS-BASIC>                                                            (0.03)
<EPS-DILUTED>                                                              0


</TABLE>



                                  EXHIBIT 10.56

                  Morgens, Waterfall, Vintiadis & Company, Inc.

     JOANN McNIFF, ESQ.                               10 EAST 50TH STREET
       (212) 705-0534                               NEW YORK, NEW YORK 1022
       [email protected]                                   (212) 705-0500
                                                     FAX:  (212) 838-5540


                              Waiver of Compliance

February 22, 2000

To:      Elsinore Corporation
         202 Fremont Street
         Las Vegas, Nevada 89101

Re:      12.83% Notes due 2001 of Elsinore Corporation
         CUSIP No. 290308AD7
         In the Principal Amount of $11,104,000

               Reference is made to that certain Amended and Restated  Indenture
               dated as of  March 3, 1997,  as  amended  by that  certain  First
               Supplemental Amended and Restated Indenture dated as of September
               18, 1997 (as so amended, the "Indenture"),  by and among Elsinore
               Corporation  (the "Company"),  the guarantors named therein,  and
               U.S. Bank Trust National Association, as trustee (the "Trustee"),
               regarding the 12.83% Notes due 2001 of the Company,  in aggregate
               principal amount of $11,104,000 (the "Notes").

         The undersigned, pursuant to Section 10.2 of the Indenture, hereby:

               (1)  certifies  that it is the  beneficial  holder  of the  above
               referenced   Notes,   in  the  aggregate   principal   amount  of
               $11,104,000 (the "Principal Amount"),  which Principal Amount is,
               on the date hereof,  on deposit in the  Depository  Trust Company
               ("DTC") account of Morgan Stanley & Co., Inc. ("Morgan Stanley"),
               in the record name of Cede & Co. as nominee; and

               (2) waives,  and  instructs  the Trustee to waive,  the remaining
               deferred  payment of  interest  ($214,520)  due on the  Principal
               Amount of the  Securities  on  December  30, 1999 for one hundred
               eighty (180) days.

               The waiver set forth above shall be limited  precisely as written
               and relates solely to the semi-annual  payment of interest due on
               the Principal  Amount of the Notes due on August 31, 1998, in the
               manner and to the extent  described  above,  and  nothing in this
               waiver shall be deemed to

               (a)  constitute a waiver of compliance by Company with respect to
               (i) Company's compliance with Section 5.1 of the Indenture in any
               other instance,  including  (x) payments of principal or interest
               required to be made to the  undersigned on any date other than on
               August 31,  1998,  and  (y) payments  of  principal  or  interest
               required to be made at any time to Trustee,  or to any holders of
               Securities  other than the  undersigned;  or (ii) any other term,
               provision or condition of the Indenture,  the Securities,  or any
               other  instrument  or agreement  referred to therein or ancillary
               thereto, or

               (b) prejudice any right or remedy that Trustee,  the undersigned,
               or any  other  holder  of  Notes  may now have or may have in the
               future under or in connection  with the Indenture,  the Notes, or
               any  other  instrument  or  agreement   referred  to  therein  or
               ancillary thereto.

               Except as expressly set forth herein, the terms, provisions,  and
               conditions  of the  Indenture,  the  Securities,  and  the  other
               instruments  and  agreements   referenced  therein  or  ancillary
               thereto  shall  remain in full  force and effect and in all other
               respects are hereby ratified and confirmed.

               This Waiver shall be effective upon delivery to the Company.  All
               capitalized  words not defined  herein are used as defined in the
               Indenture.

                                                     Sincerely,


                                                     /s/ Joann McNiff

                                                     Joann McNiff




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission