MTR GAMING GROUP INC
POS AM, 1997-11-07
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: BURLINGTON RESOURCES INC, 10-Q, 1997-11-07
Next: REPUBLIC FIRST BANCORP INC, SB-2/A, 1997-11-07






As filed with the Securities and Exchange Commission on November 7, 1997

                           Registration No. 333-12839

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                             ----------------------

                         POST EFFECTIVE AMENDMENT NO. 1
                                     to the
                             REGISTRATION STATEMENT
                                       on
                                    FORM S-1
                                      Under
                           THE SECURITIES ACT OF 1933
                              --------------------

                             MTR GAMING GROUP, INC.
                (formerly known as Winners Entertainment, Inc.)
               (Exact name of Company as Specified in its Charter)
                 Delaware                    7993           84-1103135
         -----------------------          ---------        ------------
         (State or other jurisdiction     (Primary         (I.R.S. Employer
         of incorporation or organi-       SIC Code         Identification
         zation)                           Number)          Number)

                               State Route 2 South
                             Chester, West Virginia
                                 (304) 387-2167
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)


                                Edson R. Arneault
                             MTR GAMING GROUP, INC.
                               State Route 2 South
                          Chester, West Virginia 26034
                                 (304) 387-5712
            (Name, Address, including zip code, and telephone number,
                   including area code, of agent for service)

                                 With copies to:
               Kenneth Zuckerbrot, Esq.           David S. Guin, Esq.
                 Ross & Hardies                     Ross & Hardies
               65 East 55th Street                150 North Michigan Avenue
               New York, New York 10022               Suite 2500
                                                  Chicago, Illinois  60601

Approximate  date  of  commencement  of  proposed  sale  to  public:  As soon as
practicable  after  this  post  effective  amendment  no. 1 to the  registration
statement becomes effective.


<PAGE>



     If any of the securities being registered on this form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box. [X]

     If this form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(b)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

     The Company hereby amends this Registration Statement on such date or dates
as may be necessary to delay its  effective  date until the Company shall file a
further amendment which  specifically  states that this  Registration  Statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  Registration  Statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>



                             MTR GAMING GROUP, INC.
                              CROSS REFERENCE SHEET


Forepart of Registration Statement and          Forepart of Registration
Outside Front Cover Page of Prospectus          Statement and Outside Front
                                                Cover Page of Prospectus

Inside Front and Outside Back Cover Pages       Available Information; Outside
of Prospectus                                   Back Cover Page of Prospectus

Summary Information, Risk Factors and           Prospectus Summary; Summary
Ratio of Earnings to Fixed Charges              Consolidated Financial and
                                                Operating Data; Risk Factors

Use of Proceeds                                 Use of Proceeds

Determination of Offering Price                 Not Applicable

Dilution                                        Not Applicable

Selling Security Holders                        Selling Stockholders

Plan of Distribution                            Plan of Distribution

Description of Securities to be                 Description of Securities
Registered

Interests of Named Experts and Counsel          Legal Matters; Experts

Information with Respect to the                 Business; Management; Price
Registrant                                      Range of Common Stock;
                                                Dividend Policy; Selected
                                                Financial Data; Management's
                                                Discussion and Analysis of
                                                Financial Condition and
                                                Results of Operations;
                                                Executive Compensation;
                                                Principal Stockholders;
                                                Certain Transactions;
                                                Consolidated and Interim
                                                Financial Statements

Disclosure of Commission Position on            Description of Securities
Indemnification for Securities Act
Liabilities


<PAGE>



                 SUBJECT TO COMPLETION, DATED NOVEMBER 6, 1997.

         Information  contained herein is subject to completion or amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any state in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such state.


                                   PROSPECTUS


                             MTR GAMING GROUP, INC.

                       Warrants to purchase 889,734 shares
                  of Common Stock, par value $.00001 per share

           992,787 shares of Common Stock, par value $.00001 per share

         The registration  statement (the  "Registration  Statement"),  of which
this  Prospectus  forms  a  part,  registers  the  offer  and  sale  by  certain
stockholders  (the "Selling  Stockholders")  of MTR Gaming Group, Inc. ("MTR" or
the "Company"),  formerly known as Winners Entertainment,  Inc., of (i) warrants
to purchase up to an  aggregate  of 839,734  shares of common  stock,  par value
$.00001  per share (the  "Common  Stock") of the Company at a price of $1.06 per
share,  subject to adjustment (the "$1.06 Warrants");  (ii) warrants to purchase
up to an  aggregate  of 50,000  shares  of Common  Stock at a price of $0.80 per
share, subject to adjustment (the "$.80 Warrants");  and (iii) 992,787 shares of
Common  Stock.  The $1.06  Warrants  and the  $0.80  Warrants  are  collectively
referred  to herein as the  "Warrants."  Of the 992,787  shares of Common  Stock
registered  herein,  103,053  shares are currently  outstanding  and held by the
Selling  Stockholders  and 889,734  shares are issuable upon the exercise of the
Warrants held by the Selling Stockholders. The Selling Stockholders acquired the
outstanding shares of Common Stock and the Warrants offered hereby directly from
the Company in connection  with a bridge loan  agreement and a separate  secured
working  capital  loan  agreement  (the "Term  Loan  Agreement"  as  hereinafter
defined)  between a  wholly-owned  subsidiary  of the  Company,  the  Company as
guarantor and a private  lender.  See  "Management's  Discussion and Analysis of
Financial Condition and Results of Operations - Liquidity and Capital Resources"
and "Selling  Stockholders."  In connection  with the Term Loan  Agreement,  the
Company  issued the private  lender 183,206 shares of Common Stock and 1,492,860
Warrants  to  purchase  shares  of  Common  Stock.  Prior  to  the  date  of the
Post-Effective  Amendment  of which this  Prospectus  forms a part,  the private
lender  transferred  80,153 shares of those 183,206  shares and 653,126 of those
1,492,860


<PAGE>



Warrants to two unaffiliated parties pursuant to the Registration Statement. The
Company  will not  receive  any of the  proceeds  from the sale of the shares of
Common  Stock and  Warrants  offered  hereby by the  Selling  Stockholders.  The
Warrants are exercisable  through the close of business on July 2, 2001.  Except
with respect to the exercise  price,  the $1.06  Warrants and $.80  Warrants are
identical.  Assuming all of the Warrants are exercised, the Company will receive
approximately  $930,118.  The  Company  will use said  proceeds  for its working
capital purposes. See "Use of Proceeds."

         The Common Stock is quoted on the NASDAQ SmallCap  Market.  On November
3, 1997,  the high bid and low asked  quotations of the Common Stock were $2 1/2
and $1 7/16  respectively.  Prior to November 14, 1996, there had been no public
market for the  Warrants.  The  Company  does not intend to apply for listing or
quotation of the Warrants on any securities  exchange or stock market and has no
contractual obligation to do so.

         The Selling Stockholders may sell the securities registered herein from
time to time in  transactions  in the  open  market  (including  any  securities
exchange  or  through  any  inter-dealer   quotation   system),   in  negotiated
transactions,  or by a combination of these methods, at fixed prices that may be
changed,  at market  prices at the time of sale,  at  prices  related  to market
prices or at  negotiated  prices.  The  Selling  Stockholders  may effect  these
transactions  directly with the purchasers by selling the securities  registered
herein to or through underwriters,  agents, or broker-dealers,  in each case who
may  receive  compensation  in the form of  discounts  or  commissions  from the
Selling  Stockholders  or otherwise from the  purchasers of such  securities for
whom the underwriters, agents or broker-dealers may act as agent or to whom they
may sell as principal, or both. See "Plan of Distribution."

         The  Company  will  bear all of the  expenses  in  connection  with the
registration of the Common Stock and Warrants offered hereby, which expenses are
estimated  to be  30,000.  The  Selling  Stockholders  will  pay  any  brokerage
compensation  in  connection  with their sale of the Common  Stock and  Warrants
registered herein.

AN INVESTMENT IN THE SECURITIES  OFFERED HEREBY  INVOLVES A HIGH DEGREE OF RISK.
SEE "RISK FACTORS" WHICH COMMENCES ON PAGE 7 OF THIS PROSPECTUS.

THESE  SECURITIES  HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE SECURITIES AND
EXCHANGE  COMMISSION NOR HAS THE SECURITIES AND EXCHANGE  COMMISSION PASSED UPON
THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS.  ANY REPRESENTATION TO THE CONTRARY
IS A CRIMINAL OFFENSE.


                  The date of this Prospectus is November 6, 1997.


                                     - ii -

<PAGE>



                              AVAILABLE INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act")  and,  in
accordance therewith, files reports, proxy statements and other information with
the Securities and Exchange Commission (the "Commission").  Such reports,  proxy
statements  and other  information  filed by the  Company can be  inspected  and
copied at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Room 1024,  Washington,  D.C.  20549,  and at its regional
offices  located at Seven World Trade  Center,  Suite 1300,  New York,  New York
10048,  and  Northwestern  Atrium Center,  500 West Madison Street,  Suite 1400,
Chicago,  Illinois 60661-2511;  and copies of such material can be obtained from
the  Public  Reference  Section  of  the  Commission  in  Washington,  D.C.,  at
prescribed rates and the Commission's EDGAR database which is on the internet at
http://www.sec.gov.

         The Company has filed with the Commission a  Registration  Statement on
Form S-1 (the "Registration  Statement") pursuant to the Securities Act of 1933,
as amended  (the  "Securities  Act"),  with  respect to the  securities  offered
hereby.  This  Prospectus  (the  "Prospectus")  does  not  contain  all  of  the
information  set  forth  in the  Registration  Statement  and the  exhibits  and
schedules thereto.  For further  information with respect to the Company and the
securities  offered  hereby,  reference  is  hereby  made  to  the  Registration
Statement, and exhibits and schedules thereto.

         No dealer, salesman or any other person has been authorized to give any
information  or to make any  representation  other than those  contained in this
Prospectus in connection  with the offering  herein  contained  and, if given or
made, such information or representation  must not be relied upon as having been
authorized by the Company.  Neither the delivery of this Prospectus nor any sale
made hereunder shall, under any circumstances, create any implication that there
has been no change in the facts herein set forth since the date hereof.


                                     - iii -

<PAGE>




                             TABLE OF CONTENTS
                                                                            Page

PROSPECTUS SUMMARY............................................................1

RISK FACTORS..................................................................8

USE OF PROCEEDS..............................................................15

DIVIDEND POLICY..............................................................15

CAPITALIZATION...............................................................17

PRICE RANGE OF COMMON STOCK..................................................17

SELECTED FINANCIAL DATA......................................................18

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS..............................19

BUSINESS ....................................................................41

MANAGEMENT...................................................................64

EXECUTIVE COMPENSATION.......................................................65

CERTAIN TRANSACTIONS.........................................................72

STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
  AND MANAGEMENT.............................................................77

SELLING STOCKHOLDERS.........................................................79

PLAN OF DISTRIBUTION.........................................................81

DESCRIPTION OF SECURITIES....................................................83

SHARES ELIGIBLE FOR FUTURE SALE..............................................92

DESCRIPTION OF CERTAIN INDEBTEDNESS..........................................95

LEGAL MATTERS................................................................96

EXPERTS......................................................................97

INDEX TO FINANCIAL STATEMENTS...............................................F-1


                                     - iv -

<PAGE>



                               PROSPECTUS SUMMARY

         The following is a summary of certain information contained in the body
of this  Prospectus  and  should  be  read  in  conjunction  with  the  detailed
information and financial statements appearing elsewhere herein.


                                   THE COMPANY

         The  Company,  through  wholly-owned  subsidiaries,  owns and  operates
Mountaineer Race Track and Gaming Resort ("Mountaineer Park"), a resort facility
in Chester,  West  Virginia,  and owns a working  interest in proven oil and gas
reserves in Michigan.

         The Company was  incorporated  in March 1988 in Delaware under the name
"Secamur  Corporation,"  a wholly owned  subsidiary  of Buffalo  Equities,  Inc.
("Buffalo"),  and  later  "spun-off"  through  the  sale  of  its  stock  to the
stockholders  of Buffalo in January 1989. In June 1989,  the Company merged with
Pacific International  Industries,  Inc., which had been engaged in the contract
security guard services  business in Southern  California since its inception in
February 1987. Upon completion of the merger,  the Company was renamed Excalibur
Security  Services,  Inc. to reflect its new line of business.  After  operating
unprofitably, the Company filed a voluntary petition for reorganization with the
U.S.  Bankruptcy  Court for the Central District of California in December 1990,
and became a Chapter 11 debtor-in-possession.  The Bankruptcy Court approved the
Company's  sale  of its  security  guard  services  business  in May  1991,  and
confirmed the Company's  plan of  reorganization  in December  1991. The plan of
reorganization  authorized the Company to acquire,  primarily,  specified gaming
and oil and gas businesses. Upon confirmation of the plan of reorganization, the
Company changed its name to Excalibur  Holding  Corporation.  In connection with
management's  decision to operate as a gaming  company,  the Company was renamed
Winners   Entertainment,   Inc.  in  August  1993.  At  the  annual  meeting  of
stockholders  on October 15, 1996, the  stockholders  of the Company  approved a
change of the  Company's  name from  Winners  Entertainment,  Inc. to MTR Gaming
Group, Inc.

         Mountaineer Race Track & Gaming Resort - Chester, West
         Virginia

         Pursuant to a stock purchase  agreement  dated May 5, 1992, the Company
acquired all of the common stock of Mountaineer  Park, Inc.  ("Mountaineer"),  a
West Virginia corporation,  in December 1992.  Mountaineer Park, the site of the
Company's  gaming  business,  offers an  entertainment  complex and  destination
resort  with  hotel,  dining  and  lounge  facilities,  and  outdoor  activities
including golf, swimming and tennis.  Mountaineer Park is situated on a 606-acre
site on the  Ohio  River at the  northern  tip of West  Virginia's  northwestern
panhandle in Hancock County,  approximately  40 miles south of Youngstown,  Ohio
and 35 miles west of Pittsburgh, Pennsylvania.


<PAGE>



         Racetrack Facilities

         Mountaineer   Park  offers  live  horse  racing  before  clubhouse  and
grandstand  viewing areas with enclosed seating for year-round racing. The track
also conducts  simulcast  (closed  circuit  television)  thoroughbred  horse and
greyhound  dog  racing  from other  prominent  racetracks  around  the  country.
Mountaineer Park's main racetrack  consists of an oval dirt track  approximately
one mile in  length.  Inside  the main  track is a natural  turf  (grass)  track
measuring  seven  furlongs or 7/8 of a mile.  The racetrack is equipped with two
chutes for races of lengths from 4 1/2 furlongs to over one mile.  The racetrack
buildings  consist of the clubhouse and grandstand which provide  glass-enclosed
stadium and box seating for approximately  770 and 2,850 patrons,  respectively.
The buildings are each  three-stories  and are connected by an enclosed walkway.
Live and simulcast racing can be viewed by approximately 1,200 dining patrons in
a  restaurant   and  sandwich  bar  located  in  the  clubhouse  and  grandstand
respectively.  The grandstand  building also houses the Hollywood  Grande Buffet
which provides  customers with low-cost meals  featuring a variety of foods from
breakfast  foods to  prime  rib and  seats  120.  In  October  1997  Mountaineer
converted  a 2,400  square  foot area of the  Clubhouse  into a glass-  enclosed
meeting room which will  accommodate  approximately  200 people.  In addition to
seating  areas,  the  grandstand  covers  approximately  57,000  square  feet of
interior space on the main and mezzanine levels containing 42 parimutuel windows
and food and beverage  concession  stands.  The clubhouse  covers  approximately
25,000  square feet of interior  space  containing 22  parimutuel  windows.  The
grandstand has an indoor stage with a seating capacity of  approximately  2,240,
and has  been the site of  several  concerts  and  nationally  televised  boxing
matches. The racetrack apron, which is accessible from both buildings,  provides
racing fans with up-close  viewing of horses entering the racetrack and crossing
the finish line. The stable area accommodates  approximately 1,250 horses and is
located adjacent to the main track.  Mountaineer's racetrack parking lots have a
combined capacity for over 2,900 vehicles.

         Lodge Facilities

         The  Mountaineer  Lodge (the  "Lodge")  is a two-story  facility  which
overlooks  the par three,  nine hole  "executive"  golf course near  Mountaineer
Park's main entrance on West Virginia State Route 2. The Lodge offers 101 rooms,
including  50 standard  rooms (one double  bed),  46 superior  rooms (two double
beds), and five king rooms and suites.  The Mountaineer  Lodge Dining Room seats
125 patrons for casual dining  overlooking  the golf course and an additional 68
patrons  may be seated on an  outside  deck,  weather  permitting.  In 1995,  in
response to increased patronage of the off-track betting,  video lottery gaming,
dining and bar facilities  located at the Lodge,  the Company expanded its 5,000
square foot Speakeasy Gaming Saloon with an 8,000 square foot addition. The

                                      - 2 -

<PAGE>



capacity of the Speakeasy Gaming Saloon now stands at 750.  Extensive  off-track
wagering  facilities  continue to be maintained at the Speakeasy  Gaming Saloon.
The Lodge parking lots have a combined capacity for approximately 700 vehicles.

         Video Lottery Facilities

         In addition to live and simulcast parimutuel wagering, Mountaineer Park
offers video  lottery  gaming  through 1,000 video  lottery  terminals  ("VLTs")
located in the racetrack clubhouse,  grandstand and Lodge. The Company purchased
and  installed  400  VLTs in  March of 1997  and has  operating  leases  for the
remaining 600 VLTs. The racetrack houses 500 of the VLTs in its Riverside Gaming
Terrace on the second  floors of the  clubhouse  and  grandstand,  and the Lodge
offers the  remaining 500 VLTs in the Speakeasy  Gaming  Saloon,  Derby Room and
Iron Horse  Lounge.  All of the VLTs allow a player to select from  several game
themes,  including up to four  versions of draw poker,  one version of blackjack
and two versions of keno.

         In June of 1996,  West Virginia law for the first time  authorized  VLT
game themes that simulate  classic  casino slot  machines.  On July 3, 1996, the
Company  installed slot games on the first 350 of its VLTs. In October 1996, the
Company  installed  slot games on an  additional 50 VLTs.  In March,  1997,  the
Company  purchased 400 VLTs with slot games and removed 200 older VLTs.  The new
slot games include  Double  Diamond,  a classic  casino slot game with cherries,
bars and items that "spin" on video reels, and the internationally popular Black
Rhino game.  These new games are offered in  addition  to  blackjack,  poker and
keno.

         Recreational Facilities

         Mountaineer  Park has a par three,  nine-hole  "executive" golf course,
three tennis courts, a volleyball  court, a basketball court, two swimming pools
and two children's  swimming pools.  These facilities are made available for use
by Lodge guests and the general public at specified daily or seasonal rates.

         Trailer Park

         The Company  maintains a trailer park  consisting of 61 individual lots
on approximately  11.5 acres located across West Virginia State Route 2 from the
Lodge and the  entrance  to  Mountaineer  Park.  The lots are  rented  for fixed
monthly fees,  mostly to  individuals  who are employed by Mountaineer in racing
operations.  The Company is responsible for maintenance of the road and grounds,
refuse  removal  and  providing  water and sewage  hookups.  The tenants pay all
utility expenses.



                                      - 3 -

<PAGE>



         Undeveloped Land

         Mountaineer  owns,  as part of its 606 acre site, a 375 acre tract that
is currently  undeveloped.  The acreage is located directly across West Virginia
State Route 2 from the Lodge and racetrack  main  entrance.  On October 7, 1997,
Mountaineer  acquired  an  option  to  purchase   approximately  350  additional
contiguous  acres.  The  option,  for which  Mountaineer  paid  $100,000,  has a
duration of one year and  entitles  Mountaineer  to purchase  the  property  for
$600,000. Management has no current plans to develop such property.

         Recent Developments

         The Company announced its unaudited results of operations for the three
months ended June 30, 1997.  Total  revenues for the period were  $15,597,000 as
compared  to  $8,517,000  for the  three  months  ended  June  30,  1996,  which
represents  a $7,080,000  or 83%  increase.  The Company  reported net income of
$1,147,000 for the second quarter of 1997, or $.06 per share.  This represents a
$1,042,000  increase from the $105,000 net income,  or $.01 per share,  reported
for the same period in 1996.

         The Company also  announced that its net win (gross wagers less payouts
to  players)  from  video  lottery  operations  for the  second  quarter of 1997
increased 107% to $12,732,000 from $6,142,000 for the second quarter of 1996, or
$138 per machine per day for the second  quarter of 1997, as compared to $83 per
machine per day for the second quarter of 1996. The Company realized an increase
of $1,201,000 in operating income from $659,000 in the second quarter of 1996 to
$1,860,000 for the same period of 1997.

         Total  revenues for the first six months of 1997 were  $27,839,000,  up
$11,748,000,  or 73%,  from the  $16,091,000  reported  for the same period last
year.  Net income  increased to $1,448,000 or $.07 per share,  for the first six
months of 1997 from a loss of  $115,000,  or $.01 per  share,  for the first six
months of 1996.

         On July 2, 1996,  Mountaineer  negotiated a $5,000,000  secured working
capital loan agreement with a private  lender (the "Term Loan  Agreement").  The
Company acted as a Guarantor of this Term Loan  Agreement.  In  connection  with
this Term Loan  Agreement the Company issued the lender 183,206 shares of Common
Stock, warrants to purchase 1,492,860 shares of Common Stock at $1.06 per share.
In  connection  with a separate  $250,000  bridge loan which was repaid with the
proceeds of the $5,000,000  loan,  the Company issued two other private  lenders
warrants to purchase an aggregate  of 50,000  shares of Common Stock at $.80 per
share.  See  "Management's  Discussion  of  Financial  Condition  and Results of
Operations  Liquidity  and  Capital  Resources,"   "Selling   Stockholders"  and
"Description of Certain  Indebtedness."  Prior to the date of the Post-Effective
Amendment of which this Prospectus forms a part, the

                                      - 4 -

<PAGE>



lender transferred 80,153 of its originally issued 183,206 shares and 653,126 of
its originally issued 1,492,806 Warrants to two unaffiliated parties pursuant to
the Registration Statement.

         On December 10, 1996, Mountaineer borrowed $11.1 million pursuant to an
Amended and Restated Term Loan  Agreement  (the "Amended Term Loan  Agreement").
This Amended Term Loan  Agreement  refinanced  the Term Loan  Agreement from the
same  lender and allowed  the  Company to prepay the  outstanding  $8,711,273.16
balance of a construction loan made by Bennett  Management and Development Corp.
of Syracuse,  New York ("Bennett Loan"). The lender also provided  Mountaineer a
$5,376,500  revolving  line of credit to be used for capital  improvements,  the
acquisition of equipment and/or other gaming  businesses,  or the acquisition of
properties  for use in the gaming and  lottery  businesses  consistent  with the
current  business of  Mountaineer  Park.  The  Amended  Term Loan  Agreement  is
guaranteed by the Company.

         As part of the Amended Term Loan Agreement, the Company agreed to issue
the lender,  over a period of thirteen months,  an additional  550,000 shares of
the Company's  Common Stock and warrants to purchase  1,632,140 shares of Common
Stock for $1.06 per share and paid Bridge Capital, LLC $100,000.

         The warrants issued in connection with the Amended Term Loan Agreement,
as well as the warrants  issued to the lenders in connection  with the Term Loan
Agreement (which are being offered pursuant to this Prospectus), are entitled to
protection  from  dilution  in  certain  circumstances.  The  Company  agreed to
register the shares of Common Stock and warrants for public sale pursuant to the
terms of the  warrants and the  Registration  Rights  Agreement  entered July 2,
1996.  Amendment No. 1 to Registration  Rights  Agreement,  which was entered in
connection  with the Amended Term Loan  Agreement,  limits the lender's right to
demand registration to once per calendar year absent default by Mountaineer Park
or the Company, prepayment of the loan, or a change in control of the Company.

         This   Post-Effective   Amendment   is  being  filed  to  preserve  the
effectiveness  of the  Registration  Statement filed by the Company based on its
agreement to register the Common Stock and Warrants  issued in  connection  with
the Term Loan  Agreement,  subject to cash penalties if it had not been declared
effective before seven and nine months from the date of the Term Loan Agreement.

         Effective July 2, 1997,  Mountaineer Park, the Company, and the private
lender further amended and restated the Amended Term Loan Agreement. The July 2,
1997,  Second Amended and Restated Term Loan Agreement (the "Second Amended Term
Loan  Agreement")  (i) extended  the term of the Amended Term Loan  Agreement to
July 2, 2001  (compared  to July 2,  1999);  (ii)  increased  the  total  amount
borrowed to $21,476,500 (by virtue of Mountaineer drawing down the

                                      - 5 -

<PAGE>



line of credit);  (iii) eliminated certain fees that would have been due on each
anniversary of the Amended Term Loan Agreement;  and (iv) called for payments of
interest only with the principal due at the end of the four year term.

         The Second  Amended  Term Loan  Agreement  continues to be evidenced by
Mountaineer's  Promissory  Notes and continues to be secured by a first priority
Credit Line Deed of Trust with  respect to  Mountaineer's  real  property  and a
perfected  security  interest  evidenced  by a UCC-1  Financing  Statement  with
respect to its personal  property.  The lender's  rights pursuant to the Amended
Term Loan Agreement  with respect to the 550,000  shares of the Company's  stock
and warrants to purchase  1,632,140  additional  shares  issued  thereunder  are
unaffected by the Second Amended Term Loan Agreement.  The Company  continues to
guarantee the Second Amended Term Loan Agreement.

         As consideration for the lender's entering the Second Amended Term Loan
Agreement,  Mountaineer  has agreed (i) to pay a one time fee of $1.8 million or
8.5% of the total amount borrowed,  which may be paid over the first year of the
term;  (ii) to pay  interest  at the rate of 13%  (compared  to 12% on the $16.1
million  Amended Term Loan  Agreement and 15% on the $5.4 million line of credit
under the Amended Term Loan Agreement); and (iii) to pay a call premium equal to
5% in the event of prepayment during the first year of the term, declining to 3%
during the second year, 2% in the third year, and 1% in the final year.

         Mountaineer   intends  to  use  the  additional   proceeds  toward  the
construction of a convention facility and additional hotel rooms.

         MTR, a Delaware corporation, was incorporated in 1988.  The
Company's executive offices are located at State Route 2 South,
Chester, West Virginia 26034, Telephone: (304) 387-5712.



                                      - 6 -

<PAGE>



                                  The Offering

Securities Offered.........            This Prospectus relates to an
                                       offering by the Selling Stockholders
                                       of (i) 889,734 Warrants, which, when
                                       exercised, would entitle the holders
                                       thereof to purchase, in the
                                       aggregate 889,734 shares of Common
                                       Stock, (ii) 889,734 shares of Common
                                       Stock issuable upon exercise of the
                                       Warrants, and (iii) 103,053 shares
                                       of Common Stock which are
                                       outstanding and held by the Selling
                                       Stockholders.  The Warrants and the
                                       outstanding shares of Common Stock
                                       were issued to the Selling Stock-
                                       holders in a private transaction in
                                       connection with the Term Loan Agree-
                                       ment dated as of July 2, 1996
                                       between a wholly-owned subsidiary of
                                       the Company and one of the Selling
                                       Stockholders.  See "Selling
                                       Stockholders."

Securities Outstanding.....            As of October 14, 1997, the Company
                                       had 19,814,291 shares of Common
                                       Stock outstanding.  Assuming that
                                       all of the Warrants are exercised
                                       and no other shares of Common Stock
                                       are issued subsequent to October 14,
                                       1997, the Company would have
                                       20,704,025 shares of Common Stock
                                       outstanding.

Use of Proceeds............            The Company will not receive any
                                       proceeds from the sale of the
                                       Warrants or the shares of Common
                                       Stock offered by the Selling
                                       Stockholders.  To date, none of the
                                       Warrants have been exercised.  If
                                       all of the Warrants are exercised,
                                       the Company will receive estimated
                                       additional net proceeds of $930,118.
                                       The Company intends to utilize any
                                       proceeds received from the exercise
                                       of the Warrants as working capital.
                                       There can be no assurance that any
                                       of the Warrants will be exercised.
                                       See "Use of Proceeds."

Risk Factors...............            See "Risk Factors" for a discussion
                                       of certain risk factors that should

                                      - 7 -

<PAGE>



                                       be considered by prospective
                                       investors in connection with an
                                       investment in the securities offered
                                       hereby.


                                  RISK FACTORS

     The securities  offered hereby are speculative and involve a high degree of
risk.  They should not be purchased by anyone who cannot  afford the loss of his
or her entire  investment.  In analyzing  this offering,  prospective  investors
should  consider  the  following  risk  factors,  as well as  other  information
contained in this  Prospectus  before making an  investment in such  securities.
Information contained in this Prospectus contains  "forward-looking  statements"
which  can be  identified  by the  use of  forward-looking  terminology  such as
"believes,"  "expects," "may," "will," "should,"  "intends," or "anticipates" or
the negative thereof or other variations thereon or comparable  terminology,  or
by  discussions  of strategy.  No assurance can be given that the future results
covered  by the  forward-looking  statements  will be  achieved.  The  following
matters  constitute  cautionary  statements  identifying  important factors with
respect  to  such  forward-looking  statements,   including  certain  risks  and
uncertainties,  that could  cause  actual  results to vary  materially  from the
anticipated results indicated in such forward-looking statements.  Other factors
could  also cause  actual  results to vary  materially  from the future  results
indicated in such forward-looking statements.

     History of Losses.  The Company has incurred  operating and net losses from
its  inception  through  the first  quarter of 1996.  Although  the  Company has
experienced  revenue growth in recent periods and has operated at a profit since
the second quarter of 1996, such growth and profitability may not be sustainable
and may not be indicative of future results.  The Company's  ability to increase
revenues and generate profits will depend on numerous factors, many of which are
beyond the control of the Company's management. As of June 30, 1997, the Company
had an accumulated  deficit of  $23,461,000.  See "Selected  Financial Data" and
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations."

     Leverage and Debt Service. The Company has significant interest expense and
principal   repayment   obligations   under  its  long  term   indebtedness  and
substantially  all of the Company's  assets are pledged to secure such debt. See
"Selected  Financial Data",  "Management's  Discussion and Analysis of Financial
Condition  and Results of  Operations  - Liquidity  and Capital  Resources"  and
"Description of Certain Indebtedness."

     The  Company's  ability to service its debt will be dependent on its future
performance, which will be affected by prevailing

                                      - 8 -

<PAGE>



economic conditions and financial,  business, regulatory and other factors, many
of which are beyond the  Company's  control.  Accordingly,  no assurance  can be
given that the Company will  maintain a level of  operating  cash flow that will
permit it to service its obligations  and to satisfy the financial  covenants in
its loan agreements.  If the Company is unable to generate  sufficient cash flow
or is unable to refinance or extend its outstanding  indebtedness,  it will have
to adopt one or more alternatives, such as reducing or delaying future expansion
and  capital  expenditures,  selling  assets,  restructuring  debt or  obtaining
additional  equity capital.  There is no assurance that any of these  strategies
could be effected on satisfactory terms to the Company, if at all. Moreover, the
terms and  financial  covenants  contained  in  certain  of the  Company's  debt
instruments  may restrict the Company's  ability to compete  effectively  in the
gaming market by effectively preventing expansion of the Company's facilities or
other competitively advantageous capital expenditures, which may have an adverse
effect on the Company. See "Selected Financial Data",  "Management's  Discussion
and Analysis of Financial  Condition  and Results of Operations -- Liquidity and
Capital Resources" and "Description of Certain Indebtedness."

         Gaming  Regulation.  The Company's  business is highly  regulated.  The
ability of the Company to remain in business,  and to operate profitably depends
upon the Company's  continued  ability to satisfy all applicable gaming laws and
regulations.

         The  Company's  horse  racing   operations  are  subject  to  extensive
regulation  by the West Virginia  Racing  Commission  (the "Racing  Commission")
which is  responsible  for,  among other  things,  granting  annual  licenses to
conduct race meets,  approving  simulcasting post times, and other matters. When
granting licenses the Racing Commission has the authority to determine the dates
on which  Mountaineer may conduct races. In order to conduct  simulcast  racing,
Mountaineer  is required  under West  Virginia law to hold a minimum of 220 (210
beginning  in 1998) live race days each  year.  The  Racing  Commission  granted
Mountaineer a license to conduct a minimum of 220 live race days for 1997.

         The operation of video lottery games in West Virginia is subject to the
Lottery  Act.  Licensing  and  regulatory  control is  provided  by the  Lottery
Commission.  The Lottery Act provides that only licensed  horse race or dog race
facilities  may offer video gaming.  Accordingly,  the ability of the Company to
maintain its video lottery business  requires it to comply fully with the Racing
Commission to qualify for its license under the Lottery Act.

         The  Lottery  Act  regulates  the  ability  of  horse  race or dog race
facilities to offer video gaming.  Under the Lottery Act, only parimutuel  horse
or dog racing  facilities that were licensed by the Racing  Commission  prior to
January 1, 1994 and that conduct at least 220 live racing  dates,  or such other
number as may be

                                      - 9 -

<PAGE>



approved by the Racing  Commission,  are eligible for licensure to operate video
lottery  games.  There are four racing  facilities  in West  Virginia (two horse
racing and two dog racing  including  Mountaineer  Park), all of which currently
satisfy the eligibility requirements of the Lottery Act and are thus eligible to
offer video lottery gaming in the state.  To provide video lottery  gaming,  the
voters of the county in which the  facility is to be located  must  approve such
gaming in advance.  If such  approval is obtained,  the facility may continue to
conduct video lottery gaming  activities unless the matter is resubmitted to the
voters  pursuant to a petition signed by at least five percent of the registered
voters in the  county,  who must wait at least  five years  subsequent  to voter
approval to bring such a petition.  If approval is denied,  another  vote on the
issue  may not be held for a period  of two  years.  Video  lottery  gaming  was
approved in Hancock County, the location of Mountaineer Park, on May 10, 1994.

         Licenses granted by the Lottery Commission must be renewed by July 1 of
each year. A license to operate video  lottery games is a privilege  personal to
the license holder and, accordingly, is non-transferable. In order for a license
to remain in effect, Lottery Commission approval is required prior to any change
of  ownership  or control of a license  holder.  Unless  prior  approval  of the
Lottery  Commission is obtained,  the sale of five percent or more of the voting
stock of the license holder or any corporation  that controls the license holder
or the sale of a license  holder's  assets (other than in the ordinary course of
business),  or any interest therein, to any person not previously  determined by
the Lottery Commission to have satisfied the suitability requirements, voids the
license. Accordingly, should a party unaffiliated with the Company acquire 5% or
more of the  voting  stock  of the  Company  in a manner  inconsistent  with the
statute,  the Company's license could be jeopardized insofar as such party would
be required to undergo approval by the Lottery Commission.

         Under the Company's Certificate, any person who purchases 5% or more of
the Common Stock without first securing Lottery Commission  approval to own such
shares,  is subject to the Company's  right to  repurchase  such shares from the
holder.  See "Risk Factors - Impact of Anti-takeover  Measures" and "Description
of Securities - Common Stock - Anti-takeover Provisions".

         Pursuant  to both the  Racing  Commission's  and  Lottery  Commission's
regulatory  authority,  the  Company  may be  investigated  by  either  body  at
virtually any time. Accordingly, the Company must comply with all gaming laws at
all times.  Should either body consider the Company to be in violation of any of
the applicable laws or regulations, each has the plenary authority to suspend or
rescind  the  Company's  licenses.  While the Company  has no  knowledge  of any
non-compliance,  and believes  that it is in full  compliance  with all relevant
regulations,  should the Company fail to comply its business would be materially
adversely effected.

                                     - 10 -

<PAGE>




         To date, the Company has obtained all governmental  licenses,  findings
of suitability, registrations, permits and approvals necessary for the operation
of its current gaming activities.  However,  no assurances can be given that any
new  licenses or  approvals  that may be required in the future will be given or
that existing ones will be renewed.

         The West  Virginia  Legislature  passed two bills in 1997 which enhance
various aspects of Mountaineer's  existing racing and video lottery  operations.
The Company's  ability to remain in the gaming business depends on the continued
political  acceptability  of  gaming  activities  to both the  public  and state
governmental  officials. In addition, the gaming laws impose high tax rates, and
fixed parimutuel  commission rates which, if altered, may diminish the Company's
profitability.

         Due to the  political  nature  of gaming  issues,  and  despite  recent
appropriations  towards educational and recreational purposes derived from funds
generated  by  gaming  activities,  it is  unknown  at this time  whether  state
officials   will  maintain  the  same  policies   towards   gaming   activities,
particularly  video lottery gaming, as in the past. Any substantial  unfavorable
change  in the  enabling  laws or tax rates on gaming  revenues  could  make the
Company's business substantially more onerous, less profitable or illegal, which
would have a material adverse effect on the Company's business.

         Dependence  On Key  Personnel.  The Company is  currently  managed by a
small number of key  management  and  operating  personnel,  whose  efforts will
largely determine the Company's success. The success of the Company also depends
upon its ability to attract,  hire and retain  qualified  operating,  marketing,
financial and technical  personnel.  Competition for qualified  personnel in the
gaming industry is intense and, accordingly,  there can be no assurance that the
Company will be able to continue to hire or retain necessary personnel. The loss
of key  management  personnel,  particularly  Edson R.  Arneault,  the Company's
Chairman,  President and Chief Executive  Officer,  would likely have a material
adverse effect on the Company. See "Management."

          Competition.  In recent years, the number of gaming options  available
to consumers in the  Company's  principal  markets has  increased  considerably.
Mountaineer's   principal  direct   competitors  are  Wheeling  Downs,   located
approximately  40 miles to the south in Wheeling,  West  Virginia,  Thistledown,
located approximately 85 miles to the northwest in Cleveland, Ohio and Ladbroke,
located   approximately   80  miles  away  from   Mountaineer   in   Washington,
Pennsylvania.  Wheeling Downs conducts parimutuel greyhound dog racing and video
lottery gaming.  Thistledown  conducts parimutuel  thoroughbred horse racing but
not video lottery  gaming.  Ladbroke  conducts live harness  racing and provides
import  simulcasting,  but does not have video lottery gaming.  The Company also
competes with statewide lotteries in West Virginia, Pennsylvania and Ohio, off-

                                     - 11 -

<PAGE>



track and on-site wagering in Pennsylvania, and, to a lesser extent, destination
gaming facilities in Las Vegas and Atlantic City, as well as other entertainment
options  available to consumers,  including live and televised  professional and
collegiate  major sports  events.  The Company will also compete with  off-track
wagering in Ohio,  which has recently been approved in that state. To the extent
that either  Pennsylvania or Ohio legalize any forms of casino gaming,  and West
Virginia does not, the Company's video lottery operations might compete with any
such new gaming facilities  located within driving distance of Mountaineer Park.
Such  facilities  may offer more gaming  machines  than  Mountaineer,  or gaming
machines which are superior to those offered by Mountaineer, as well as forms of
gaming not available in West Virginia.  Taken together,  such competition  could
have a material adverse effect on the Company. See "Business-Competition."

         No  Dividends.  The  Company has not paid any  dividends  on its Common
Stock since its  inception  and does not  currently  foresee the payment of cash
dividends in the future.  Furthermore,  under the Company's  Term Loan Agreement
and the Warrants issued to its lender thereunder, the Company is prohibited from
paying any dividends without the lender's consent. The Company currently intends
to retain all earnings, if any, to finance its operations.

         Continued  Losses from Horse Racing.  To date, the Company has incurred
continued losses on the Company's  parimutuel  commission  business,  which have
been offset by gains in the video lottery  business.  The Company  believes that
the racing business is currently unprofitable,  and is attempting to minimize or
eliminate  losses from such  operations  by increased  marketing  efforts,  cost
cutting and enhancing  the quality of racing  activities.  The Company  believes
that its strategy of becoming a one-stop  entertainment,  recreation  and gaming
destination  resort will produce  synergies which, in combination with its video
lottery operations, may maximize stockholder value. Nonetheless, there can be no
guarantees  that  this  strategy  will  prove  successful,  that  the  Company's
unprofitable  operations can become profitable or that the Company's  profitable
operations  will  remain  so.  See  "Management's  Discussion  and  Analysis  of
Financial Condition" and "Results of Operations."

         Road Improvements. The Company has been informed that the State of West
Virginia is  contemplating  construction  projects  affecting State Route 2 (the
road  Mountaineer  Park fronts) both in Weirton  (approximately  18 miles to the
south)  and in Chester  (approximately  8 miles to the  north).  While such road
improvements could ultimately  benefit  Mountaineer by improving traffic flow on
Route 2, while any construction is in progress, access to Mountaineer Park could
be  impeded.  If  construction  were to make travel to  Mountaineer  Park unduly
burdensome,  patronage at  Mountaineer  Park could decline.  In that event,  the
Company's financial condition would be adversely affected. The materiality

                                     - 12 -

<PAGE>



of such effect would be in proportion to any decline in patronage.

         Failure to Liquidate Discontinued Operations.  The Company owns certain
oil and gas properties in Michigan, which it is in the process of liquidating in
furtherance  of the  Company's  determination  to focus its  efforts on its core
gaming,  entertainment  and recreation  business.  To date, the Company has been
unable to find a buyer for these  properties.  Should  the  Company be unable to
find a buyer at a price which management  believes represents fair value for the
properties,  the Company may be required to sell the  properties at a loss or to
write down the value of these assets on its balance sheet.

         Cyclical Nature of Business.  The Company's  primary business  involves
leisure and  entertainment.  During  periods of recession or economic  downturn,
consumers  may  reduce  or  eliminate  spending  on  leisure  and  entertainment
activities.  In the event that the Company's primary  demographic market suffers
adverse economic conditions,  the Company's revenues may be materially adversely
effected. In addition, the operations of Mountaineer Park are typically seasonal
in nature.  Winter  conditions  may adversely  affect  transportation  routes to
Mountaineer  Park, as well as cause  cancellations  of live horse  racing.  As a
result,  adverse seasonal conditions could have a material adverse effect on the
operations of the Company.

         Limited  Public Market and  Liquidity.  The  Company's  Common Stock is
traded on the  Nasdaq  SmallCap  Market and  trading of the Common  Stock in the
over-the-counter  market is limited. A limited trading market could result in an
investor being unable to liquidate his or her investment.  For continued listing
on the Nasdaq SmallCap Market, the Company,  generally,  must meet the following
requirements:  either  (a) $2  million  in net  tangible  assets,  or (b) market
capitalization  of $35 million or (c) net income of  $500,000  in latest  fiscal
year or 2 of last 3 fiscal years;  $1 million in market value of public float; a
minimum bid price of $1.00 per share; a minimum of 500,000 shares publicly held;
a minimum of 300  stockholders;  and the election of two  independent  directors
before  February  22,  1998.  If the  Company  is  unable  to  satisfy  Nasdaq's
maintenance  criteria in the future,  its Common  Stock will be subject to being
delisted, and trading, if any, in the Company's Common Stock would thereafter be
conducted in the  over-the-counter  market in the so-called "pink sheets" or the
NASD's  "Electronic  Bulletin  Board." As a consequence  of such  delisting,  an
investor would likely find it more difficult to dispose, or to obtain quotations
as to the price, of the Company's Common Stock.

         Lack of Public Market.  Prior to November 14, 1996, there was no market
for the  Warrants.  The  Company  does not  intend to apply for  listing  of the
Warrants on any  securities  exchange or to seek approval for quotation  through
any automated quotation system.

                                     - 13 -

<PAGE>



There can be no assurance as to the  development  or liquidity of any market for
the  Warrants.  If an active  market  does not  develop,  the  market  price and
liquidity of the Warrants will be adversely affected.

         Shares  Eligible for Future Sale.  As of October 14, 1997,  the Company
had approximately  19,814,291 shares of Common Stock  outstanding.  In addition,
the Company is obligated to issue an additional 8,327,247 shares of Common Stock
upon the exercise of outstanding options and warrants. Of shares of Common Stock
currently  outstanding,  approximately  2,265,236  were issued in  registered or
other  offerings  which rendered such shares freely tradable in the hands of the
holders thereof.  Of the remaining  17,549,055  shares of Common Stock currently
outstanding  which were not freely tradable by the holders thereof upon issuance
by the Company,  the Company has  registered  the resale of 2,455,427  shares of
Common Stock by the holders thereof.  1,317,147 shares of Common Stock currently
outstanding remain "restricted securities" for purposes of the Act.

         With  respect  to the  shares  of Common  Stock to be  issued  upon the
exercise  of  outstanding  options  or  warrants,  the  Company  has  previously
registered  the resale of 3,040,396 of such shares by the holders  thereof.  The
remaining  5,286,851  shares of  Common  Stock  issuable  upon the  exercise  of
outstanding options and warrants will be "restricted securities" for purposes of
the Act when issued.

         The  Company  is  currently  obligated  to or  intends  to file  future
registration  statements to cover the resale of 6,515,685 shares of Common Stock
which are, or will when issued be, "restricted securities."

         In general,  under Rule 144 as currently in effect,  a stockholder  (or
stockholders whose shares are aggregated) who has beneficially owned "restricted
securities"  for at least one year but less than two years and any  affiliate of
the  Company  who has owned  shares for at least one year,  is  entitled to sell
within  any  three-month  period a number of shares  that  does not  exceed  the
greater of 1% of the  outstanding  shares of the  Company's  Common Stock or the
average  weekly  trading  volume in the  Company's  Common  Stock on the  Nasdaq
National  Market during the four calendar weeks  preceding such sale. Such sales
under Rule 144 are also subject to certain  provisions  regarding  the manner of
sale,  notice  requirements and the  availability of current public  information
about the Company.  A stockholder  who is not an affiliate of the Company at the
time of the sale and for at least 90 days  prior to a proposed  transaction  and
who has beneficially owned "restricted  securities" for two years is entitled to
sell such shares  under Rule 144  without  regard to the  limitations  described
above.


                                     - 14 -

<PAGE>



         Sales of substantial  amounts of Common Stock in the public market,  or
the perception that such sales could occur,  could have an adverse impact on the
market price of Common Stock.

         Impact of Anti-takeover  Measures.  Certain provisions of the Company's
Certificate may have the effect of making it more difficult for a third party to
acquire, or of discouraging a third party from attempting to acquire, control of
the Company.  Such provisions could limit the price that certain investors might
be  willing  to pay in the future  for  shares of the  Company's  Common  Stock.
Specifically,  the Company's  Certificate  requires the Board of Directors  (the
"Board") to consider a variety of factors  other than the  adequacy of the price
offered for the  Company's  securities  in  evaluating a takeover  attempt.  The
effect of this provision,  in the event of a takeover attempt, may be to prevent
stockholders  from receiving  maximum  returns on their shares in the short-term
and may  deflate the price of the  Company's  Common  Stock over the  long-term.
Additionally,  the  Certificate  provides the Company with a right to repurchase
any shares of Common Stock of the Company from any person who acquires more than
5% of the voting stock of the Company.  This  provision  was adopted so that the
Company can remain in compliance  with the Lottery Act, which requires  advanced
approval  of any  acquisition  of more than 5% of the  Company's  Common  Stock.
Nonetheless,  there can be no assurance that such provision can provide adequate
protection  against  the  Company  losing  its  qualification  with the  Lottery
Commission due to the  acquisition by a third party,  whether in the open market
or otherwise, of more than 5% of the Company's Common Stock, as the provision in
the Certificate applies only retroactively and the Lottery Act requires approval
of such  acquisitions  prospectively.  See  "Description  of Securities - Common
Stock - Anti-Takeover Provisions."


                                 USE OF PROCEEDS

     The Company will not receive any proceeds  from the sale of the Warrants or
the shares of Common Stock offered herein by the Selling Stockholders. If all of
the Warrants are exercised,  the Company will receive  estimated net proceeds of
approximately  $1,622,431.  The Company intends to utilize any proceeds received
from the exercise of the Warrants for working capital purposes.  There can be no
assurance that any of the Warrants will be exercised.


                                 DIVIDEND POLICY

     The  Company  has not paid any  dividends  on its  Common  Stock  since its
inception  and does not currently  foresee the payment of cash  dividends in the
future.  Furthermore,  the Company's Term Loan Agreement and the Warrants issued
to the lender  thereunder  prohibit  the  payment of any  dividends  without the
lender's consent. See

                                     - 15 -

<PAGE>



"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Liquidity and Capital  Resources." The Company currently intends to
retain any future earnings to finance its operations.



                                     - 16 -

<PAGE>



                                 CAPITALIZATION

         The  following  table sets forth the  capitalization  of the Company at
June 30, 1997.
                                                       June 30, 1997
                                                       -------------

                                                   Actual       As Adjusted (1)
                                                   ------       ---------------

Short-term debt (excluding current
  maturities of long-term debt)                       0               0

Current portion of redeemable Common Stock            0               0
Current portion of long-term debt                   29,000          29,000
                                                ----------      ----------

Total short-term debt                               29,000          29,000

Long-term debt--noncurrent portion
  12% Term Loan                                 16,100,000       16,100,00
  15% Line of Credit                             1,000,000       1,000,000

Other long-term debt bearing interest at
  8%                                               101,000         101,000
                                               -----------     -----------

Total long-term debt--noncurrent portion        17,201,000      17,201,000

Redeemable Common Stock--noncurrent portion              0               0

Stockholders' equity:

      Common Stock, Paid-in Capital             35,070,000      36,000,000

      Accumulated deficit                      (23,461,000)    (23,461,000)
                                              -------------    ------------

Total stockholders' equity                      11,609,000      12,539,000
                                              -------------     ------------

Total capitalization                            28,839,000       29,769,000



(1)      As adjusted to reflect the receipt of the proceeds from the exercise
         of the Warrants registered hereby.


                           PRICE RANGE OF COMMON STOCK


         The  Company's  Common  Stock is quoted on the NASDAQ  SmallCap  Market
under  the  symbol  "MNTG".  On  November  3,  1997,  the high bid and low asked
quotations for the Company's Common Stock were $2 1/2 and $1 7/16  respectively.
As of September 30, 1997 there were

                                     - 17 -

<PAGE>



approximately 577 stockholders of record of the Company's Common
Stock.

         The following table sets forth the range of high and low bid quotations
obtained  from the National  Quotations  Bureau for the Common Stock for the two
fiscal years ended  December 31, 1995 and 1996 and for the first three  quarters
of the fiscal year ending  December  31,  1997.  These quotes are believed to be
representative of inter-dealer quotations,  without retail mark-up, mark-down or
commission, and may not necessarily represent actual transactions.

                                                     High             Low

         Year Ended December 31, 1995:
          First Quarter                              1 15/16          1 1/16
          Second Quarter                             1 19/32          1 1/8
          Third Quarter                              1 9/16           1 1/16
          Fourth Quarter                             1 3/16           1 7/32


         Year Ended December 31, 1996:
          First Quarter                              29/32            11/32
          Second Quarter                             1 17/32          9/16
          Third Quarter                              1 1/2            13/16
          Fourth Quarter                             1 9/16           7/8


         Year Ending December 31, 1997:
          First Quarter                              1 9/16           3/4
          Second Quarter                             1 7/16           1
          Third Quarter                              1 17/32          1 3/16
          Fourth Quarter
           (as of November 3, 1997)                  2 1/2            1 7/16


                             SELECTED FINANCIAL DATA

         The selected  financial  data set forth below as of and for each of the
five  years  ended  December  31,  1996,  have  been  derived  from the  audited
consolidated financial statements of the Company,  certain of which are included
elsewhere  in this  Prospectus,  and  should be read in  conjunction  with those
consolidated  financial  statements  (including  the  notes  thereto)  and  with
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" also included  elsewhere herein.  The selected  financial data as of
and for the six months ended June 30, 1996, and June 30, 1997, have been derived
from the unaudited consolidated financial data of the Company which are included
elsewhere in this Prospectus and which in the opinion of management  include all
adjustments,  consisting only of normal recurring adjustments, which the Company
considers necessary for a fair presentation of the results of

                                     - 18 -

<PAGE>



operations and financial condition for those periods. The financial data for the
six months ended June 30, 1997, are not necessarily  indicative of results to be
expected for the year.

<TABLE>
<CAPTION>

                                               Fiscal Year Ended December 31                                          Six Months
                                                                                                                    Ended June 30,


                        1996            1995             1994             1993           1992              1997             1996
                        ----            ----             ----             ----           ----              ----             ----

Statement of
Operations Data:

<S>                   <C>           <C>              <C>              <C>               <C>           <C>             <C>
Net revenues          $40,204,000   $24,927,000      $14,656,000      $12,797,000       $690,000      $27,839,000     $16,091,000

Net gain/(loss)
from continuing
operations              1,155,000   (5,313,000)      (6,902,000)      (5,913,000)    (2,749,000)        1,448,000       (115,000)

Gain/(loss) per
share from
continuing
operations                   .06         (.33)             (.48)            (.46)        (.42)                .07           (.01)

Balance Sheet
Data:

Working Capital
(Deficiency)            3,897,000   (7,453,000)      (1,808,000)          313,000         60,000        2,169,000     (4,406,000)

Current Assets          7,016,000     1,972,000        3,555,000        2,354,000      2,974,000        5,165,000       2,204,000

Current
Liabilities             3,119,000     9,425,000        5,363,000        2,041,000      2,914,000        2,996,000      10,616,000

Total Assets           30,878,000    25,747,000       23,958,000       19,137,000     16,812,000       33,003,000      25,614,000

Total Liabilities      20,612,000    19,763,000       14,200,000        6,040,000      5,641,000       21,394,000      19,031,000

Total
Stockholders'
Equity (Capital
Deficiency)            10,266,000     5,984,000        9,758,000       13,097,000     11,171,000       11,609,000       6,583,000
</TABLE>


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

Results of Operations
- ---------------------

         In December 1992, the Company  acquired all of the  outstanding  common
stock of  Mountaineer  with the intent of enhancing its existing  facilities for
promotion  as a high  quality  gaming,  racing and  recreation  resort.  Shortly
thereafter, the Company determined to focus its business primarily on the gaming
industry,  and de- emphasized its activity in other  businesses in order to more
fully devote corporate resources to Mountaineer,  as described elsewhere in this
Prospectus. See "Results of Discontinued Operations."

Results of Continuing Operations
Years Ended December 31, 1996, 1995 and 1994
- --------------------------------------------

         Mountaineer has exhibited steady,  pronounced  revenue growth under its
expansion plan begun in September 1994,  principally in its video lottery gaming
operation.  The  emergence of video  lottery as  Mountaineer's  dominant  profit
center and the 1996  amendment of the West Virginia  video lottery law to permit
the addition of

                                     - 19 -

<PAGE>



simulated  "classic casino slot machine" games to VLTs ("Slot  Terminals")  have
significantly  moderated  the  seasonality  experienced  in prior  year  revenue
trends. As a result of this significant increase in gaming revenues, the Company
earned a $1.2 million profit from continuing operations in 1996.

         The Company  incurred  significant  losses from  continuing  operations
during  the  years  ended  December  31,  1995 and 1994  largely  due to  delays
encountered  in the expansion of  Mountaineer's  video  lottery  operations as a
result of (i) the State  Attorney  General's  1993  challenge  of  Mountaineer's
contract with the Lottery Commission; (ii) the State Supreme Court's ruling that
video  lottery  was  unconstitutional  pending  the  passage of proper  enabling
legislation; and (iii) time required for the passage of such legislation.  These
delays, together with legal settlement provisions,  operating losses incurred in
the horse racing operations,  and corporate overhead charges, resulted in losses
from continuing operations of $5.3 million in 1995, and $6.9 million in 1994.

Revenues

                                      Years Ended December 31

                          1996                  1995               1994
                          ----                  ----               ----

Video Lottery           30,700,000           $16,479,000          $7,481,000
Terminals
Parimutuel               4,299,000             4,263,000           3,768,000
Commissions
Lodging, Food and        3,945,000             3,046,000           2,276,000
Beverage
Other                    1,260,000             1,139,000           1,131,000
                         ---------             ---------           ---------
                        40,204,000           $24,927,000         $14,656,000
                        ==========           ===========         ===========


         Total  revenues  increased  by $15.3  million  from  1995 to  1996,  an
increase of 61%.  Video  lottery  operations  accounted for $14.2 million of the
increase,  and lodging, food and beverage operations contributed $899,000 of the
increase. The region surrounding  Mountaineer experienced extensive flooding and
unusually  heavy  snowfall  in the first  quarter of 1996,  producing  difficult
travel  conditions and resulting in portions of Ohio,  West Virginia and Western
Pennsylvania  being designated as Federal disaster areas. The Company's  revenue
increases  have  been  achieved   despite  these  unusual  weather   conditions.
Mountaineer's  facilities  are  situated  well above the flood plain and did not
sustain any damage; Mountaineer's nearest competitor was extensively damaged and
ceased operations for approximately four weeks in the first quarter of 1996.

         Total revenues increased by 10.3 million from 1994 to 1995, an
increase of 70%.  Approximately $9.0 million of the increase was

                                     - 20 -

<PAGE>



produced by video  lottery  operations,  while the  parimutuel  commissions  and
lodging,  food,  beverage and other  operations at Mountaineer  contributed $1.3
million of additional revenues.

     Video Lottery Operations

     Revenues from video lottery operations increased 86%, from $16.5 million in
1995 to $30.7 million in 1996. Revenues from video lottery operations  increased
120%,  from $7.5  million  in 1994 to $16.5  million  in 1995.  In  response  to
increased patronage and a trend towards increased  productivity of video lottery
activities,  Mountaineer  doubled the number of VLTs to 800 in June 1995.  Video
lottery revenues in the second half of 1995 surpassed $9.1 million,  a level 28%
higher than  revenues  earned in all of 1994.  A  comparison  of fourth  quarter
revenues shows that 1995 outperformed  1994 by $1.6 million,  an increase of 57%
over the $2.8  million  of  revenues  earned in the final  quarter  of 1994.  In
December  1995,  the  Company   completed  an  expansion  of  its  Lodge  gaming
facilities,  allowing  the  placement  of half of its VLTs at the Lodge with the
other half remaining in the racetrack grandstand and clubhouse, in response to a
perceived demand for more terminal  availability on days when live racing is not
conducted.  In July of 1996, after passage of legislation  permitting the use of
Slot  Terminals  as  opposed  to  only  card  and  keno  game  machines   ("Card
Terminals"),  Mountaineer converted 350 Card Terminals into Slot Terminals. Also
in July of 1996 the Company began a large scale marketing  campaign aimed beyond
the 40 mile radius from which the  Company has  traditionally  drawn the bulk of
its patrons.  In October of 1996,  Mountaineer  converted an  additional 50 Card
Terminals  to Slot  Terminals.  In  March  of 1997,  Mountaineer  purchased  and
installed  400 new  Slot  Terminals  and  removed  200  previously  leased  Card
Terminals,  bringing  the total  number  of VLTS to 1,000 as of March 13,  1997,
consisting of 800 Slot Terminals and 200 Card Terminals.

     The  results of video  lottery  operations  reflect a  three-year  trend of
significantly  increasing aggregate net win, coupled with an increase in average
daily net win per  terminal  in 1996.  The  Company  plans to pursue  additional
growth in its video  lottery  operations.  The  aggressive  newspaper  marketing
campaign begun in July 1996 continued at a moderately  reduced level through the
winter  months.  In January of 1997,  Mountaineer  also began  broadcasting a 30
minute  "infomercial"  advertisement on television  affiliates within a two hour
driving radius.

     Management  has  undertaken  a large scale  redecoration  of its  racetrack
grandstand video lottery facilities, including expansion of ancillary dining and
bar areas. Management believes it can draw and accommodate significantly heavier
patronage to the grandstand gaming  facilities,  which currently operate only on
the Company's

                                     - 21 -

<PAGE>



220 annual live race dates.  For the twelve  months  ended  December  31,  1996,
average daily net win on the 400 grandstand  terminals was $43 (including $0 for
days when there was no live racing),  compared to $167 earned on the lodge-based
terminals.

         Parimutuel Commissions

         Parimutuel commissions revenue is a function of wagering handle, with a
higher commission  earned on a more exotic wager, such as a trifecta,  than on a
single horse wager,  such as a win,  place,  or show bet. The Company  earned an
average commission rate of 20% in each of the past three years.

         For the twelve months ended December 31, 1996, simulcast handle rose by
$1.9 million to $19.7 million,  an increase of 11% compared to $17.8 million for
the  same  period  in 1995.  Management  believes  the  increase  resulted  from
renovations  to track  betting  facilities  and an  increase  in the  number  of
wagering  days  to  seven  days  per  week  at  multiple  locations,   plus  the
introduction of simulcast  greyhound  racing in the second quarter of 1995. Live
racing handle  declined by $1.6 million,  or 8%, for the year ended December 31,
1996 to $20.4 million from $22.0  million for the year ended  December 31, 1995.
Average daily purses, which were $25,000 in the third quarter of 1995, increased
several  times  during 1995 and 1996 to a high of  approximately  $55,000 in the
third  and  fourth  quarters  of  1996.  Mountaineer  reduced  daily  purses  to
approximately  $35,000 late in the fourth quarter of 1996, with the intention of
raising them above the $50,000 level in the second  quarter of 1997.  Management
believes  that live  racing  handle  will  increase  as racing  purses  increase
following  the  concept  that  higher  purses   attract   higher   quality  race
participants,  which in turn  captures  the  interest of wagerers  from a larger
geographic  region.  In  accordance  with  this  philosophy,  Mountaineer  began
offering  moderately  funded  stakes  races of up to $20,000 per race during the
third quarter of 1996.  More sizable  stakes races may be offered if a favorable
revenue trend develops from this practice.  Legislation was approved by the Ohio
General Assembly that permitted  full-card  simulcasting  and off-track  betting
beginning in September  1996.  Management  is unaware of any imminent  plans for
competing Ohio racetracks to open any off-track betting sites near Mountaineer's
Chester, West Virginia facility.

         Both live and off-track  wagering handles  increased in 1995 from 1994,
yielding a 13% increase in parimutuel commissions to $4.3 million. Live wagering
handle  increased  4%, from $21.2  million in 1994 to $22.0  million in 1995, an
increase which slightly  surpassed the 3% increase in live race days from 220 in
1994 to 227 in 1995.  Purses  increased from an average of $22,500 in 1994 to an
average of $25,000 in 1995.

         In September 1995,  Mountaineer Park hosted the West Virginia Breeders'
Classics, a night of stakes races with $330,000 in purses

                                     - 22 -

<PAGE>



funded by taxes on statewide video lottery revenues.  Mountaineer Park broadcast
a  simulcast  signal of the stakes  races,  earning  commissions  on $351,000 of
handle wagered off-site.

         Early in 1995, the Company expanded its off-track betting facilities in
the  racetrack  clubhouse,  grandstand  and  the  Lodge,  contributing  to a 24%
increase  in  simulcast  wagering  handle  from  $14.3  million in 1994 to $17.8
million in 1995,  representing  an  increase  of $3.5  million.  In April  1995,
Mountaineer Park began offering greyhound  off-track betting,  which contributed
$2.7 million to  increased  simulcast  handle in 1995.  The  remaining  $800,000
increase is attributable to the enhancement of Mountaineer's  off-track  betting
facilities and more extensive  offerings of simulcast racing.  For most of 1995,
Mountaineer  offered simulcast racing seven days per week,  compared to six days
per week in 1994.

         Lodging, Food and Beverage

         Revenues earned from lodging,  food and beverage revenues accounted for
a combined increase of 30% to $3.9 million for the year ended December 31, 1996,
from $3.0 million for the same period in 1995.  The increase is a reflection  of
significantly  greater  attendance at the  Company's  video gaming and off-track
betting  facilities,  as well as a slight  increase in live  racing  attendance.
Restaurant,  bar and  concession  facilities  produced  $582,000  of the revenue
increase,  while Lodge revenues increased $194,000. Food and beverage operations
accounted for approximately three quarters of the revenues earned by this profit
center in both 1995 and 1994.  A fire in October  1994  caused 41 of the Lodge's
101 rooms to be  unusable  during the fourth  quarter of 1994 and the first four
months of 1995.

         Food,  beverage and lodging  revenues  decreased 3% from  slightly more
than $2.3 million for 1993 to slightly  under $2.3 million for 1994.  Guest room
revenues  decreased $50,000 or 8% from $621,000 to $571,000 for 1994 as compared
to the year ended 1993, which resulted from the reduction in available rooms due
to planned  remodeling  and  construction.  Additional  negative  impact on room
revenues was attributable to the fire damage sustained during the fourth quarter
of 1994.

         Other Revenues

         Other sources of revenues consist primarily of non-core businesses such
as admission, programs, golf, tennis and swimming. While these lines of business
are not the Company's most  profitable,  the Company believes they are necessary
for the Company to continue to attract gaming patrons.  Other revenues increased
by $121,000,  or 11% from 1995 to 1996. In total,  other revenues were virtually
unchanged from 1994 to 1995, amounting to approximately

                                     - 23 -

<PAGE>



$1.2 million each year.  Operations in 1995 saw a moderate  increase in revenues
relating to admission fees and program sales.

Operating Costs

         The expanded scope of operations which produced  Mountaineer's 1996 61%
revenue increase resulted in a 37% increase in cost of revenues,  a 50% increase
in  marketing  and   promotions   expense,   a  25%  reduction  in  general  and
administrative  expenses,  and an 11% increase in depreciation and amortization.
Gross profits from  Mountaineer's  four profit  centers nearly tripled from $3.1
million to $10.4 million; $6.9 million of this amount was earned in the last two
quarters of 1996.

         Total  operating  costs increased by 62%, from $13.4 million in 1994 to
$21.8  million  in  1995.   Approximately  $6.5  million  of  the  increase  was
attributable to the  substantial  growth in VLT revenues which more than doubled
from $5.7  million  in 1994 to $12.3  million  in 1995.  Parimutuel  commissions
expense accounted for $500,000 of the increase,  largely a reflection of the 13%
increase in commission revenues,  and lodging, food and beverage operating costs
increased  $900,000,  exceeding the $770,000  revenue  increase  earned by those
operations.  The gains  resulting  from the  profitability  of the video lottery
operations  have been offset by the losses  sustained by parimutuel  commissions
and lodging, food and beverage businesses; however, the Company has been able to
substantially reduce its losses due to the improvement in VLT operations.  Based
on this trend,  the Company is attempting to expand the video lottery  business,
while  attempting to reduce the losses of the parimutuel  and lodging,  food and
beverage businesses,  by increasing  productivity,  expanding marketing efforts,
increasing  purse  sizes and  attracting  higher  quality  jockeys and horses to
increase parimutuel wagering.

                                           Years Ended December 31

Operating Costs                  1996                  1995              1994
                                 ----                  ----              ----

Video Lottery Terminals       $19,865,000          $12,256,000       $5,709,000
Parimutuel Commissions          5,257,000            5,064,000        4,563,000
Lodging, Food and               3,543,000            3,285,000        2,337,000
  Beverage
  Other                         1,092,000            1,195,000          798,000
                                ---------           ----------       ----------
                              $29,757,000          $21,800,000      $13,407,000
                              ===========          ===========      ===========




                                     - 24 -

<PAGE>



                                        Years Ended December 31

Gross Profit (Loss)             1996                 1995              1994
                                ----                 ----              ----

Video Lottery Terminals      $10,835,000          $4,223,000       $1,772,000
Parimutuel Commissions         (958,000)           (801,000)        (795,000)
Lodging, Food and                402,000           (239,000)         (61,000)
  Beverage
  Other                          168,000            (56,000)          333,000
                             -----------         -----------       ----------
                             $10,447,000          $3,127,000       $1,249,000
                             ===========          ==========       ==========



Video Lottery Terminals Operating Costs

         Costs of video lottery revenues increased by $7.7 million, or 62%, from
$12.3 million to $19.9 million for the year ended December 31, 1996, compared to
1995,  reflecting the increase in statutory expenses directly related to the 86%
increase in video lottery revenues.  Such expenses accounted for $7.6 million of
the total  cost  increase.  Taxes on  statutory  assessments  applicable  to VLT
revenues  increased from 35% of such revenues ("net win") prior to March 1994 to
53% of net win thereafter.  This increase in assessment  rate,  coupled with the
120%  increase in VLT  revenues,  resulted in a $4.5  million  increase in state
taxes  and   statutory   assessments   from  1994  to  1995,  to  $8.4  million.
Approximately   $2.5  million  of  1995  statutory  costs  were  contributed  to
Mountaineer's  horseowners'  association  in  the  form  of  live  racing  purse
payments,  compared to $1.1 million in 1994,  while $80,000 was  contributed  to
Mountaineer's employee pension fund in 1995, up from $31,000 in 1994.

         VLT lease  expenses  increased from $790,000 in 1994 to $1.3 million in
1995, a reflection largely of the increased number of terminals leased, from 165
prior to September 1994, to 400 from September, 1994 through June, 1995, and 800
thereafter.  Salaries,  payroll  taxes  and  employee  benefits  increased  from
$503,000 in 1994 to $964,000 in 1995,  and utilities  increased from $125,000 to
$313,000,  both  increases  resulting  from  increased  personnel to service the
expanded number of gaming terminals and related increase in patronage.

         On March 17, 1994,  the State of West  Virginia  approved the continued
operation  of VLTs,  however,  statutory  rates  paid to certain  entities  were
mandated at  substantially  higher  amounts than those  previously  in effect as
follows:

                                     March 18, 1994       March 17, 1994
                                        and Beyond            and Prior

State of West Virginia                     30.0%                25.0% (1)
Hancock County                              2.0%                 0.0%
Horseman's Association                     15.5%                10.0%
Other                                       5.5%                 0.0%
                                           -----                -----
Total Statutory Payments                   53.0% (2)            35.0%
                                           -----                -----



                                     - 25 -

<PAGE>





(1)      Increased from 20% to 25% in June 1993.

(2)      Excludes  up to a 4%  administrative  fee  charged by the State of West
         Virginia based on revenues. In addition,  rates are applied to revenues
         net of this 4% administrative fee.

         In addition to the above rates,  the Company paid a 3%  management  fee
(after the State's 4%  administrative  fee), based on VLT revenues,  to American
Gaming and  Entertainment,  Ltd.  ("AGEL")  which began on October 26, 1994,  as
approved by the Lottery Commission. This management agreement was stayed in July
1995. A consulting  agreement  with American  Newco  providing for fees of up to
$20,000 per month, as discussed below,  replaced the management  agreement.  The
Company was also  required  to pay  additional  management  fees of 8% of income
before  depreciation,  amortization,  taxes and interest.  Total management fees
charged to the cost of VLTs in 1994 were $133,000. From January 1, 1993 to March
1993 and from April 1993 to August 1993,  the Company paid the lessor of its 165
VLTs 23% and 10% of net revenues,  respectively.  This  agreement has since been
terminated.

         Parimutuel Commissions Operating Costs

         Costs  of  parimutuel  commission  revenue  increased  by  $193,000  to
approximately  $5.3 million in 1996. Purse expense dropped 7%, from $2.1 million
in 1995 to $2.0  million in 1996,  reflecting  the 7%  decrease  in live  racing
wagers.  Contractual fees paid to host tracks and the Horsemen's  Association in
connection with simulcasting race operations  increased $288,000 to $2.2 million
in 1996,  consistent  with the 11% increase in simulcasting  wagers.  Parimutuel
commissions  revenue  is  reported  net of these  expenses  in the  Consolidated
Statement of Operations.

         Direct and indirect wages and employee benefits  attributable to racing
operations remained stable at approximately $2.4 million in 1996 and 1995, while
lease  expense  was  reduced  by  $106,000,  or  13%,  to  $697,000  due  to the
negotiation of more favorable totalisator lease terms in December, 1995.

         Other costs of parimutuel commission revenue increased in the aggregate
by approximately $299,000 from 1995 to 1996.

         Salaries,  payroll  taxes and  employee  benefits  increased  from $2.2
million  in 1994 to $2.5  million  in 1995,  partly as an  accommodation  due to
certain inefficiencies caused by Mountaineer's extensive construction activities
in 1995.  A  general  upgrade  in  maintenance  activities  contributed  to this
increase, as well as a $65,000 increase in repair and maintenance supplies.  The
Company's  totalisator rents and payments of host track fees increased  $177,000
in 1995 from the prior year as a result of the 24% increase in revenues achieved
by its off-track betting operations.

                                     - 26 -

<PAGE>



Liability  insurance expense in 1995 was $87,000 higher than the prior period, a
reflection of the increased volume of business and an industry-wide  increase in
jockey insurance.

         Lodging, Food and Beverage Operating Costs

         Direct expenses of lodging, food and beverage operations increased from
$3.3  million in 1995 to $3.5 million in 1996.  The  lodging,  food and beverage
operation earned a gross profit of $402,000 in 1996, compared to a $239,000 loss
in 1995, as higher  revenues more fully  absorbed the  operation's  fixed costs.
Lodging  direct costs  totaled  $1,102,000  for 1996,  compared to $1,048,000 in
1995.  Lodging  operations  broke even in 1996,  compared to a $259,000  loss in
1995.   Widespread   construction  projects  in  progress  throughout  the  year
unavoidably  increased  Lodge  operating  expenses.  Lodge  wages  and  employee
benefits  increased  by $71,000 to  $708,000  in 1996,  while food and  beverage
operation wages and employee benefits increased by $76,000 to $975,000 in 1996.

         Mountaineer  experienced  an  increase in  lodging,  food and  beverage
operating  costs from 1994 to 1995 of  $948,000,  $695,000  of which  related to
increased costs attributable to food and beverage  operations.  Although cost of
sales rates  increased only slightly from 42% in 1994 to 44% in 1995,  this cost
category  increased by $303,000 in proportion to the $582,000 increase in sales.
Food and  beverage  labor  costs  rose  approximately  $320,000  which  was also
commensurate  with the  increase in revenues  despite no  appreciable  change in
occupancy rates from 1994 to 1995.

         Costs of Other Operating Revenues

         Cost of other  revenues,  consisting  primarily of non-core  businesses
such as admission, programs, golf, tennis and swimming declined by $103,000 from
$1,195,000 in 1995 to  $1,092,000  in 1996,  reflecting  the  discontinuance  of
certain  shuttle  bus and valet  services  were  higher by  $422,000 or 64% from
$778,000 to $1.2  million for 1995 as  compared  to 1994,  notwithstanding  flat
revenues for these  operations in 1995.  Approximately  81% of such increase was
directly  attributable to expanded hours of operation and increased staffing and
scope of off-track betting operations.


                                     - 27 -

<PAGE>



     Selling, General and Administrative Expenses, and Interest Expense

     The Company's general and administrative expenses decreased by $1.3 million
to $4.1 million,  or 25% from $5.4 million for the years ended December 31, 1996
and 1995,  respectively.  General and administrative expenses decreased $104,000
from $6.7 million in 1994 to $6.6 million in 1995. Legal and other  professional
fees  decreased  from $1.4 million in 1994 to $1.1 million in 1995. In addition,
several  non-recurring  charges  affected  selling,  general and  administrative
expenses as follows: a provision for settlement of legal actions of $525,000 and
development  costs write-offs of $200,000 in 1994, and provisions for settlement
of legal actions of $408,000 and doubtful notes  receivable from related parties
of $290,000, and relocation and severance charges of $596,000 in 1995.

     General  and  administrative  expenses  at  Mountaineer  rose 4%, from $2.6
million in 1994 to $2.7 million in 1995.  Advertising  expenses  increased  from
$838,000  in 1994 to $935,000  in 1995 as  revenues  grew from $14.7  million to
$25.0 million. Salaries decreased from $1.3 million in 1994 to $961,382 in 1995;
1994  compensation  includes $600,000 in non-cash expense incurred in connection
with  stock  options  on the  Company's  Common  Stock  issued  below  market in
connection   with  an  employment   agreement  with  a  former   stockholder  of
Mountaineer.  During  the years  1995 and 1994,  the  Company  incurred  noncash
expenses of $2.1 million and $2.9 million, respectively.

     In 1996, the Company  incurred $3.7 million of interest,  of which $197,000
was capitalized to cost of  self-constructed  assets.  Interest  expense in 1996
includes the  amortization of $1.8 million of cash and non-cash fees paid at the
inception of various loan arrangements.  Approximately $1.1 million of such fees
remain to be expensed in 1997.  Interest expense  decreased 24% from $729,000 in
1994 to  $557,000 in 1995  despite  the  increased  construction  loan  balances
carried in 1995. Of the interest  incurred in 1995, $1.1 million was capitalized
to the cost of construction compared to only $790,000 capitalized in 1994 due to
higher levels of construction activity in 1995.

     Interest  costs  capitalized  to  construction  activities in 1994 totalled
approximately $790,000, and financing costs deferred in the consolidated balance
sheet at December 31, 1994 were  $1,628,000  to be  amortized  over the expected
term of the loan for  construction  activities  (based on qualified  assets) and
interest expenses; however, due to a settlement negotiated in 1995 with Bennett,

                                     - 28 -

<PAGE>



$998,000 of such costs which were accrued on that date,  were  cancelled and not
amortized.

         Depreciation and amortization  costs increased 11% from $1.5 million in
1995 to $1.7  million in 1996,  reflecting  the  increased  property,  plant and
equipment balances carried at Mountaineer. Depreciation and amortization expense
increased  from  $910,000 in 1994 to $1.5 million in 1996,  a reflection  of the
$5.9 million  investment in property,  plant and  equipment  during that period.
Depreciation and amortization  expenses in 1994 increased  $285,000 from a level
of  $625,000  in 1993,  largely as a result of the $3.4  million  investment  in
capital  expenditures  incurred in 1994. These  investments were made as part of
the capital improvement and expansion program at Mountaineer Park.


Six Months Ended June 30, 1997 and 1996
- ---------------------------------------

Revenues

         The Company  earned  revenues for the respective  six-month  periods in
1997 and 1996 as shown below:

                                             Six Months Ended
                                     June 30                 June 30
                                      1997                    1996
                                     ------                   -----

Video lottery operations            $22,785,000             $11,900,000
Parimutuel commissions                2,246,000               2,165,000
Lodging, food and beverage            2,314,000               1,573,000
Other revenues                          494,000                 453,000
                                    -----------             -----------

                                    $27,839,000             $16,091,000
                                    -----------             -----------


         The Company's Mountaineer  subsidiary has exhibited steady,  pronounced
revenue  growth under the expansion  plan which began in 1994,  centered  around
video  lottery  operations.   The  emergence  of  video  lottery  operations  as
Mountaineer's dominant profit center has significantly moderated the seasonality
experienced in prior year revenue trends.

         The geographic area surrounding the Company's  operating  facilities in
West Virginia experienced extensive flooding and unusually heavy snowfall in the
first quarter of 1996.  Flood and snow damage in portions of Ohio, West Virginia
and Western  Pennsylvania  reached  levels  resulting  in their  designation  as
federal disaster areas. Nonetheless,  Mountaineer Park's facilities are situated
well above the flood plain and did not sustain  any damage.  Mountaineer  Park's
nearest competitor was extensively

                                     - 29 -

<PAGE>



damaged and ceased operations for approximately four weeks in the
first quarter of 1996.

         Video Lottery Operations

         Upon the enactment of the amendment of the video lottery law permitting
game  themes  simulating  spinning  reels  or  Slot  Terminals,  in July of 1996
Mountaineer  converted 350 Card  Terminals  into Slot  Terminals.  In October of
1996,  Mountaineer  converted an additional 50 Card Terminals to Slot Terminals.
In March of 1997, Mountaineer purchased and installed 400 new Slot Terminals and
removed 200 previously leased Card Terminals,  bringing the total number of VLTs
to 1,000 as of March 13, 1997,  consisting  of 800 Slot  Terminals  and 200 Card
Terminals.

         A summary of the video lottery gross winnings, less patron payouts, for
the six months ended June 30, 1997 and 1996 is as follows:



                                                 Six Months Ended
                                         June 30                June 30
                                          1997                    1996
                                         ------                   -----

Total gross wagers                   $79,170,000              $42,217,000
Less patron payouts                 (56,385,000)             (30,317,000)
                                    ------------             ------------

Revenues - video
lottery operations                   $22,785,000              $11,900,000
                                     -----------              -----------
Average daily net win per
terminal                                   $ 136                    $  82


         Revenues from video lottery  operations  nearly doubled,  increasing by
91% from $11.9 million in the first six months of 1996 to $22.8 million in 1997.
Management  attributes the increase to the following factors:  (i) conversion of
350 Card Terminals into Slot Terminals in July, 1996, followed by the conversion
of  50  more  Card  Terminals  into  Slot  Terminals  in  October,   1996,  (ii)
commencement of extensive  advertising in January,  1997,  featuring a 30 minute
infomercial broadcast on television affiliates within a two hour driving radius,
and (iii) the purchase of 400 new Slot  Terminals in March,  1997 to replace 200
Card Terminals retired at that time.

         The results of video lottery  operations  reflect a three year trend of
significantly  increasing aggregate net win, coupled with an increase in average
daily net win per terminal since the inception of Slot Terminals. The aggressive
infomercial  marketing  campaign  begun in January,  1997 will be followed by an
extensive

                                     - 30 -

<PAGE>



direct mail marketing  program designed to attract repeat  business.  Management
has  undertaken a large scale  redecoration  of its racetrack  grandstand  video
lottery  facilities,  including  expansion  of  ancillary  dining and bar areas.
Management believes it can draw and accommodate  significantly heavier patronage
to the  grandstand  gaming  facilities,  which  currently  operate  only  on the
Company's  220 annual live race dates.  For the six months  ended June 30, 1997,
average daily net win on the 500 grandstand  VLTs was $54 (including $0 for days
where there was no live racing),  compared to $218 earned on the 500 lodge-based
VLTs.

         Parimutuel Commissions

         The Company's  revenues from racing  operations are derived mainly from
commissions  earned  on  parimutuel  wagering  handle  on  live  races  held  at
Mountaineer  Park and on races  conducted at other host racetracks and simulcast
at Mountaineer  Park. The Company's  total  parimutuel  commissions  for the six
months ended June 30, 1997 and 1996 are summarized below:


                                Six Months Ended
                                 June 30 June 30
                                                  1997                  1996
                                               -----------           ----------

Simulcast racing parimutuel
handle                                           $10,801,000        $10,598,000
Live racing parimutuel handle                      9,979,000          9,584,000
         Less patrons' winning
         tickets                                (16,462,000)       (15,990,000)
                                                ------------       ------------
                                                   4,318,000          4,192,000
Less:
         State and County parimutuel               (253,000)          (246,000)
         tax
         Purses and Horsemen's
         Association                             (1,819,000)        (1,781,000)
                                                 -----------        -----------

Parimutuel Commissions                            $2,246,000         $2,165,000
                                                  ==========         ==========



         Simulcast handle remained relatively constant in the first two quarters
of 1996 and 1997,  increasing  2% to $10.8  million in the latter  period.  Live
racing  handle  increased  by 4% from $9.6  million in 1996 to $10.0  million in
1997,  primarily  due to the  cancellation  of eight  racing days in 1996 due to
severe weather.  Mountaineer has completed 115 days of the annually required 220
days in the first six  months of 1997,  compared  to 108 days  completed  in the
first two quarters of 1996.

         Mountaineer  paid average daily live purses of $42,000 in the first six
months of 1997 and $29,000 in the corresponding period of

                                     - 31 -

<PAGE>



1996. Management believes that live racing handle will increase as racing purses
are raised, as higher purses attract higher quality race participants,  which in
turn  captures  the interest of wagerers  from a larger  geographic  region.  In
accordance with this philosophy,  Mountaineer  plans to offer moderately  funded
stakes  races of up to $25,000 per race  during the second  half of 1997,  and a
featured night of racing in which over $100,000 of purses might be offered. More
sizable  stakes races may be offered in the future if a favorable  revenue trend
develops  from this  practice.  Legislation  was  approved  by the Ohio  General
Assembly that permitted  full-card  simulcasting and off-track betting beginning
in September,  1996.  Management is unaware of any imminent  plans for competing
Ohio racetracks to open any off-track betting sites near Mountaineer Park.

         In 1997, the West Virginia  legislature  passed a bill which Management
believes will help the Company's live racing  operations.  The bill includes the
following important features:

         o        Effective  July,  1997, a portion of the taxes and assessments
                  on video lottery  revenues which are  administered by the West
                  Virginia Lottery  Commission,  which were previously  allotted
                  solely to the West  Virginia  Breeders  Classics  Association,
                  will be reallocated in the following manner:

                  (i)        The first  $800,000  assessed  on  statewide  video
                             lottery  operations  will be  allocated to the West
                             Virginia Breeders Classics Association.

                  (ii)       The  next  $200,000  assessed  on  statewide  video
                             lottery operations will be allocated to Mountaineer
                             to  be  used  for  the   payment   of  purses   and
                             promotional  expenses  of a stakes race to be known
                             as the West Virginia Derby.

                  (iii)      After this annual statewide $1.0 million fund
                             threshold is reached, any further assessments paid
                             will be returned to the respective racetracks from
                             which they were assessed.  Any amounts refunded to
                             Mountaineer under this provision are required to
                             be disbursed evenly between capital improvement
                             expenditures and purse payments for the West
                             Virginia Derby.

         o        Effective  July,   1997,   Mountaineer  and  the  other  three
                  racetracks in West Virginia are permitted to export  simulcast
                  broadcasts  of  their  live  races.  To  encourage  intrastate
                  simulcasting, the legislation exempts from parimutuel taxation
                  one-half of the racing  handle  wagered at other West Virginia
                  racetracks  on live races  conduced at  Mountaineer,  and vice
                  versa.

                                     - 32 -

<PAGE>




         o        Beginning  in  1998,  the  two  thoroughbred  tracks  in  West
                  Virginia  will be required  to  schedule  210 days of the live
                  racing  annually,  down  from  the  current  220 day  minimum.
                  Additionally,  the bill specifies  procedures which will allow
                  further reductions in the required number of live race days if
                  certain  conditions  exist,  subject to  approval by the State
                  Racing Commission.

         Food, Beverage and Lodging Operations

         Food,  beverage and lodging revenues  accounted for a combined increase
of 47% to $2.3  million  for the six  months  ended  June 30,  1997.  Management
attributes the increase to direct elements of the infomercial marketing campaign
which commenced in January,  1997, as well as the synergistic effects of heavier
video  lottery  patronage.  Approximately  $1,717,000  of the  first  half  1997
revenues were derived from food and beverage operations,  compared to $1,134,000
in the first half of 1996.  Mountaineer's  lodge-based restaurant and bar venues
accounted  for  $436,000  of the  revenue  increase  from  1996 to  1997,  while
track-based  venues  contributed a revenue  increase of $147,000.  Mountaineer's
lodging  operations also achieved  significant  revenues growth,  increasing 36%
from  $439,000 in the first half of 1996 to $596,000 in the  corresponding  1997
period.

         Other Operating Revenue

         Other  revenues  increased  by  $41,000 to  $494,000  for the six month
period ended June 30, 1997, compared to the same period in 1996. Other operating
revenues  are  primarily  derived  from the sale of live  and  simulcast  racing
programs, parking and admission fees relating to Mountaineer's racing activities
and periodic boxing and concert events.

         Operating Costs

         Operating  costs and gross profit  earned from  operations  for the six
month periods ended June 30, 1997 and 1996 are as follows:


                                     - 33 -

<PAGE>



                                                     Six Months Ended
Operating Costs                             June 30                June 30
                                              1997                  1996
                                           ---------              --------
                                          $14,305,000             $8,028,000
  Video lottery operations
  Parimutuel commissions                    2,791,000              2,497,000
  Lodging, food and beverage                2,049,000              1,529,000
  Other revenues                              563,000                492,000
                                          -----------            -----------

         Total Operating Costs             19,708,000            $12,546,000
                                          -----------            -----------



                                                    Six Months Ended
Gross Profit (Loss)                        June 30                  June 30
                                             1997                    1996
                                           -------                  -------

  Video lottery operations                 $8,480,000            $3,872,000
  Parimutuel commissions                    (545,000)             (332,000)
  Lodging, food and beverage                  265,000                44,000
  Other revenues                             (69,000)              (39,000)
                                          -----------           -----------
         Total Gross Profit                $8,131,000            $3,545,000
                                          -----------            ----------


         Mountaineer's  73%  increase in revenues  resulting  from the  expanded
scope of  entertainment  offerings  resulted in higher total costs, as operating
costs increased by 57% to $19.7 million in the first two quarters of 1997. Gross
profit  from the  Company's  four profit  centers  more than  doubled  from $3.5
million for the first two  quarters of 1996 to $8.1  million for the same period
in 1997, an increase of 129%.

         Video Lottery Operations

         Costs of VLTs  increased by $6.3  million,  or 78% to $14.3 million for
the six months  ended June 30,  1997,  compared to the six months ended June 30,
1996,  reflecting the increase in statutory expenses directly related to the 91%
increase in video lottery revenues.  Such expenses accounted for $5.8 million of
the total cost increase.

         After  payment of a State  Administrative  Fee of up to 4% of revenues,
Mountaineer  is obligated to make  payments  from the  remaining  video  lottery
revenues to certain funds  administered by the West Virginia Lottery  Commission
as follows:  State Tax 30%,  Horsemen's Purse Fund 15.5%,  Tourism Promotion 3%,
Hancock  County Tax 2%,  Stakes  Races 1%,  Veterans  Memorial  1%, and Employee
Pension Fund 0.5%. Assessments paid to the Employee Pension Fund are returned by
the Lottery  Commission to a defined  contribution  pension plan administered by
Mountaineer Park, Inc. for the sole benefit of Mountaineer Park, Inc. employees.
Assessments paid to

                                     - 34 -

<PAGE>



the  Horsemen's  Purse  Fund are  returned  by the  Lottery  Commission  to bank
accounts  administered  by Mountaineer  for the sole benefit of horse owners who
race at  Mountaineer.  These  funds  are  used  exclusively  to pay  purses  for
thoroughbred  races run at Mountaineer,  in amounts determined by the Company in
accordance  with its agreement  with the  Horsemen's  Benevolent  and Protective
Association.  Taxes and  assessments  paid to all of these funds are included in
"Cost of Video Lottery Operations" in the Condensed and Consolidated  Statements
of   Operations.   Statutory   costs  and   assessments,   including  the  State
Administrative Fee, for the respective six month periods are as follows:

                                              Six Months Ended
                                      June 30                   June 30
                                        1997                     1996
                                       ------                    -----

Employee Pension Fund              $   112,000                $   58,000
Horsemen's Purse Fund                3,458,000                 1,799,000
                                   -----------               -----------
Subtotal                             3,570,000                 1,857,000

State of West Virginia               7,167,000                 3,844,000
Tourism Promotion Fund                 669,000                   348,000
Hancock County                         446,000                   232,000
Stakes Races                           223,000                   116,000
Veteran's Memorial                     223,000                   116,000
                                   -----------               -----------
                                   $12,298,000               $ 6,513,000
                                   ===========               ===========


         The remaining significant expenses incurred by video lottery operations
consist of VLT lease  expense  ($586,000  in the first half of 1997  compared to
$718,000 in 1996),  direct and indirect wages and employee benefits ($863,000 in
1997 compared to $487,000 in the first half of 1996),  and  utilities,  property
tax and insurance ($296,000 in 1997 versus $256,000 in 1996).

         In March, 1997 the Company purchased 400 new Slot Terminals and retired
200 leased Card  Terminals.  VLT lease expense has declined  from  approximately
$108,000  per month in the first  quarter of 1997 to  approximately  $89,000 per
month for the remainder of the lease term. Wages and benefits expense  increased
from 1996 to 1997 in  response  to higher  levels  of  patron  play;  Management
believes these costs will increase moderately from the levels experienced in the
first  quarter of 1997 due to the increase  from 800 VLTs to 1000 VLTs in March,
1997 and anticipated growth in patron volume.

         Parimutuel Commissions

         Costs of  parimutuel  commissions  increased by $294,000,  or 12%, from
$2.5  million  in the first  half of 1996 to $2.8  million  in the first half of
1997.  Simulcast host race fees and totalisator  system and other lease expenses
remained stable at approximately

                                     - 35 -

<PAGE>



$600,000 in the first six months of 1997 and 1996.  Wages and benefits  relating
to the  Company's  racing  operations  increased  by  $240,000,  or 20%, to $1.4
million in the six months ended June 1997 compared to the prior period,  largely
as a result of conducting  115 live race  performances  in 1997 compared to only
108 in the first six months of 1996.

         Mountaineer's  labor agreement with approximately 50 mutuel and 9 video
lottery  employees  has been extended to November 30, 1997.  Management  expects
that if a new labor  agreement is not reached by November 30, 1997,  the current
agreement  will be extended on a month by month basis until a new  agreement  is
finalized.  There  can be no  assurances  that a new  labor  agreement  will  be
finalized prior to the expiration of this extended term.

         The  original  term of  Mountaineer's  agreement  with  the  Horsemen's
Benevolent and  Protective  Association,  Inc.  ("HBPA") has been extended until
December   31,  2000.   The  HBPA  is  the   exclusive   authorized   bargaining
representative  for all thoroughbred  horse owners who participate in live races
conducted by Mountaineer. Mountaineer contributes all purse funds earned by such
horse owners,  as well as compensation to the HBPA in an amount equal to 1.5% of
the amount paid for purses,  from proceeds of its live and simulcast  racing and
video  lottery  operations.  The  West  Virginia  Racetrack  Video  Lottery  Act
conditions  annual renewal of video lottery  licenses upon,  among other things,
the  licensee's  having an agreement  regarding  video lottery  revenue with the
representatives  of a majority of the horsemen,  the parimutuel  clerks, and the
breeders for the racetrack.

         Food, Beverage and Lodging Operations

         Operating costs of the Company's lodging,  food and beverage operations
increased by 34% from  $1,529,000 in the first half of 1996 to $2,049,000 in the
first six months of 1997, compared to a 47% increase in revenues during the same
periods. Direct expenses of the Company's food and beverage operations increased
from  $1,030,000  in the  first  six  months of 1996 to  $1,492,000  during  the
corresponding  period in 1997.  The food and beverage  operation  earned a gross
profit of $225,000 in the first six months of 1997, compared to $104,000 in 1996
as higher  revenues more fully  absorbed the  operation's  fixed costs.  Lodging
direct costs totaled  $557,000 for the six months ended June 30, 1997,  compared
to $499,000 in 1996.  Lodging  operations  achieved a gross profit of $39,000 in
the 1997 period, compared to a $60,000 loss in the first six months of 1996.

         Costs of Other Revenues

         Costs of other revenues  increased by $71,000 from $492,000 for the six
month period ended June 30, 1996 to $563,000 for the six month period ended June
30, 1997. Costs of other revenues consist

                                     - 36 -

<PAGE>



primarily of indirect and direct wages and employee  benefits,  and supplies and
other items purchased for resale.

         General and Administrative Expenses

         General  and  administrative  expenses  increased  by  $940,000 to $2.6
million in the first  half of 1997 from $1.6  million  for the six month  period
ended  June 30,  1996.  Management's  efforts  to reduce  the cost of  corporate
overhead  continued  to yield  beneficial  results,  as  corporate  general  and
administrative  expenses  declined  from  $775,000  in the first half of 1996 to
$700,000 in the  corresponding  period of 1997,  a level 24% below the  $926,000
posted  in the  first  half of 1995.  General  and  administrative  expenses  at
Mountaineer increased to $1,885,000 in the first six months of 1997, compared to
$870,000  and  $1,560,000  in  the  corresponding  periods  of  1996  and  1995,
respectively.

         Wages and benefits  expense at  Mountaineer  increased from $399 in the
first six months of 1996 to  $688,000  for the same  period in 1997,  due to the
transfer of management  employees from the corporate  office to Mountaineer  and
the hiring of support staff to administer  the expanded  scope of  Mountaineer's
operations   and  its   assumption   of  various   corporate   responsibilities.
Professional  fees at  Mountaineer  also rose  significantly,  from  $185,000 to
$602,000 for the six month periods  ended June 30, 1996 and 1997,  respectively.
Over  $300,000 of the  increased  professional  fees were incurred in pursuit of
financing alternatives. (See "Liquidity and Capital Resources" below).

         Marketing and Promotions Expense

         Marketing  expenses of the Company's  Mountaineer  operation  increased
from  $443,000  in the first six  months of 1996 to  $1,355,00  in the first two
quarters of 1997, as management  embarked on an  aggressive  regional  marketing
campaign  centered around its 30-minute  infomercial  broadcasts.  Marketing and
promotions  expense  in the  first six  months of 1997 are net of  approximately
$337,000 to be refunded to Mountaineer  under the auspices of a state grant to a
convention and visitors bureau of which Mountaineer is a member. The Company has
qualified for an additional  $271,000 in grant refunds to reimburse  infomercial
production and broadcasting  expenses to be incurred in the second half of 1997.
Patron inquiries from the infomercial are being compiled into a database for use
in direct mail marketing campaigns.

         The Company has added to its marketing  department  staff,  producing a
$72,000  increase  in wage and  benefits  expense  from the prior  year  period.
Significantly  expanded  marketing  activities are reflected in the  comparative
expense  levels for the six months ending June 30, 1997 and 1996,  respectively;
television advertising $381,000 versus $0, newspaper advertising $216,000 versus
$85,000, direct mail marketing $48,000 versus $5,000, and promotional events

                                     - 37 -

<PAGE>



and discounts  $356,000 versus $146,000.  Management is currently  analyzing the
potential  benefits  to be  earned  from the  installation  of  player  tracking
software in its VLTs,  to enhance its direct mail  targeting  capabilities.  The
cost of the software, if purchased, is expected to exceed $500,000.

         Depreciation and Amortization Expense

         Depreciation and amortization  expenses increased by $131,000,  or 15%,
from  $866,000  for the six month period ended June 30, 1996 to $997,000 for the
corresponding  period  in 1997.  Management  expects  depreciation  expenses  to
continue to  increase in  subsequent  quarters as new capital  improvements  are
placed into service,  most notably a $3.1 million purchase of 400 Slot Terminals
which became operational in March, 1997.

         Cash Flows

         The Company's  operations produced $3.0 million of cash flow in the six
months  ended June 30,  1997,  compared  to  $627,000  produced in the first six
months of 1996.  Current year noncash  expenses include $997,00 for depreciation
and  amortization  and $1.1 million for the  amortization of deferred  financing
costs as interest expense.

         The  Company   invested  $5.0  million  for  continued   expansion  and
development  of its  properties at  Mountaineer  in the first six months of 1997
including a $3.1 million  investment in Slot  Terminals,  compared to a $593,000
investment in the first six months of 1996.  In the first  quarter of 1997,  the
Company  settled  certain  common  stock price  guarantees  relating to the 1992
acquisition of  Mountaineer  via a $100,000 cash payment and issuance of 100,000
shares of common stock.

         In June,  1997, the Company  borrowed $1.0 million  against its line of
credit.  On July 2, 1997,  the Company and its lender  amended and  restated the
existing loan  agreements,  converting  the line loan to a term loan, as further
described  below,  and  subsequently,  on July 7, 1997, the lender  advanced the
remaining $4.4 million balance of the former line of credit to Mountaineer.

Liquidity and Capital Resources

         The Company's working capital balance stood at $2.2 million at June 30,
1997, and its unrestricted cash balance amounted to $3.0 million.  Racing purses
are paid from funds  contributed  by the Company to bank  accounts  owned by the
horse owners who race at  Mountaineer.  At June 30, 1997,  the balances in these
accounts  exceeded the purse  payment  obligations  by $553,000;  this amount is
available  for payment of future  purse  obligations  at the  discretion  of the
Company.


                                     - 38 -

<PAGE>



         Long-Term Debt and Line of Credit Amendment and Refinancing.  Effective
July 2, 1997,  Mountaineer  and the Company  amended and  restated the Term Loan
Agreement,  which had been previously amended and restated in the December, 1996
Amended  Term Loan  Agreement.  The Amended  Term Loan  Agreement  reflected  an
increase in the amount borrowed from $5 million to $16.1 million,  established a
$5,376,500  revolving line of credit,  and converted the lender's  position from
second to first trust holder.

         The Second  Amended  Term Loan  Agreement  (i)  extends the term of the
Amended  Term Loan  Agreement to July 2, 2001  (compared to July 2, 1999);  (ii)
increases the total amount  borrowed to  $21,476,500  (by virtue of  Mountaineer
drawing down the line of credit);  (iii)  eliminates  from the Amended Term Loan
Agreement  annual fees of cash in the amount of 8% of the outstanding  principal
balance of the loan that would have been due each  November 15 while the loan is
outstanding; and (iv) calls for payments of interest only with the principal due
at the end of the four year term. The Company  continues to guarantee the Second
Amended Term Loan Agreement.  The Company expects to have excess funds available
for investment as a result of this transaction.

         As consideration for the lender's entering into the Second Amended Term
Loan Agreement, Mountaineer has agreed (i) to pay a one time fee of $1.8 million
or 8.5% of the total amount  borrowed,  which may be paid over the first year of
the term;  (ii) to pay interest at the rate of 13% (compared to 12% on the $16.1
million  Amended Term Loan  Agreement and 15% on the $5.4 million line of credit
under the Amended Term Loan Agreement); and (iii) to pay a call premium equal to
5% in the event of prepayment during the first year of the term, declining to 3%
during  the  second  year,  2% in the third  year and 1% in the final  year.  In
connection  with the Term Loan  Agreement,  the Company issued 183,206 shares of
Common Stock and warrants to purchase  1,492,860 shares of Common Stock at $1.06
per share and  warrants to purchase  50,000  shares of Common  Stock at $.80 per
share. In connection  with the Amended Term Loan  Agreement,  the Company issued
550,000  additional  shares of Common Stock and  warrants to purchase  1,632,140
shares of Common Stock for $1.06 per share.

         Capital Improvements.  The Company is contemplating significant further
expansion of its Mountaineer facility including approximately doubling its hotel
room capacity and  constructing  a regional  convention  center,  most likely to
occur in 1998 and 1999.  The  Company may invest in  significant  infrastructure
improvements, also being considered for 1998. The Company may separately finance
any  construction  activities  that  it  executes  of  this  magnitude.  Capital
improvements  of  a  near-term  nature  include  numerous  smaller  renovations.
Management is considering  the purchase of some or all of the 400 Slot Terminals
and 200 Card  Terminals  which it currently  operates  under a lease  agreement.
Management is also contemplating the respective benefits and costs of installing
a point of sale

                                     - 39 -

<PAGE>



computerized player tracking system in its video Slot Terminal network. The cost
of the system, if purchased, is expected to exceed $500,000.

         Road Improvements. The Company has been informed that the State of West
Virginia is  contemplating  construction  projects  affecting State Route 2 (the
road Mountaineer  fronts) both in Weirton  (approximately 18 miles to the south)
and  in  Chester   (approximately  8  miles  to  the  north).  While  such  road
improvements could ultimately  benefit  Mountaineer by improving traffic flow on
Route 2, while any construction is in progress,  access to Mountaineer  could be
impeded.  If construction were to make travel to Mountaineer  unduly burdensome,
patronage at Mountaineer could decline.  In that event, the Company's  financial
condition would be adversely  affected.  The materiality of such effect would be
in  proportion  to any decline in  patronage.  The Company may defer large scale
capital  improvements  pending  further  information  about  the  proposed  road
construction.

         Increase  in  Authorized  Number of Shares.  On October 15,  1996,  the
Company's shareholders voted to amend the Company's Certificate of Incorporation
to increase the number of authorized  shares of the Company's  common stock from
25,000,000  to  50,000,000.  The  purpose  of this  amendment  was to  provide a
sufficient  number of shares for the  Company to honor its  obligation  to issue
shares of  common  stock  under  various  agreements  and for  future  corporate
purposes.  While the Company has no plans to issue  shares of common stock other
than pursuant to current  contractual  obligations or in the ordinary  course of
business,  the  authorization  of additional  shares would also give the Company
flexibility in future capital raising or acquisition activities.

         Deferred Income Tax Benefit.  Management  believes that the substantial
and steady revenue  increases earned in the past three years will continue,  and
ultimately  occur in amounts  which will allow the  Company to utilize its $25.5
million  federal net operating  loss tax  carryforwards,  although  there are no
assurances that  sufficient  income will be earned in future years to do so. The
utilization  of  federal  net  operating   losses  may  be  subject  to  certain
limitations;  (See  Note 3 in  Notes to  Condensed  and  Consolidated  Financial
Statements).

         Advertising Subsidy. In October,  1996 and June, 1997, a not-for-profit
convention and visitors  bureau of which  Mountaineer  Park is a member received
approval of two marketing grant  applications from the West Virginia Division of
Tourism. Under the terms of the grant,  Mountaineer will be reimbursed for up to
$608,000 of advertising  expenses incurred as part of Mountaineer's  infomercial
advertising  campaign to be broadcast in 1997. A partial  refund of $169,000 was
received in May, 1997.


                                     - 40 -

<PAGE>



Results of Discontinued Operations

         On March 31, 1993, the Company's Board approved a formal plan to divest
the  Company of certain  oil and gas  operations  the  Company  owns in Michigan
through a plan of orderly  liquidation.  This  decision  was based upon  several
factors  including  (i)  the  anticipated  potential  of  the  Company's  gaming
operations and the anticipated time to be devoted to it by management,  (ii) the
expiration  of "Section  29"  credits,  a credit  against  federal  income taxes
derived from gas produced from Devonian Shale and "tight sands"  formations from
wells  commenced  before January 1993,  (iii) the impact of delays in connection
with the West  Virginia  Supreme  Court  litigation  and  subsequent  passage of
enabling  legislation  for video lottery during 1994 which caused  management to
focus the Company's  efforts and financial  resources on  Mountaineer  Park, and
(iv) the  Company's  desire to  continue  to place its  primary  emphasis on its
gaming and recreational  businesses.  That plan of orderly liquidation  provided
for certain rework,  remediation and development costs to address  environmental
matters,  increased  production and  enhancement of the value of such properties
for sale.

         Descriptions  of the oil and gas properties  and financial  information
relating to  operating  results and balance  sheet items as of December 31, 1994
and  1995  and  as of  June  30,  1996  have  been  disclosed  as  "Discontinued
Operations" for purposes of this Prospectus.

         Although the Company has prepared a plan of liquidation with respect to
these  properties,  it has thus far been unable to effect a  liquidation  of its
Michigan properties due to the lack of financial resources available to complete
its rework  costs.  The Company has valued such  properties  at $2,616,000 as of
June 30,  1996,  net of  $252,000  of accrued  rework  costs,  which it believes
represents  net  realizable  value for the  properties.  Nonetheless,  given the
Company's  difficulty in finding a buyer for the properties,  it may be required
to sell the  properties at a loss and on terms  substantially  less favorable to
the Company than initially foreseen or,  alternatively,  to write down the value
of such assets on its consolidated balance sheet.

                                    BUSINESS

MOUNTAINEER RACE TRACK & GAMING RESORT

         Racetrack Facilities

         Mountaineer  Park offers horse racing  before  expansive  clubhouse and
grandstand  viewing areas with enclosed seating for year-round racing. The track
also conducts  simulcast  thoroughbred and greyhound racing from other prominent
racetracks. Mountaineer's main racetrack consists of an oval dirt track

                                     - 41 -

<PAGE>



approximately  one mile in  length.  Inside  the main  track is a  natural  turf
(grass)  track  measuring  seven  furlongs or 7/8 of a mile.  The  racetrack  is
equipped  with two chutes for races of lengths  from 4 1/2  furlongs to over one
mile.  The racetrack  buildings  consist of the clubhouse and  grandstand  which
provide  glass-enclosed  stadium and box seating for approximately 770 and 2,850
patrons, respectively. The buildings are each three-stories and are connected by
an enclosed  walkway.  Live and simulcast  racing can be viewed by approximately
1,200 dining  patrons in a restaurant  and sandwich bar located in the clubhouse
and grandstand  respectively.  The grandstand building also houses the Hollywood
Grande Buffet which provides  customers with low-cost meals  featuring a variety
of foods  from  breakfast  fare to prime  rib and seats  120.  In  October  1997
Mountaineer  converted  a  2,400  square  foot  area  of  the  Clubhouse  into a
glass-enclosed meeting room which will accommodate  approximately 200 people. In
addition to seating areas,  the grandstand  covers  approximately  57,000 square
feet of interior space on the main and mezzanine levels containing 42 parimutuel
windows  and  food  and  beverage   concession   stands.  The  clubhouse  covers
approximately  25,000  square feet of interior  space  containing  22 parimutuel
windows.  The  grandstand  has an  indoor  stage  with  a  seating  capacity  of
approximately  2,240,  and has been the site of several  concerts and nationally
televised  boxing matches.  The racetrack  apron,  which is accessible from both
buildings,  provides  racing fans with up-close  viewing of horses  entering the
racetrack   and  crossing  the  finish  line.   The  stable  area   accommodates
approximately  1,250 horses and is located  adjacent to the main track.  None of
the horses are owned by Mountaineer or the Company, however,  Mountaineer leases
stable space to horse owners whose horses race at Mountaineer Park.  Mountaineer
Park's racetrack parking lots have a combined capacity for over 2,900 vehicles.

         Lodge Facilities

         The Lodge is a two-story  facility  which  overlooks the golf course at
Mountaineer's main entrance on West Virginia State Route 2. The Lodge offers 101
rooms,  including  50 standard  rooms (one double bed),  46 superior  rooms (two
double beds), and five king rooms and suites.  The Mountaineer Lodge Dining Room
seats 125 patrons for casual  dining  overlooking  the golf course.  In 1995, in
response to increased patronage of the off-track betting,  video lottery gaming,
dining and bar facilities  located at the Lodge,  the Company expanded its 5,000
square foot Speakeasy Gaming Saloon with an 8,000 square foot addition. Capacity
of the Speakeasy Gaming Saloon now stands at 750.  Extensive  off-track wagering
facilities  continue to be  maintained  at the Speakeasy  Gaming  Saloon.  Lodge
parking lots have a combined capacity for approximately 700 vehicles.


                                     - 42 -

<PAGE>



         Video Lottery Facilities

         In  addition to live and  simulcast  parimutuel  wagering,  Mountaineer
offers  video  lottery  gaming  through  1,000  VLTs  located  in the  racetrack
clubhouse,  grandstand  and the Lodge.  Mountaineer  purchased  and on March 13,
1997,  installed 400 new VLTs at the racetrack  clubhouse.  The 400 new VLTs are
Slot Terminals.  At the same time,  Mountaineer removed 200 older VLTs that were
Card  Terminals,  resulting  in an increase in the number of VLTs  currently  in
operation  from  800 to 1,000  consisting  of 800  Slot  Terminals  and 200 Card
Terminals.  500 VLTs are located at the Lodge and the Speakeasy  Gaming  Saloon,
and 500 are located at the racetrack.

         Recreational Facilities

         Mountaineer offers a par three nine-hole "executive" golf course, three
tennis courts,  a volleyball  court, a basketball  court, two swimming pools and
two children's  swimming pools.  These  facilities are made available for use by
Lodge guests and the general public at specified daily or seasonal fee rates.

         Trailer Park

         Located  across  West  Virginia  State  Route 2 from the  Lodge and the
entrance to Mountaineer Park, the Company maintains a trailer park consisting of
61 individual lots  constituting  approximately  11.5 acres. The lots are rented
for fixed monthly fees, mostly to individuals who are employed by Mountaineer in
racing  operations.  The Company is responsible  for maintenance of the road and
grounds, refuse removal and providing water and sewage hook-ups. The tenants pay
all utility expenses.

         Undeveloped Land

         Mountaineer  owns,  as part of its 606 acre site, a 375 acre tract that
is currently  undeveloped.  The acreage is located directly across West Virginia
State Route 2 from the Lodge and racetrack  main  entrance.  On October 7, 1997,
Mountaineer  acquired  an  option  to  purchase   approximately  350  additional
contiguous  acres.  The  option,  for which  Mountaineer  paid  $100,000,  has a
duration of one year and  entitles  Mountaineer  to purchase  the  property  for
$600,000. Management currently has no plans for development of such property.

         Current Operations

         The  Company's  operating  revenues  at  Mountaineer  Park are  derived
principally  from its  racing and video  lottery  operations,  and,  to a lesser
extent,  its lodging,  food and  beverage  operations.  Additional  revenues are
generated from greens fees and other recreational facilities fees.


                                     - 43 -

<PAGE>



         Racing Operations

         The Company is subject to annual licensing requirements  established by
the Racing  Commission.  The Company's license was renewed in December 1996, and
will remain effective through December 1997.

         The Company's  revenue from racing  operations  is derived  mainly from
commissions earned on parimutuel wagering on live races held at Mountaineer Park
and on races  conducted at other "host"  racetracks  and  broadcast  live (i.e.,
import  simulcast) at  Mountaineer  Park. In  parimutuel  wagering,  patrons bet
against  each other  rather than  against the  operator of the  facility or with
pre-set odds.  The dollars  wagered form a pool of funds from which winnings are
paid based on odds  determined  solely by the wagering  activity.  The racetrack
acts as a  stakeholder  for the  wagering  patrons and deducts  from the amounts
wagered a "take-out" or gross  commission,  from which the racetrack  pays state
and county taxes and racing purses.  The Company's  parimutuel  commission rates
are fixed as a percentage of the total handle or amounts  wagered.  With respect
to Mountaineer Park's live racing  operations,  such percentage is fixed by West
Virginia law at three levels,  17.25%,  19% and 25%, depending on the complexity
of the wager. The lower rate applies to wagering pools involving only win, place
and show  wagers  while the  higher  rates  apply to pools  involving  wagers on
specified multiple events, such as trifecta,  quinella and perfecta wagers. With
respect to simulcast racing operations, the Company generally has opted to apply
the commission rates imposed by the jurisdictions of the host racetracks,  as it
may do with the  consent  of the  Racing  Commission.  Such rates vary with each
jurisdiction  and may be more or less favorable than the live racing  commission
rates. Out of its gross commissions, the Company is required to distribute fixed
percentages  to its fund for the payment of regular  purses (the "regular  purse
fund"),  the state of West  Virginia  and Hancock  County and,  with  respect to
commissions derived from simulcast  operations,  Mountaineer's  employee pension
plan.  After  deducting  state and county  taxes and,  with respect to simulcast
commission, simulcast fees and expenses and employee pension plan contributions,
approximately  one-half of the remainder of the  commissions  are payable to the
regular purse fund.

         Mountaineer  also  receives the  "breakage,"  which is the odd cents by
which the amounts  payable on each dollar wagered in a parimutuel pool exceeds a
multiple of ten cents.  Breakage from  simulcast  wagers is generally  allocated
proportionately  between the host racetrack and  Mountaineer on the basis of the
amounts wagered at their respective facilities.


                                     - 44 -

<PAGE>



         Video Lottery Operations

         The Company is subject to annual licensing requirements  established by
West Virginia  law. The Company's  license was renewed in July 1997 for a period
of one year.

         The Company  derives  revenue from the operation of video lottery games
in the form of net win on the gross terminal income, or the total cash deposited
into a VLT less the value of credits  cleared  for winning  redemption  tickets.
Pursuant to the Lottery Act, the Company's commission is fixed at 47% of the net
win after deducting an administration fee of up to 4% of gross terminal revenues
first paid to the State of West Virginia.

         On March 26,  1996,  the  Company  amended the master  lease  agreement
pursuant  to which it  leases  the 600  leased  VLTs to  reflect  a new  monthly
consolidated  payment schedule as follows: (i) $0 in December 1995, January 1996
and February  1996,  (ii) $119,471 in March and April 1996,  (iii) $183,176 from
May through  October 1996, and (iv) $119,471 from November 1996 through  January
1999. In addition, the Company is obligated to make interest payments from March
through October 1996 at the rate of 15% of the past due periodic rental payments
under the master lease  agreement,  representing a total interest  obligation of
$26,278.

         In 1995, the Lottery Commission approved the linking of VLTs to enhance
the amount  that could be won on any single play of any single  terminal  within
the  linked  group.   The  Lottery   Commission  also  approved  nominal  payout
percentages for this gaming option,  commonly referred to as "progressives",  of
up to 95%. The Company expects to link  approximately  one-half of its VLTs into
several  progressive  playing groups located in the Riverside  Gaming Terrace at
the  racetrack  and the  Speakeasy  Gaming  Saloon at the Lodge.  The  Company's
supplier is working on the  development of progressive  gaming  software for the
Company's  existing  VLTs.   Management's  target  date  for  implementation  of
progressive  gaming play is the third quarter of 1998,  although there can be no
assurance that progressive games will be successfully  implemented by that date,
or at all.

         In March 1996,  the West  Virginia  legislature  approved  the usage of
video game  themes  depicting  symbols on reels,  commonly  referred to as "line
games" or "slot games." On March 15, 1997,  Mountaineer  purchased and installed
400 new VLTs at the racetrack  clubhouse.  The 400 new VLTs offer simulated slot
machine  games as well as card  games and keno.  At the same  time,  Mountaineer
removed 200 older VLTs that  offered  only card games and keno,  resulting in an
increase  in the  number  of VLTs  currently  in  operation  from 800 to  1,000,
consisting of 800 Slot Terminals and 200 Card Terminals.


                                     - 45 -

<PAGE>



         Racetrack, Food and Beverage Operations

         The clubhouse restaurant is open a minimum of 220 days annually on live
race days (210 days  beginning in 1998),  and offers  seating for 650  customers
with full  lunch and  dinner  menus and a private  buffet.  Clubhouse  customers
include racing fans,  local  residents and private social groups.  Beverages and
cocktails are also available in the clubhouse at the Hollywood  Knights  Saloon,
which  services  video lottery  players,  as well as racing fans. The grandstand
offers a buffet  primarily  for bus and  riverboat  excursion  tours and charter
groups and is open  approximately  140 days  annually.  Renovation and expansion
were completed in March, 1995 increasing dining capacity of the Hollywood Grande
Buffet.  Closed circuit television  monitors  displaying  Mountaineer's live and
simulcast races are provided at every table in both the Clubhouse and grandstand
restaurant  for the  convenience of racing fans. The racetrack food and beverage
facilities  are intended to complement the  entertainment  experience for racing
fans and video lottery  players and,  therefore,  are designed to offer familiar
menus with moderate pricing in a comfortable atmosphere.

         Lodge  customers  principally  include  local  residents  and  business
travelers visiting nearby steel plants and other businesses on weekdays,  with a
larger number of  recreational  customers and persons from non-local  markets on
weekends. Lodge facilities also include the Mountaineer Lodge Dining Room, which
seats  125  patrons  for  casual  dining  overlooking  the golf  course,  and an
additional 68 persons may be seated on an outside deck, weather permitting. Food
and  beverages  are also  available at the Lodge in Big Al's Deli located in the
Speakeasy Gaming Saloon and in the Iron Horse Lounge. Table and barstool seating
is available in the  Speakeasy  Gaming  Saloon and the Iron Horse Lounge for the
video lottery gaming and off-track  wagering  patrons  accommodated  there.  The
Lodge and its food and beverage  operations are operated in combination with its
entertainment   facilities  and  is  utilized  principally  to  increase  racing
attendance  and  video  lottery  play.   Accordingly,   the  Company   maintains
inexpensive room rates.

         Improvement Plan And Expanded Operations

         Since its  acquisition of Mountaineer in December 1992, the Company has
been engaged in an ongoing  effort to renovate and, more  recently,  enhance and
expand  Mountaineer  Park,  which  was  first  opened  in  1951.  Prior  to West
Virginia's  adoption of the Lottery  Act in March  1994,  the Company  completed
certain  renovations  necessary to maintain the clubhouse  and lower  grandstand
areas,   including  upgrades  to  the  plumbing  and  electrical  systems,   the
installation of new furniture and furnishings and the redesign of the grandstand
parimutuel (wagering) windows. These improvements were made during 1993.


                                     - 46 -

<PAGE>



         In  1993,  the  Company  commenced  its  capital  improvement  program,
designed to upgrade and expand Mountaineer Park's existing facilities to a level
which  would  allow  its  marketing  as  a  more  upscale  gaming,  racing,  and
recreational destination resort.

         In 1994 and  1995,  the  Company  invested  $8.9  million  in  building
improvements,  furnishings,  fixtures  and  equipment  suitable  for large scale
gaming activities in its race track grandstand and clubhouse,  and an additional
$591,000  to convert a portion  of  existing  Lodge  space to gaming  areas.  In
response to increased  patronage at its Lodge gaming areas, the Company embarked
upon an 8,000 square foot  expansion of the Lodge video  lottery  facilities  in
1995.

         Mountaineer has expanded its off-track  betting  facilities in both the
racetrack  and Lodge  locations.  In 1994 and 1995,  the Company  invested  $1.9
million in two track-side restaurants offering seating for 1,200 racing patrons,
with new 13-inch  television  monitors  located at each table, and a total of 32
overhead monitors with 40-inch screens. A simulcast control center is located in
the  clubhouse   restaurant,   which  also  offers  video  and  graphic  overlay
capabilities.  This system  enables the Company to promote  upcoming  events and
Mountaineer's other entertainment  facilities, in addition to the day's live and
off-track racing schedule.  In 1995, the Company completed the renovation of the
Lodge  off-track  betting  facility,  offering  seating  for 198  patrons in the
Speakeasy Gaming Saloon. The Lodge simulcasting facility is served by 24 40-inch
television monitors,  as well as 3 projection screens. The Company currently has
available  51 mutuel  windows in the  racetrack  facility and six windows in the
Speakeasy Gaming Saloon.

         The Company also created a boxing arena and entertainment  stage, which
it has  integrated  into  the  grandstand  seating.  The  stage  is an  integral
component of the Company's efforts to expand Mountaineer Park's customer base by
offering new, complementary forms of entertainment. Mountaineer has hosted eight
boxing events since December 1994,  including nationally televised bouts on ESPN
and USA Cable.  Mountaineer  paid fixed fees and provided  certain lodging at no
charge to the event  promoters.  Mountaineer  retained all proceeds  from ticket
sales, food and beverage sales and program sales.  Management  intends to engage
in similar  events to increase  public  awareness  and thereby  help to increase
future attendance at Mountaineer Park.

         The Lodge lobby and reception area were renovated in 1994,  followed by
restoration  of 41 guest  rooms  damaged  by fire and a general  renovation  and
upgrade of the 60 remaining guest rooms and common areas in 1995.


                                     - 47 -

<PAGE>



         In 1996 and 1997,  enhancements  and expansion of the Speakeasy  Gaming
Saloon, parking lot expansion and general paving were completed.

         Business Strategy

         The Company's business strategy is to increase revenues in all areas of
operations through the promotion and expansion of its video lottery business and
the enhancement of its racing and entertainment facilities.

         Develop and Market Mountaineer Park as a Diversified
         Entertainment Facility

         The Company believes that the Mountaineer  Park racetrack  facility has
not performed up to its potential in the past because it was utilized  primarily
to conduct parimutuel racing,  thereby limiting the facility's customer base and
under-utilizing  its  sizable   infrastructure   during  non-racing  times.  The
expansion of video lottery  operations and the  introduction  of bingo for local
senior citizen groups and simulcast boxing events at Mountaineer Park have begun
to remedy  these  deficiencies.  Management  believes  that the addition of such
improvements  and  programs to those  already  completed  will provide the right
product mix to attract an increasing number of visitors and more efficiently use
Mountaineer's  facilities  during  non-racing  times. It is anticipated that the
resulting benefits will be shared by parimutuel, as well as by video lottery and
other  entertainment  operations,  since patrons who  traditionally do not visit
horse  racetracks  may, once at  Mountaineer  Park, be more inclined to wager on
racing.  In addition,  because a  significant  percentage of revenues from video
lottery  operations  must be  contributed  to the racing  purse  fund,  as video
lottery revenues increase, so will the size of purses.  Management believes that
this will attract  better  quality  racehorses,  further  enhancing  Mountaineer
Park's  appeal  to  traditional  horse  racing  fans who  largely  generate  the
Company's parimutuel revenues.

         Expand Video Lottery Operations

         At December 31, 1996,  the Company  planned to expand its video lottery
operations by installing an additional  200 VLTs,  which were  authorized by the
Lottery  Commission in 1995,  to replace  existing VLTs which had been placed in
operation in 1994. By March 13, 1997, the Company had  accomplished  its plan by
removing 200 older Card Terminals and adding 400 new Slot  Terminals,  resulting
in an increase in the number of VLTs in operation from 800 to 1,000,  consisting
of 800 Slot  Terminals  and 200 Card  Terminals.  The Company  believes that its
video lottery  revenues will continue to increase with the  installation  of new
machines,  the  implementation  of  progressive  and video slot  games,  and the
implementation of its expanded  marketing plan. With its current  involvement in
video

                                     - 48 -

<PAGE>



lottery  gaming  and  parimutuel  racing,  its  substantial  infrastructure  and
grounds,  and the attractive location of its facility,  management believes that
Mountaineer is positioned to take  advantage of any  additional  forms of gaming
which  may be  legalized  in  West  Virginia  in  the  future.  There  can be no
assurances,  however,  that the state of West Virginia will authorize additional
gaming  activities  or that,  if  authorized,  the Company would be permitted to
engage in such operations.

         Relocate Off-Track Wagering

         The Company recently relocated its primary  simulcasting  operations to
the Speakeasy Gaming Saloon at the Lodge.  Management  believes that by exposing
video  lottery  patrons to  simulcast  and live  racing,  new racing fans can be
developed,  thereby  increasing  parimutuel  operations.  The expanded clubhouse
simulcast  facilities  are also  expected to create  additional  excitement  and
increase the level of activity at the racetrack on live race days.

         Improve Live Racing Product and Commence Export Simulcasting
         Outside Hub Area

         The Company's ability to attract attendance at Mountaineer and wagering
on its live races is dependent,  in part,  upon the quality of the horses racing
at Mountaineer. Horse races at racetracks competing with Mountaineer, and at the
racetracks from which Mountaineer receives import simulcasts, have often been of
higher  quality  than  Mountaineer's  horse races,  thereby  attracting a larger
volume of wagering and higher average wagers than at Mountaineer Park. Beginning
in October 1994,  Mountaineer  has been able to attract better quality horses by
paying  incrementally higher purses. The increased purses reflect an increase in
the minimum daily purses guaranteed pursuant to the Company's agreement with the
horsemen's association, a non-union entity which represents the jockeys in their
dealings with Mountaineer.  Management's ability to increase further the size of
purses  will  depend on  increased  video  lottery  operations  and, to a lesser
extent,  expanded simulcast racing operations.  The Company  anticipates that it
will be able to continue  increasing purse sizes to levels  attractive to owners
of mid-level quality or better racehorses.

         Management sponsored several stakes races in 1996, with purses of up to
$20,000  per race.  In  September  1995,  Mountaineer  hosted the West  Virginia
Breeders'  Classics  stakes  races,  with  purses  totaling  $330,000  funded by
state-wide  video lottery tax revenue.  Mountaineer  broadcast  certain of these
races to a number of other  racetracks  around  the  country,  and,  subject  to
clarification  by the West  Virginia  legislature  of the  applicable  simulcast
statute, intends to simulcast its regular card of live races commencing in 1998.
Wagering handles from participating racetracks are commingled with Mountaineer's
on-site wagering handle when it exports its simulcast signal.

                                     - 49 -

<PAGE>




         Commence Export Simulcasting Outside Hub Area

         Export simulcasting is a highly desirable source of revenue because the
direct costs  associated  with such  operations are relatively  low. The Company
believes  that  the  higher  average  purses   anticipated  from  video  lottery
contributions  will  improve  the  quality of races which it can export to other
racetracks,   off-  track   betting   facilities,   casinos  and  other   gaming
establishments  once it has completed its improvement plan. In order to make its
races more attractive to simulcast outlets, the Company anticipates that it will
experiment with different post times, possibly adopting more evening racing days
which are preferable  because they do not compete with live racing  conducted by
host  tracks.  Although  the  Company  intends  to  pursue  export  simulcasting
possibilities vigorously, there can be no assurance that such opportunities will
prove  realistic or that the Company will be  successful  in its pursuit of such
business.

         Increasing Import Simulcasting

         The  Company  intends to  increase  the number and  quality of races it
makes  available for wagering by  simulcasting  additional  out-of-state  races.
Although  management  does not  anticipate  that it will  increase the number of
import  signals it can receive  simultaneously,  it will  increase the number of
races displayed with each available signal. In May 1995,  Mountaineer introduced
simulcasts of off-track  greyhound  racing,  and has since offered  thoroughbred
and/or  greyhound import  simulcasting  seven days per week.  Because  operating
expenses  associated  with  simulcast  racing  are  generally  lower  than those
associated with live racing, management believes that increases in the levels of
simulcast  wagering  would  result in greater  operating  profits  than  similar
increases in live racing levels.

Marketing

         Mountaineer's  primary market  includes four million  persons of gaming
age who reside  within a  one-hour  drive,  or  approximately  50 miles,  of the
facility   including  the  population   centers  of  Pittsburgh,   Pennsylvania,
Youngstown/Warren  and  Akron/Canton,  Ohio,  and  Wheeling,  West  Virginia.  A
secondary  market of 3.4 million  persons of gaming age reside within a two-hour
drive,  including Cleveland,  Ohio and Morgantown,  West Virginia.  Both markets
have an average household income of approximately $26,000.

         The  Company  has  adopted  and is in the  process  of  implementing  a
comprehensive marketing program to capitalize on Mountaineer's recently expanded
gaming  facilities to create a larger and more loyal  customer base. The program
includes (i) the Players Club, a player rating and tracking  system  designed to
reward  qualified  play  through the issuance of reward  certificates  which are
redeemable for food and beverages, merchandise and other services, (ii)

                                     - 50 -

<PAGE>



entertainment  programming  featuring  boxing and other  special  events,  (iii)
attractive food and beverage pricing, (iv) comprehensive advertising,  and (v) a
bus program. Some features of the program are subject to approval by the Lottery
Commission. Prior to the formulation of the new marketing program, the Company's
marketing efforts consisted of limited  television,  radio and print advertising
and promotional events tied to major holidays or horse racing events.

Competition

         Mountaineer's  principal direct competitors are Wheeling Downs, located
approximately 40 miles to the south in Wheeling,  West Virginia and Thistledown,
located approximately 85 miles to the northwest in Cleveland,  Ohio and Ladbroke
located   approximately   80  miles  away  from   Mountaineer   in   Washington,
Pennsylvania.  Wheeling Downs conducts parimutuel greyhound dog racing and video
lottery gaming.  Thistledown  conducts parimutuel  thoroughbred horse racing but
not video lottery.  Ladbroke  conducts live harness  racing and provides  import
simulcasting, but does not have video lottery gaming. Other than Wheeling Downs,
Thistledown and Ladbroke, there are currently no facilities offering competitive
parimutuel live thoroughbred or video lottery gaming within a 100-mile radius of
Mountaineer Park. As a result,  although there are facilities  located more than
100 miles away,  management does not believe that such other facilities  compete
with  Mountaineer  Park for a  significant  segment of its target  customer base
(although they do compete to some extent for quality  racehorses).  In addition,
none of those facilities, all of which are located in Pennsylvania and Ohio, are
currently  licensed to offer video lottery  gaming.  The two  facilities in West
Virginia, other than Mountaineer and Wheeling Downs, offering video lottery, are
located  in the  central  and  eastern  parts of the  state  and,  as a  result,
management  believes  they  do  not  compete  to  any  significant  extent  with
Mountaineer Park for customers. In addition, one other well-known resort located
downstate,  has  sought  legislative  approval  to operate a  land-based  casino
available only to its overnight  guests.  The Company does not believe that such
operations,  if approved and implemented,  would compete with  Mountaineer.  The
Company also competes with statewide  lotteries in West  Virginia,  Pennsylvania
and Ohio, on-site and off-track wagering in Pennsylvania and other entertainment
options  available to consumers,  including live and televised  professional and
collegiate  major sports  events.  The Company will also compete with  off-track
wagering in Ohio, which was approved in 1996.

         The Company is attempting to attract  patrons by promoting  Mountaineer
Park as a complete  entertainment  complex  and  destination  resort  offering a
unique combination of quality racing,  video lottery wagering,  dining,  special
events and other entertainment  options, all in a physically  attractive setting
which is easily accessed with ample on-site parking. To the extent that

                                     - 51 -

<PAGE>



Pennsylvania  or Ohio legalize any forms of casino gaming,  the Company's  video
lottery  operations  will  compete  with new gaming  facilities  located  within
driving distances of Mountaineer's  geographic market. Such facilities may offer
more gaming  machines than  Mountaineer as well as forms of gaming not available
in West Virginia.

Employees

         As of September 30, 1997,  Mountaineer had  approximately 480 full-time
employees and 30 part-time employees,  of whom approximately 70 were represented
by a labor union under a collective bargaining agreement. The union representing
mutuel  clerks at the race  track  has been  expanded  in recent  years to cover
certain employees providing off-track betting services at the Lodge. On February
18, 1997, the collective  bargaining  agreement was extended until September 26,
1997. In September a vote was held on a proposal to make approximately 200 other
employees union members.  Based on the information available to the Company, the
Company  believes that the vote on the proposal to expand the union coverage was
72  against  and  60  for,  with  87  votes  challenged  and  under  review  for
eligibility.  Pending  the  outcome  of such  review,  the  Company is unable to
predict the ultimate  outcome of this vote. As of December 31, 1996, the Company
also employed two persons in Orange  County,  California.  The Company  believes
that its employee  relations are good,  however,  there can no assurance that if
such expansion of the union is approved,  the Company's  employee relations will
remain on the same terms as in the past.


                                     - 52 -

<PAGE>



Regulation And Licensing

         Racing

         The  Company's  horse  racing   operations  are  subject  to  extensive
regulation  by the Racing  Commission,  which is  responsible  for,  among other
things,  granting annual licenses to conduct race meets,  approving simulcasting
post times, and other matters. When granting licenses, the Racing Commission has
the authority to determine the dates on which  Mountaineer may conduct races. In
order to conduct simulcast  racing,  Mountaineer is required under West Virginia
law to hold a minimum of 220 (210 in 1998) live race days each year. Mountaineer
was granted a license to conduct 220 (210  beginning in 1998) live race days for
1997.

         West Virginia law requires that at least 80% of Mountaineer's employees
must be citizens and  residents of West  Virginia and must have been such for at
least one year. In addition,  certain  activities,  such as simulcasting  races,
require the consent of the representatives of a majority of the horse owners and
trainers at Mountaineer Park.

         Mountaineer's   revenues  from  live  racing   operations  are  derived
substantially from its parimutuel  commissions,  which are fixed by the State of
West  Virginia  as  percentages  of  Mountaineer's  wagering  handles.  The West
Virginia  legislature could change these  percentages at any time,  although the
Company is not aware of any current proposal to do so.

         The Company's simulcast  activities that occur outside of West Virginia
could be subject to regulation by other state racing commissions, as well as the
provisions of the Federal  Interstate  Horse Racing Act of 1978, which prohibits
Mountaineer  from accepting  off-track  wagering on simulcast racing without the
approval of the Racing  Commission and,  subject to certain  exceptions,  of any
other  currently  operating  track within 60 miles,  or if none,  of the closest
track in any adjoining state.

         Video Lottery

         The operation of video lottery games in West Virginia is subject to the
Lottery  Act.  Licensing  and  regulatory  control is  provided  by the  Lottery
Commission.

         Prior to the  adoption of the  Lottery  Act in March 1994,  the Company
conducted  video  lottery  gaming  pursuant  to an  agreement  with the  Lottery
Commission which authorized the Company to operate video lottery machines at the
racetrack and Lodge as part of a video lottery pilot project. Under the terms of
the agreement,  the Company  retained  ownership or control of the video lottery
machines and other  equipment it provided for use in video  lottery  gaming.  In
March 1993, the Attorney General of West Virginia issued an

                                     - 53 -

<PAGE>



opinion that, under the West Virginia Constitution, video lottery machines could
not be privately  owned.  As a result of the  Attorney  General's  opinion,  the
Company was unable to renew its agreement with the Lottery Commission, which was
scheduled to expire in June 1993.  In October  1993,  the Supreme  Court of West
Virginia found that the  legislature  had not adequately  defined and authorized
video lottery gaming and, as a result, the Lottery Commission's authorization of
video lottery gaming at Mountaineer was invalid. The court's order was to become
effective  in late  November  1993,  at  which  time  video  lottery  gaming  at
Mountaineer  would have had to  terminate.  However,  the court stayed its order
pending consideration and passage of satisfactory video lottery legislation. The
subsequent  adoption of the Lottery Act has not been  contested in, or otherwise
addressed by, the Court or any other West Virginia court.

         Under the Lottery Act, only parimutuel  horse or dog racing  facilities
that were  licensed by the Racing  Commission  prior to January 1, 1994 and that
conduct at least 220 (210 in 1998) live racing  dates,  or such other  number as
may be approved by the Racing Commission,  are eligible for licensure to operate
video  lottery  games.  There are four racing  facilities  in West Virginia (two
horse  racing and two dog  racing),  including  Mountaineer  Park,  all of which
satisfy the eligibility  requirements.  The conduct of video lottery gaming by a
racing  facility is subject to the approval of the voters of the county in which
the  facility is located.  If such  approval is  obtained,  the  facilities  may
continue to conduct  racing  activities  unless the matter is resubmitted to the
voters  pursuant to a petition  signed by at least 5% of the registered  voters,
who must wait at least five  years to bring  such a  petition.  If  approval  is
denied,  another  vote on the issue  may not be held for a period of two  years.
Video lottery gaming was approved in Hancock County, the location of Mountaineer
Park, on May 10, 1994.

         In order to qualify as a "video  lottery  game," as the term is defined
under the  Lottery  Act, a game must,  among other  things,  be a game of chance
which utilizes an interactive  electronic  terminal  device allowing input by an
individual  player.  Such a game may not be based on any of the  following  game
themes: roulette, dice, or baccarat card games. Moreover, video lottery machines
must meet strict  hardware and software  specifications,  including  minimum and
maximum pay-out requirements,  and must be connected to the Lottery Commission's
central control  computer by an on-line or dial-up  communication  system.  Only
machines  registered with and approved by the Lottery Commission may offer video
lottery games.

         Under the Lottery Act, racetracks that conduct video lottery gaming, as
well as persons who service and repair video  lottery  machines  and  validation
managers  (persons who perform video  lottery  ticket  redemption  services) are
required to be licensed by the Lottery  Commission.  The  licensing  application
procedures are

                                     - 54 -

<PAGE>



extensive  and include  inquiries  into,  and an evaluation  of, the  character,
background  (including criminal record,  reputation and associations),  business
ability  and  experience  of an  applicant  and the  adequacy  and source of the
applicant's financing arrangements. In addition, a racetrack applicant must hold
a valid racing license,  have an agreement regarding video lottery revenues with
the representatives of a majority of the horsemen, the parimutuel clerks and the
breeders for the  racetrack and post a bond or  irrevocable  letter of credit in
such amount as the Lottery Commission shall determine.  Finally, no license will
be granted  until the  Lottery  Commission  determines  that each person who has
"control" of an applicant meets all of the applicable licensing  qualifications.
Persons deemed to have control of a corporate applicant include: (i) any holding
or parent  company or subsidiary of the applicant who has the ability to elect a
majority of the  applicant's  board of  directors  or to  otherwise  control the
activities of the applicant;  and (ii) key personnel of an applicant,  including
any  executive  officer,  employee  or  agent,  who has the  power  to  exercise
significant  influence  over decisions  concerning  any part of the  applicant's
business  operations.  The  Company's  license  application  was approved by the
Lottery  Commission  in June 1995.  From March  1994  until such  approval,  the
Company conducted video lottery gaming under a provision of the Lottery Act that
permitted  any racetrack  authorized by the Lottery  Commission to conduct video
lottery  gaming  prior to November  1, 1993,  to continue to do so for a limited
time without additional licensure.

         Prior to  Mountaineer's  loan  with  Bennett,  the  Lottery  Commission
approved  the  Company's  license in  September  1994.  During  the  relicensing
proceedings  prior to July 1, 1995, the Lottery  Commission  required Bennett to
submit audited financial  statements,  based on the combined effect of Bennett's
stock ownership in the Company,  its security  interest  pursuant to the deed of
trust in  connection  with the Bennett Loan,  and the fact that AGEL,  Bennett's
affiliate, performed management services for the Company. These factors required
the Company to seek Lottery  Commission  approval of Bennett.  Although  Bennett
initially failed to provide information required by the Lottery Commission,  the
Lottery  Commission  relicensed  Mountaineer  in June,  1995,  after  which time
Bennett supplied the requisite  information.  In connection with the relicensing
proceedings held in June 1996, the Lottery Commission  released an opinion dated
May 9, 1996 to the effect that  because  Bennett had the right to vote less than
5% of the  outstanding  stock of  Winners  Entertainment,  Inc.,  the  Company's
previous  name,  and AGEL,  an  affiliate  of Bennett,  was no longer  providing
management  services,  Bennett  could not  influence  or  control  Mountaineer's
business,  and thus, Lottery Commission approval was not required.  Accordingly,
no Lottery Commission approval of Bennett was required in 1996.


                                     - 55 -

<PAGE>



         Mountaineer  refinanced  its loan with  Bennett.  Assuming  the Lottery
Commission does not change its current  position,  if no new lender acquires the
right to vote more than 5% of the voting  stock and does not obtain the right to
take an  active  role in the  affairs  of  Mountaineer,  no  Lottery  Commission
approval  will be required.  While the Company has no reason to believe that its
license is in  jeopardy  as a result of either  loan,  a change in policy by the
Lottery Commission could affect Mountaineer's  license and thus adversely affect
the Company.

         Licenses granted by the Lottery Commission must be renewed on July 1 of
each year. A license to operate video  lottery games is a privilege  personal to
the license holder and, accordingly, is non-transferable. In order for a license
to remain in effect, Lottery Commission approval is required prior to any change
of  ownership  or control of a license  holder.  Unless  prior  approval  of the
Lottery  Commission is obtained,  the sale of five percent or more of the voting
stock of the license holder or any corporation  that controls the license holder
or the sale of a license  holder's  assets (other than in the ordinary course of
business),  or any interest therein, to any person not previously  determined by
the Lottery Commission to have satisfied the licensing qualifications, voids the
license.

         Once  licensed,  a racetrack has the right to install and operate up to
400 video  lottery  machines and may operate  more than 400  machines  only upon
Lottery  Commission  approval.  The Company has  received  approval to operate a
total of 1,000 machines.

         Video  Lottery  machines  may  only be  operated  in the  areas  of the
racetrack where parimutuel wagering is permitted;  provided,  however, that if a
racetrack was authorized by the Lottery  Commission prior to November 1, 1993 to
operate video lottery  machines in another area of the  racetrack's  facilities,
such  racetrack  may  continue  to do so as long as there is one  video  lottery
machine in the parimutuel wagering area for each machine located in another area
of the racetrack. Accordingly, the Company may continue to operate video lottery
machines at the Lodge, provided that there are at least as many machines located
at Mountaineer's racetrack.

         The Lottery Act imposes  extensive  operational  controls  relating to,
among other matters, security and supervision,  access to the machines, hours of
operation,  general  liability  insurance  coverage  and  machine  location.  In
addition,  the Lottery Act  prohibits  the extension of credit for video lottery
play  and  requires  Lottery  Commission   approval  before  any  video  lottery
advertising and promotional  activities are conducted.  The Lottery Act provides
for criminal and civil liability in the event of specified violations.


                                     - 56 -

<PAGE>



         All revenues  derived from the operation of video lottery games must be
deposited  with the  Lottery  Commission  to be  shared in  accordance  with the
provisions  of the Lottery  Act.  Under such  provisions,  each  racetrack  must
electronically  remit to the  Lottery  Commission  its "gross  terminal  income"
(total cash  deposited  into video  lottery  machines  less the value of credits
cleared for winning  redemption  tickets).  To ensure the  availability  of such
funds to the Lottery Commission,  each racetrack must maintain in its account an
amount equal to or greater than the gross terminal  income to be remitted.  If a
racetrack fails to maintain this balance, the Lottery Commission may disable all
of the racetrack's  video lottery machines until full payment of all amounts due
is made.  From the gross  terminal  income  remitted by a licensee,  the Lottery
Commission  will  deduct  up to 4% to cover  its  costs of  administering  video
lottery at the licensee's racetrack and divide the remaining amounts as follows:
47% is returned to the  racetrack,  30% is paid to the State's  general  revenue
fund, 15.5% is deposited in the racetrack's fund for the payment of purses,  and
the  remaining  9% is divided  among  tourism  promotion,  Hancock  County,  the
Breeders'  Classics,  the Veterans Memorial Program and the Racetrack  Employees
Pension Fund.

Discontinued Operations

         Bartlett Field Leases - Ohio

         In January  1992,  the Company,  through its wholly  owned  subsidiary,
ExCal Energy Corporation  ("ExCal") acquired  approximately 16,000 net developed
acres and 16,800  net  undeveloped  acres  (held by  production)  of oil and gas
leases  in the  Bartlett  Field in  Southeastern  Ohio from  Biscayne  Petroleum
Corporation,  an affiliate of Edson R. Arneault,  President and Chief  Executive
Officer and a Director of the Company.  Mr. Arneault was not affiliated with the
Company at the time of such acquisition.  The Company agreed to provide funds to
drill 40 gas wells on such  properties,  and in 1992,  the Company  attempted to
raise the required capital through a public  offering.  Due to the expiration of
"Section 29" credits (a credit  against  Federal  income taxes  derived from gas
produced from Devonian Shale and "tight sands"  formations  from wells commenced
before January 1993), in December 1992, the Company abandoned the offering. As a
result,   the  Company  recorded  certain  provisions  for  writedown  of  these
interests.  During 1993, the Company  allowed the leases for the net undeveloped
acreage  to  expire,  and  sold to  third  parties  approximately  2,300  of net
developed  acres.  In  December  1994,  all of the  remaining  leases  were sold
pursuant to the plan of orderly liquidation described below.

         Bartlett Field Wells - Ohio

         In January 1992, ExCal acquired 77 gas wells in the Bartlett Field from
18 limited partnerships controlled by Mr. Arneault and

                                     - 57 -

<PAGE>



operated by his affiliate,  Century Energy  Management  Company,  Inc. The wells
were in need of repair and the Company planned to incur rework costs to increase
production and maximize the value of the assets. Aggregate annual gas production
was 100,000 to 150,000 MCF, and  management  believed that with limited  rework,
production  could be increased by at least 100%.  In December  1994,  all of the
wells were sold pursuant to the plan of orderly liquidation described below.

         Marathon-Otter Lake Field - Michigan

         In January 1992,  ExCal acquired all the issued and outstanding  shares
of Crystal Oil  Company,  Inc.  ("Crystal").  Crystal's  assets  consisted of an
average of a 64% net revenue  interest in  approximately  3.4 million barrels of
oil (proved  reserves)  plus 34 oil and gas wells and related  equipment  in the
Marathon-Otter  Lake  Field in the State of  Michigan.  In 1991,  the wells were
shut-in by Crystal  which had  undertaken  no material  drilling  since then. In
December 1992,  ExCal entered into a joint venture  agreement  with  Fleur-David
Corporation  ("Fleur-David"),  a minority stockholder of the Company, to perform
rework  and  remediation   activities  to  reestablish  production  and  provide
activities  necessary for compliance with state environmental  standards.  ExCal
contributed  its net revenue  interest in the proved  reserves and agreed to pay
25% of on-going costs in exchange for a 25% interest in the joint venture. For a
75%  interest  in the joint  venture,  Fleur-David  agreed to provide  technical
expertise and 75% of on-going costs. Fleur-David also obtained a covenant not to
sue for  clean-up  and  abandonment  costs from the state of Michigan by funding
$188,000  in an  environmental  escrow fund  required  by the state.  Costs were
estimated  at  $2,200,000  and have  included  rework of wells,  repairs  to oil
storage tank  batteries,  acid  treatments  of producing  formations,  plugging,
clean-up,  equipment removal,  waste disposal and soil removal costs required by
the Michigan  Department of Natural  Resources.  The Company is  responsible  to
provide 25%, or  approximately  $550,000 of such costs,  of which $286,000 as of
December 31, 1996,  has been paid  primarily  from proceeds from the exercise of
certain stock options  granted to  Fleur-David  by the Company,  as well as cash
from continuing operations.

         Plan of Orderly Liquidation

         On March 31, 1993, the Company's Board approved a formal plan to divest
its oil and gas operations  over a period of two years.  This decision was based
upon several factors  including (i) the  anticipated  potential of the Company's
gaming  operations and the  anticipated  time to be devoted to it by management,
(ii) the  expiration of "Section 29" credits,  a credit  against  Federal income
taxes derived from gas produced from Devonian Shale and "tight sands" formations
from wells  commenced  before  January  1993,  and (iii) the impact of delays in
connection  with a political  controversy  over video  lottery in West  Virginia
during 1993 which

                                     - 58 -

<PAGE>



caused  management  to focus the Company's  efforts and  financial  resources on
Mountaineer.  To  enhance  the value of the  properties  for  sale,  the plan of
orderly   liquidation   provided  for  remediation   costs  to  address  certain
environmental  matters  and  rework and  development  costs to  increase  future
production.

         During 1993,  the Company began  disposition  of the Bartlett Field oil
and gas leases by selling to third parties or, based on certain contingencies in
the acquisition  agreement,  returning to their previous  owners,  approximately
2,300 net  developed  acres.  The  Company  received  approximately  $85,000  in
connection  with  the  sale of the  leases.  The  Company  also  allowed  leases
comprising  16,800 net  undeveloped  acres to expire.  At December 31, 1993, the
Company held net developed  acreage of 13,700 acres and reserves in the Bartlett
Field of 902,200 MCF.

         The  plan of  orderly  liquidation  also  called  for  rework  costs of
approximately  $150,000 in connection  with the Company's 77 Bartlett  Field gas
wells.  Because the wells were in various  states of disrepair,  the plan called
for maintenance of wells,  acid treatments of producing  formations and, in some
cases,  plugging and abandonment,  all for the purpose of increasing  production
and the value of such assets for ultimate sale. In mid-1993, the Company reduced
its  appropriation  for such rework  costs to $100,000,  which was  estimated to
increase  net cash flows  from  production  to a minimum  of $25,000  per month.
However,  after  completion of only $50,000 of such rework  costs,  the Bartlett
Field wells and  remaining  Bartlett  Field leases were sold in December 1994 to
Development & Acquisition  Ventures in Energy,  Inc.  ("DAVE"),  whose principal
stockholder  is the  brother  of Edson R.  Arneault,  the  President  and  Chief
Executive  Officer  and  a  Director  of  the  Company,   for  notes  valued  at
approximately   $426,000,   of  which  $150,000   (discounted  to  $126,000)  is
non-recourse, secured solely by the assets sold. See "Certain Transactions".

         At the time of the sale, the Company remained  obligated on a $590,000,
9% note to the previous  owners of the Bartlett Field wells.  On March 31, 1995,
the note was amended to provide the Company with a credit for the current  value
of 98,333 shares of the Company's  Common Stock issued to the previous owners in
March 1993 in the amount of $123,000.  The  amendment  further  provided for the
$467,000  balance of the note to be paid in monthly payments of interest only at
10% from May through  October  1995,  with  principal  amortized  over 36 months
thereafter  with a balloon  payment after 12 months on October 1, 1996. The note
was payable at the option of the Company through the issuance of Common Stock on
or before November 1, 1995 at the then current market value,  provided that such
shares were registered by the Company at the time of issuance.  The Company paid
monthly  interest  payments in May and June 1995,  and in October 1995, the note
was canceled in exchange for  interest  payments for the months of July,  August
and September 1995, and 373,600 shares of the Company's Common Stock, subject to

                                     - 59 -

<PAGE>



registration  rights and  valued for  purposes  of the  transaction  at the then
current market value of $1.25 per share.

         The Company  intends to sell its sole remaining oil and gas interest in
the   Marathon-Otter   Lake  Field  during  1998.  For  further   discussion  of
management's  plan of orderly  liquidation,  see  "Management's  Discussion  and
Analysis  of  Financial  Condition  and  Results  of  Operations  -  Results  of
Discontinued Operations".

Properties

         Gaming, Racing and Other Entertainment

         Mountaineer  Park is  comprised  of a  thoroughbred  race track and the
Lodge  providing  video lottery gaming,  off-track  wagering,  dining and lounge
facilities as well as facilities  for golf,  swimming,  tennis and other outdoor
activities covering approximately 606 acres (including 375 undeveloped acres) in
Chester, West Virginia. The Mountaineer facility encompasses approximately 4,100
feet of  frontage  on the Ohio  River and  approximately  2,500  feet of highway
frontage   straddling  West  Virginia  State  Route  2.   Substantially  all  of
Mountaineer's  assets are  pledged to secure  the debt  evidenced  by the Second
Amended and Restated Term Loan.

         Oil and Gas

         The Company's oil and gas interest constitutes a 25% joint venture in a
64% net revenue  interest in proved reserves with 34 net producible wells in the
Marathon-Otter  Lake  field in Lapeer and  Genesee  Counties,  Michigan.  Proved
reserves are estimated at 3,314,800  BBL. For  financial  and other  information
about  the  Company's  oil and gas  interests,  see  "Discontinued  Operations,"
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Results of  Discontinued  Operations,"  and Note 10 of the Notes to
Consolidated Financial Statements included elsewhere in this Prospectus.

         Equipment Leases

         At December 31, 1996,  in  connection  with video  lottery  operations,
Mountaineer leased 800 video lottery machines,  a totalisator system, video tape
and  closed  circuit   television  systems  and  other  equipment  required  for
operations.  During the first quarter of 1997,  the Company  agreed to amend its
master  lease  agreement,  reducing  the number of VLTS under lease to 600.  For
discussion of such  equipment  leases,  see Note 7 of the Notes to  Consolidated
Financial Statements included elsewhere in this Prospectus.


                                     - 60 -

<PAGE>



Legal Proceedings


         Pending Litigation

         Ovelle  Holdings,  Inc. V. MTR Gaming  Group,  Inc.,  Circuit  Court of
Hancock,  West Virginia,  Civil Action 97-C-133G.  On July 24, 1997, the Company
and  Mountaineer  were served with a complaint  filed by Ovelle  Holdings,  Inc.
claiming breach of contract and breach of the implied covenant of good faith and
dealing in  connection  with a financing  commitment  allegedly  obtained by the
plaintiff for Mountaineer Park, Inc. The complaint seeks recovery of $350,000 in
fees,  as well as lost profits on shares of the  Company's  stock the  plaintiff
alleges it could have purchased, and loan servicing fees, which lost profits and
servicing fees are alleged to exceed $75,000,  pre- and post-judgment  interest,
and costs.  Management  believes  that the claims of the  plaintiff  are without
merit and intends to vigorously defend the action.  Management believes that the
matter will not result in any material liability to the Company,  however, there
can be no assurance of such result.

         Hamilton v.  Mountaineer  Park,  Inc. et al.,  Circuit Court of Hancock
County,  West  Virginia,  Civil  Action No.  96-C-150R.  On November  11,  1996,
Mountaineer was served with a complaint filed by a former employee alleging that
Mountaineer had wrongfully terminated his employment, in violation of an alleged
oral,  lifetime  employment  contract,  in retaliation for his allegedly  having
reported to Mountaineer  officials  and/or West Virginia  racing  officials that
Mountaineer had violated state and federal laws. Mr. Hamilton, who had served as
Director  of Mutuels  from about July of 1991 until his  termination  in July of
1995,  alleges that he complained that Mountaineer  extended credit to officers,
employees,  and patrons for  wagering in  violation  of state law;  that between
April and September of 1994, a  Mountaineer  employee made illegal cash payments
on behalf of  Mountaineer  of $7,750 to local  politicians  in return  for their
support of video  lottery  legislation;  and that  Mountaineer  committed  other
violations of state and federal law.

         The complaint seeks  compensatory  damages in the amount of $1,000,000,
prejudgment  interest,  and costs as well as  punitive  damages in the amount of
$5,000,000,  reinstatement,  back pay,  front pay,  compensation  for  pecuniary
losses, and attorneys' fees.

         Mountaineer  has answered the  complaint,  denying all  allegations  of
wrongdoing  and liability.  Mountaineer  has also moved to dismiss the complaint
with prejudice on the grounds that (i) Mr. Hamilton's prior testimony under oath
when seeking unemployment  compensation  benefits (that his termination resulted
solely from a combining of departments)  estops him from now claiming otherwise;
(ii) the claimed lifetime employment contract

                                     - 61 -

<PAGE>



is unenforceable as a matter of West Virginia law; and (iii) the complaint fails
to  state  a  claim  for  wrongful  discharge,  discrimination,  or  intentional
infliction of emotional distress.  The Company believes the lawsuit is frivolous
and, therefore, that it will not incur any material liability as a result.

     The  complaint  also  names as a  defendant  an  employee  of  Mountaineer.
Mountaineer has advised the employee to engage  separate  counsel and has agreed
to reimburse the employee for his legal fees.

     George Jones v. Mountaineer  Park., Inc. and Winners  Entertainment,  Inc.,
Circuit Court of Hancock County, West Virginia,  Civil Action No. 95-C-103G.  On
June 19,  1995,  the Company  and  Mountaineer  were served with a complaint  by
George Jones,  claiming breach and wrongful termination of Mr. Jones' employment
agreement  with  Mountaineer,   retaliatory   discharge,   fraud,  outrage,  and
defamation.   The  complaint  alleges,  among  other  things,  that  Mountaineer
terminated Jones' employment in September of 1993 in retaliation for his efforts
to investigate alleged improper activities  occurring at Mountaineer.  Mr. Jones
seeks an award of  compensatory  damages in the amount of $1 million  and a like
amount in punitive damages.

     The  Company and  Mountaineer  have  answered  the  complaint,  denying any
liability to Mr. Jones.  Management has determined to defend the case vigorously
on  the  grounds  that  the  defamation  claim  is  barred  by  the  statute  of
limitations,  and that all of the claims should be dismissed  because Mr. Jones'
employment  was  properly  and  justifiably   terminated.   In  April  of  1997,
Mountaineer was advised by its insurance carrier that only the defamation claims
against it are covered by insurance.  Discovery  has only recently  commenced in
the case,  largely because Mr. Jones' counsel had been unable to locate him. The
Company does not believe that either the Company or  Mountaineer  will incur any
material loss on account of such claims.

     Mountaineer Park, Inc. v. Manypenny,  Circuit Court of Hancock County, West
Virginia,  Civil Action No. 96-C-96W. In July of 1996,  Mountaineer brought suit
against  Lawrence  Manypenny  for  legal  malpractice.  Mountaineer's  complaint
alleges that Mr. Manypenny  negligently failed to file a responsive  pleading on
Mountaineer's  behalf,  resulting  in the  entry of a default  judgment  against
Mountaineer in the principal amount of $308,000. Mountaineer seeks to recoup the
$100,000  it paid in  settlement  of the  judgment  together  with its costs and
attorney's fees incurred in its attempts to overturn the judgment.

     Mr.  Manypenny  has answered the  complaint  (denying  its  allegations  of
negligence),  asserted  a  third-party  claim  in the  nature  of  contribution,
alleging that to the extent he is liable to Mountaineer, Mr. Russell, alleged to
have been Mountaineer's

                                     - 62 -

<PAGE>



general  counsel,  is liable to him, and asserted a counterclaim  for legal fees
allegedly  due him in the  amount  of  $7,000.  Mountaineer  will  seek  summary
judgment on the counterclaim  based on accord and satisfaction.  Mountaineer has
agreed to provide Mr. Russell a defense to the third-party claim.  Discovery has
established that Mr. Manypenny has professional liability insurance in an amount
sufficient to satisfy any judgment  Mountaineer  might  obtain.  There can be no
assurance, however, that Mountaineer will prevail in the litigation.

         The Company (including its subsidiaries) is also a defendant in various
law suits  relating to routine  matters  incidental to its business.  Management
does not believe that the outcome of such  litigation,  in the  aggregate,  will
have any material adverse effect on the Company.




                                     - 63 -

<PAGE>



                                   MANAGEMENT


Executive Officers and Directors

     The  following  table sets forth  information  regarding  the directors and
executive offices of the Company.


   Name                            Age             Position and Office Held

Edson R. Arneault                  50           President, Chief Executive
                                                Officer, Chairman of the Board
Robert L. Ruben                    35           Assistant Secretary, Director
Robert A. Blatt                    56           Assistant Secretary, Director


Business Experience

     Edson R.  Arneault,  50, has served as the  Company's  President  and Chief
Executive  Officer  since April 26, 1995.  He is also a member of the  Company's
Board and an officer and director of the  Company's  subsidiaries,  Mountaineer,
Golden Palace  Casinos,  Inc.  ("Golden  Palace") and ExCal.  He has served as a
member of the Board since  1992,  when he was elected  President  of ExCal.  Mr.
Arneault is also a principal in numerous ventures directly or indirectly engaged
in the development, production and transportation of oil and gas. Since becoming
the President of the Company and Mountaineer,  however, Mr. Arneault has devoted
virtually  all his  time and  attention  to the  business  of the  Company.  Mr.
Arneault is a certified public accountant,  and has served as a tax partner with
Seidman and Seidman (now "BDO  Seidman"),  a public  accounting  firm,  in Grand
Rapids, Michigan, from 1977 to 1980. Mr. Arneault is a member of the Independent
Producers Association of America, the Ohio Oil and Gas Association, the Michigan
Oil and Gas  Association  and  the  Michigan  Association  of  Certified  Public
Accountants.   Mr.  Arneault  received  his  Bachelor  of  Science  in  Business
Administration  from Bowling Green  University in 1969,  his Master of Arts from
Wayne State University in 1971; and his Masters in Business  Administration from
Cleveland State University in 1978.

     Robert L. Ruben,  35, is a principal in Freer,  McGarry,  Bodansky & Rubin,
P.C., a Washington,  D.C. law firm, where he has practiced since 1991. Mr. Ruben
is also a director  of  Mountaineer  and serves as  assistant  secretary  of the
Company and Mountaineer and as Chairman of the Compensation Committee. From 1986
to 1988,  Mr.  Ruben was  associated  with the firm of Bishop,  Cook,  Purcell &
Reynolds,  which later merged with Winston & Strawn,  and from 1989 to 1991, Mr.
Ruben  was  associated  with the firm of  Wickens,  Koches & Brooks.  Mr.  Ruben
practices    principally   in   the   areas   of   commercial   litigation   and
corporate/securities law. Mr. Ruben

                                     - 64 -

<PAGE>



received  his Bachelor of Arts from the  University  of Virginia in 1983 and his
Juris  Doctor from the  Dickinson  School of Law in 1986.  He is a member of the
bars of the District of Columbia and the  Commonwealth of  Pennsylvania.  Freer,
McGarry,  Bodansky & Rubin,  P.C.  has served as  counsel to the  Company  since
November of 1991, and Mr. Ruben has  represented Mr. Arneault and various of his
affiliates since 1987.

         Robert A.  Blatt,  56, is the Chief  Executive  Officer of Island  Golf
Resorts,  L.L.C.,  Championship  Golf  Enterprises,  L.L.C.,  Championship  Golf
Antigua,  Limited of St John's Antigua,  CGE Shattuck,  L.L.C., and CGE Niantic,
L.L.C.and a member of the board of  directors  of AFP Imaging  Corporation.  Mr.
Blatt is also a director of  Mountaineer  and Chairman of the Company's  Finance
Committee.  Since 1979 he has been  chairman  and  majority  owner of CRC Group,
Inc., and related entities, a developer, owner, and operator of shopping centers
and other  commercial  properties,  and since 1985, a member (seat owner) of the
New York Stock  Exchange,  Inc.  From 1959  through  1991,  Mr.  Blatt served as
director,  officer or principal of numerous public and private enterprises.  Mr.
Blatt  received  his  Bachelor  of  Science in Finance  from the  University  of
Southern  California  in 1962  and his  Juris  Doctor  from  the  University  of
California at Los Angeles in 1965. He is a member of the State Bar of California
(inactive)  and a  Registered  General  Principal,  NASD and the New York  Stock
Exchange, Inc.


                             EXECUTIVE COMPENSATION

         The following  table sets forth the  compensation  awarded,  paid to or
earned by the most highly  compensated  executive  officers of the Company whose
compensation exceeded $100,000 in the fiscal year ended December 31, 1996.


                                     - 65 -

<PAGE>




<TABLE>
<CAPTION>

                           Summary Compensation Table

                                                                                                             Long Term Compensation
                                     Annual Compensation
                                                                                           Awards                     Payouts

                                                                         Other   Restricted
                                                                         Annual    Stock           Options         LTIP       All
                                           Salary          Bonus         Comp.     Awards            SARs         Payouts    Other
              Name            Year         ($)(1)           ($)          ($)(2)    ($)(3)           ($)(4)         ($)        Comp.
              ----            ----        --------         -----        --------   -------          --------       -----      -----

Edson R. Arneault(5)
<S>                           <C>           <C>           <C>            <C>        <C>           <C>               <C>       <C>
      Chairman, President     1996          230,521       67,500         24,590     2,748         300,000           -         -
      and Chief Executive
      Officer of MTR          1995           68,985       23,000           -      144,667          68,415           -         -
      Gaming Group, Inc.      1994          188,729          -           4,021   46,000(3)           -              -         -

Thomas K. Russell(5)          1996          162,729          -           7,496      619           100,000           -         -
      Secretary,              1995          105,734          -             -       41,554         357,316           -         -
      Treasurer, Chief
      Financial Officer,      1994          134,075          -           2,898       -               -              -         -
      General Counsel and
      Director of MTR
      Gaming Group, Inc.


Compensation paid to all      1996          393,250       67,500         32,086    3,367          400,000           -         -
officers and directors
as a group during 1996
</TABLE>


(1)      Mr. Arneault's salary was $213,652 in 1995, of which $144,667
         was paid in the form of a stock award on February 9, 1996.
         Mr. Russell's salary was $147,288 in 1995, of which $41,554
         was paid in the form of a stock award on February 9, 1996.
         During 1996, said amounts, together with interest at the rate
         of 10% per annum, were converted to shares of the Company's
         common stock at the market value of the shares on February 9,
         1996, the effective date of the conversion.

(2)      Includes  accrued 1996  vacation  compensation  of $13,618 and 1996 per
         diem  allowances  of $10,972  paid to Mr.  Arneault,  and accrued  1996
         vacation compensation of $7,496 paid to Mr.
         Russell.

(3)      1996 payments to Messrs.  Arneault and Russell include interest paid on
         accrued 1995  salaries;  1995 payments to Messrs.  Arneault and Russell
         represent  the value of common  stock  paid to them in lieu of  accrued
         1995 salaries.

(4)      No options  were granted in 1994.  All options  granted by the board of
         directors  in 1995 were  approved  by vote of the  stockholders  at the
         Company's annual meeting of stockholders held September 11, 1995.

(5)      See "Employment Agreements" below.


                                     - 66 -

<PAGE>



                                               OPTION GRANTS IN 1996

         The following table contains information  concerning the grant of stock
options during fiscal year 1996 to the Company's executive officers named in the
Summary Compensation Table.
 <TABLE>
 <CAPTION>

                                                                                                                Potential
                                                                                                              Realized Value at
                                                                                                             Assumed Annual Rates
                                                                                                              of Stock Price
                                                                                                               Appreciation
                                                                                                           for Option Term (2)
                                            % of
                    Number of              Total
                    Securities            Options
                    Underlying            Granted
                     Options             in Fiscal           Exercise           Expiration
  Name             Granted(#)(1)             Year              Price               Date                       5%           10%
 ----              -------------             ----             -------              ----                       --           ---
<S>                   <C>                   <C>                <C>                 <C>                       <C>           <C>

Edson R.             300,000                60%               $.5625             Jan. 2001                  $46,622       $103,024
Arneault

Thomas K.            100,000                20%               $.5625             Jan. 2001                  $15,541        $34,341
Russell
</TABLE>



(1)  In January 1996, the Board of Directors  granted incentive stock options to
     certain executive officers, key personnel and employees to purchase, in the
     aggregate,  500,000  shares of the  Company's  common  stock for a price of
     $.5625 per share, the market price of the stock on the date of grant.  Such
     incentive stock options were approved by the shareholders in October 1996.

(2)  In accordance  with the rules of the  Securities  and Exchange  Commission,
     "Potential Realizable Value" has been calculated assuming an aggregate five
     year appreciation of the fair market value of the Company's common stock on
     the date of the grant, or $.5625 per share, at annual  compounded  rates of
     5% and 10%, respectively.



                                     - 67 -

<PAGE>



                          FISCAL YEAR END OPTION VALUES

         The  following  table sets forth  information  regarding the number and
value of options held by each of the Company's  executive  officers named in the
Summary  Compensation Table as of December 31, 1996. None of the named executive
officers exercised any stock options during fiscal year 1996.
<TABLE>
<CAPTION>

                                Number of Securities                      Value of Unexercised in-
                               Underlying Unexercised                    the-Money Options at Year
                             Options at Fiscal Year End                          End ($)(1)

     Name              Exercisable               Unexercisable        Exercisable             Unexercisable

<S>                    <C>                           <C>               <C>                         <C>
Edson R.               1,059,749                      -                270,247                     -
Arneault

Thomas K.               536,816                       -                103,203                     -
Russell
</TABLE>


(1)      Based on the market  price of the  Company's  Common Stock of $1.281 on
         March 20, 1996, as reported by Nasdaq.




                                     - 68 -

<PAGE>



                         TEN-YEAR OPTIONS/SAR REPRICINGS

         The  following  table sets forth the number of options held by officers
of the Company  subject to repricing  during the fiscal year ended  December 31,
1996. See table entitled "Option Grants in 1996".

<TABLE>
<CAPTION>

                                                          Market           Exercise                             Length of
                                                         Price of          Price at                              Original
                                       Number of         Stock at           Time of                            Option Term
                                      Options/SA         Repricing         Repricing            New            Remaining at
                                      Rs Amended            or                or              Exercise           Date of
                                        Fiscal           Amendment         Amendment           Price           Repricing or
       Name              Date            Year               ($)               ($)                ($)            Amendment

<S>                     <C>               <C>              <C>               <C>                <C>              <C>
Edson R.
Arneault               Sep. 95          240,000            1.563             4.875              2.00             2 years

Thomas K.              Sep. 95          240,000            1.563             4.875              2.00             2 years
Russell
</TABLE>

Section 16(a) Beneficial Ownership Reporting Compliance

         Under  the  provisions  of  Section  16(a)  of the  Exchange  Act,  the
Company's  officers,  directors and 10% beneficial  stockholders are required to
file  reports  of  their  transactions  in the  Company's  securities  with  the
Commission. Based solely on a review of the Forms 3 and 4 and amendments thereto
furnished  to the  Company  during its most  recent  fiscal year and Forms 5 and
amendments  thereto  furnished  to the Company  with  respect to its most recent
fiscal  year,  the  Company  believes  that as of October 14,  1997,  all of its
executive  officers,  directors  and greater  than 10%  beneficial  stockholders
complied with all filing requirements applicable to them during 1996.

Employment Agreements

         Messrs. Arneault and Russell each have an employment agreement with the
Company.  On March 1, 1997, the Company entered into a new three year employment
agreement  with Mr.  Arneault  to reflect  Mr.  Arneault's  responsibilities  as
president  and chairman of the Company  which he assumed on April 26, 1995.  The
new agreement replaced a May 10, 1994,  agreement pursuant to which Mr. Arneault
served as president of ExCal Energy  Corporation and vice president in charge of
political  relations  for the  Company.  The new  agreement  provides  that  Mr.
Arneault will receive a base salary with annual cost of living  adjustments  and
bonuses  at the  discretion  of the  Compensation  Committee  of  the  Board  of
Directors.  As of March 1, 1997,  Mr.  Arneault's  base  salary is  $315,000  an
increase  of 31% and he was awarded  performance  bonuses of $67,500 in December
1996 and July 1997.  The  Compensation  Committee  obtained  the  consent of the
Company's  lender for the  increase and  bonuses.  Mr.  Russell has a three year
employment  agreement  with the  Company  that has been in effect  since May 10,
1994. Pursuant to that agreement, Mr. Russell receives a base salary with annual
cost of

                                     - 69 -

<PAGE>



living  adjustments,  and bonuses  and stock  options at the  discretion  of the
Board.  Mr. Russell's  employment  agreement with the Company will expire May 9,
1998.  Mr.  Russell's  base  salary,  giving  effect  to  prior  cost of  living
adjustments, is $173,643.

         Each agreement  provides that if the employee's period of employment is
terminated by reason of death or physical or mental incapacity, the Company will
continue to pay the employee or his estate the compensation otherwise payable to
the employee for a period of two years.  If the employee's  period of employment
is terminated for a reason other than death or physical or mental  incapacity or
for cause, the Company will continue to pay the employee the  compensation  that
otherwise would have been due to him for the remaining period of employment.  If
the employees'  period of employment is terminated  for cause,  the Company will
have no further obligation to pay the employee,  other than compensation  unpaid
at the date of termination.

         In  the  event  that  the  termination  of  the  employee's  period  of
employment  occurs  after  there has been a change of control (as defined in the
agreement)  of the Company  and the  termination  is (i) not for cause,  (ii) by
reason of the death or physical or mental  disability  of the  employee or (iii)
the  employee  terminates  his  employment  for good  reason (as  defined in the
agreement),  then the employee will have the right to receive within thirty days
of the termination, a sum that is three times his annual base salary, but not to
exceed the amount  deductible by the Company under the Internal  Revenue Code of
1986.  The term  "change  of  control"  means (i) any  change of  control of the
Company that would be required to be reported on Schedule 14A under the Exchange
Act, (ii) any person becoming the direct or indirect  beneficial owner of 20% or
more of the Company's outstanding voting securities, other than a person who was
an officer or director of the Company on the date of the  agreement or (iii) the
circumstance in which the present  directors do not constitute a majority of the
Board.  The term "good reason"  means (i) the  assignment to the employee of any
duties that in the employee's  judgement are inconsistent  with, or constitute a
diminution of, the employee's position,  authority,  duties or responsibilities,
(ii) the  employee's  involuntary  relocation or (iii) the Company's  failure to
comply with the compensation provisions of the agreement.

         Each  agreement  provides that,  during the term of the agreement,  the
employee will not compete with the business or any contemplated  business of the
Company either individually or as an officer, director,  stockholder,  employee,
agent,  partner or consultant of any entity at any location  within ninety miles
of any  locations  at which the Company  does  business or at which the employee
knows that the Company contemplates doing business.


                                     - 70 -

<PAGE>



Compensation of Directors

     Mr.  Ruben and Mr.  Blatt are  entitled to receive a fee of $2,500 for each
quarterly  Board meeting that they attend and are also entitled to be reimbursed
for out-of-pocket  expenses  incurred in attending Board meetings.  Mr. Blatt is
also  entitled  to a fee of $3,000  per month for  serving  as  Chairman  of the
Finance  Committee.  Directors  who are  employees of the Company do not receive
compensation for attendance at Board meetings, but are entitled to reimbursement
for expenses that they incur in attending such meetings.

     On January  23,  1996,  Mr.  Ruben and Mr.  Blatt were  granted  options to
purchase 75,000 and 50,000 shares of the Company's  Common Stock,  respectively,
at the fair  market  value on the date of the grant of  $0.5625  per  share.  On
October 2, 1996, Messrs. Blatt and Ruben were each granted non-qualified options
to purchase 75,000 shares of the Company's common stock at the fair market value
on the date of grant of $1.06 per share. On September 19, 1997, Mssrs. Blatt and
Ruben were each granted  non-qualified options to purchase 150,000 shares of the
Company's common stock at the fair market value on the date of grant of $1.34375
per share. All of the foregoing  options were granted to Mssrs.  Ruben and Blatt
as compensation  for their services as directors and are exercisable at any time
and from  time to time in whole of in part for a period of five  years  from the
date of grant.

Compensation Committee Interlocks and Insider Participation

     On November  8, 1995,  the Board  voted to form an  executive  compensation
committee  consisting of Mr. Ruben and Mr. Blatt, the Company's two non-employee
directors  (the  "Committee").   The  Committee  is  authorized  to  review  all
compensation  matters involving  directors and executive  officers and Committee
approval is required for any  compensation  to be paid to executive  officers or
directors who are employees of the Company.  As a matter of policy and to assure
compliance  with Rule  16b-3(d)(1) of the  Securities  Exchange Act of 1934, the
decisions  of the  Compensation  Committee  are  subject  to  ratification  by a
majority of the Board.




                                     - 71 -

<PAGE>



                              CERTAIN TRANSACTIONS

         All  of  the  Company's  oil  and  gas  leases  were  acquired  by  its
subsidiary, ExCal, in January 1992 from Biscayne Petroleum Corporation, of which
Edson R. Arneault was president.  At the time of this acquisition,  Mr. Arneault
was not  affiliated  with the  Company.  As a result  of this  transaction,  Mr.
Arneault became ExCal's president.  The acquisition of such leases was part of a
larger transaction  involving (i) the acquisition by ExCal of 77 operating wells
formerly owned by limited  partnerships (the  "Partnerships")  controlled by Mr.
Arneault,  (ii)  the  acquisition  of all of the  stock of  Crystal  Exploration
Company, Inc. from Century Energy Management Company, Inc., another affiliate of
Mr. Arneault,  and (iii) the employment of Mr. Arneault by ExCal for a period of
three years at a salary of $120,000 per year and participation in other board of
directors approved compensation plans.

         Such leases were  acquired in exchange  for  $100,000  cash, a $790,000
non-interest  bearing note (of which $100,000 was paid on December 31, 1992, the
balance being due during 1993) and 50,000 shares of the Company's  Common Stock.
The Company and the  Partnerships  entered into  modifications of their original
agreement  dated  March 25 and  November  17,  1993,  March  30,  August  10 and
September  30, 1994,  and March 30, and October 1, 1995.  Under the terms of the
March 25, 1993,  modification  of the note, the balance  remaining to be paid by
the Company to the Partnerships was $590,000. Pursuant to the modification,  the
Company paid  $100,000  cash and issued 98,333 shares of its Common Stock to the
Partnerships, which, based on the then current market value of the Common Stock,
satisfied  the  Company's  obligation  thereunder.  The  shares  issued  to  the
Partnerships,  together with 5,000 additional  shares issued in consideration of
the  Partnerships'  agreement to extend the date for registration from September
15, 1994 to October 15, 1994,  were to be  registered  for public sale under the
Securities Act. Because the registration  statement  covering the  Partnership's
shares  did not become  effective  before  March 31,  1995,  the March 30,  1995
modification of the agreement (i) reinstated the note with a principal amount of
$590,000 and increased the interest rate on the note  representing  the $590,000
balance to 10%,  (ii) reduced the balance to $467,084 by crediting the note with
the average share price of the Company's Common Stock for the first 14 days that
the shares were  eligible for sale under Rule 144, and (iii) amended the payment
schedule to provide  for  payments  of  interest  only from May 1, 1995  through
October 1, 1996, and twelve  payments of principal and interest from November 1,
1995, through October 1, 1996,  calculated on a 36 month  amortization  schedule
with a balloon payment of the unpaid balance on October 1, 1995. Pursuant to the
October 1, 1995,  modification,  the outstanding balance of the note was retired
through the issuance of 373,600 shares of the Company's Common Stock.


                                     - 72 -

<PAGE>



         In December  1994,  the Company  entered  into an  arrangement  to sell
certain of the proved and unproven gas  reserves  located in Southeast  Ohio for
notes  valued at  approximately  $426,000  to a party  related to an officer and
shareholder of the Company.  In connection  therewith,  the Company obtained two
notes, a $300,000 note,  bearing  interest at 8% per annum,  payable $10,000 per
month and a $150,0000  note payable from the portion of the monthly net revenues
of the wells in excess of $10,000.  based on 50% of excess revenues over $10,000
per month from  production,  secured by the assets sold. The Company  recorded a
loss on the sale of these  assets of  $567,000.  As of December  31,  1996,  the
principal balance on the notes receivable  approximated  $228,000. The purchaser
is  delinquent  on four of the Note  payments  which  were due in the  first six
months of 1997. The Company and the purchaser are  negotiating  arrangements  to
bring the account current,  and the Company believes the matter will be resolved
amicably. The Company is continuing to attempt to sell its remaining oil and gas
interests pursuant to the plan of liquidation.

         To assist Fleur-David Corporation,  the Company's joint venture partner
in rework activities related to the Company's plan of orderly liquidation of its
oil and gas interests in Michigan,  Mr. Arneault  purchased 25,000 shares of the
Company's   Common  Stock  held  by  Fleur-David  in  July  1995  in  a  private
transaction.

         During  1995 and  1996,  Thomas K.  Russell  and Mark C.  Russell,  his
brother,  each purchased a working  interest in the Marathon- Otter Lake oil and
gas reserves in Michigan, owned in part by the joint venture between the Company
and Fleur-David for an aggregate  amount of approximately  $60,000.  The subject
working  interests  and others were offered by  Fleur-David  to raise capital to
finance further rework and remediation activities at the property.

         Mr. Robert Ruben,  a member of the Company's  Board,  is a principal in
the law firm of Freer,  McGarry,  Bodansky & Rubin,  P.C.,  which has  performed
legal services for the Company since 1991. During the fiscal year ended December
31, 1996, the Company paid Freer, McGarry,  Bodansky & Rubin the sum of $334,340
for legal services. The Company and Freer, McGarry,  Bodansky & Rubin anticipate
that the law firm will perform legal services for the Company in the future.

         In March 1994,  the Company  lent $50,000 to a  non-affiliated  company
(the  "Judgment  Debtor")  for a term of seven days in exchange for a promissory
note  bearing  interest at 8% per annum.  During  1995,  the Company  recorded a
provision for loss in the amount of $50,000.  In April 1996, the Company and the
recipient   renegotiated  and  cancelled  the  original  note,  and  executed  a
replacement  confessed  judgment  promissory  note in the  principal  amount  of
$58,333 at 8% per annum,  all due and payable August 4, 1996. On March 13, 1997,
the  Company  obtained a default  judgment  against the  Judgment  Debtor in the
amount of $64,737.47, including

                                     - 73 -

<PAGE>



principal,  accrued interest and legal costs. Post-judgment interest will accrue
at 10% per annum.  The Company intends to pursue all available legal remedies to
enforce the judgment,  however,  there are no assurances  that MPTV has adequate
assets to satisfy the judgment.

     Notes Payable to Related Parties

     At December 31, 1995 the Company  incurred  salaries to key management,  in
the amount of approximately  $204,000.  In February 1996,  management  agreed to
accept  an  aggregate  of  466,676  shares  of the  Company's  Common  Stock  in
satisfaction of the amounts due them.  Such shares have an approximate  value of
$177,000,  thus no additional  compensation  expense was recorded as a result of
this issuance of Common Stock.

     Redeemable Common Stock

     On October 13, 1992, the Company acquired all of the issued and outstanding
shares of Golden Palace in exchange for shares of the Company's common stock and
the assumption of certain options, warrants and convertible debentures of Golden
Palace.  With respect to 209,000 shares of such stock,  the Company  granted the
founders of Golden  Palace put rights  requiring  the Company,  upon demand,  to
redeem  such shares at $6.00 per share (the  "Redeemable  Shares") if the shares
were not registered by February 1, 1993.

     During  1995,  holders of  104,500 of the  Redeemable  Shares  received  an
aggregate of 276,750 make-up shares, and in 1996 the holder of 52,250 Redeemable
Shares  received  133,416  make-up  shares  for a total of  410,166  "Settlement
Shares." The holders of the Settlement Shares were granted  registration  rights
and the  right to that  number of  additional  shares  necessary  to make up the
difference,  if any, between $1.50 per share and the average market value of the
Company's  common stock for the ninety (90) trading days  immediately  following
the effective date of the  registration  of the Settlement  Shares (the "Average
Market Price").  In the event the Settlement  Shares were not registered by June
30, 1996, the Company was to issue  promissory  notes in the principal amount of
$1.50 multiplied by the number of Settlement  Shares and bearing interest at the
rate of 12% per annum and payable in 24 monthly installments.  For each $1.50 of
principal  paid on the  notes,  however,  the holder  was  required  to return a
Settlement Share to the Company. Also, the notes were to be reduced by an amount
equal to the Average Market Price multiplied by the number of Settlement Shares.

     With respect to 120,000 of the  Settlement  Shares,  the holder  elected to
terminate the  Company's  $1.50 per share  repurchase  right.  Accordingly,  the
Company  was not  required  to issue a  promissory  note with  respect  to these
Settlement Shares. However,

                                     - 74 -

<PAGE>



based on the Average  Market  Price,  the Company was  required to issue  30,312
additional shares.

         With respect to 156,750  shares of the Settlement  Shares,  the Company
issued a note in the amount of $235,000  (156,750  shares  multiplied by $1.50).
However, by an amended settlement  agreement dated November 1, 1996, in exchange
for a cash payment of $31,000 and the  cancellation  of the  Company's  right to
repurchase the Settlement  Shares for $1.50 per share,  the holder  canceled the
promissory note and relinquished the right to receive additional shares.

         With respect to the holder of 133,416  Settlement  Shares,  the Company
Issued a note in the amount of  $200,000.  The Company  redeemed  16,677  shares
(which were  canceled and return to  authorized  but  unissued  status) upon the
October 31, 1996  effectiveness  of a  registration  statement that included the
Settlement Shares.  Such  effectiveness  stayed the Company's payment obligation
for a period of 90 business days. Based on the Average Market Price, the Company
was required to issue 30,159 additional shares.

         Pursuant to a May 10, 1996  settlement  agreement with the final holder
of 52,250 of the Redeemable Shares, the Company agreed to pay the holder $25,000
upon the execution of the agreement  and issue a $225,000  non-interest  bearing
promissory  note in exchange for the  cancellation  of put rights in  connection
with  the  Redeemable  Shares.  The  Company  discounted  the  note  at 8%.  The
outstanding balance under the note as of December 31, 1996 amounted to $178,000.
Under the terms of the note, the Company was obligated to pay $5,000 on February
1, 1997,  $50,000 in May 1997, and four annual May payments of $40,000 from 1998
through 2001. The holder also agreed to the  cancellation of options to purchase
50,000 shares of the Company's common stock for $0.01 per share.

         The Company  granted put rights to the holder (a bank) of 60,604 shares
at $6.00 per share,  all of which became  exercisable on or before  December 31,
1995.

         In connection with the December 1992  acquisition of  Mountaineer,  the
Company  issued  469,072  shares  of  the  Company's  common  stock  which  bore
registration  rights guaranteed at $6.00 per share to be made up by the issuance
of additional  shares of Common Stock if the Shares could not be registered  and
sold at the guaranteed  value.  Between  December 1996 and July 1997 the Company
obtained the  cancellation of the price guarantee with respect to the holders of
438,730 of such shares in exchange for the payment of $555,100,  the issuance of
150,000  shares of Common Stock (100,000 of which Shares were granted piggy back
registration  rights) and the  cancellation of promissory notes in the principal
amount of $302,000 plus accrued interest. The Company is attempting to negotiate
a settlement with the previous holder of

                                     - 75 -

<PAGE>



the remaining  30,342  guaranteed  shares.  The holder has previously  sold such
Shares pursuant to Rule 144. A November 1994 Amendment entitled the Company to a
credit  against  any  liability  to such  holder in the amount of  approximately
$50,000,  the amount  realized by the holder in sales of shares pursuant to Rule
144.

         At October 14,  1997,  90,496  shares of  redeemable  Common Stock were
outstanding.



                                     - 76 -

<PAGE>



           STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT


         The following  table sets forth,  as of October 14, 1997, the ownership
of the Company's  Common Stock by persons owning more than 5% of such stock, and
the  ownership  of such stock by the  executive  officers  named in the  summary
compensation table, the directors individually and the officers and directors as
a group. As of October 14, 1997,  there were  19,814,291  shares of Common Stock
outstanding.  All such shares were owned both beneficially and of record, except
as otherwise noted.

                                     Amount and
                                     Nature of
                                     Beneficial                   Percentage of
  Name and Address                   Ownership                       Class

Edson R. Arneault(1)                  2,515,567                       12.14%
MTR Gaming Group, Inc.
State Route 2 South
P.O. Box 356
Chester, WV  26034

Thomas K. Russell(2)                    640,626                        3.15%
1461 Glenneyre Street,
Suite E
Laguna Beach, CA 92677

Robert L. Ruben(3)                      338,228                        1.68%
Freer, McGarry, Bodansky &
  Rubin
1000 Thomas Jefferson
Street, N.W., Suite 600
Washington, DC  20007

Robert A. Blatt(4)                      667,684                        3.32%
The CRC Group
Larchmont Plaza
1890 Palmer Avenue,
Suite 303
Larchmont, NY 10538

Bennett Management and                1,530,000                        7.72%
  Development Corp.(5)
2 Clinton Square
Syracuse, NY 13202

Madeleine LLC(6)                      2,884,302                       12.94%
450 Park Avenue
New York, NY  10022



                                     - 77 -

<PAGE>





Donald G. Saunders(7)                1,827,685                        8.88%
900 East Desert Inn Road
Suite 521
Las Vegas, NV  89109

Total Officers and                   4,162,105                       19.06%
Directors as a Group
(4 persons)(8)



(1)  Includes  1,610,668 shares and options to acquire  beneficial  ownership of
     1,059,749 shares within 60 days held by Mr. Arneault or his affiliates.

(2)  Includes  103,810  shares and options to acquire  beneficial  ownership  of
     536,816 shares exercisable within 60 days held by Mr. Russell.

(3)  Includes  38,228  shares and  options to acquire  beneficial  ownership  of
     300,000 shares within 60 days held by Mr. Ruben.

(4)  Includes  392,684  shares and options to acquire  beneficial  ownership  of
     275,000 shares exercisable within 60 days held by Mr. Blatt.

(5)  Includes  780,000  shares for which voting rights have been assigned to the
     Board to satisfy licensing requirements of the Lottery Commission.

(6)  Includes  412,428  shares and options to acquire  beneficial  ownership  of
     2,471,874 shares within 60 days held by Madeleine LLC;  provided,  however,
     that  pursuant to an  agreement  with the  Company,  Madeleine  LLC may not
     exercise  its  warrant  to the extent  such  exercise  would  result in its
     ownership of 5% or more of the then issued and outstanding shares of common
     stock of the Company  without the prior approval of the West Virginia State
     Lottery Commission.

(7)  Includes  1,051,816 shares and options to acquire  beneficial  ownership of
     625,869 shares within 60 days.

(8)  Includes Messrs. Arneault, Russell, Blatt and Ruben.

                                     - 78 -

<PAGE>



                              SELLING STOCKHOLDERS

         General

         On July 2, 1996, Mountaineer entered into the Term Loan Agreement.  The
Company acted as a Guarantor of this Term Loan  Agreement.  In  connection  with
this Term Loan Agreement, the Company issued the lender 183,206 shares of Common
Stock, warrants to purchase 1,492,860 shares of Common Stock at $1.06 per share.
In  connection  with a separate  $250,000  bridge loan which was repaid with the
proceeds of the $5,000,000  loan,  the Company issued two other private  lenders
warrants to purchase an aggregate  of 50,000  shares of Common Stock at $.80 per
share.  Prior  to the  date  of  the  Post-Effective  Amendment  of  which  this
Prospectus  forms a part,  the private lender  transferred  80,153 shares of its
originally  issued 183,206 shares and 653,126 of its originally issued 1,492,860
Warrants to two unaffiliated parties to the Registration Statement.

         On December 10, 1996,  Mountaineer  borrowed $11.1 million  pursuant to
the Amended Term Loan Agreement. This Amended Term Loan Agreement refinanced the
Term Loan  Agreement  from the same lender and allowed the Company to prepay the
outstanding  $8,711,273.16 balance of the Bennett Loan. The lender also provided
Mountaineer  a  $5,376,500  revolving  line of  credit  to be used  for  capital
improvements,  the acquisition of equipment and/or other gaming  businesses,  or
the  acquisition  of  properties  for use in the gaming and  lottery  businesses
consistent with the current business of Mountaineer  Park. The Amended Term Loan
Agreement is guaranteed by the Company.

         As part of the Amended Term Loan Agreement, the Company agreed to issue
the lender,  over a period of thirteen months,  an additional  550,000 shares of
the Company's  Common Stock and warrants to purchase  1,632,140 shares of Common
Stock for $1.06 per share.  In connection  with the Amended Term Loan  Agreement
and the Second Amended Term Loan Agreement, the Company paid Bridge Capital, LLC
$100,000.

         The warrants issued in connection with the Amended Term Loan Agreement,
as well as the warrants  issued to the lenders in connection  with the Term Loan
Agreement (which are being offered pursuant to this Prospectus), are entitled to
protection  from  dilution  in  certain  circumstances.  The  Company  agreed to
register the shares of Common Stock and warrants for public sale pursuant to the
terms of the  warrants and the  Registration  Rights  Agreement  entered July 2,
1996.  Amendment No. 1 to Registration  Rights  Agreement,  which was entered in
connection  with the Amended Term Loan  Agreement,  limits the lender's right to
demand registration to once per calendar year absent default by Mountaineer Park
or the Company, prepayment of the loan, or a change in control of the Company.


                                     - 79 -

<PAGE>



         The Selling  Stockholders have the right, at the Company's expense,  to
have the shares of Common Stock and Warrants offered hereby,  registered for the
offer  and sale to the  public  under the  Securities  Act until (i) none of the
shares constitute  Registrable Securities (as defined in the Registration Rights
Agreements and the Warrant  Certificates) or (ii) all of such shares may be sold
under Securities Act Rule 144(k) subject to the Company  obtaining an opinion of
counsel, and counsel for the Selling Stockholders  concurring with such opinion,
that such conditions were satisfied.

         In connection with the  registration of the securities  offered hereby,
the Company will supply  prospectuses  to the Selling  Stockholders  and use its
best efforts to qualify such  securities for sale in certain states which may be
designated by the Selling Stockholders.

Stock Ownership

         The table  below sets  forth the  number of shares of Common  Stock (i)
owned beneficially by each of the Selling  Stockholders;  and (ii) being offered
by each  Selling  Stockholder  pursuant  to this  Prospectus;  (iii) to be owned
beneficially  by each Selling  Stockholder  after  completion  of the  offering,
assuming that all of the Warrants held by the Selling Stockholders are exercised
and all of the shares  offered hereby are sold and that none of the other shares
held by the Selling  Stockholders,  if any, are sold and (iv) the  percentage of
outstanding shares of Common Stock to be owned by each Selling Stockholder after
completion of the offering,  assuming that all of the shares  offered hereby are
sold and that none of the other shares held by the Selling Stockholders, if any,
are sold.  For purposes of this table each Selling  Stockholder is deemed to own
beneficially  (i) the shares of Common Stock  underlying  the  Warrants  held by
them,  (ii) the  issued  and  outstanding  shares of Common  Stock  owned by the
Selling Stockholder as of October 14, 1997, and (iii) the shares of Common Stock
underlying any other options or warrants owned by the Selling  Stockholder which
are exercisable as of October 14, 1997 or which will become  exercisable  within
60 days after October 14, 1997.  Except as otherwise noted, none of such persons
or entities has had any material  relationship  with the Company during the past
three years.


                                     - 80 -

<PAGE>


<TABLE>
<CAPTION>

                                                                                                                     Percentage
                                                                                                                         of
                                                                                                                    Outstanding
                                                                                                  Number of         Shares to be
                                                                                                Shares to be           Owned
                                                                                                    Owned           Beneficially
                                                    Number of                                   Beneficially           After
                                                     Shares               Number of                 After            Completion
                                                  Beneficially              Shares              Completion of            of
           Selling Stockholders                       Owned                Offered                Offering            Offering
           --------------------                       -----                -------                --------          -----------



<S>                                                 <C>                    <C>                      <C>               <C>
Madeleine LLC                                       2,884,302 (1)          942,787 (2)             1,941,515           *

Bridge Capital                                        442,387 (3)           25,000 (4)               417,387           *

Brownstone Holding                                      581,517 (5)         25,000 (6)               556,517           *
                                                      ---------          ---------

Total                                                 3,908,206           992,787
</TABLE>
*    Less than 1%


(1)  Includes 412,428 shares currently outstanding and 2,471,874 shares issuable
     upon the exercise of warrants  exercisable within 60 days held by Madeleine
     LLC.

(2)  Includes 103,053 shares  currently  outstanding and 839,734 shares issuable
     upon the exercise of the Warrants.

(3)  Includes 25,000 shares  issuable upon the exercise of warrants  exercisable
     within 60 days held by Bridge Capital; 137,476 shares currently outstanding
     held by Capital One ("Capital  One"), an affiliate of Bridge  Capital;  and
     279,911 Warrants exercisable within 60 days held by Capital One.

(4)  Includes 25,000 shares issuable upon exercise of Warrants.

(5)  Includes 183,302 shares  currently  outstanding and 398,215 shares issuable
     upon the exercise of warrants exercisable within 60 days.

(6)  Includes 25,000 shares issuable upon exercise of Warrants.

                              PLAN OF DISTRIBUTION

         Shares of Common Stock currently outstanding and shares of Common Stock
issuable upon  exercise of the Warrants may be sold pursuant to this  Prospectus
by the  Selling  Stockholders.  These  sales may occur in  privately  negotiated
transactions  or in the  over-the-counter  market through brokers and dealers as
agents or to brokers and dealers as principals,  who may receive compensation in
the form of discounts or commissions  from the Selling  Stockholders or from the
purchasers of the Common Stock for whom the  broker-dealers  may act as agent or
to whom they may sell as principal, or both. The Company has not been advised by
the Selling Stockholders

                                     - 81 -

<PAGE>



that they have made any arrangements  relating to the distribution of the shares
of Common Stock covered by this Prospectus.  In effecting sales,  broker-dealers
engaged by the Selling  Stockholders  may arrange  for other  broker-dealers  to
participate.  Broker-  dealers will receive  commissions  or discounts  from the
Selling Stockholders in amounts to be negotiated immediately prior to the sale.

         Upon  being  notified  by  a  Selling  Stockholder  that  any  material
arrangement  (other  than a  customary  brokerage  account  agreement)  has been
entered  into  with a broker or  dealer  for the sale of shares  through a block
trade, purchase by a broker or dealer, or similar transaction,  the Company will
file a supplemented  Prospectus pursuant to Rule 424(c) under the Securities Act
disclosing  (a) the name of each such  broker-dealer,  (b) the  number of shares
involved, (c) the price at which such shares were sold, (d) the commissions paid
or discounts or concessions allowed to such broker-dealer(s), (e) if applicable,
that such  broker-dealer(s)  did not  conduct  any  investigation  to verify the
information set out in the Prospectus, as supplemented,  and (f) any other facts
material to the transaction.

         Certain of the Selling  Stockholders and any broker-dealers who execute
sales for the Selling Stockholders may be deemed to be "underwriters" within the
meaning of the  Securities Act by virtue of the number of shares of Common Stock
to be sold or resold by such persons or entities or the manner of sale  thereof,
or both.  If any of the Selling  Stockholders,  broker-dealers  or other holders
were  determined to be  underwriters,  any discounts or commissions  received by
them or by brokers or dealers acting on their behalf and any profits received by
them on the resale of their shares of Common Stock might be deemed  underwriting
compensation under the Securities Act.

         The Company has advised the Selling  Stockholders  that any purchase or
sale of the Common  Stock by them must be in  compliance  with  Rules  10b-6 and
10b-7 under the  Exchange  Act. In general,  Rule 10b-6 under the  Exchange  Act
prohibits any person connected with a distribution of the Company's Common Stock
(the  "Distribution") from directly or indirectly bidding for, or purchasing for
any account in which he has a beneficial interest, any Common Stock or any right
to purchase  Common Stock, or attempting to induce any person to purchase Common
Stock or rights to  purchase  Common  Stock,  until after he has  completed  his
participation in the Distribution (the "Distribution Period").

         During the  Distribution  Period,  Rule 10b-7  under the  Exchange  Act
prohibits  the  Selling  Stockholders  and  any  other  person  engaged  in  the
Distribution from engaging in any stabilizing bid or purchasing the Common Stock
except for the purpose of  preventing  or retarding a decline in the open market
price of the Common Stock. No such person may effect any stabilizing transaction
to facilitate

                                     - 82 -

<PAGE>



any  offering  at the  market.  Inasmuch  as the  Selling  Stockholders  will be
reoffering  and reselling the Common Stock at the market,  Rule 10b-7  prohibits
them from  effecting  any  stabilizing  transaction  with  respect to the Common
Stock.


                            DESCRIPTION OF SECURITIES

Common Stock

         The  Company is  currently  authorized  to issue  50,000,000  shares of
Common Stock,  par value $.00001 per share.  As of October 14, 1997,  there were
19,814,291  shares of Common Stock issued and  outstanding and held of record by
approximately 577 stockholders.

         As of October 14,  1997,  a total of  8,297,247  shares of Common Stock
were reserved for issuance  pursuant to outstanding  options and warrants of the
Company.

         A majority of the outstanding shares of the Company's Common Stock must
be  present  at a duly  called  stockholders'  meeting in order to have a quorum
under the Company's By-Laws.  Only those stockholders of record as of the record
date,  which  may be fixed not more  than 60 nor less  than 10 days  before  the
meeting, or stockholder action in lieu of a meeting, are entitled to vote on the
subject matter before the  stockholders.  In most cases, if a quorum is present,
the  affirmative  vote of the majority of the shares  represented at the meeting
constitutes an act of the stockholders.  Consequently,  the holders of one share
more than one-quarter of the outstanding  Common Stock could exercise  effective
control over the Company.  The affirmative vote of a majority of all outstanding
shares  entitled  to  vote,   however,   is  required  to  amend  the  Company's
Certificate, as well as to accomplish certain other matters.

         All  shares of Common  Stock are equal to each  other  with  respect to
voting, liquidation, dividend and other rights. Owners of shares of Common Stock
are  entitled  to one vote  for  each  share  of  Common  Stock  they own at any
stockholders' meeting. Holders of shares of Common Stock are entitled to receive
such dividends as may be declared by the Board of Directors out of funds legally
available therefor, and upon liquidation are entitled to participate pro rata in
a distribution of assets available for such a distribution to stockholders.  The
Term Loan Agreement  restricts the payment of dividends to stockholders  without
the lender's consent.  There are no preemptive rights or privileges with respect
to any shares of Common  Stock.  The Common  Stock of the Company  does not have
cumulative  voting rights,  which means that the holders of more than 50% of the
shares  voting for the election of directors  may elect all of the  directors if
they choose to do so.

                                     - 83 -

<PAGE>



In such event,  the holders of the remaining  shares  aggregating  less than 50%
would not be able to elect any directors.

Anti-takeover Provisions

         The Company's Certificate has two significant anti-takeover provisions.
Pursuant to Article VI of the Certificate,  any "Acquisition  Proposal" (defined
therein as a proposal by any person to (i) make a tender offer or exchange offer
for any equity securities of the Company,  (ii) merge or consolidate the Company
with  another  corporation,  or  (iii)  purchase  or  otherwise  acquire  all or
substantially  all of the  properties  and assets of the Company),  requires the
Board  to  scrutinize  such  Acquisition  Proposal  within  certain  guidelines.
Specifically,  the Certificate states that the Board, in exercising its judgment
with respect to the best  interests of the Company,  is  authorized  to give due
consideration to such factors as the Board determines to be relevant, including,
without limitation:

                           (i)   the interests of the Company's stockholders;

                           (ii)  whether the proposed transaction might violate
federal or state laws, or affect the Company's ability to obtain
required licenses;

                           (iii) the consideration being offered in the
proposed transaction,  in relation not only to the then current market price for
the outstanding  capital stock of the Company,  but also to the market price for
the capital  stock of the Company over a period of years,  the  estimated  price
that might be achieved in a negotiated sale of the Company as a whole or in part
or  through  orderly  liquidation,  the  premiums  over  market  price  for  the
securities of other  corporations in similar  transactions,  current  political,
economic and other  factors  bearing on  securities  prices,  and the  Company's
financial condition and future prospects; and

                           (iv)  the social, legal and economic effects upon
employees, suppliers, customers and others having similar relationships with the
Company, and the communities in which the Company conducts its business.

         The  Certificate  requires a  supermajority  of 80% of the  outstanding
shares of the Company  entitled to vote in the election of directors to amend or
repeal this provision.

         In addition  to this  provision  relating to the Board's  response to a
takeover offer, in response to regulatory requirements of the Lottery Commission
requiring  advance  approval of persons who acquire 5% or more of the  Company's
voting stock, Article VII of the Certificate provides the Company with the right
to redeem any shares acquired on the open market or otherwise. Specifically, the
Certificate prohibits any Person (a natural person or entity) from

                                     - 84 -

<PAGE>



becoming the Beneficial  Owner (as defined in conformance with Rule 13d-3 of the
Exchange Act) of five percent (5%) or more of the Company's  Common Stock unless
such person agrees in writing  delivered to the Company at its registered office
to:

     (1) provide to the Gaming  Authorities  (defined in the  Certificate as any
governmental authority regulating any form of gaming which has jurisdiction over
the Company or its subsidiaries)  information regarding such Person,  including,
without  limitation,  information  regarding other gaming related  activities of
such Person and financial  statements  and  disclosures,  in such form, and with
such updates, as may be requested and/or required by any Gaming Authority;

     (2) respond to written  and/or oral  questions  and  inquiries  that may be
propounded by any Gaming Authority; and

     (3) consent to the  performance  of any personal  background  investigation
that may be required by any Gaming Authority,  including, without limitation, an
investigation  of any criminal record and/or alleged  criminal  activity of such
Person.

     Notwithstanding such provisions,  any and all issued and outstanding shares
of Common Stock held or otherwise owned by a Disqualified Holder (defined in the
Certificate  as  any  Beneficial  Owner  of  shares  of  Common  Stock,  or  its
subsidiaries,  whose holding of Common Stock may result,  in the judgment of the
Board, in (i) the denial, loss or  non-reinstatement of any license or franchise
from  any  governmental  agency  applied  for  or  held  by the  Company  or any
subsidiary  to conduct  any portion of the  proposed  or actual  business of the
Company or any subsidiary,  which license or franchise is conditioned  upon some
or all of its holders of Common  Stock  meeting  certain  criteria,  or (ii) the
disapproval,  modification,  or  non-renewal  of any  contract  under  which the
Company or any of its  subsidiaries  has sole or shared  authority to manage any
gaming operations) shall be subject to repurchase (such securities being defined
as  the  "Repurchase  Securities")  by  the  Company  at any  time  at the  sole
discretion  of the Company by action of the Board.  The terms and  conditions of
such repurchase provided for by the Certificate are as follows:

     (1) the  repurchase  price of the  Repurchase  Securities to be repurchased
pursuant to such  provision  shall be an amount  equal to the Fair Market  Value
(defined  as the  average  closing  price as quoted  on  Nasdaq  for the 20 days
preceding the repurchase) of such Repurchase Securities or such other repurchase
price  as  required  by  either  the  DGCL,  any  state  law  applicable  to the
determination  that a Beneficial  Owner is a  Disqualified  Holder or applicable
federal law;

     (2) the repurchase price of such Repurchase Securities may be paid in cash,
or Corporation Debt Securities (defined as any debt

                                     - 85 -

<PAGE>



securities  of the Company  which  comprise  all or a portion of the  repurchase
price), or any combination thereof;

         (3) if less than all of the  Repurchase  Securities  held or  otherwise
owned by one or more Disqualified Holders are to be repurchased,  the Repurchase
Securities  to be  repurchased  shall be  selected  in such  manner  as shall be
determined by the Company's  Board in their sole  discretion,  which may include
selection of the most  recently  acquired  Repurchase  Securities,  selection of
Repurchase  Securities  by lot, or selection of  Repurchase  Securities  in such
other manner as shall be determined by the Company's Board;

         (4) at least ten (10) days' written notice of the Repurchase Date shall
be given to the  Beneficial  Owner (and the record  holder if such Person is not
the Beneficial  Owner) of the Repurchase  Securities  selected to be repurchased
unless  notice  is waived  in  writing  by any such  holder)  provided  that the
Repurchase  Date may be the date on which written notice is given if the cash or
Corporation  Debt Securities  necessary to effect the repurchase shall have been
deposited  in trust  for the  benefit  of such  record  holder  and  subject  to
immediate  withdrawal  upon  surrender of the  certificates  for the  Repurchase
Securities to be repurchased;

         (5) from and after the Repurchase Date or such earlier date as mandated
by  either  the  DGCL,  any state law  applicable  to the  determination  that a
Beneficial Owner is a Disqualified Holder or applicable federal law, any and all
rights  of  whatever  nature  which  may be held  by the  Beneficial  Owners  of
Repurchase  Securities selected for repurchase  (including,  without limitation,
any rights to vote or  participate  in dividends  declared on  securities of the
same class or series as such Repurchase  Securities),  shall cease and terminate
and such  Beneficial  Owners shall  thenceforth  be entitled only to receive the
cash or Corporation Debt Securities payable upon repurchase; and

         (6)  such other terms and conditions as the Board shall
determine.

         All securities  subject to this restriction  bear a restrictive  legend
stating the fact that such  securities are subject to the  repurchase  option of
the  Company  and may not be  transferred  other  than in  accordance  with  the
Certificate.

         Transfer Agent

         The Transfer Agent for the Common Stock is Continental Stock Transfer &
Trust Company.

         Indemnification of Directors and Officers

         Under Section 145 of the DGCL, a corporation may indemnify any
person who was or is a party or is threatened to be made a party to

                                     - 86 -

<PAGE>



any threatened,  pending or completed action, suit or proceeding, whether civil,
criminal,  administrative  or  investigative  (other than an action by or in the
right of the  corporation),  by reason of the fact that he is or was a director,
officer,  employee  or agent of the  corporation,  or is or was  serving  at the
request  of  the  corporation,   partnership,  joint  venture,  trust  or  other
enterprise against expenses (including  attorneys' fees),  judgments,  fines and
amounts paid in settlement  actually and reasonably  incurred in connection with
such  action,  suit or  proceeding  if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation,  and,  with respect to any criminal  action or  proceeding,  had no
reasonable cause to believe his conduct was unlawful.

         A corporation also may indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation.

         However,  in  such an  action  by or on  behalf  of a  corporation,  no
indemnification may be made in respect of any claim, issue or matter as to which
the person is adjudged liable to the  corporation  unless and only to the extent
that the court  determines  that,  despite the  adjudication of liability but in
view of all the circumstances,  the person is fairly and reasonably  entitled to
indemnification for such expenses which the court shall deem proper.

         In addition,  the indemnification  provided by Section 145 shall not be
deemed exclusive of any other rights to which those seeking  indemnification may
be entitled under any By-law,  agreement,  vote of stockholders or disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another  capacity  while  holding such  office.  The  Certificate  and
By-laws of the Company are consistent with Section 145. The Certificate provides
that  no  director  shall  be  personally  liable  to  the  corporation  or  its
stockholders  for monetary  damages for breach of fiduciary  duty as a director,
except:  (i) for any breach of the director's duty of loyalty to the corporation
or its  stockholders,  (ii) for acts and  omissions  not in good  faith or which
involve  intentional  misconduct or knowing violation of the law; (iii) for acts
specified  in Title 8,  Section 174 of the DGCL,  or (iv) for which the director
derived an improper personal benefit.

                                     - 87 -

<PAGE>




         In  addition  to  the  Certificate,   the  Company's   By-laws  provide
indemnification  (the  "Indemnity  Provisions")  for any  person who is or was a
party to any  threatened,  pending or  completed  action,  suit,  or  proceeding
whether civil, criminal, administrative, arbitrative, investigative procedure by
reason of the fact that he or she was a director,  officer, employee,  fiduciary
or agent of the Company or served in such  capacity  with another  entity at the
Company's  request  (such  persons  are  defined  as an  "Indemnified  Party" or
"Indemnified  Parties").  With  respect to third party  actions,  the  Indemnity
Provisions represent the Company's commitment to indemnify based on such persons
incurring expenses  (including legal fees) judgments,  fines,  excise taxes, and
amounts paid in settlement based on civil or criminal matters.  In the case of a
civil  matter,  the  Indemnified  Parties must have acted in good faith and in a
manner  reasonably  believed  by that person to be in or not opposed to the best
interests of the Company.  With  respect to a criminal  matter,  the person must
have had no reasonable cause to believe that the conduct was unlawful.

         With respect to derivative actions, Indemnified Parties are entitled to
indemnification  for any and all expenses  (including  attorneys' fees) actually
and  reasonably  incurred by him or her in  connection  with the  settlement  or
defense of such actions. The Indemnified Party must show that he or she acted in
good  faith  and a manner  reasonably  believed  by that  person to be in or not
opposed to the best  interests  of the Company,  except that no  indemnification
shall be available if such person has been  adjudged  liable for  negligence  or
misconduct in performing  his or her duties to the Company,  unless the court in
which such action or suit was  brought has  determined  upon  application  that,
despite the adjudication of liability but in view of all of the circumstances of
the  case,  the  Indemnified   Party  is  fairly  and  reasonably   entitled  to
indemnification  for the expenses the court deems  proper.  Nonetheless,  if the
Indemnified  Party is successful on the merits or otherwise,  he or she need not
show that the  applicable  standard of conduct was met. If not successful on the
merits, any indemnification may only be made if the Indemnified Party applies to
the  Company  for  indemnification  and (i) a  majority  vote of a quorum of the
Board,  or (ii) if a quorum  is not  available  or even if  obtainable,  or if a
quorum of disinterested  directors so directs, by independent legal counsel in a
written opinion, or (iii) by vote of the stockholders of the Company.

         With respect to both  derivative  actions and third party actions,  the
Indemnity  Provisions  also provide for the  advancement of expenses,  including
actual and reasonable  attorneys'  fees,  incurred in defending or investigating
any action,  suit,  proceeding or claim, subject to a written affirmation by the
Indemnified  Party or person  requesting an advance for such  Indemnified  Party
that he or she has met the  applicable  standard  of conduct  and that he or she
will repay such advance if it is  ultimately  determined  that he or she did not
meet the applicable standard of conduct.

                                     - 88 -

<PAGE>




         Notwithstanding the foregoing,  the Company has discretion to impose as
conditions to any of the  Indemnification  Provisions,  such requirements as may
appear  appropriate  in the specific case including but not limited to: (a) that
any counsel  representing  the person be mutually  acceptable to the Company and
the Indemnified  Party,  (b) that the Company has the right to assume control of
the  defense  of such  Indemnified  Party,  and (c)  that the  Company  shall be
subrogated to the extent of any payments made by way of  indemnification  to all
of such Indemnified  Party's right of recovery,  and do everything  necessary to
assure such rights of subrogation to the Company.

         The rights of  Indemnified  Parties under the Indemnity  Provisions are
not  exclusive  of any  other  rights  Indemnified  Parties  may have  under the
Certificate,  any  agreement,  vote  of  stockholders,   vote  of  disinterested
directors,  any liability insurance policies or otherwise. The Company currently
maintains a Directors and Officers  liability  insurance policy with coverage of
$5,000,000.  Although the Company believes the policy and its coverage limits to
be adequate,  the policy may not provide coverage in all  circumstances in which
the Company's directors and officers are entitled to indemnification and may not
cover the Company's  total liability to its directors and officers even in cases
where coverage is provided.

         Insofar as indemnification for liabilities arising under the Securities
Act  may  be  permitted  to  Indemnified   Parties  pursuant  to  the  foregoing
provisions,  or  otherwise,  the Company has been advised that in the opinion of
the Commission such indemnification is against public policy as expressed in the
Securities Act and is, therefore,  unenforceable.  In the event that a claim for
indemnification  against such liabilities (other than the payment by the Company
of expenses incurred or paid by a director, officer or controlling person of the
Company in the successful defense of any action, suit or proceeding) is asserted
by such persons in connection with the securities being registered,  the Company
will,  unless in the  opinion of its  counsel,  the  matter has been  settled by
controlling  precedent,  submit  to a  court  of  appropriate  jurisdiction  the
question  whether  such  indemnification  by  it is  against  public  policy  as
expressed in the Securities  Act and will be governed by the final  adjudication
of such issue.

Description of Warrants

         General

         In  connection  with the Term Loan  Agreement,  the  Company  issued an
aggregate  of  1,542,860   Warrants  to  three  private  lenders  (the  "Warrant
Holders"),  all of which are  presently  outstanding.  The Warrants  were issued
pursuant  to Warrant  Certificates  dated July 2, 1996,  between the Company and
each of the Warrant Holders.


                                     - 89 -

<PAGE>



         Each  Warrant  entitles  the holder  thereof to  purchase  one share of
Common Stock (each a "Warrant  Share") from the Company.  The exercise  price of
1,492,860 of the Warrants is $1.06 per share and the exercise price of 50,000 of
the Warrants is $0.80 per share, in each case subject to adjustment as described
below. Subject to certain limitations, the Warrants may be exercised at any time
beginning  on July 2, 1996  until  5:00 p.m.  Pacific  Time on July 2, 2001 (the
"Expiration Date"). Warrants that are not exercised prior to the Expiration Date
will expire.

         Exercise

         In  order  to  exercise  all or any of the  Warrants  represented  by a
Warrant Certificate,  the holder thereof is required to surrender to the Company
a  completed  Exercise  Agreement  (as defined in the  Warrant  Certificate),  a
Warrant  Certificate  and cash or certified  check  payable to the Company in an
amount equal to the then  effective  Purchase Price for the shares for which the
Warrant  Certificate  is  being  exercised.   Certificates  for  Warrant  Shares
purchased  upon exercise of the Warrants will be delivered by the Company to the
holder thereof within five business days after the exercise.  The Warrant Shares
shall, when issued,  be duly authorized,  validly issued,  previously  unissued,
fully paid and nonassessable and will be free from all taxes,  liens and charges
with respect thereto.

         Adjustments

         The initial  purchase  price per Warrant shall be subject to adjustment
from time to time upon the  occurrence  of  certain  events  including:  (i) the
issuance or sale of any shares of Common Stock by the Company, (ii) the grant of
any rights to subscribe for or to purchase  Common Stock, or any options for the
purchase of Common Stock or any securities  convertible into or exchangeable for
Common Stock, (iii) the issuance or sale of convertible  securities,  whether or
not  immediately  exercisable,  or (iv) the  declaration  of any dividend or the
making of any other  distribution  of any stock of the Company payable in Common
Stock, options or convertible securities.  Upon the occurrence of such an event,
the holder shall be entitled to purchase  the number of Warrant  Shares equal to
that  percentage  of the total  number of shares of Common Stock that the holder
was entitled to purchase  immediately  prior to such event;  provided,  however,
that if the issuance of  securities  is made to all holders of the Common Stock,
then the Warrant  Holder shall be entitled to receive the number of shares which
such holder  would have been  entitled to receive had the holder  exercised  the
Warrants  immediately  prior  to  the  event.   Notwithstanding  this  fact,  no
adjustment  shall be made: (i) at any time prior to 30 months after repayment in
full of the outstanding amounts under the Second Amended Term Loan Agreement and
the Loan Commitment (if drawn down by the Company), if (a) the securities issued
in connection  with such event exceed the holder's  purchase price or if (b) the
event

                                     - 90 -

<PAGE>



was approved in advance in writing by the holders of a majority of the shares of
Common Stock  issuable on the exercise of the Warrants;  and (ii)  following the
date that is 30 months  after the  repayment  in full of all of the  outstanding
amounts under the Second Amended Term Loan Agreement and the Loan Commitment (if
drawn down by the Company);  provided,  that notwithstanding (i) and (ii) above,
the adjustments provided for in the event of the issuance of Common Stock of the
Company shall be made to the extent that such issuance involves the offer and/or
issuance of securities to all holders of any class of securities of the Company;
provided,  further,  that the  provisions  referenced  above  will not limit any
adjustments   to  be  provided   pursuant  to  other  sections  of  the  Warrant
Certificate.  No  adjustment  need  be made  based  on  issuances  of  stock  to
employees,  directors  or  officers of the  Company in any fiscal  year,  not to
exceed 4% of the issued and  outstanding  shares of Common  Stock on the date of
issuance;  Common Stock issued in the ordinary course of business, not to exceed
2% of the outstanding  shares of Common Stock on the day of issuance;  or any of
the Warrants or shares of Common Stock issued in  connection  with the Term Loan
Agreement or Loan Commitment.  As of the date of this prospectus,  no adjustment
has been  required.  The holder of the Warrants shall be entitled to participate
in any  dividends  declared  by the Company or any rights to  subscribe  for the
purchase of Common Stock, options, or convertible  securities to the same extent
as such holder  would be entitled  after  giving full effect to the  exercise of
such  Warrants.   Finally,   should  the  Company  undertake  a  subdivision  or
combination  of its Common Stock to either  increase  such shares into a greater
number or  decrease  such  shares  into a lesser  number,  the  number of shares
purchasable under the Warrant Certificate are to be proportionately increased or
reduced.  If  conditions  arise  not  otherwise  covered  by  the  anti-dilution
provisions  discussed  above,  the  Company  is  required  to  appoint a firm of
independent certified public accountants of recognized national standing,  which
shall give their  opinion on any  adjustment  necessary to preserve the exercise
rights of the Warrant Holder.

         Reorganizations, Mergers, and Certain Other Transactions

         If any capital  reorganization or reclassification of the capital stock
of the  Company,  or  consolidation  or  merger  of  the  Company  with  another
corporation,  shall be effected so as to entitle the holders of the Common Stock
of the Company to receive  stock,  securities  or assets  with  respect to or in
exchange for shares of Common Stock,  then,  prior to and as a condition of such
reorganization, reclassification, consolidation, merger, sale or conveyance, the
Warrant holder shall be entitled to receive in lieu of any Warrant Shares,  such
shares of stock,  securities,  or assets as may be issued or payable in exchange
for a number of shares of Common Stock equal to the number of shares immediately
theretofore  purchasable  or  receivable  upon  exercise of the rights under the
Warrant Certificate had such reorganization,  reclassification, consolidation or
merger, sale or conveyance, not taken place.

                                     - 91 -

<PAGE>




         No Rights as Stockholders

         The holders of  unexercised  Warrants  are not  entitled,  as such,  to
receive notice of any meeting of the stockholders of the Company,  to consent to
any action of the  stockholders  of the Company,  to receive notice of any other
stockholder proceedings,  or to any other rights as stockholders of the Company,
except with  respect to dividend  subscription  rights and rights upon merger or
consolidation,  as discussed above, and none of the rights of the Warrant Holder
shall give rise to liability for the purchase  price of the Warrant Shares or as
a stockholder of the Company.

         Additional Warrants

         In connection with the Amended Term Loan Agreement,  the Company issued
warrants to purchase  1,632,140 shares of Common Stock with terms  substantially
similar  to the  warrants  described  above.  None  of the  warrants  issued  in
connection with the Amended Term Loan Agreement, nor any of the shares of Common
Stock issuable upon the exercise thereof are registered hereby.

                         SHARES ELIGIBLE FOR FUTURE SALE

         As of October 14, 1997, the Company had approximately 19,814,291 shares
of Common Stock outstanding.  In addition,  the Company is obligated to issue an
additional  8,327,247  shares of Common Stock upon the  exercise of  outstanding
options  and  warrants.  Of  shares  of  Common  Stock  currently   outstanding,
approximately  2,265,236  were issued in  registered  or other  offerings  which
rendered such shares freely tradable in the hands of the holders thereof. Of the
remaining 17,549,055 shares of Common Stock currently outstanding which were not
freely tradable by the holders thereof upon issuance by the Company, the Company
has  registered  the resale of  2,455,427  shares of Common Stock by the holders
thereof and an additional 13, 776,481 shares are currently  salable  pursuant to
Rule  144.  1,317,417  shares  of  Common  Stock  currently  outstanding  remain
"restricted securities" for purposes of the Act.

         With  respect  to the  shares  of Common  Stock to be  issued  upon the
exercise  of  outstanding  options  or  warrants,  the  Company  has  previously
registered  the resale of 3,040,396 of such shares by the holders  thereof.  The
remaining  5,286,851  shares of  Common  Stock  issuable  upon the  exercise  of
outstanding options and warrants will be "restricted securities" for purposes of
the Act when issued.

         The  Company  is  currently  obligated  to or  intends  to file  future
registration  statements to cover the resale of 6,515,685 shares of Common Stock
which are, or will when issued be, "restricted securities."

         In general,  under Rule 144 as currently in effect,  a stockholder  (or
stockholders whose shares are aggregated) who has

                                     - 92 -

<PAGE>



beneficially  owned "restricted  securities" for at least one year but less than
two years and any affiliate of the Company who has owned shares for at least one
year, is entitled to sell within any three-month  period a number of shares that
does not exceed the  greater of 1% of the  outstanding  shares of the  Company's
Common Stock or the average weekly trading volume in the Company's  Common Stock
on the Nasdaq  National  Market during the four calendar  weeks  preceding  such
sale. Such sales under Rule 144 are also subject to certain provisions regarding
the manner of sale,  notice  requirements and the availability of current public
information  about the  Company.  A  stockholder  who is not an affiliate of the
Company  at the time of the sale  and for at least 90 days  prior to a  proposed
transaction and who has beneficially owned "restricted securities" for two years
is entitled to sell such shares under Rule 144 without regard to the limitations
described above.

         Sales of substantial  amounts of Common Stock in the public market,  or
the perception that such sales could occur,  could have an adverse impact on the
market price of Common Stock.

Registration Rights

         In addition to the shares of Common Stock and Warrants  offered hereby,
the Company has previously  filed  registration  statements to cover the sale of
5,495,823  shares of Common Stock which satisfied its obligations  under several
registration rights agreements.

         Notwithstanding  the  foregoing,  the Company  has several  outstanding
registration  rights  obligations.  Following  is a  brief  description  of  the
registration rights which the Company has not yet satisfied.

         Pursuant  to the Second  Amended  Term Loan  Agreement  and the Warrant
Certificate  issued in  connection  therewith,  the Company is  obligated,  upon
demand,  to file a registration  statement with respect to 550,000 shares of the
Company's Common Stock issued to Madeleine LLC,  warrants to purchase  1,632,140
shares of Common Stock held by Madeleine  LLC,  and the shares  underlying  such
warrants.

         Pursuant to an agreement  dated  October 1, 1997,  the Company  granted
piggyback registration rights with respect to 150,000 shares underlying warrants
held by Jefferies & Company.

         Pursuant to an agreement  entered as of April 2, 1996,  as amended June
18, 1996,  the Company  granted  piggyback  registration  rights with respect to
30,159 shares held by Dorothy van Haaften.

         Pursuant to a Letter Agreement dated March 25, 1996 between the Company
and Thomas K. Russell,  Chief Financial  Officer,  General  Counsel,  Treasurer,
Secretary  and member of the Board,  the Company  agreed to file a  registration
statement on Form S-8 as soon as

                                     - 93 -

<PAGE>



possible  with respect to 103,810  shares of Common  Stock held by Mr.  Russell.
None of these shares are included in this Registration Statement.

     Pursuant to a Letter Agreement dated March 25, 1996 between the Company and
Edson R.  Arneault,  the  Company's  President and Chief  Executive  Officer and
member of the Board, the Company agreed to file a registration statement on Form
S-8 as soon as possible  with respect to 262,866  shares of Common Stock held by
Mr. Arneault. None of these shares are included in this Registration Statement.

     Pursuant  to an  Agreement  dated June 30,  1995 with  Michael  Mapes,  the
Company granted piggyback registration rights with respect to 30,312 shares held
by Louis Haskell, Mr. Mapes' successor.

     Pursuant  to an  Agreement  dated May 31,  1994,  as amended on January 12,
1995,  between  the Company and  William E.  Blair,  Jr. and Bonnie  Blair,  the
Company is required to file a registration statement on Form S-8 with respect to
183,888  shares  issuable upon  exercise of options held by Mr. and Mrs.  Blair.
None of these shares are included in this Registration Statement.

     An Original  Rider dated  December  3, 1992 to a Stock  Purchase  Agreement
(Merger  and Stock  Exchange  Agreement)  for all of the  outstanding  shares of
Mountaineer  dated  November 28, 1994 between the Company and the previous owner
of Mountaineer and affiliates of such owner,  contemplated the Company using its
best efforts to file a registration  statement covering 469,072 shares issued in
connection  with the  acquisition  of  Mountaineer.  Pursuant to an amendment to
Rider No. 4 to such an agreement,  the Company agreed to use its reasonable best
efforts to cause a  registration  statement to become  effective with respect to
such  shares.  In  addition,  the  Company  agreed  that if any shares were sold
pursuant  to  Rule  144  during  the  period  prior  to   effectiveness  of  the
registration statement or pursuant to the registration statement, within 20 days
of the  effectiveness of such  registration  statement,  at a price of less than
$6.00 per share based on the average  closing bid price of the Company's  Common
Stock as reported on Nasdaq for the ten days prior to the effective date of such
registration statement,  the Company would issue additional registered shares in
an amount equal to the difference between the price received and $6.00.  Between
December,  1996 and January,  1997, the Company obtained the cancellation of the
price  guarantee  with  respect to the  holders  of  438,730  of such  shares in
exchange for the payment of $555,100,  the issuance of 150,000  shares of Common
Stock (100,000 of which shares were granted piggy back registration  rights) and
the  cancellation of promissory  notes in the principal  amount of $302,000 plus
accrued  interest.  The Company is attempting to negotiate a settlement with the
previous holder of the remaining 30,342 shares; however, there can be no

                                     - 94 -

<PAGE>



assurance that such renegotiation will be successful.  The holder of such 30,342
shares has  previously  sold such shares  pursuant to Rule 144.  Pursuant to the
amendment  to Rider 4  discussed  above,  the  Company is  entitled  to a credit
against any liability to such holder in the amount of approximately $50,000, the
amount realized by the holder in sales of shares pursuant to Rule 144.

         Pursuant  to  various  stock  option  plans and  grants of  options  to
employees, directors and consultants of the Company, the Company intends to file
a registration  statement on Form S-8 with respect to 3,688,047 shares of Common
Stock when issued  subsequent  to the  exercise of such  options.  None of these
shares are included in this Registration Statement.

                       DESCRIPTION OF CERTAIN INDEBTEDNESS

         On July 2, 1996, the Company as Guarantor and the Company's subsidiary,
Mountaineer,  entered  into the Term Loan  Agreement  for a  $5,000,000  secured
working  capital  loan and a  commitment  for  first  mortgage  refinancing.  In
connection with the Term Loan Agreement,  the Company agreed to issue the lender
183,206 shares of Common Stock and five-year  Warrants to purchase an additional
1,492,860 shares at $1.06 per share,  which are exercisable for a period of five
(5)  years.  Prior to the date of the  Post-Effective  Amendment  of which  this
Prospectus forms a part, the lender  transferred 80,153 of its originally issued
183,206 shares and 653,126 of its originally  issued  1,492,860  Warrants to two
unaffiliated  parties  pursuant  to the  Registration  Statement.  The shares of
Common  Stock and  Warrants  issued to the lender and the shares of Common Stock
underlying such Warrants remain covered by this Registration Statement.

         In  December,  1996,  the Company  entered  into the Amended  Term Loan
Agreement. The lender also provided Mountaineer Park a $5,376,500 revolving line
of credit to be used for capital  improvements,  the  acquisition  of  equipment
and/or other gaming businesses,  or the acquisition of properties for use in the
gaming  and  lottery   businesses   consistent  with  the  current  business  of
Mountaineer Park.

         In connection with the Amended Term Loan Agreement,  the Company agreed
to issue the lender,  over a period of thirteen  months,  550,000  shares of the
Company's  common stock and warrants to purchase an additional  1,632,140 shares
for $1.06 per share and paid a fee of $100,000.

         The shares and warrants  issued in  connection  with both the Term Loan
Agreement and the Amended Term Loan  Agreement  are entitled to protection  from
dilution in certain  circumstances.  The  Registrant  has agreed to register the
shares and warrants for public sale. The lender's  right to demand  registration
is limited to once per calendar year absent default by Mountaineer Park or the

                                     - 95 -

<PAGE>



Company, prepayment of the loan, or a change in control of the Company.

         In July,  1997,  the Company  entered into the Second Amended Term Loan
Agreement.  The Second  Amended Term Loan  Agreement (i) extends the term of the
Amended  Term Loan  Agreement to July 2, 2001  (compared to July 2, 1999);  (ii)
increases the total amount  borrowed to  $21,476,500  (by virtue of  Mountaineer
drawing down the line of credit);  (iii)  eliminates  from the Amended Term Loan
Agreement  annual fees of cash in the amount of 8% of the outstanding  principal
balance of the loan that would have been due on each  anniversary of the Amended
Term Loan  Agreement  and stock and warrants of the  Registrant  that would have
been due each  November  15 while the loan is  outstanding;  and (iv)  calls for
payments of  interest  only with the  principal  due at the end of the four year
term.

         The Second  Amended  Term Loan  Agreement  continues to be evidenced by
Mountaineer's  Promissory  Notes and continues to be secured by a first priority
Credit Line Deed of Trust with  respect to  Mountaineer's  real  property  and a
perfected  security  interest  evidenced  by a UCC-1  Financing  Statement  with
respect to its personal  property.  The lender's  rights pursuant to the Amended
Term Loan Agreement  with respect to the 550,000  shares of the Company's  stock
and warrants to purchase  1,632,140  additional  shares  issued  thereunder  are
unaffected by the Second Amended Term Loan Agreement.  The Company  continues to
guarantee the Second Amended Term Loan Agreement.

         As consideration for the lender's entering the Second Amended Term Loan
Agreement,  Mountaineer  has agreed (i) to pay a one time fee of $1.8 million or
8.5% of the total amount borrowed,  which may be paid over the first year of the
term;  (ii) to pay  interest  at the rate of 13%  (compared  to 12% on the $16.1
million  Amended Term Loan  Agreement and 15% on the $5.4 million line of credit
under the Amended Term Loan Agreement); and (iii) to pay a call premium equal to
5% in the event of prepayment during the first year of the term, declining to 3%
during the second year, 2% in the third year, and 1% in the final year.

         Mountaineer   intends  to  use  the  additional   proceeds  toward  the
construction of a convention facility and additional hotel rooms.

                                  LEGAL MATTERS

         The validity of the  Warrants  and the shares of Common  Stock  offered
hereby  will be passed  upon for the  Company by Ross & Hardies,  New York,  New
York.


                                     - 96 -

<PAGE>



                                     EXPERTS

         The   consolidated   financial   statements  of  the  Company  and  its
subsidiaries  included  herein as of December 31, 1996 and 1995, and for each of
the years in the three year period ended  December 31, 1996 have been audited by
Corbin & Wertz, independent certified public accountants,  as set forth in their
opinion included herein.  The financial  statements  referred to above have been
included  herein in reliance  upon such opinion given upon the authority of such
firm as experts in accounting and auditing.



                                     - 97 -

<PAGE>



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


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

Consolidated Financial Statements

Consolidated Balance Sheets as of December 31, 1996 and 1995 ..............F-3

Consolidated Statements of Operations for each of the years
  in the three-year period ended December 31, 1996.........................F-5

Consolidated Statements of Shareholders' Equity for each of the years
  in the three-year period ended December 31, 1996 ........................F-6

Consolidated Statements of Cash Flows for each of the years
  in the three-year period ended December 31, 1996 ........................F-9

Notes to Consolidated Financial Statements ...............................F-12

Condensed and Consolidated Balance Sheets at December 31, 1996 and
  June 30, 1997 (Unaudited)...............................................F-51

Condensed and Consolidated Statements of Operations for the Three
  Months and Six Months Ended June 30, 1997 and 1996 (Unaudited) .........F-53

Condensed and Consolidated Statements of Cash flows for the Six
  Months Ended June 30, 1997 and 1996 (Unaudited).........................F-54

Notes to Condensed and Consolidated Financial Statements (Unaudited)......F-55




                                       F-1

<PAGE>



                          INDEPENDENT AUDITORS' REPORT



Board of Directors
MTR Gaming Group, Inc.


We have  audited  the  accompanying  consolidated  balance  sheets of MTR Gaming
Group,  Inc. and its  subsidiaries  (the  "Company") as of December 31, 1996 and
1995,  and the related  consolidated  statements  of  operations,  shareholders'
equity  and cash  flows for each of the  years in the  three-year  period  ended
December  31,   1996.   These   consolidated   financial   statements   are  the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these consolidated 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 MTR Gaming Group,
Inc. and its  subsidiaries  as of December 31, 1996 and 1995, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended December 31, 1996 in conformity with generally accepted  accounting
principles.



                                                  /s/ CORBIN & WERTZ
                                                  CORBIN & WERTZ


Irvine, California
March 24, 1997




                                       F-2

<PAGE>



                             MTR GAMING GROUP, INC.

                           CONSOLIDATED BALANCE SHEETS

                        As of December 31, 1996 and 1995



<TABLE>
<CAPTION>

ASSETS                                                           1996                 1995
                                                             ------------        -------------

Current assets:
<S>                                                         <C>                 <C>          
  Cash and cash equivalents                                 $  4,226,000        $     807,000
  Restricted cash                                                185,000              426,000
  Accounts receivable, net of allowance
   for doubtful accounts of $140,000 and
   $70,000 in 1996 and 1995, respectively                        302,000              236,000
  Deferred financing costs                                     1,066,000              388,000
  Deferred income taxes                                          760,000                    -
  Other current assets                                           477,000              115,000
                                                             -----------         ------------

     Total current assets                                      7,016,000            1,972,000
                                                             -----------         ------------

Property and equipment, net                                   18,453,000           18,100,000
                                                             -----------         ------------

Net assets of discontinued oil and gas
 gas activities                                                2,616,000            2,616,000
                                                             -----------         ------------

Other assets:
  Excess of cost of investments over net
   assets acquired, net of accumulated
   amortization of $1,022,000 and $770,000
   in 1996 and 1995, respectively                              2,752,000            3,004,000
  Deposits and other                                              41,000               55,000
                                                             -----------         ------------

                                                               2,793,000            3,059,000
                                                             -----------         ------------

                                                            $ 30,878,000        $  25,747,000
                                                             -----------         ------------
                                                             -----------         ------------
</TABLE>



                                       F-3

<PAGE>


                             MTR GAMING GROUP, INC.

                     CONSOLIDATED BALANCE SHEETS - CONTINUED

                        As of December 31, 1996 and 1995

<TABLE>
<CAPTION>

LIABILITIES AND SHAREHOLDERS' EQUITY                             1996                 1995
                                                             ------------        -------------

Current liabilities:
<S>                                                            <C>                  <C> 
  Accounts payable                                          $    909,000        $   3,474,000
  Accrued liabilities                                          1,891,000            2,291,000
  Current portion of long-term debt                              186,000            2,536,000
  Current portion of redeemable common
   stock                                                               -              991,000
  Deferred income taxes                                          133,000              133,000
                                                             -----------         ------------
     Total current liabilities                                 3,119,000            9,425,000

Accrued liabilities                                                    -              456,000

Long-term debt, less current portion                          16,230,000            8,071,000

Deferred income taxes, less current portion                    1,263,000            1,396,000


Redeemable common stock, 367,937 shares
 issued and outstanding at December 31,
 1995, net of current portion                                          -              415,000
                                                             -----------         ------------

     Total liabilities                                        20,612,000           19,763,000
                                                             -----------         ------------

Commitments and contingencies

Shareholders' equity:
  Common stock, par value $.00001,
   50,000,000 shares authorized; 19,126,043
   and 17,022,645 issued and outstanding
   at December 31, 1996 and 1995, respectively                     2,000                2,000
  Common Stock subscribed, 525,848
   shares at December 31, 1996                                         -                    -
  Paid-in capital                                             35,173,000           32,115,000
  Receivable from exercise of stock options                            -              (69,000)
  Accumulated deficit                                        (24,909,000)         (26,064,000)
                                                             -----------         ------------

     Total shareholders' equity                               10,266,000            5,984,000
                                                             -----------         ------------

                                                            $ 30,878,000        $  25,747,000
                                                             -----------         ------------
                                                             -----------         ------------
</TABLE>



           See accompanying notes to consolidated financial statements

                                       F-4

<PAGE>


                             MTR GAMING GROUP, INC.

                      CONSOLIDATED STATEMENTS OF OPERATIONS

     For Each Of The Years In The Three-Year Period Ended December 31, 1996
<TABLE>
<CAPTION>
                                                        1996                1995                1994
                                                   -------------       -------------       -------------
Revenues:
<S>                                               <C>                 <C>                 <C>          
  Video lottery terminals                         $  30,700,000       $  16,479,000       $   7,481,000
  Parimutuel commissions                              4,299,000           4,263,000           3,768,000
  Lodging, food and beverage                          3,945,000           3,046,000           2,276,000
  Other                                               1,260,000           1,139,000           1,131,000
                                                   ------------        ------------        ------------
     Total revenues                                  40,204,000          24,927,000          14,656,000
                                                   ------------        ------------        ------------

Costs of revenues:
  Cost of video lottery terminals                    19,865,000          12,256,000           5,709,000
  Cost of parimutuel commissions                      5,257,000           5,064,000           4,563,000
  Cost of lodging, food and beverage                  3,543,000           3,285,000           2,337,000
  Cost of other                                       1,092,000           1,195,000             798,000
                                                   ------------        ------------        ------------
     Total cost of revenues                          29,757,000          21,800,000          13,407,000
                                                   ------------        ------------        ------------

Gross profit                                         10,447,000           3,127,000           1,249,000
                                                   ------------        ------------        ------------

Selling, general and administrative
 expenses:
  Marketing and promotions                            1,718,000           1,144,000           1,016,000
  General and administrative                          4,092,000           5,420,000           5,652,000
  Depreciation and amortization                       1,667,000           1,504,000             910,000
                                                   ------------        ------------        ------------
     Total selling, general and
      administrative expenses                         7,477,000           8,068,000           7,578,000
                                                   ------------        ------------        ------------

Operating income (loss)                               2,970,000          (4,941,000)         (6,329,000)

Interest income                                          54,000              52,000              26,000
Interest expense                                     (3,460,000)           (557,000)           (729,000)
Non-recurring income                                    705,000                   -                   -
                                                   ------------        ------------        ------------

Income (loss) before income taxes                       269,000          (5,446,000)         (7,032,000)

Benefit for income taxes                                886,000             133,000             130,000
                                                   ------------        ------------        ------------

Income (loss) from continuing
 operations                                           1,155,000          (5,313,000)         (6,902,000)

Discontinued operations:
  Loss on disposal of oil and gas
   operations                                                 -                   -            (640,000)
                                                   ------------        ------------        ------------

Net income (loss)                                 $   1,155,000       $  (5,313,000)      $  (7,542,000)

Income (loss) per share:
  Income (loss) from continuing operations        $        0.06       $       (0.33)      $       (0.48)
  Discontinued operations                                     -                   -               (0.04)
                                                   ------------        ------------        ------------

Net income (loss) per share                       $        0.06       $       (0.33)      $       (0.52)

Weighted average number of shares
 outstanding                                         19,242,458          16,226,743          14,523,377
                                                     ==========          ==========          ==========
</TABLE>



           See accompanying notes to consolidated financial statements

                                       F-5

<PAGE>


                             MTR GAMING GROUP, INC.

                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

<TABLE>
<CAPTION>

                                                                                             Receivable
                                                                                               From
                                                Common Stock       Shares of   Additional    Exercise
                                            -------------------  Common Stock    Paid-in     of Stock    Accumulated
                                             Shares      Amount   Subscribed     Capital      Options      Deficit         Total
                                             ------      ------  ------------  ----------   ----------   -----------       -----
<S>                                        <C>            <C>          <C>     <C>            <C>        <C>            <C>        
Balances, January 1, 1994                  13,591,497   $ 1,000          -    $ 26,305,000   $      -   $(13,209,000)  $ 13,097,000

Shares received in connection with
 settlement with LVEN                        (250,000)        -          -        (750,000)         -              -       (750,000)

Shares issued for cash, net of
 commissions                                  786,199         -          -       2,193,000          -              -      2,193,000

Shares issued from exercise of stock
 options                                       50,000         -          -         200,000          -              -        200,000

Shares issued for services rendered
 and interest                                 147,500         -          -         210,000          -              -        210,000

Shares issued in connection with
 financing arrangement                        285,000         -          -       1,710,000          -              -      1,710,000

Shares issued for accounts payable             10,681         -          -          40,000          -              -         40,000

Compensation for stock options issued
 below fair value                                   -         -          -         600,000          -              -        600,000

Net loss                                            -         -          -               -          -     (7,542,000)    (7,542,000)
                                           ----------   -------  ---------    ------------   --------   ------------   ------------

Balances, December 31, 1994                14,620,877     1,000          -      30,508,000          -    (20,751,000)     9,758,000
</TABLE>

Continued
                                       F-6

<PAGE>


                             MTR GAMING GROUP, INC.

           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                                            Receivable
                                                                                               From
                                                Common Stock       Shares of   Additional    Exercise
                                            -------------------  Common Stock    Paid-in     of Stock    Accumulated
                                             Shares      Amount   Subscribed     Capital      Options      Deficit         Total
                                             ------      ------  ------------  ----------   ----------   -----------       -----

<S>                                           <C>          <C>         <C>         <C>       <C>             <C>              <C>
Shares issued from exercise of stock
 options                                      286,667         -          -         109,000   (69,000)              -         40,000

Shares issued for services rendered
 and interest                                  77,332         -          -          42,000          -              -         42,000

Shares issued in connection with
 financing arrangement                        225,000     1,000          -       1,349,000          -              -      1,350,000

Cancellation of price guarantee in
 connection with financing arrangement              -         -          -      (3,060,000)         -              -     (3,060,000)

Shares issued to replace price guarantee
 in connection with financing arrangement   1,020,000         -          -       1,530,000          -              -      1,530,000

Shares forfeited by Company (510,000),
 retained by creditor, in connection with
 financing arrangement                              -         -          -         478,000          -              -        478,000

Shares issued for redeemable common stock     666,433         -          -         802,000          -              -        802,000

Shares issued in connection with legal
 settlement                                   175,000         -          -         414,000          -              -        414,000
</TABLE>

Continued
                                       F-7

<PAGE>



                             MTR GAMING GROUP, INC.

           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                                            Receivable
                                                                                               From
                                                Common Stock       Shares of   Additional    Exercise
                                            -------------------  Common Stock    Paid-in     of Stock    Accumulated
                                             Shares      Amount   Subscribed     Capital      Options      Deficit         Total
                                             ------      ------  ------------  ----------   ----------   -----------       -----

<S>                                            <C>           <C>         <C>        <C>           <C>           <C>          <C>   
Shares issued for notes payable                60,850         -          -          43,000          -              -         43,000

Cancellation of shares issued in
 1994 for services rendered                   (97,500)        -          -        (100,000)         -              -       (100,000)

Adjustment to shares outstanding              (12,014)        -          -               -          -              -              -

Net loss                                            -         -          -               -          -     (5,313,000)    (5,313,000)
                                           ----------   -------  ---------    ------------   --------   ------------   ------------

Balances, December 31, 1995                17,022,645     2,000          -      32,115,000   (69,000)    (26,064,000)     5,984,000

Shares issued in connection with
 legal settlements                            175,000         -          -         236,000          -              -        236,000

Shares issued for services
 rendered by related parties                  719,476         -          -         309,000          -              -        309,000

Shares  issued in connection
 with financing agreements                    442,829         -    465,377         953,000          -              -        953,000

Shares issued for capital raising
 activities                                   207,500         -          -         175,000          -              -        175,000

Expense recorded in connection with
 options issued to outside
 Directors                                          -         -          -          69,000          -              -         69,000
</TABLE>


Continued
                                       F-8

<PAGE>



                             MTR GAMING GROUP, INC.

           CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

<TABLE>
<CAPTION>
                                                                                            Receivable
                                                                                               From
                                                Common Stock       Shares of   Additional    Exercise
                                            -------------------  Common Stock    Paid-in     of Stock    Accumulated
                                             Shares      Amount   Subscribed     Capital      Options      Deficit         Total
                                             ------      ------  ------------  ----------   ----------   -----------       -----

<S>                                            <C>          <C>     <C>            <C>         <C>            <C>            <C>
Cash collected on receivable from
 exercise of stock options                          -         -          -               -     69,000              -         69,000

Shares reclassed from redeemable
 common stock and issued in
 connection with settlements                  558,593         -     60,471       1,165,000          -              -      1,165,000

Value recorded in connection with
 warrants issued in connection
 with financing agreements                          -         -          -         401,000          -              -        401,000

Cancellation of price guarantees
 through cash payment                               -         -          -        (250,000)         -              -       (250,000)

Net income                                          -         -          -               -          -      1,155,000      1,155,000
                                           ----------   -------  ---------    ------------   --------   ------------   ------------

Balances, December 31, 1996                19,126,043   $ 2,000    525,848    $ 35,173,000   $      -   $(24,909,000)  $ 10,266,000
                                           ----------   -------  ---------    ------------   --------   ------------   ------------
                                           ----------   -------  ---------    ------------   --------   ------------   ------------
</TABLE>


           See accompanying notes to consolidated financial statements

                                       F-9

<PAGE>



                             MTR GAMING GROUP, INC.

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

     For Each Of The Years In The Three-Year Period Ended December 31, 1996
<TABLE>
<CAPTION>
                                                        1996                1995                1994
                                                   -------------       -------------       -------------

Cash flows from operating activities:
<S>                                               <C>                   <C>               <C>           
  Income (loss) from continuing operations        $   1,155,000         $(5,313,000)      $  (6,902,000)
  Adjustments to reconcile income (loss)
   to net cash provided by (used in)
   continuing operating activities:
    Depreciation and amortization                     1,667,000           1,504,000             910,000
    Provision for settlements                                 -             408,000             525,000
    Non-recurring income (non-cash)                    (705,000)                  -                   -
    Other non-cash provisions, net                      (83,000)                  -             255,000
    Provision for accounts receivable                    70,000             290,000                   -
    Common stock and options issued for
     services rendered and amortization
     of interest                                      1,321,000              77,000           1,340,000
    Deferred income taxes                              (893,000)           (133,000)           (130,000)
    Change in operating assets and
     liabilities, net of effects of
     acquired companies:
      Prepaid management fees                                 -             220,000            (220,000)
      Prepaid purses                                          -             352,000            (352,000)
      Other current assets                              231,000              54,000              63,000
      Accounts payable                               (2,254,000)          1,676,000           1,221,000
      Accrued liabilities                              (183,000)          1,418,000            (244,000)
                                                   ------------        ------------        ------------

     Cash provided by (used in) continuing
      operations                                        326,000             553,000          (3,534,000)
                                                   ------------        ------------        ------------

Loss from discontinued operations:
  Oil and gas operations                                      -                   -            (640,000)
  Adjustments to reconcile loss to
   net cash used in discontinued
   operating activities -
    Provision for estimated loss on
     sale of discontinued oil and gas
     operations                                               -                   -             567,000
                                                   ------------        ------------        ------------

      Cash used in discontinued operations                    -                   -             (73,000)
                                                   ------------        ------------        ------------

Net cash provided by (used in) operating
 activities                                             326,000             553,000          (3,607,000)
                                                   ------------        ------------        ------------

Cash flows from investing activities:
  Restricted cash                                       241,000             220,000            (401,000)
  Proceeds from insurance reimbursement                       -                   -             241,000
  Repayments on notes receivable from
   related parties                                            -                   -              38,000
  Deposits and other assets                              14,000              17,000              (2,000)
  Capital expenditures                               (1,767,000)         (5,482,000)         (3,444,000)
  Net assets of discontinued oil and gas
   operations                                                 -             (45,000)           (198,000)
                                                   ------------        ------------        ------------
Net cash used in investing activities                (1,512,000)         (5,290,000)         (3,766,000)

                                                   ------------        ------------        ------------
</TABLE>

Continued
                                       F-10

<PAGE>


                             MTR GAMING GROUP, INC.

                CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996
<TABLE>
<CAPTION>

                                                        1996                1995                1994
                                                   -------------       -------------       -------------

Cash flows from financing activities:
<S>                                                 <C>                     <C>                <C>      
  Payments on long-term debt                        (10,469,000)            (53,000)           (150,000)
  Proceeds from the issuance of long-term
   debt                                              16,100,000           4,500,000           5,700,000
  Payments on short-term notes                       (1,052,000)                  -                   -
  Proceeds from issuance of short-term
   notes                                              1,052,000                   -                   -
  Payments on notes payable to shareholders                   -                   -             (70,000)
  Finance costs paid                                   (845,000)                  -             (61,000)
  Proceeds from issuance of common stock
   for cash, net                                              -                   -           2,193,000
  Payments in connection with redeemable
   common stock                                        (250,000)                  -                   -
  Proceeds from issuance of common stock
   through exercise of stock options                     69,000              40,000             200,000
                                                   ------------        ------------        ------------

Net cash provided by financing activities             4,605,000           4,487,000           7,812,000
                                                   ------------        ------------        ------------

Net increase (decrease) in cash and
 cash equivalents                                     3,419,000            (250,000)            439,000

Cash and cash equivalents, beginning of
 year                                                   807,000           1,057,000             618,000
                                                   ------------        ------------        ------------

Cash and cash equivalents, end of year            $   4,226,000       $     807,000       $   1,057,000
                                                   ------------        ------------        ------------
                                                   ------------        ------------        ------------

Supplemental disclosures of cash flow
 information -
  Cash paid during the year for:
   Interest                                       $   2,493,000       $     896,000       $     204,000
                                                   ------------        ------------        ------------
                                                   ------------        ------------        ------------
   Income taxes                                   $      25,000       $       4,000       $       5,000
                                                   ------------        ------------        ------------
                                                   ------------        ------------        ------------
</TABLE>

           See accompanying notes to consolidated financial statements

                                       F-11
<PAGE>



                             MTR GAMING GROUP, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GENERAL

Secamur Corporation was incorporated on March 7, 1988.  Effective June 19, 1989,
Secamur Corporation and Pacific  International  Industries,  Inc., dba Excalibur
Securities   Services,    completed   a   merger   accounted   for   under   the
pooling-of-interests  method.  Prior to the merger,  Secamur  Corporation had no
operations.  Secamur  Corporation  subsequently  changed  its name to  Excalibur
Security Services,  Inc. During 1991, Excalibur Security Services, Inc. formally
changed its name to Excalibur Holding Corporation.

Due to the inability of Excalibur Security  Services,  Inc. to attain profitable
operations,  its Board of  Directors,  on December 28,  1990,  filed a voluntary
petition  for  reorganization  with the  U.S.  Bankruptcy  Court in the  Central
District of California  for protection  under Chapter 11 of the U.S.  Bankruptcy
Code and in May  1991,  Excalibur  Holding  Corporation  sold the  assets of its
discontinued security guard business.  Effective January 15, 1992, a formal plan
was approved by the  Bankruptcy  Court to operate oil and gas  activities and to
devote  Excalibur  Holding  Corporation's  efforts  to  the  acquisition  of new
businesses.

In January 1992,  Excalibur Holding  Corporation formed ExCal Energy Corporation
("ExCal") as a  wholly-owned  subsidiary  to acquire  certain  assets of various
companies which were  controlled by the newly  appointed  president of ExCal for
the purpose of establishing oil and gas operations.

During 1992,  Excalibur  Holding  Corporation  acquired  all of the  outstanding
common stock of Golden Palace Casinos, Inc. ("Golden Palace"), an entity with no
significant operations and cash of approximately  $3,200,000.  Excalibur Holding
Corporation  utilized  substantially all of the cash obtained from Golden Palace
Casinos to finance the  acquisition  of all of the  outstanding  common stock of
Mountaineer  Park,  Inc.   ("Mountaineer")   (see  Note  2),  which  operates  a
thoroughbred  horse racing track,  off-track  betting  facilities and 800 (1,000
effective  March  1997 - see  Note 18)  video  lottery  terminals  on a 606 acre
facility in the northern panhandle of West Virginia. Mountaineer also operates a
101 room inn adjacent to the track,  dining  facilities,  as well as a nine-hole
executive golf course and other recreational facilities.  Certain operations are
regulated by agencies within the state of West Virginia through annual licensing
(see Notes 15 and 16). At December 31, 1996,  all  significant  licenses were in
effect.  Excalibur  Holding  Corporation  started  a  major  renovation  of this
facility in 1993 with cash  expenditures  incurred  through December 31, 1996 of
approximately $12,815,000.

Because of the significant  acquisitions by Excalibur Holding Corporation in the
gaming industry and the long-term  potential of such  acquisitions,  it has, and
continues   to  be   management's   strategy   to  focus  its  efforts  on  such
opportunities.  On March 31, 1993,  management decided to adopt a formal plan of
orderly  liquidation  of its oil and gas  properties and is effecting an orderly
sale of such assets  having sold  approximately  30% of such assets in 1994 (see
Note 12).

                                       F-12

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996



NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

During 1993,  Excalibur Holding Corporation formally changed its name to Winners
Entertainment,  Inc. Subsequently,  in October 1996, the shareholders of Winners
approved an amendment to the certificate of incorporation changing Winner's name
to MTR Gaming Group, Inc. ("MTR").

PRINCIPLES OF CONSOLIDATION

The accompanying  consolidated  financial statements include the accounts of MTR
and its wholly-owned subsidiaries  (collectively the "Company"). All significant
intercompany transactions have been eliminated in consolidation. The accounts of
the Company's  acquired  companies  include the operations from the consummation
dates.

USE OF ESTIMATES

The  preparation  of  consolidated   financial  statements  in  conformity  with
generally accepted  accounting  principles requires management to make estimates
and assumptions  that affect the reported  amounts of assets and liabilities and
disclosure of contingent  assets and liabilities at the date of the consolidated
financial  statements,  and the reported amounts of revenues and expenses during
the  reported  periods.  Actual  results  could  materially  differ  from  those
estimates. Significant estimates made by management include, but are not limited
to, the  provision  for losses on  uncollectible  accounts  receivable,  the net
realizability  of oil and gas assets,  and the  recoverability  of property  and
equipment and goodwill through future operations.

FAIR VALUE OF FINANCIAL INSTRUMENTS

These consolidated historical financial statements contain financial instruments
whereby the fair market value of the  financial  instruments  could be different
than  that  recorded  on a  historical  basis in the  accompanying  consolidated
financial  statements.  The  financial  instruments  consist  of cash  and  cash
equivalents,   restricted  cash,  accounts  receivable,   accounts  payable  and
long-term  debt.  The carrying  amounts of the Company's  financial  instruments
generally approximate their fair values as of December 31, 1996.

CONCENTRATION OF CREDIT RISK

The Company maintains, at times, cash balances at certain financial institutions
in excess of amounts insured by Federal agencies.

RISKS AND UNCERTAINTIES

SEASONALITY

The operations of Mountaineer have historically been seasonal in nature.  Winter
conditions may adversely affect transportation routes to Mountaineer, as well as
cause cancellations of live horse racing.  However, management believes that the
emergence of video lottery as its dominant profit center has significantly
moderated historical seasonal fluctuations on revenue.  There can be no
assurances that this moderating trend will continue to be achieved in future
periods.


                                       F-13

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

LICENSING

The  Company  is  licensed  for horse  racing and its video  lottery  activities
through  the  West   Virginia   State  Racing  and  Lottery   Commissions   (the
"Commissions"),  respectively.  The Company's  licenses are renewed on an annual
basis at the  discretion  of the  Commissions.  The loss of one or both of these
licenses would have a material adverse effect on the Company' operations.

Pursuant to both the Racing  Commission's  and Lottery  Commission's  regulatory
authority, the Company may be investigated by either body at virtually any time.
Accordingly,  the Company must comply with all gaming laws at all times.  Should
either body  consider the Company to be in  violation  of any of the  applicable
laws or  regulations,  each has the plenary  authority to suspend or rescind the
Company's  licenses.  While the Company has no knowledge of any  non-compliance,
and believes that it is in full compliance with all relevant regulations, should
the Company fail to comply, its business would be materially adversely effected.

Management is aware of nothing to indicate that West  Virginia  state  officials
will change their policies toward gaming activities,  particularly video lottery
gaming; however, there are no assurances that such policies will not be changed.
Any substantial  unfavorable  change in the enabling laws or tax rates on gaming
revenues  could make the Company's  business  substantially  more onerous,  less
profitable  or  illegal,  which  would  have a  material  adverse  effect on the
Company's business.

DISCONTINUED OPERATIONS

The Company adopted a formal plan in March 1993 to discontinue operations of its
oil and gas operations  under a plan of orderly  liquidation  (see Note 12). The
net assets and operating results of the oil and gas segment are shown separately
in  the   accompanying   consolidated   financial   statements  as  discontinued
operations.  Although  management still retains certain assets to maximize their
ultimate value upon disposition,  management believes that the classification as
discontinued operations remains appropriate.

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH

The Company considers highly liquid  investments with a remaining maturity of 90
days or less from the purchase  date to be cash  equivalents.  Cash  equivalents
consist primarily of overnight repurchase agreements at December 31, 1996.

Restricted  cash includes  short-term  certificates  of deposit (see Note 9) and
unredeemed winning tickets from its racing operations (see Note 16).

DEFERRED FINANCING COSTS

The Company  capitalizes  certain loan costs in  connection  with its  financing
activities  (see  Notes  5, 6 and 7) and  these  costs  are  amortized  over the
expected  term  of the  related  loans  using a  method  that  approximates  the
effective  interest  method.  Amortization  of these costs totaling  $1,845,000,
$452,000 and $1,280,000  for the years ended  December 31, 1996,  1995 and 1994,
respectively,  has  been  reflected  as  interest  expense  in the  accompanying
consolidated statements of operations.


                                       F-14

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

PROPERTY AND EQUIPMENT

Property and equipment is stated at cost, less accumulated  depreciation.  Major
betterments are capitalized while routine repairs and maintenance are charged to
expense when incurred.  The Company  capitalizes direct materials and labor, and
allocates interest during construction  periods.  Depreciation is computed using
the straight-line method over the following estimated useful lives:

     Buildings                          20 to 40 years
     Furniture and fixtures              5 to  7 years
     Equipment and automobiles           3 to 15 years

Interest  is  capitalized  to  construction  in  progress  based on the  product
resulting  from  applying the  Company's  cost of borrowing  rate to  qualifying
assets under active redevelopment.  Interest capitalized in 1996, 1995, and 1994
was $197,000 $1,127,000 and $790,000, respectively.

Management of the Company assesses the  recoverability of property and equipment
by  determining  whether the  depreciation  of such assets over their  remaining
lives can be recovered through projected  undiscounted cash flows. The amount of
impairment,  if any, is measured based on projected  undiscounted cash flows and
is charged to operations in the period in which such impairment is determined by
management.  To date,  management  has not identified any impairment of property
and equipment.

IMPAIRMENT OF LONG-LIVED ASSETS

In 1995, the Financial  Accounting Standards Board issued Statement of Financial
Accounting  Standards  No. 121 ("SFAS 121")  "ACCOUNTING  FOR THE  IMPAIRMENT OF
LONG-LIVED  ASSETS AND FOR  LONG-LIVED  ASSETS TO BE DISPOSED  OF".  The Company
adopted SFAS 121 in 1996, as required. SFAS 121 establishes accounting standards
for the impairment of long-lived assets, certain identifiable  intangibles,  and
goodwill  related to those assets to be held and used and for long-lived  assets
and certain identifiable  intangibles to be disposed of (see Note 4). The result
of such adoption was not material.

EXCESS OF COST OF INVESTMENTS OVER NET ASSETS ACQUIRED, NET

The  excess  of cost of  investments  over net  assets  acquired  (goodwill)  is
amortized on a  straight-line  basis over the expected  periods to be benefited.
The Company assesses the  recoverability of this intangible asset by determining
whether the  amortization of the goodwill balance over its remaining life can be
recovered  through  projected  undiscounted  cash flows.  The amount of goodwill
impairment,  if any, is measured based on projected  undiscounted cash flows and
is  charged  to  operations  in the  period  in  which  goodwill  impairment  is
determined  by  management.  Goodwill is being  amortized  on the  straight-line
method over an expected  fifteen year life. The methodology that management used
to project  results of operations  forward  eleven years,  which  represents the
remaining life of the goodwill as of December 31, 1996, was based on a five-year
trend line of expected  cash flows.  At December  31,  1996,  no  impairment  of
goodwill was determined by management.


                                       F-15

<PAGE>


                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

Amortization  expense  included in the accompanying  consolidated  statements of
operations  for the years ended  December 31,  1996,  1995 and 1994 is $252,000,
$251,000 and $251,000, respectively.

REVENUE RECOGNITION

The  Company  recognizes  revenues  from  parimutuel   commissions  earned  from
thoroughbred  racing and  off-track  betting at the time  wagers are made.  Such
commissions are a designated portion of the wagering handle as determined by the
West Virginia  Racing  Commission (the "Racing  Commission").  Such revenues are
shown net of the taxes assessed by state and local  agencies,  as well as purses
and contract amounts paid to the Horsemen's  Benevolent  Protection  Association
(see Note 16).

Revenues from video lottery  represent the net win earned on video slot,  poker,
keno or blackjack  wagers.  Net win is the difference  between wagers placed and
winning  payouts to  patrons,  and is  recorded at the time wagers are made (see
Note 15).

Revenues from food and beverage are  recognized at the time of sale and revenues
from lodging are recognized on the date of stay.

Other revenues consist primarily of fees earned from activities ancillary to the
Company's racing  activities,  such as parking and program sales.  Such revenues
are recorded at the time services are rendered.

STOCK-BASED COMPENSATION

During 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial Accounting Standards No. 123 ("SFAS 123"), "ACCOUNTING FOR STOCK-BASED
COMPENSATION,"  which  defines  a fair  value  based  method of  accounting  for
stock-based  compensation.  However,  SFAS 123 allows an entity to  continue  to
measure compensation cost related to stock and stock options issued to employees
using the  intrinsic  method of accounting  prescribed by Accounting  Principles
Board  Opinion No. 25 ("APB 25"),  "ACCOUNTING  FOR STOCK ISSUED TO  EMPLOYEES."
Entities  electing to remain with the accounting  method of APB 25 must make pro
forma  disclosures  of net income and earnings  per share,  as if the fair value
method of accounting defined in SFAS 123 had been applied.  In 1996, the Company
adopted the  provisions  of SFAS 123 which  relate to  non-employee  stock-based
compensation,  and has elected to account for its  stock-based  compensation  to
employees under APB 25.

ADVERTISING

The  Company  generally  expenses  advertising  costs as  incurred.  Advertising
expense for the years ended  December  31, 1996,  1995 and 1994 was  $1,433,000,
$898,000  and  $815,000,  respectively.  The  Company has  included  $211,000 of
prepaid  advertising  costs  in  "other  current  assets"  in  the  accompanying
consolidated  balance sheet as of December 31, 1996 related to infomercial costs
incurred in 1996. Such costs will be expensed at the time of the first airing of
the infomercial, which is expected to take place in early 1997.


                                       F-16

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 1 - GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES, CONTINUED

INCOME TAXES

The Company  accounts  for its income  taxes in  accordance  with  Statement  of
Financial Accounting Standards No. 109 ("Statement 109"), "ACCOUNTING FOR INCOME
TAXES."  Under  Statement  109, an asset and  liability  method is used  whereby
deferred  tax  assets  and  liabilities   are  determined   based  on  temporary
differences  between bases used for financial reporting and income tax reporting
purposes.  Income taxes are provided based on the enacted tax rates in effect at
the time such  temporary  differences  are  expected  to  reverse.  A  valuation
allowance is provided for certain  deferred tax assets if it is more likely than
not that the Company will not realize tax assets through future operations.  The
Company and its subsidiaries file a consolidated federal income tax return.

PER SHARE INFORMATION

Per share  information is computed by dividing net income (loss) for the year by
the  weighted  average  number  of  shares of  common  stock  and  common  stock
equivalents  outstanding during the year. The effect of common stock equivalents
are excluded from the calculation if they would be antidilutive.

RECLASSIFICATIONS

Certain  reclassifications  have  been  made to the 1994  and 1995  consolidated
financial statements to conform with the 1996 presentation.

NOTE 2 - MERGERS AND ACQUISITIONS

MOUNTAINEER PARK, INC.

On December  4, 1992,  the Company  acquired  all of the issued and  outstanding
common  shares of  Mountaineer,  in a tax-free  exchange.  The  acquisition  was
accounted for as a purchase and,  accordingly,  the results of operations of the
acquired business have been consolidated with those of the Company commencing on
December 4, 1992.  The purchase  price was allocated to the acquired  assets and
assumed  liabilities  based on their respective fair values.  The purchase price
exceeded  the  estimated  fair value of the net assets  acquired by  $2,774,000,
which has been recorded as excess of cost of investment over net assets acquired
(see Note 1).

In connection with the acquisition, the Company issued 529,676 shares which bear
registration   rights,   guaranteed  at  a  per  share  value  of  $6.00.   Upon
registration,  the Company is  obligated  to issue  additional  shares  should a
market value per share  deficiency  exist. The Company granted put rights to the
holder (a bank) of 60,604 of the  aforementioned  shares at $6.00 per share, all
of which became exercisable on or before December 31, 1995 (see Note 11).

In December 1996, the Company reached a settlement  agreement with the holder of
135,529 shares which bore a $6.00 per share price guarantee.  The Company paid a
$250,000 cash  settlement in December 1996 in exchange for a cancellation of the
price guarantee (see Note 11).


                                       F-17

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 2 - MERGERS AND ACQUISITIONS, CONTINUED

In December 1996, the Company reached a settlement  agreement with the holder of
2,514  shares which bore a $6.00 per share price  guarantee.  The Company paid a
$3,500 cash settlement in December 1996 in exchange for the  cancellation of the
price guarantee.

In January  1997,  the Company  reached a settlement  agreement  with holders of
118,948 shares which bore a $6.00 per share price guarantee.  The Company issued
stock and cash,  as more  thoroughly  described  in Note 18, in exchange for the
cancellation of the price guarantee.

As of December  31, 1996,  212,081  shares  remain  outstanding,  excluding  the
118,948 shares described  above,  with $6.00 price guarantees as a result of the
acquisition of Mountaineer.

GOLDEN PALACE CASINOS, INC.

On October 13, 1992, the Company  acquired all of the outstanding  capital stock
of Golden  Palace  Casinos,  Inc.  ("Golden  Palace"),  a Minnesota  corporation
organized to manage casinos on Indian  reservations.  Although Golden Palace had
no significant  operations at the time of the  acquisition,  it held,  through a
wholly-owned  subsidiary,  a contract  to manage a casino  planned for an Indian
reservation  in Oklahoma,  subject to the  satisfaction  of certain  conditions.
Shortly  after the  acquisition  of Golden  Palace,  the West  Virginia  Lottery
Commission advised Management that, as a condition to licensing of the Company's
then-proposed  video lottery  operations at  Mountaineer,  the Company could not
engage in Indian gaming activities.  Consequently, in December 1992, the Company
sold the subsidiary holding the management  contract and agreed to not otherwise
engage  in  Indian  gaming  activities  as long as it  conducted  video  lottery
operations  in  West  Virginia.  Notwithstanding  the  sale  of  the  management
contract,  the acquisition of Golden Palace, which had substantial cash on hand,
provided the Company with sufficient funds to complete the acquisition of all of
the  outstanding  capital stock of  Mountaineer.  In connection  therewith,  the
Company granted put rights to the holders of 209,000 shares issued in connection
with the acquisition of Golden Palace (see Note 11 "Redeemable Common Stock") at
$6.00 per share should such shares not have been registered by February 1, 1993.
The shares were not registered by February 1, 1993. The Company has entered into
various  settlement  agreements  with the  holders  of these put  rights as more
thoroughly described in Note 11.

In addition,  on the acquisition  date, the Company issued options to holders of
Golden Palace  options to purchase (a) 190,000  shares of the  Company's  common
stock at $2.00 per share (all such options remain outstanding as of December 31,
1996, are fully vested and expire in 1997),  (b) 200,000 shares of the Company's
common stock at $.01 per share;  options to purchase  70,000 shares at $.01 were
exercised in 1995 and 50,000 options were canceled in 1996 by agreement with the
holder - see Note 11 (there remain, as of December 31, 1996, 80,000 $.01 options
outstanding  which are fully  vested and expire in 1997),  and (c)  warrants  to
purchase  283,250 shares of the Company's  common stock at $2.40 per share which
are fully vested and expire in 1997.


                                       F-18

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 2 - MERGERS AND ACQUISITIONS, CONTINUED

LVEN

On August 12, 1993,  the Company  entered into a letter of intent with Las Vegas
Entertainment Network, Inc. ("LVEN") to acquire,  through merger, the issued and
outstanding  shares of LVEN.  Pursuant to the letter of intent, the Company also
issued  250,000  shares of its common stock for $750,000 in cash.  The letter of
intent  provided  for other terms to be  negotiated;  however,  the parties were
unable to consummate a definitive agreement and the merger was not effected. The
Company and LVEN later reached a settlement arrangement in 1994 (see Note 3).

NOTE 3 - SALE OF RIVERBOAT INTEREST AND SETTLEMENT WITH LVEN

RIVERBOAT GAMING

On March 2, 1993, the Company,  as assignee,  entered into an agreement with M&R
Investment  Company  ("M&R") for an  assignment  of an 80%  interest in a ground
lease  zoned for  riverboat  gaming in Tunica,  Mississippi.  The  ground  lease
covered a riverboat gaming site approved by the US Army Corps of Engineers.  The
Company paid  $106,937 on  September  6, 1993 and $40,000 in rental  payments in
accordance  with the  terms of the  agreement.  On March 9,  1993,  the  Company
entered into a joint  venture  arrangement  with Regal  Casinos,  the  remaining
leaseholder,  to  construct  and operate a  riverboat.  On April 21,  1993,  the
Company  agreed to purchase  Regal's 20%  interest in the venture for $50,000 in
cash and 50,000 shares of its common stock valued at $300,000.

On July 30, 1993, the Company entered into a joint venture arrangement with LVEN
and BP Group,  Ltd.,  which  agreed to assist in the funding,  construction  and
operation of the  riverboat.  On February 25, 1994,  the Company  entered into a
settlement  agreement  with LVEN  (see Note 2),  whereby  the  Company  sold its
interest in the ground lease  valued at $728,000 at December  31, 1993,  and was
repaid  its  note  receivable  of  $200,000,  totaling  $928,000.  Consideration
received was 250,000  shares of the Company's  common stock owned by LVEN valued
at $750,000,  and the balance in cash. No significant gain or loss resulted from
this sale of the Company's interest and note receivable.

The  parties  mutually  agreed to be  released  from all  claims  which may have
existed  as a result of the  abandonment  of the  proposed  merger  between  the
Company and LVEN.


                                       F-19

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 4 - PROPERTY AND EQUIPMENT

At December 31, property and equipment consists of the following:

                                                1996                1995
                                            ------------        ------------

  Land                                   $      371,000       $     371,000
  Buildings                                  17,081,000          15,716,000
  Equipment                                   2,451,000           2,021,000
  Furniture and fixtures                      2,423,000           2,258,000
  Construction in progress                      326,000             519,000
                                            -----------         -----------
                                             22,652,000          20,885,000

  Less accumulated depreciation              (4,199,000)         (2,785,000)
                                            -----------         -----------

                                         $   18,453,000       $  18,100,000
                                            -----------         -----------
                                            -----------         -----------


Depreciation  expense  charged to  operations  related to property and equipment
during  the  years  ended  December  31,  1996,  1995 and  1994 was  $1,415,000,
$1,252,000 and $658,000, respectively.


                                       F-20

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 5 - SHORT-TERM DEBT

In 1996 Mountaineer entered into a series of short-term  financing  arrangements
with certain lenders.  Under the terms of the agreements,  Mountaineer  received
net proceeds of $1,052,000 and was obligated to repay a total of $1,250,000.  In
addition,  the  Company  issued  175,000  shares of its common  stock  valued at
$137,000.  These  short-term  obligations were paid in full in 1996. The Company
has  reflected  $335,000  (including  the  aforementioned  $137,000) as interest
expense in the  accompanying  consolidated  statement of operations for the year
ended December 31, 1996 in connection with these obligations.

NOTE 6 - LONG-TERM DEBT

CONSTRUCTION NOTE PAYABLE

On June 27, 1994,  Mountaineer  entered into a financing  arrangement (the "Loan
Agreement") with Bennett Management and Development  Corporation ("Bennett") for
construction and redevelopment  activities at Mountaineer.  Pursuant to the Loan
Agreement,  Bennett  advanced  Mountaineer  $10,200,000  for  construction  with
interest  payable  at 12.5% per annum,  subject  to a default  rate of 14.5% per
annum.  Mountaineer received advances of $5,700,000 from Bennett in 1994 and the
remaining  $4,500,000 in 1995. The loan balance was paid in full in 1996 and all
liens evidencing  Bennett's collateral interest in property owned by Mountaineer
were released.

In a series of  amendments to the loan  agreements  and  forbearance  agreements
which were executed between July 7, 1995 and October 31, 1996,  certain terms of
the Bennett loan agreement were amended by the parties; a summary of the Bennett
loan transactions is described below.

In 1995 and 1994,  the Company  issued 510,000 shares of common stock to Bennett
that had a $6.00 price guarantee.  These shares were valued at $3,060,000 in the
aggregate  and were  recorded as deferred  financing  costs.  In July 1995,  the
Company and  Bennett  agreed to cancel the  aforementioned  price  guarantee  in
exchange for the issuances to Bennett of 1,020,000  shares of common stock at an
estimated  fair value of  $1,530,000.  The  Company  capitalized  $1,530,000  as
deferred  financing costs. This amount was amortized to interest expense through
December  1996. In the event the Company paid the  outstanding  indebtedness  by
October 1, 1995,  the original  510,000  shares would have been  returned to the
Company. The Company did not pay the debt by October 1, 1995.  Accordingly,  the
510,000  shares were  forfeited to Bennett and were valued on October 1, 1995 at
their estimated fair value of approximately  $478,000.  This amount was recorded
as additions to deferred  financing  costs and was  amortized  from October 1995
through December 1996.


                                       F-21

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 6 - LONG-TERM DEBT, CONTINUED

Bennett has  transferred  the voting  rights  with  respect to its shares to the
Board of Directors of the Company to the extent such voting  rights would exceed
5% of all  voting  rights  held in  connection  with the  Company's  issued  and
outstanding shares. Bennett has agreed not to acquire additional common stock of
the Company so that  Bennett  will not be  permitted to vote more than 5% of the
Company's  common stock.  Through December 31, 1997 the Company has the right to
match any bona fide offer of a non-affiliate to purchase  Bennett's  shares,  in
the event that Bennett were to contemplate a sale of stock.

$5 MILLION TERM NOTE

On July 2, 1996, Mountaineer entered into a financing arrangement with a private
lending  firm for a $5 million  working  capital  loan and a $11.1  million loan
commitment to refinance the Company's  construction loan with Bennett.  The note
evidencing the loan called for 36 monthly  payments of interest only at the rate
of 12% per annum.  The Company also agreed to issue the lender 183,206 shares of
its common stock,  warrants to purchase an additional  1,142,860 shares at $1.06
per share and pay a $400,000 loan fee. All warrants are  exercisable  for a term
of five years. The stock and warrants were registered during 1996.

As part of the  transaction,  the lender also provided a one year  commitment to
lend Mountaineer up to $11.1 million of additional funds to be used to refinance
the first mortgage held by Bennett. In connection with the financial commitment,
the  Company  paid a $110,000  commitment  fee and issued the lender  additional
warrants to purchase  350,000  shares of common  stock at $1.06 per share (which
were fully vested at the issuance date and expire in 2001).

In order to assure  compliance  with  provisions of the West Virginia  Racetrack
Video Lottery Act concerning  control over a licensee of the State Lottery,  the
lender has agreed  that it may not own,  through  the  exercise  of  warrants or
otherwise,  more than 5% of the  Company's  outstanding  common stock unless and
until the West  Virginia  Lottery  Commission  either (i) approves the lender or
(ii) provides an advisory  opinion  approving an arrangement  whereby the lender
may own but may not  have  voting  rights  to any  shares  in  excess  of the 5%
threshold.  If the lender  becomes  disqualified  after such Lottery  Commission
approval, any share held in excess of the 5% threshold, if registered,  shall be
sold by the  lender  in the  market;  otherwise  such  shares  may be put to the
Company at the then market price, said price payable in cash or in the form of a
note with  interest  only  payable  monthly at 24% per annum for a period of one
year at which time all principal and unpaid interest become due.

The Company  assigned values of  approximately  $250,000 and $191,000 related to
the  aforementioned  common shares and warrants  issued in  connection  with the
financing.  Such amounts were capitalized as deferred financing costs along with
the aforementioned  fees. All deferred financing costs relating to the financing
were amortized by December 31, 1996 because of the amendment as noted below.


                                       F-22

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 6 - LONG-TERM DEBT, CONTINUED

$16.1 MILLION AMENDED AND RESTATED TERM NOTE

On December  26,  1996,  Mountaineer  amended and restated its July 2, 1996 term
loan agreement, increasing the amount of principal borrowed from $5.0 million to
$16.1 million.  MTR, the Parent of Mountaineer,  is guarantor of the Amended and
Restated Term Loan Agreement.  Mountaineer also entered into a revolving line of
credit  agreement  with the same  lender on  December  26,  1996,  as more fully
described in Note 7.

The restated loan  agreement  bears  interest at the rate of 12% per annum,  and
calls for  payments of interest  only until the  maturity  date of December  26,
1999, at which time all principal and unpaid interest is due. In connection with
this  transaction,  the Company has agreed to issue 550,000 shares of its common
stock and warrants to purchase an additional  1,632,140  shares of the Company's
common stock at an exercise price of $1.06 per share (which were fully vested at
the date of issuance and expire in 2001).  Both the shares and the warrants will
be issued in thirteen equal monthly  installments  commencing December 26, 1996.
The shares and  warrants  were  assigned  an  aggregate  value of  approximately
$777,000,  which was recorded as deferred  financing  costs in the  accompanying
1996 consolidated  balance sheet. The Company anticipates that it will refinance
this $16.1  million loan by July 2, 1997 and,  therefore,  plans to amortize the
deferred  financing  costs  through June 30, 1997.  The stock and warrants  were
registered during 1996.

Annual  fees to be paid to the lender  under the  provisions  of the Amended and
Restated Term Loan Agreement are summarized as follows:

- - - Annual administrative fees totaling 8% of the outstanding principal balance.

- - - Up to $25,000 in annual audit fees, due on July 2, 1997, 1998, and 1999.

- - - On November  15, 1997,  1998 and 1999,  a number of shares of the  Company's
common  stock  equal to 5% of the  outstanding  principal  balance  on such date
(calculated using the closing price of the stock).

- - - On November 15, 1997, 1998 and 1999,  warrants to purchase 250,000 shares of
the Parent's common stock at an exercise price of $1.06.  All warrants issued in
connection  with this  provision and the  following  provisions of the agreement
will be effective for a period of five years.

- - - On  November  15,  1997,  1998 and 1999,  additional  warrants to purchase a
number of shares to be calculated by a formula, as defined.

The restated term loan agreement bears certain  restrictive  financial covenants
affecting future transactions to be entered into by the Company. These covenants
include,  but are not limited to,  restrictions on the ability of the Company to
incur  additional  debt,  lend money,  acquire  other  businesses,  make capital
expenditures,  or increase management's  compensation.  Anti-dilution provisions
are included in the  agreement  limiting the number of  securities  which can be
issued at prices below $1.06 per share without the lender's prior approval.  The
Company was in  compliance  with,  or had  obtained a waiver for  non-compliance
with, all such restrictive financial covenants at December 31, 1996.


                                       F-23


<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 6 - LONG-TERM DEBT, CONTINUED

TRADE NOTE PAYABLE

In September  1995,  Mountaineer  entered into an agreement with its Totalisator
system  supplier to convert  $461,167 of outstanding  trade payables into a term
note.  Under the terms of the  agreement,  Mountaineer  is  required  to make 21
monthly  interest  and  principal  payments of $17,800 and eight (8)  additional
payments of  approximately  $17,800 on various dates  through May 31, 1997.  The
loan, which is unsecured,  bears interest at the rate of 12% per annum. The loan
is subject to an acceleration  clause and other financial  disincentives  in the
event of default.  As of December 31, 1996 and 1995, the  outstanding  principal
balance was $138,000 and $408,000, respectively.

OTHER NOTES PAYABLE

On December 4, 1992,  the Company  issued a 10% note in the principal  amount of
$93,750  payable to an unrelated  party in connection  with the  acquisition  of
Mountaineer. At December 31, 1994, the outstanding principal balance of the note
was $43,000.  In 1995, the Company  converted the note into 60,850 shares of its
common stock.

In May 1996,  the  Company  reached a  settlement  agreement  with the holder of
52,250  shares of  redeemable  common  stock,  valued at $313,000  (see Note 2).
Pursuant to the  settlement  agreement,  the Company  agreed to pay $25,000 upon
execution of the settlement  agreement and delivered an unsecured,  non-interest
bearing  promissory  note calling for a total of three payments of $5,000 due on
August 1, 1996,  November 1, 1996 and  February 1, 1997; a payment of $50,087 on
May 1, 1997;  and a total of four annual  payments of $40,087 due on May 1, 1998
through 2001. The obligation to pay the amounts  described  above was discounted
at 8%. As of December 31, 1996, the remaining principal balance on this note was
$178,000.

ANNUAL COMMITMENTS

Future  annual  principal  payments  under  all  long-term  indebtedness  as  of
December 31, 1996 are as follows:

       Years Ending
       December 31,
       ------------

          1997                                $      186,000
          1998                                        29,000
          1999                                    16,131,000
          2000                                        33,000
          2001                                        37,000
                                               -------------
                                              $   16,416,000
                                               -------------
                                               -------------


                                       F-24

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 7 - LINE OF CREDIT

As part of the Amended and Restated Term Loan  Agreement,  the Company's  lender
has  provided a line of credit which  expires on December  26,  1999.  Under the
terms of the  agreement,  the Company may borrow up to a maximum of  $5,376,000.
The  Company is  required  to pay  interest  monthly at 15% per annum on amounts
borrowed with all unpaid principal and interest due at maturity.  As of December
31, 1996, no principal or interest amounts were outstanding.  The borrowings are
secured  by  substantially  all of the  Company's  assets as  defined  under the
agreement.  The Company is required to comply with certain  financial  covenants
which are more  thoroughly  described  under the  agreement.  As of December 31,
1996,  the  Company  was in  compliance  with,  or had  obtained  a  waiver  for
non-compliance with, all such financial covenants.

Annual facility fees of $376,000 are due on January 1, 1998 and 1999 pursuant to
the  agreement.  The first  annual  facility  fee of $376,000  became due at the
December 26, 1996 loan closing. Pursuant to the loan agreement, $57,900 of these
fees were  withheld  from the proceeds of the  December 26, 1996 term loan;  the
remaining $318,450 will be paid in eleven equal monthly  installments of $28,950
commencing  February 1, 1997. As of December 31, 1996,  the Company had recorded
$318,450 as deferred financing costs and $318,450 as an accrued liability in the
accompanying  1996  consolidated  balance sheet. The Company expects to amortize
such costs through June 30, 1997 because it anticipates  the  refinancing of the
aforementioned term loans and the line.

NOTE 8 - NON-RECURRING INCOME

In 1996,  the  Company  negotiated  significant  reductions  in four  previously
accrued  obligations,  and as a result recorded $705,000 in non-recurring income
The non-recurring  income resulted from the following:  (i) In 1995, the Company
recorded a provision  for loss in the amount of $308,000  in  connection  with a
legal judgment which had been assessed  against  Mountaineer.  In June 1996, the
related  lawsuit  was  settled  upon  payment  of a  $100,000  payment;  (ii) In
September 1996, the Company  reached  agreement in a dispute over trade accounts
payable.  A  $411,000  claim for  professional  fees,  which was  accrued  as of
December  31,  1995,  was  satisfied  in full upon  payment of a  $150,000  cash
settlement in September  1996;  (iii) In July 1994, the Company  entered into an
agreement  in  settlement  of  claims  arising  from a 1993  financial  advisory
agreement. In connection therewith, the Company accrued a $150,000 liability and
issued  warrants to purchase  145,000  shares of common stock with  registration
rights,  exercisable at a price of $6.25 per share through  January 15, 1997. In
September  1996,  the  settlement  agreement  was  amended as  follows:  (a) The
obligation to remit the $150,000 payment was reduced to $90,000 in return for an
immediate  payment of  $90,000,  and (b) The  exercise  price of the  previously
issued  warrants  was  reduced  to $3.00 per share and the  exercise  period was
extended to January 15,  1998;  (iv) In April 1995,  the Company  entered into a
severance  agreement  with its former chief  executive  officer.  In  connection
therewith, the Company was obligated to pay approximately $440,000 over a period
of two years. In addition,  the Company repriced certain  incentive  options and
was obligated to provide certain  benefits during the term of the agreement.  In
1995,  management  discontinued  payments  under  the  agreement  due  to  their
discovery of certain matters which they believe  nullified the agreement.  As of
December 31, 1995, the Company had accrued an estimated  remaining  liability of
$400,000 in connection with the severance.


                                       F-25


<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 8 - NON-RECURRING INCOME, CONTINUED

In October  1996,  the severance  agreement  was amended as follows:  (a) A cash
payment of $100,000 was remitted to the former  officer in October 1996; (b) the
Company issued 100,000  shares of common stock with  registration  rights to the
officer in October  1996.  These shares were valued at $124,000;  (c) The former
chief executive officer waived his rights to receive salary and expense payments
totaling approximately $400,000 as described in the original agreement.

NOTE 9 - COMMITMENTS AND CONTINGENCIES

MOUNTAINEER BOND REQUIREMENTS

Mountaineer is required to maintain bonds in the aggregate amount of $95,000, as
of December 31, 1996, for the benefit of the Lottery Commission through June 30,
1997. The bonding  requirement  has been satisfied via the issuance of a $20,000
surety bond and three letters of credit  aggregating  $75,000,  each of which is
collateralized by certain bank deposits.

JACKPOT SETTLEMENT AGREEMENT

In January 1993, the Company entered into a financing  arrangement  with Jackpot
Enterprises,  Inc.  ("Jackpot"),  the  proceeds  of  which  were to be used  for
redevelopment activities at Mountaineer.  Pursuant to such arrangement,  Jackpot
initially  provided the Company with a $600,000 letter of credit  collateralized
by Mountaineer's  land and improvements to insure the performance of the Company
obligations  with  respect  to racing  and video  lottery  activities  under its
agreements  with the  State of West  Virginia.  For its  letter of  credit,  the
Company's  issued Jackpot 30,000 shares of its common stock which were valued at
$90,000.

The  Company  and  Jackpot  were  unable to  consummate  the  overall  financing
arrangement.  The agreement  provided that if financing could not be reached due
to certain contingencies,  the Company would be required to issue 250,000 shares
of its common stock as liquidated damages. On March 2, 1995,  management settled
such claim effective June 25, 1994, agreeing to issue shares of its common stock
with registration  rights. The number of shares of common stock to be issued was
based on $512,500 divided by the closing market price per share on the effective
date of  registration.  In the event the Company did not  register the shares by
May 2, 1995,  the Company  was, and  continued  to be,  required to issue 12,500
shares on such date and 12,500  shares each 60 days that such  registration  was
not  effective  up to a maximum  of  250,000  shares.  The  Company  recorded  a
provision  for loss of  $525,000  in  connection  with the  settlement  which is
included in the accompanying  consolidated  statement of operations for the year
ended December 31, 1994.

In 1996 and 1995, the Company issued 75,000 and 175,000 shares, respectively, of
its common stock pursuant to the settlement agreement,  and accordingly recorded
a $111,000 and $414,000  reduction  in accrued  liabilities.  As of December 31,
1996, the Company had fulfilled all obligations under the settlement agreement.


                                       F-26

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 9 - COMMITMENTS AND CONTINGENCIES, CONTINUED

TOTALISATOR SYSTEM OPERATING LEASE

The Company  leased its  Totalisator  system under an operating  lease which was
amended  November  28, 1995 (see  below).  Under the terms of the lease prior to
amendment,  the Company was obligated to pay the lessor approximately $1,500 per
live race performance, plus .5% of the wagered handle in excess of $300,000.

The  Company  was  also  paying  $300 per live  race day  ($550 if no live  race
performance),  plus .5% of simulcast handle in excess of $60,000,  per simulcast
race day.

Under the amended  lease  terms,  the Company must pay the greater of $1,000 per
live race  performance  or 0.55% of the live racing  handle.  In  addition,  the
Company  must pay the  greater  of $300 per live  race day ($550 if no live race
performance) per simulcast race day or 0.55% of the simulcast racing handle. For
the years ended  December 31, 1996,  1995 and 1994,  the rent expense  under the
lease was approximately $396,000, $529,000 and $495,000,  respectively, which is
included in "cost of parimutuel  commissions" in the  accompanying  consolidated
statements of operations.

VIDEO LOTTERY TERMINALS OPERATING LEASE

In September 1994,  Mountaineer  entered into a master operating lease agreement
for 400 new video  lottery  terminals  which was  scheduled to expire  September
1997.  The monthly  lease  payments on these 400 video  lottery  terminals  were
$72,378,  plus  taxes,  insurance  and  maintenance  costs (see  discussions  of
amendment to the master lease below).

On April 7, 1995,  Mountaineer  amended its payment schedule to the master lease
to provide for 400 additional  video lottery  terminals  which were installed in
June 1995. In connection with this lease addition,  Mountaineer was obligated to
pay 36  monthly  installments  of $82,533  beginning  in  January  1996  through
December 1998 for these 400 additional video lottery terminals.  Mountaineer has
normalized  the rent  expense  over the 42 month lease term (see  discussion  of
amendment to the master lease below).

On March 26, 1996,  periodic  rental  payments under the master lease  agreement
were  amended  to reflect a new  consolidated  payment  schedule.  Under the new
agreement,  the Company will make monthly payments of approximately  $119,000 in
March and April 1996,  $183,000 from May through  October 1996 and $119,000 from
November 1996 through January 1999. In addition to the amounts  reflected above,
the Company made interest  payments from March through October 1996 at a rate of
15% on certain past due rental payments under the previous agreement for a total
interest obligation of approximately $26,000 (see Note 18).

For the years ended December 31, 1996, 1995 and 1994, video lottery rent expense
was approximately $1,394,000, $1,294,000 and $1,203,000,  respectively, which is
included in "costs of video lottery" in the accompanying consolidated statements
of operations.  As of December 31, 1996, the Company has recorded  deferred rent
obligations of approximately  $286,000 in the accompanying  consolidated balance
sheet, which is included in accrued liabilities.


                                       F-27

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 9 - COMMITMENTS AND CONTINGENCIES, CONTINUED

PHOTOFINISH SYSTEM OPERATING LEASE

Mountaineer leases its timing and photofinish equipment under an operating lease
at a cost of $235 per live race day.  The lease  agreement  expires in May 1998.
The Company made lease payments  totaling  $52,000 in 1996,  $50,000 in 1995 and
$48,000 in 1994.

RACING VIDEOTAPE SYSTEM OPERATING LEASE

Effective April 15, 1996, the Company amended the lease agreement  through which
a  related  party  provides   Mountaineer  with  videotape  and  closed  circuit
television  systems.  At  the  time  that  the  lease  agreement  was  executed,
Mountaineer's  majority  shareholder  also owned stock in the lessor.  Under the
terms of the  amendment,  the  Company  received  a $9,000  credit to be applied
against  accrued  lease  obligations  and secured a reduction in future  minimum
lease payment obligations; all other lease terms remain unchanged.

The Company  leases the  equipment  at a minimum  cost of $400 per live race day
($500  prior to  April  15,  1996)  and $125  per  simulcast  race day  under an
operating  lease  expiring in October  2002.  In  addition,  the lease calls for
incremental  daily payments if more than one simulcast program is offered on any
particular day, under the following tiered schedule:  $65 for a second simulcast
program,  a total of $35 for a third and/or fourth program,  and $65 for a fifth
program.  Rental  payments  made  pursuant  to this  lease for the  years  ended
December  31,  1996,  1995 and 1994 were  approximately  $230,000,  $207,000 and
$162,000, respectively.

CORPORATE OFFICE LEASE

To reduce overhead costs, the Company has moved to progressively smaller offices
on three occasions since 1994. On January 1, 1994, the Company moved and entered
into a lease for a period of 36 months at a 4,300 square foot office in San Juan
Capistrano,  California.  On November 1, 1995,  the Company moved into a smaller
880 square foot office in Laguna Beach, California pursuant to a 12 month lease.
On February 15,  1996,  the San Juan  Capistrano  office was  subleased  through
December 15, 1996, the termination  date for the underlying  lease.  The Company
moved the majority of its corporate  offices to Mountaineer on November 30, 1996
and officially moved its corporate headquarters to Mountaineer on March 1, 1997.
As of December 31, 1996, the Company has approximately 400 square feet of office
space in Laguna Beach,  California under a  month-to-month  lease with a monthly
rental  payment  of $700.  Rent  expense  for the  Company's  corporate  offices
included in the accompanying  consolidated  statements of operations amounted to
$15,000, $78,000 and $84,000 for 1996, 1995 and 1994, respectively.


                                       F-28

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 9 - COMMITMENTS AND CONTINGENCIES, CONTINUED

FUTURE MINIMUM LEASE PAYMENTS

Future  annual  minimum  payments  under  all  material  operating  leases as of
December 31, 1996 are as follows:

       Years Ending
       December 31,
       ------------

          1997                                $    1,964,000
          1998                                     1,967,000
          1999                                       522,000
          2000                                       113,000
          Thereafter                                 212,000
                                               -------------
                Total                         $    4,778,000
                                              ==============

LITIGATION

The Company was served with a complaint in 1994 by a jockey who  sustained  head
injuries from a fall during a race at Mountaineer. The plaintiff is seeking both
compensatory  and  punitive  damages.   The  matter  is  covered  by  insurance.
Management of the Company has been advised by its carrier that the case has been
settled within policy limits, subject to court approval. Accordingly, management
believes that the matter will not result in any material liability.

The Company has been served with a civil complaint by a former employee alleging
wrongful  termination.  The complaint also contains allegations of violations of
state and  Federal  criminal  laws.  The  plaintiff  is  seeking  $1  million in
compensatory  damages,  $5 million in  punitive  damages and other  relief.  The
claims are not  covered  by the  Company's  insurance.  The  Company  denies all
allegations  and plans to defend  its  position  vigorously.  Management  of the
Company does not believe  that the  ultimate  outcome of this matter will have a
material adverse affect on the Company's  consolidated  results of operations or
financial position.

The Company is party to various other  lawsuits  which have arisen in the normal
course of its  business.  Certain  matters are covered by  insurance,  after the
Company meets certain deductible requirements,  generally $2,500 per occurrence.
It is the opinion of management,  that the liability,  if any, arising from such
lawsuits would not have a material adverse effect on the Company's  consolidated
financial statements.

ENVIRONMENTAL CONSIDERATIONS

The  Company has  developed  and is  implementing  a  corrective  action plan in
connection  with  leakage  from   underground   storage  tanks  at  Mountaineer.
Management  has  estimated  the cost of  corrective  action to be  approximately
$143,000  for the cost of  equipment  to be  installed  in 1995 and 1996 and for
remediation in 1996 and 1997. The Company  recorded a provision for  anticipated
expenditures of $143,000 in the accompanying  1995 statement of operations under
"general and administrative"  expenses,  and has entered into a service contract
for the  installation of equipment and future  remediation  costs. The Company's
remaining liability at December 31, 1996 is immaterial.


                                       F-29

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 9 - COMMITMENTS AND CONTINGENCIES, CONTINUED

COMMON STOCK REGISTRATION RIGHTS

The  Company is  obligated  to register on a  best-efforts  basis  approximately
1,256,676  shares of its common stock and  5,878,520  shares of its common stock
underlying certain options and warrants, which if not registered,  could have an
adverse impact on the Company's future financial operations or cause substantial
dilution to  existing  shareholders.  As  discussed  elsewhere,  the Company has
certain price  guarantees to sellers of its common stock,  which as of March 31,
1997, and based on a closing stock price per share of $1 9/32, the Company would
have to issued  approximately  781,000  additional shares of its common stock to
satisfy such obligations. Estimated costs of the registration are not considered
significant to the consolidated financial statements taken as a whole. There are
no assurances that such registration will be effected.

PENSION PLAN

Mountaineer has a qualified defined contribution plan covering substantially all
of its employees (the "Plan"). The Plan was ratified  retroactively on March 18,
1994 by the  legislature of the State of West Virginia.  The Plan  contributions
are  based  on .25% of the  race  track  and  simulcast  wagering  handles,  and
approximately  0.5% of the net revenues of video  lottery  activities  beginning
March 18, 1994.  Contributions  to the Plan for the years 1996,  1995,  and 1994
were $250,000, $179,000, and $106,000, respectively.

INSURANCE PROCEEDS FROM INVOLUNTARY CONVERSION OF ASSETS

In 1994, the Company experienced two fires at Mountaineer, believed to be caused
by arson,  in which the Company  received  approximately  $241,000 of  insurance
proceeds. The Company realized a nominal gain based on the net carrying value of
the assets destroyed in the fire.

MANAGEMENT AGREEMENT AND CONSULTING AGREEMENTS

In October 1994, the Company  entered into a management  agreement with American
Gaming and Entertainment, Ltd. (formerly Gamma International, Ltd.) ("AGEL"), an
affiliate  of  Bennett,   to  provide   services  for  development   activities,
implementation  of accounting and  information  systems,  and certain  personnel
activities.  In  June,  1995,  the  management  agreement  was  replaced  with a
consulting  agreement  with an affiliate of AGEL. In May 1996,  the Company gave
formal notice of termination of the consulting agreement,  and there has been no
further  communication between the parties since that time. Management has taken
the position that the consulting agreement has been terminated and believes that
the  Company  will  not  incur  material  liability  in  connection   therewith.
Management  and  consulting  fees  charged to cost of video  lottery  expense in
connection  with these  agreements  totaled  zero in 1996,  $321,000 in 1995 and
$133,000  in  1994;  no fees  were  earned  in 1996 and no  amounts  were due in
connection with either of these agreements as of December 31, 1996.


                                       F-30

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 9 - COMMITMENTS AND CONTINGENCIES, CONTINUED

UNION AGREEMENT

On September 26, 1996, the original term of  Mountaineer's  labor agreement with
approximately  sixty (60) mutuel and nine (9) video lottery  employees  expired.
The  Company and the union have  subsequently  agreed to extend the terms of the
contract  through  September 26, 1997 while engaging in discussions  pursuant to
the execution of an agreement of longer duration.

NOTE 10 - RELATED PARTY TRANSACTIONS

EMPLOYMENT CONTRACTS

Effective  December  4,  1992  (acquisition  date),   Mountaineer  entered  into
employment agreements with two former shareholders. In connection therewith, the
Company granted  options to purchase  400,000 shares of its common stock at $.50
per share. At the time the fair value of the Company's common stock,  subject to
transferability  restrictions,  was approximately  $3.50 per share. As a result,
Mountaineer  recorded  compensation  expense  of  $600,000  for the  year  ended
December 31,  1994; no amounts were charged in 1995 or 1996. The agreements have
been terminated by mutual consent without further obligation of the parties.

In addition,  the Company has entered into various  employment  agreements  with
certain  officers and key management  employees for periods of up to three years
expiring 1997 through 1999. The agreements  provide for certain salaries,  stock
and stock option incentives in the ordinary course of business.

Future annual minimum  payments  under the employment  agreements as of December
31, 1996 are as follows:

       Years Ending
       December 31,
       ------------

          1997                                $      937,000
          1998                                       553,000
          1999                                       322,000
                                               -------------
                                              $    1,812,000
                                               -------------
                                               -------------

NOTES PAYABLE AND RECEIVABLE FROM RELATED PARTIES

At  December  31,  1993,  the  Company  had a  $70,000  demand  note  due  to an
officer/shareholder  that bore interest at 6.25% per annum. The note was paid in
full in January 1994.

The Company has a note receivable for $240,000 from a shareholder of the Company
at  December  31,  1995 and 1994,  as well as  additional  non-interest  bearing
advances of $62,000 made in 1994. The $240,000 note receivable bears interest at
8% per annum and is due on  demand.  No  demand  has been made by the  Company's
management  through  December  31,  1996  as  management  believes  recovery  is
doubtful.


                                       F-31

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 10 - RELATED PARTY TRANSACTIONS - CONTINUED

During 1995, the Company recorded a provision for loss in the amount of $240,000
which is included in "general and  administrative"  expenses in the accompanying
1995 consolidated statement of operations.

In March 1994, the Company loaned $50,000 to a non-affiliated company for a term
of seven days in  exchange  for a  promissory  note  bearing  interest at 8% per
annum.  During 1995, the Company  recorded a provision for loss in the amount of
$50,000  which is  included  in  "general  and  administrative"  expenses in the
accompanying  consolidated  statement of operations.  In April 1996, the Company
and the  recipient  renegotiated,  canceled  the original  note,  and executed a
substitute and replacement  confessed judgment  promissory note in the principal
amount of $58,333  at 8% per  annum,  all due and  payable  August 4,  1996.  No
payment of the amounts due on the note has been  received  through  December 31,
1996. In March 1997, the Company  obtained a default judgment against the debtor
as more thoroughly described in Note 18.

COMMON STOCK ISSUED FOR SERVICES RENDERED

The Company  incurred  salaries to officers  totaling  $177,000  which  remained
unpaid as of December 31, 1995. On February 9, 1996, the Company agreed to issue
a total of 466,676 shares of the Company's common stock in satisfaction of these
unpaid  salaries.  The fair value of these shares  approximated the value of the
services  rendered.  The  agreements  provide  that,  for a  term  of  one  year
commencing  February 9, 1996, in the event the initial  holders  propose to sell
any of the  shares,  they  shall be  required  to  notify  the  Company  of such
intention  and the Company may then elect,  at any time before the proposed date
of sale, to purchase the shares at the price of $1.00 per share,  payable within
two days after the date of such election.  Otherwise,  the shares may be sold as
proposed. In addition,  the Company shall have the right at any time, upon three
days  written  notice,  to  purchase  the  shares for a price of $1.00 per share
within two days after such notice.


                                       F-32

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 10 - RELATED PARTY TRANSACTIONS, CONTINUED

On January 19, 1996, the Company  issued 200,000 shares of the Company's  common
stock at a value  of  $101,000  to an  employee  and  shareholder  for  services
rendered.  The fair value of such  shares has been  reflected  as  "general  and
administrative  expenses" in the  accompanying  1996  consolidated  statement of
operations.

See Note 11 for additional related party transactions.

NOTE 11 - SHAREHOLDERS' EQUITY

AUTHORIZED SHARES

During  1996,  the Company  changed its  authorized  shares from  25,000,000  to
50,000,000.

LIMITATIONS ON DIVIDENDS

Pursuant  to  state  laws,  the  Company  is  currently  restricted,  and may be
restricted for the foreseeable future, from making dividends to its shareholders
as a result of its accumulated deficit as of December 31, 1996.

REDEEMABLE COMMON STOCK SETTLEMENTS

As  discussed in Note 2, on October 13,  1992,  the Company  acquired all of the
issued and  outstanding  shares of Golden  Palace in exchange  for shares of the
Company's  common  stock and the  assumption  of certain  options,  warrants and
convertible  debentures of Golden Palace. With respect to 209,000 shares of such
stock,  the Company  granted the founders of Golden Palace put rights  requiring
the  Company,  upon  demand,  to redeem  such  shares  at $6.00  per share  (the
"Redeemable Shares") if the shares were not registered by February 1, 1993.

During 1995,  holders of 104,500 of the Redeemable  Shares received an aggregate
of 276,750 make-up shares,  and in 1996 the holder of 52,250  Redeemable  Shares
received 133,416 make-up shares for a total of 410,166 "Settlement  Shares." The
holders of the Settlement Shares were granted  registration rights and the right
to that number of additional shares necessary to make up the difference, if any,
between  $1.50 per share and the average  market value of the  Company's  common
stock for the ninety (90) trading days immediately  following the effective date
of the  registration of the Settlement  Shares (the "Average Market Price").  In
the event the  Settlement  Shares  were not  registered  by June 30,  1996,  the
Company  was  to  issue  promissory  notes  in the  principal  amount  of  $1.50
multiplied by the number of Settlement  Shares and bearing  interest at the rate
of 12% per annum and  payable  in 24  monthly  installments.  For each  $1.50 of
principal  paid on the  notes,  however,  the holder  was  required  to return a
Settlement Share to the Company. Also, the notes were to be reduced by an amount
equal to the Average Market Price multiplied by the number of Settlement Shares.

With  respect  to  120,000  of the  Settlement  Shares,  the  holder  elected to
terminate the  Company's  $1.50 per share  repurchase  right.  Accordingly,  the
Company  was not  required  to issue a  promissory  note with  respect  to these
Settlement  Shares.  However,  based on the Average Market Price, the Company is
required to issue 30,312 additional  shares,  which are included in common stock
subscribed in the  accompanying  1996  consolidated  statement of  shareholders'
equity.


                                       F-33

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 11 - SHAREHOLDERS' EQUITY, CONTINUED

With respect to 156,750  shares of the Settlement  Shares,  the Company issued a
note in the amount of $235,000 (156,750 shares multiplied by $1.50). However, by
an amended  settlement  agreement dated November 1, 1996, in exchange for a cash
payment of $31,000 and the cancellation of the Company's right to repurchase the
Settlement  Shares for $1.50 per share,  the holder canceled the promissory note
and relinquished the right to receive additional shares.

With respect to the holder of 133,416  Settlement  Shares,  the Company issued a
note in the amount of $200,000.  The Company  redeemed 16,677 shares (which were
canceled and return to authorized but unissued status) upon the October 31, 1996
effectiveness of a registration  statement that included the Settlement  Shares.
Such  effectiveness  stayed the Company's payment  obligation for a period of 90
business days.  Based on the Average Market Price, the Company was entitled to a
credit against the note in an amount of $150,000.  However, based on the Average
Market Price, the Company is required to issue 30,159 additional  shares,  which
are included in common stock  subscribed in the accompanying  1996  consolidated
statement of shareholders' equity.

Pursuant to a May 10, 1996 settlement  agreement with the final holder of 52,250
of the Redeemable  Shares, the Company agreed to pay the holder $25,000 upon the
execution of the agreement and issue a $225,000  non-interest bearing promissory
note in  exchange  for the  cancellation  of put rights in  connection  with the
Redeemable  Shares.  The  Company  discounted  the note at 8%.  The  outstanding
balance  under the note as of  December  31, 1996  amounted  to $178,000  and is
included on the accompanying 1996 consolidated  balance sheet in long-term debt.
Under  the  terms of the  note,  the  Company  is  obligated  to pay  $5,000  on
February 1,  1997,  $50,000 in May 1997, and four annual May payments of $40,000
from 1998 through 2001. The holder also agreed to the cancellation of options to
purchase 50,000 shares of the Company's common stock for $.01 per share.

As discussed in Note 2, the Company granted put rights to the holder (a bank) of
60,604 shares at $6.00 per share,  all of which became  exercisable on or before
December  31,  1995.  Such rights were not  exercised  as of December  31, 1995.
Accordingly,  the Company has reduced  redeemable common stock and has increased
shareholders'  equity  in  the  accompanying  1996  consolidated   statement  of
shareholders' equity.

In connection with the  aforementioned  settlements,  the Redeemable Shares have
been  reclassified to common stock during 1996, the Company  reduced  redeemable
common stock obligations by $1,406,000, recorded long-term debt of $241,000, and
increased additional paid-in capital by $1,165,000 during 1996 which is included
in the accompanying 1996 consolidated statement of shareholders' equity.


                                       F-34

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 11 - SHAREHOLDERS' EQUITY, CONTINUED

COMMON STOCK AND OPTIONS ISSUED FOR SERVICES

From time to time in the  ordinary  course of  business,  the Company has issued
restricted common stock in exchange for services, interest and obligations.  The
Board of  Directors  has  determined  the fair value of such shares based on the
fair market value of freely tradable  shares,  plus a discount for  restrictions
under Rule 144, as determined through NASDAQ market quotations.  Such values are
charged to operations or have extinguished obligations depending upon the nature
of the agreements.

In connection with certain  employment  agreements,  the Company has granted two
former  shareholders of Mountaineer an option to purchase  400,000 shares of the
Company's common stock at $.50 per share.  The options were exercisable  January
1993 and have no expiration.  The excess of the estimated  value of these shares
of $3.50 each over their option price is included as  compensation  expense over
the two-year term of the employment agreements, as amended. Compensation expense
included  in the  consolidated  statements  of  operations  for the  year  ended
December 31, 1994 was $600,000.

During the year ended December 31, 1994, the Company issued 50,000 shares valued
at approximately  $110,000 for services  rendered,  and the value of such shares
was charged to the 1994 consolidated  statement of operations.  In addition, the
Company issued in 1994,  10,681 shares of its common stock for certain  accounts
payable valued at $40,000.

During the year ended December 31, 1995, the Company issued 77,332 shares valued
at approximately $42,000 for services rendered, and the value of such shares was
charged to the 1995 consolidated statement of operations.

During  1995,  216,667  shares were  exercised  for  $108,000  of which  $69,000
remained  unpaid  as of  December  31,  1995.  As of  December  31,  1995,  this
receivable  from the exercise of these stock  options is shown as a reduction in
shareholders'  equity.  Payment of the remaining $69,000 obligation was received
in 1996.

During the year ended December 31, 1996, the Company issued 52,800 shares valued
at approximately $31,000 for services rendered, and the value of such shares was
charged to the 1996 consolidated statement of operations.

During the year ended  December  31, 1996,  the Company  issued  207,500  shares
valued at approximately $175,000 for services rendered by a financial consultant
in connection with capital  raising  activities in 1994. The value of the shares
was charged to general  and  administrative  expenses  in the 1994  consolidated
statement of operations  and was  reflected as an accrued  liability on the 1995
accompanying  consolidated  balance  sheet.  In 1996,  the  Company  recorded  a
reduction to accrued  liabilities and an increase to additional  paid-in capital
of $175,000.

SHARES ISSUED FOR CASH

From January 1994 through May 1994,  the Company  issued  727,866  shares of its
common  stock  for  $2,193,000,  net  of  commissions  of  $146,000  and  58,333
restricted  shares of its common  stock.  The 58,333  shares  were  issued for a
capital  raising  activity  and thus are  effectively  charged  to  consolidated
shareholders' equity. In 1994, the Company received $200,000 for the exercise of
options to purchase 50,000 shares of its common stock.


                                       F-35

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 11 - SHAREHOLDERS' EQUITY, CONTINUED

STOCK OPTION PLANS

In May 1992, the Board of Directors approved the grant of non-qualified  options
to purchase  600,000  shares to certain  officers and  directors of the Company.
Each  option  entitles  the holder to purchase  one share of common  stock at an
exercise  price of $1.06 per share and is fully  vested as of the date of grant.
The  exercise  price  approximated  the fair  value of the shares at the date of
grant; such options expire in May 1997.

In October 1992, the Board of Directors  adopted an incentive  stock option plan
meeting the  requirements of Section 422 of the Internal  Revenue Code. The plan
reserves  1,200,000  shares for issuance  which were granted  effective  October
1992.  The options are  exercisable  at the then fair market value of $4.875 per
share (unless such options are granted to a 10%  shareholder,  in which case the
exercise  price would be no less than 110% of the then fair market  value),  and
are  exercisable   over  a  period  of  five  (5)  years,   subject  to  certain
restrictions.  Options to acquire approximately 1,200,000 shares are exercisable
as of December 31, 1996 and 1995, and no options have been exercised to date. In
December  1994,  the Board of  Directors  adopted an  amendment  to reprice  the
options to $2.00 per share;  shareholder  approval was obtained on September 11,
1995.

In May 1995, the Board of Directors approved the grant of non-qualified  options
to purchase  823,047  shares to certain  officers and  directors of the Company.
Each  option  entitles  the holder to purchase  one share of common  stock at an
exercise  price of  approximately  $1.22 per share and is fully vested as of the
date of grant.  The exercise price  approximates the fair value of the shares at
the date of grant; such options expire in September 1998.  Shareholder  approval
was obtained on September 11, 1995.

In November 1995, the Board of Directors  adopted an incentive stock option plan
meeting the  requirements of Section 422 of the Internal Revenue Code (see above
for certain  requirements  under Section 422). The plan reserves  500,000 shares
for issuance  which were  granted  effective  January 23, 1996.  The options are
exercisable  at the  then  fair  market  value  of  $.5625  per  share,  and are
exercisable   immediately,   expire  in  2001,   and  are   subject  to  certain
restrictions.

BOARD OF DIRECTORS STOCK OPTIONS

On January 23, 1996,  the Board of Directors  granted to two outside  directors,
non-qualified  stock  options  to  purchase  a total of  125,000  shares  of the
Company's  common  stock,  at the fair market value of the shares on the date of
grant of $.5625 per share. The options are immediately exercisable for a term of
five years. The value of these options was calculated at $19,000 and was charged
to the  1996  consolidated  statement  of  operations  and was  reflected  as an
increase to additional  paid-in  capital in the  accompanying  1996 statement of
shareholders' equity.

In  October  1996,  the  Board of  Directors  adopted,  subject  to  shareholder
approval, an incentive stock option plan meeting the requirements of section 422
of the Internal Revenue Code (see above for certain  requirements  under Section
422). The plan reserves  500,000 shares for issuance which have not been granted
to date.



                                       F-36

<PAGE>

                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 11 - SHAREHOLDERS' EQUITY, CONTINUED

On  October 2, 1996,  the Board of  Directors  granted  two  outside  directors,
non-qualified  stock  options  to  purchase  a total of  150,000  shares  of the
Company's  common  stock,  at the fair market value of the shares on the date of
grant of $1.06 per share. The options are immediately  exercisable for a term of
five years. The value of these options was calculated at $50,000 and was charged
to the  1996  consolidated  statement  of  operations  and was  reflected  as an
increase to additional  paid-in  capital in the  accompanying  1996 statement of
shareholders' equity.

During each of the years in the three year period ended December 31, 1996, stock
option and warrant activity is as follows:

                                                    Shares       Price Range
                                                   Available      per Share
                                                  -----------   -------------

        Balance, January 1, 1994                   3,259,750     $0.01-$8.00

        Granted                                    1,155,000     $3.00-$6.25
        Canceled                                    (605,000)    $7.00
        Exercised                                    (50,000)    $4.00

                                                 -----------

        Balance, December 31, 1994                 3,759,750     $0.01-$8.00

        Granted                                      868,047     $1.21-$2.00
        Canceled                                     (81,500)    $8.00
        Exercised                                   (286,667)    $0.01-$0.50
                                                 -----------

        Balance, December 31, 1995                 4,259,630

        Granted                                    3,980,000     $0.56-$1.06
        Canceled                                    (170,000)    $0.01-$3.00
        Exercised                                          -
                                                 -----------

        Balance, December 31, 1996                 8,069,630(1)  $0.01-$8.00
                                                 -----------
                                                 -----------

        Exercisable at December 31, 1996           8,047,547
                                                 -----------
                                                 -----------

(1)  Includes  options to purchase  80,000  shares of common  stock at $0.01 per
     share.


                                       F-37

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 11 - SHAREHOLDERS' EQUITY, CONTINUED

PRO FORMA STOCK OPTION INFORMATION

Pro forma  information  regarding  net income (loss) is required by SFAS 123 and
has been  determined  as if the Company had  accounted  for its  employee  stock
options under the fair value method pursuant to SFAS 123, rather than the method
pursuant to APB 25 as discussed  in Note 1. The fair value of these  options was
estimated at the date of grant based on an  independent  third party  appraisal.
The  appraiser's  valuation  model  (the  "Model")  was  developed  for  use  in
estimating the fair value of traded  options which have no vesting  restrictions
and are fully transferable.  In addition, the Model requires the input of highly
subjective  assumptions  including  the  expected  stock price  volatility.  The
Company's employee stock options have  characteristics  significantly  different
from those of traded options;  changes in the subjective  input  assumptions can
materially affect the fair value estimate.

For purposes of pro forma disclosure, the estimated fair value of the options is
amortized to expense over the options'  vesting period.  The Company's pro forma
information follows.

                                          1996               1995

Net income (loss):
  As reported                       $   1,155,000      $  (5,313,000)
  Pro forma                         $   1,104,000      $  (5,503,000)

Net income (loss) per share:
  As reported                       $        0.06      $       (0.33)
  Pro forma                         $        0.06      $       (0.34)


NOTE 12 - DISCONTINUED OPERATIONS

The  Company  acquired  certain  oil and gas  interests  as part of its  plan of
reorganization  in 1992.  On March 31, 1993,  the  Company's  Board of Directors
approved  a  formal  plan  of  orderly  liquidation  to  divest  its oil and gas
operations.  This decision was  precipitated by several  factors,  including the
long-term  potential of the Company's gaming operations and the anticipated time
to be devoted to it by management.  In February 1993, the Company decided not to
continue to pursue funds in the public  market to undertake  the drilling of oil
and gas properties  primarily due to the  expiration of "Section 29" credits,  a
credit  against  federal  income taxes for gas produced from  Devonian  shale or
tight formations from wells commenced before January 1993. As discussed further,
the Company sold certain interests in these oil and gas assets in December 1994.
Certain  interests are currently under rework, to be later sold after management
has enhanced the ultimate value of such interests.

The  following  is a  summary  of  the  significant  accounting  policies  and a
description of other issues pertaining to the oil and gas operations.


                                       F-38

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 12 - DISCONTINUED OPERATIONS, CONTINUED

SIGNIFICANT ACCOUNTING POLICIES

The Company follows the successful  efforts method of accounting for its oil and
gas activities.  Costs of property  acquisitions,  successful exploratory wells,
all  development  costs,  and  support  equipment  are  capitalized.   Costs  of
unsuccessful exploratory wells are expensed when determined to be nonproductive.
Production  costs,  overhead and all exploratory  drilling costs are expensed as
incurred.  The carrying value of proved and unproved reserves are subjected to a
"ceiling  test"  based on the sum of (a)  discounted  future net cash flows from
proven reserve estimates, (b) the cost of properties not being amortized and (c)
the lower of cost or fair value of estimated  unproved  reserves;  impairment of
the  carrying  value  of such  reserves  is  charged  to  operations.  Costs  of
abandonment  and  remedial  work are  expensed  over the life of the net  future
production cash flows.

Depletion of the cost of producing oil and gas  properties  has been computed on
the  unit-of-production  method.  Due to the Company's  decision to  discontinue
these  operations,  no depletion  has been  recorded  since the assets have been
adjusted to their net realizable value.

The accompanying consolidated financial statements reflect the operating results
and balance sheet items of its oil and gas operations separately from continuing
operations  pursuant to the plan of divestiture.  The assets of the discontinued
operations are shown net of the allocated liabilities.

In 1993,  management  believed that the operations would have been sold within a
period  of  one  to  two  years,  but  due  to  certain  delays  and  cash  flow
considerations, management was not able to complete its rework on the properties
in the state of Michigan within the time originally  estimated.  Management does
not intend to retain the interest for the purpose of operating the wells.

Standardized  measures of discounted  future net cash flows and changes  therein
relating to proved oil and gas reserves are not presented since the Company does
not intend to produce any oil and gas on a continuing basis.

REMAINING OIL AND GAS INTERESTS

The  Company's  remaining  assets are located in Michigan,  consisting  of a 25%
working  interest in a 64% net revenue  interest in proved reserves and 34 wells
which  have  been  inoperative  since  the  Company's   ownership.   Fleur-David
Corporation  is  currently  in the process of  reworking  the wells,  which upon
commencement  of  production,  is  expected  to  enable  the  wells to  generate
production of  approximately  3,315,000  barrels (BBLs) of oil, over a period of
ten years, with approximately 65% of such reserves  recoverable over a period of
four years. Leases, for which the 34 wells are located, are held by force majure
(by production).

In December  1993,  the  Company  entered  into an  agreement  with  Fleur-David
Corporation, whereby the Company contributed its 64% (original interest) working
interests in proved  reserves.  Fleur-David  assumed a note payable of $375,000,
plus accrued interest from the Company, and paid approximately  $250,000 in well
lease  maintenance  costs.  In  addition,  Fleur-David  was  granted  options to
purchase  121,500  shares of the Company's  common stock at the then fair market
value of $4.00 each. Fleur-David was also to provide substantially all the


                                       F-39

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 12 - DISCONTINUED OPERATIONS, CONTINUED

expertise  and fund 75% of the  costs  to  perform  rework  and  water-flood  of
approximately $2,200,000 (see below).

The Michigan  well sites  require  certain  remedial  activities,  which include
abandonment costs. Management has estimated the cost of such remedial activities
to range from $1,200,000 to $2,000,000 should its current plan of operation with
Fleur-David not continue. Management expects to continue with its initial rework
and eventual waterflood project with Fleur-David to minimize the Company's costs
associated  with  remediation  and  abandonment  of  the  wells.  The  Company's
estimated cost of rework and waterflood, as a 25% joint venture interest holder,
is $550,000,  $286,000 of which has been paid through December 31, 1996, and the
remaining  $264,000  included as a liability  in the net assets of  discontinued
operations in the accompanying 1996 consolidated balance sheet.

Fleur-David  also  obtained a covenant not to sue for  clean-up and  abandonment
costs  from the  State  of  Michigan,  as  required  by the  joint  venture,  by
depositing $188,000 into an environmental  escrow account required by the state.
The Company  retains a 25% joint venture  interest in an average 64% net revenue
interest in the project.  An adjustment  to the carrying  value of these oil and
gas proved reserves was not effected since the additional costs incurred, and to
be incurred by  Fleur-David,  enhance the value of the interest  retained by the
Company by a corresponding amount.

OIL AND GAS LEASES

Certain  leases  were  acquired  in  1992  as  part  of the  Company's  plan  of
reorganization  from  Biscayne  Petroleum  Corporation.  On March 25, 1993,  the
seller agreed to amend certain terms of the acquisition agreement,  which, as so
amended, provided for the payment of $50,000 in 1993 and the issuance of 226,286
shares of the Company's  common stock in satisfaction of the purchase price. The
March 1993  amendment  also  rescinded the issuance of 20,000 shares in December
1992 for $100,000 of debt and $20,000 of interest.  The purchase  price remained
unchanged,  after the amendment discussed above, at $2,000,000. The leases, held
by  production,  were  assigned  for  consideration,  along  with  the 77  wells
discussed below, in December 1994.

OIL AND GAS WELLS

Certain oil and gas interests,  consisting of 77 producing wells,  were acquired
in 1992 as part of the Company's plan of reorganization  from Biscayne Petroleum
Corporation.  On March 25, 1993, the sellers  agreed to convert the  outstanding
principal balance of an unpaid acquisition note of $590,000,  into 98,333 shares
of the Company's common stock subject to registration  rights and a put right at
a price of $6.00 per share and payment of $100,000 in March 1993.

In September 1994, the Company negotiated certain additional terms extending the
date by which the  registration of the 98,333 shares was required to be effected
to March 31,  1995,  as  amended.  However,  because  the  registration  was not
effected  as of March  31,  1995,  subject  to the terms of the  agreement,  the
Company was  obligated  to pay  $590,000,  less the average  market value of the
98,333  shares of common stock from April 1, 1995 to April 15, 1995, in 12 equal
monthly installments,  together with interest at 9% per annum beginning April 1,
1995.


                                       F-40

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 12 - DISCONTINUED OPERATIONS, CONTINUED

On March 31,  1995,  the  agreement  was amended to extend the payment  term and
amounts such that the note will be interest  only at 10% per annum from April 1,
1995 until October 1, 1995, at which time the outstanding principal balance will
be  amortized  over 36 months  with a balloon  payment  due on  October 1, 1996,
together with unpaid interest thereon. On October 1, 1995, the parties agreed to
convert the entire  principal  balance of $467,000  into  373,600  shares of the
Company's  common stock based on a value of $1.25 per share.  At such time,  the
put right of $6.00 per share was canceled  and  accordingly,  the 98,333  shares
discussed  above,  plus  the  373,600  shares  (471,933)  are  reflected  in the
accompanying  consolidated  statement of  shareholders'  equity  during the year
ended December 31, 1995.

In  September  1993,  the Company  recorded a  provision  of  $1,471,000  for an
estimated  loss  on  the  disposal  of  its  leases  and  77  wells  located  in
Southeastern Ohio. The Company's estimate was based on the current conditions in
the  gas  market,  estimated  costs  to  prepare  such  sites  for  sale,  lease
expirations (see reserve quantity information below) and sales commissions.

SALE OF OIL AND GAS LEASES AND WELLS

In December 1994, the Company entered into an arrangement to sell certain proved
and  unproven  gas  reserves  located  in  Southeast  Ohio for  notes  valued at
approximately  $426,000 to a party related to an officer and  shareholder of the
Company.  In connection  therewith,  the Company  obtained two notes, a $300,000
note, bearing interest at 8% per annum,  payable $10,000 per month beginning May
1995, and a $150,000  non-interest  bearing note, payable based on 50% of excess
revenues over $10,000 per month from production, secured by the assets sold. The
Company  recorded  a loss  on the  sale  of  these  assets  of  $567,000.  As of
December 31,  1996, the principal  balance on the notes receivable  approximated
$288,000.

NOTES PAYABLE

During  1994 and 1995,  various  corporate  affiliates  of the  Company's  chief
executive  officer advanced an aggregate sum of approximately  $100,000 to ExCal
primarily to cover  overhead  expenses in  connection  with the  maintenance  of
leases  and other  costs  associated  with the  Company's  existing  oil and gas
interests  in Michigan  and former  interests in Ohio.  In February  1996,  such
accrued  amount,  along  with  accrued  interest  thereon at the rate of 10% per
annum,  was converted into a demand  promissory note in the principal  amount of
$100,218 payable to the chief executive officer at the rate of 10% per annum. No
material overhead expenses were incurred in 1996.

The following  summarizes  the net assets of the  discontinued  operations as of
December  31,  1996 and 1995 and the results of its  operations  for each of the
years in the three-year period ended December 31, 1996.


                                       F-41

<PAGE>



                             MTR GAMING GROUP, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED
     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 12 - DISCONTINUED OPERATIONS, CONTINUED

                               Balance sheet items
                                   December 31
                                   -----------

                                                     1996                1995
                                                     ----                ----

Assets:
  Cash                                          $       -         $         -
  Receivable from sale of assets                     288,000            386,000
  Oil and gas activities -
    Proved oil and gas properties                  2,582,000          2,582,000
                                                 -----------        -----------
                                                   2,870,000          2,968,000
Less liabilities:
  Accrued liabilities                               (254,000)          (352,000)
                                                 -----------        -----------
Net assets                                      $  2,616,000       $  2,616,000


                        Results of its operations for the
                  years ended December 31, 1996, 1995 and 1994
                  --------------------------------------------

                                          1996           1995           1994
                                          ----           ----           ----

Revenues                             $     ---      $     ---      $    184,000
                                      -----------    -----------    -----------
Costs and expenses:
  General and administrative               ---            ---           148,000
  Operating costs                          ---            ---           109,000
                                      -----------    -----------    -----------
Total costs                                ---            ---           257,000
                                      -----------    -----------    -----------
Loss from operations                 $     ---      $     ---      $    (73,000)
                                      ===========   ============   ============ 



                          Reserve Quantity Information
                          ----------------------------
                                                      Oil                Gas
                                                   (in BBLs)          (in MCF)
                                                 ------------       ------------
Proved developed:

Balances, January 1, 1994                          2,134,800            902,200
  Revisions of previous estimates                  1,180,000  (1)             -
  Production                                               -            (99,000)
  Sales of assets                                          -           (803,200)
                                                 -----------        -----------
Balances, December 31, 1994                        3,314,800                  -
  Activity                                                 -                  -
                                                 -----------        -----------
Balances, December 31, 1995                        3,314,800                  -
  Activity                                                 -                  -
                                                 -----------        -----------
Balances, December 31, 1996                        3,314,800                  -
                                                 ===========        ===========

(1)  In  1994,  management  determined  that  certain  reserves  existed  in  an
     additional  formation (Berea) which had not has been previously included in
     the Company's reserve analysis.

                                       F-42

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 13 - INCOME TAXES

The  following  summarizes  the  benefit  for income  taxes for the years  ended
December 31:

                                           1996           1995           1994
                                           ----           ----           ----
     Current:
          Federal                     $     5,000    $         -    $         -
          State                             2,000              -              -
                                       ----------     ----------     ----------
                                            7,000              -              -
                                       ----------     ----------     ----------

     Deferred:
          Federal                        (757,000)      (113,000)      (110,000)
          State                          (136,000)       (20,000)       (20,000)
                                       ----------     ----------     ----------
                                         (893,000)      (133,000)      (130,000)
                                       ----------     ----------     ----------

     Benefit for income taxes         $  (886,000)   $  (133,000)   $  (130,000)
                                       ----------     ----------     ----------
                                       ----------     ----------     ----------

The  difference  between the federal income tax benefit using a 34% tax rate and
the benefit recorded in the  accompanying  statements of operations for 1995 and
1994 related primarily to increases in the valuation  allowances in each year. A
reconciliation  of the expected  statutory  Federal  income tax  provision  from
continuing  operations  to the  benefit  for  income  taxes  for the year  ended
December 31, 1996 is as follows:

Provision for income taxes at a
 federal statutory rate of 34%                                      $    91,000

Increase (reduction) in income taxes resulting
from:
     Changes in the valuation allowance for
      deferred tax assets allocated to income
      tax benefit                                                      (835,000)

     State income taxes                                                   2,000

     Depreciation and amortization, not
      deductible for income tax purposes                                145,000

     Legal settlement and other reserves,
      principally due to accrual for financial
      reporting purposes                                               (264,000)

     Other                                                              (25,000)
                                                                     ----------
     Benefit for income taxes                                       $  (886,000)
                                                                     ----------
                                                                     ----------

                                       F-43

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996



NOTE 13 - INCOME TAXES, CONTINUED

At December 31, 1996 and 1995, significant components of the Company's net
deferred taxes are as follows:

                                                1996                1995
                                                ----                ----

Deferred tax assets:
  Net operating loss carryforwards        $   8,944,000      $    8,893,000
  Depreciation                                   27,000              17,000
  Deferred rent                                 115,000                   -
  Reserves and allowances                       237,000             690,000
                                         --------------      --------------
                                              9,323,000           9,600,000

Less valuation allowance                     (8,563,000)         (9,600,000)
                                         --------------      --------------

     Total deferred tax assets            $     760,000      $            -
                                         --------------      --------------
                                         --------------      --------------
Deferred tax liability -
  Non-deductible tax basis                   (1,396,000)         (1,529,000)
                                         --------------      --------------
     Total deferred tax liability         $  (1,396,000)       $ (1,529,000)
                                         --------------      --------------
                                         --------------      --------------

The  Company's  valuation  allowance  decreased  during  1996  by  approximately
$1,037,000.

At December  31,  1996,  the Company has net  operating  loss carry  forwards of
approximately  $25.5  million  for federal  income tax  reporting  purposes  and
approximately $4.7 million for state reporting purposes,  expiring through 2010.
The Tax Reform Act of 1986  includes  provisions  which  limit the  Federal  net
operating  loss carry  forwards  available  for use in any given year if certain
events,  including a significant  change in stock ownership,  occur.  Because of
such limitations, the Company may only utilize net operating loss carry forwards
of approximately $1,500,000 per year for such losses of approximately $3,200,000
incurred prior to December 1992.

NOTE 14 - SEGMENT REPORTING

The Company  operates in two segments,  oil and gas and gaming.  The Company has
not presented  segment  information  in accordance  with  Statement of Financial
Accounting  Standards  No. 14,  "FINANCIAL  REPORTING FOR SEGMENTS OF A BUSINESS
ENTERPRISE"  because  its oil and gas  operations  have been  discontinued,  are
separately disclosed in the accompanying  consolidated  financial statements and
will not be significant in the future.


                                       F-44

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 15 - VIDEO LOTTERY OPERATIONS

On March 17, 1994, the West Virginia State Legislature  expressly authorized the
operation  of up to 400 video  lottery  terminals  through  December  31,  1994,
subject to voter approval in a Hancock County referendum,  which was approved on
May 10, 1994. The statute  authorizing the operation of video lottery  terminals
expires,  unless  extended,  on June 13,  1997.  In 1995,  the Company  received
approval from the West Virginia Lottery Commission (the "Lottery Commission") to
operate up to 1,000 video  lottery  terminals,  and  subsequently  increased the
number of terminals in operation from 400 to 800 (see Note 18).

One  half of all  video  lottery  terminals  must be  located  in the  racetrack
grandstand  and  clubhouse,  while the balance  may be located at the  Company's
on-site lodge, as long as parimutuel  wagering is operated therein.  The Company
is  subject  to  annual  licensing  requirements   established  by  the  Lottery
Commission; its license has been renewed through June 1997.

In March  1996,  the West  Virginia  code was  amended  to  permit  game  themes
depicting symbols on reels,  commonly referred to as "line games" or "video slot
games".

A summary of video lottery gross wagers,  less winning patron  payouts,  for the
years ended December 31 is as follows:


                                   1996              1995             1994
                                  ----               ----             ----

Total Gross Wagers            $  104,819,000   $   55,988,000     $  23,214,000

Less Winning Patron Payouts      (74,119,000)     (39,509,000)      (15,733,000)
                              --------------   --------------      -------------

Video Lottery Revenues        $   30,700,000   $   16,479,000     $   7,481,000
                              --------------   --------------     --------------
                              --------------   --------------     --------------

The Company pays an administrative  fee to the Lottery  Commission not to exceed
4%  of  video   lottery   terminal  net  revenues.   After   assessment  of  the
administrative  fee,  the  Company  is  obligated  to  contribute  legislatively
designated  amounts to various  funds  including  two funds  which  directly  or
indirectly  benefit the  Company.  These  amounts are included in "cost of video
lottery" in the consolidated statements of operations.

                                       F-45

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 15 - VIDEO LOTTERY OPERATIONS, CONTINUED

Amounts  contributed  to these  funds for the years  ended  December  31 were as
follows:
<TABLE>
<CAPTION>

                                            1996               1995                 1994
                                            ----               ----                 ----

<S>                                    <C>                 <C>                 <C>        
HBPA purses                            $ 4,645,000         $ 2,470,000         $ 1,070,000
Company pension plan                       150,000              80,000              31,000
West Virginia general fund               8,989,000           4,780,000           2,371,000
West Virginia Breeders'
 Classic fund                              300,000             159,000              62,000
Hancock County general fund                599,000             319,000             125,000
West Virginia tourism promotion
 fund                                      899,000             478,000             187,000
Veterans Memorial fund                     300,000             159,000              63,000
                                       -----------         -----------         -----------

                                       $15,882,000         $ 8,445,000         $ 3,909,000
                                       -----------         -----------         -----------
                                       -----------         -----------         -----------
</TABLE>

NOTE 16 - RACING OPERATIONS

The Company  conducts  thoroughbred  horse racing at Mountaineer  Race Track and
Gaming Resort.  Under West Virginia  Horse Racing Law, the Company's  commission
revenue is a  designated  portion of the  parimutuel  wagering  handle  (amounts
wagered).

The West  Virginia  Racing  Commission  (the "Racing  Commission")  authorized a
minimum of 220 days of racing; the Company was in compliance with this provision
in years  reported.  The  Company is subject  to annual  licensing  requirements
established by the Racing  Commission,  which has renewed the Company's  license
through December 31, 1997.

On August 5, 1994,  the Company  renewed  its  contract  with the West  Virginia
Horsemen's  Benevolent  Protection  Association  ("HPBA")  for a period of three
years. In connection therewith, the Company is required to provide average daily
horse racing purses of at least $22,500,  as well as operate a certain number of
races per day based on criteria provided in the contract.

The Company pays purses into a fund established for the benefit of participating
horsemen for each day on which live racing is conducted. Under the provisions of
the August 15, 1994 agreement between  Mountaineer and the HBPA, the Company has
a  contractual  obligation  to  pay  the  horsemen  a  percentage  (the  "Earned
Commission")  of the live and  simulcast  (satellite  off-track  wagering)  race
handle less winning tickets and certain costs incurred by the Company, including
certain video lottery  contractual  expenses  (approximately  15.5% of net video
lottery  revenues).  Prior to May 1996, by mutual agreement,  the actual amounts
funded to the horsemen's  account  equaled  advertised  purses as opposed to the
Earned Commission. Accordingly, the Company recorded an accrued liability in the
amount of $85,000 as of December 31, 1995 as the Earned Commission amount was in
excess of the advertised purse amounts (amount actually funded). Effective April
1996, the Company  redefined its funding  obligation such that Earned Commission
amounts are funded.  As a result,  there is no accrued  liability in  connection
with unpaid


                                       F-46

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 16 - RACING OPERATIONS - CONTINUED

purses as of December 31, 1996.  All unpaid purse  amounts  reflected in accrued
liabilities as of December 31, 1995 were satisfied by December 1996.

A summary of the parimutuel handle and deductions, including satellite off-track
wagering, for the years ended December 31 are as follows:
<TABLE>
<CAPTION>

                                           1996                1995                1994
                                           ----                ----                ----

<S>                                   <C>                 <C>                 <C>         
Total parimutuel handle               $ 40,099,000        $ 39,819,000        $ 35,475,000
Less patrons' winning
 tickets and breakage                  (31,766,000)        (31,637,000)        (28,246,000)
                                      ------------        ------------        ------------

                                         8,333,000           8,182,000           7,229,000
Less:
 Parimutuel tax paid to:
 West Virginia and Hancock
  County                                  (487,000)           (472,000)           (442,000)
 Purses and Horsemen's
  Association                           (3,547,000)         (3,447,000)         (3,019,000)
                                      ------------        ------------        ------------

                                      $  4,299,000           4,263,000        $  3,768,000
                                      ------------        ------------        ------------
                                      ------------        ------------        ------------
</TABLE>

NOTE 17 - STATEMENTS OF CASH FLOWS

The  statements  of cash flows  exclude the effects of  non-cash  investing  and
financing  activities  for all periods  presented.  Supplemental  disclosures of
significant non-cash activities are as follows:

1996

In 1996, the Company satisfied $204,000 of accrued officers compensation via the
issuance of 466,676 shares of common stock with a market value of $177,000. Also
in 1996, the Company issued 200,000 shares of common stock,  valued at $101,000,
to an employee  and  shareholder.  These  amounts  were  included in general and
administrative  expense  in the  accompanying  1996  consolidated  statement  of
operations.

The Company  amended an April 1995  severance  agreement  with its former  chief
executive  officer in October,  1996.  The  amendment  reduced  certain  payment
obligations,  as described in further  detail in Note 8. The Company also issued
100,000  shares of common  stock,  valued at  $124,000,  pursuant to the amended
severance agreement.

In connection with the Jackpot settlement,  as described more thoroughly in Note
9, the Company  issued  75,000 shares of common  stock,  valued at $111,000,  in
final satisfaction of liabilities accrued as of December 31, 1995.

The Company  issued  shares of common stock and  warrants to purchase  shares of
common stock to various lenders in connection with financing  arrangements  more
fully described in Notes 5, 6 and 7. In the aggregate,  908,206 shares (includes
465,377 shares of common stock subscribed) of common stock, valued at $953,000,


                                       F-47

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996


NOTE 17 - STATEMENTS OF CASH FLOWS, CONTINUED

and 3,175,000 warrants,  valued at $401,000,  were issued in 1996. These amounts
were  recorded  as  deferred   financing  costs  and  interest  expense  in  the
accompanying consolidated financial statements.

In 1996, the Company issued 207,500 shares of common stock,  valued at $175,000,
in  satisfaction  of  compensation  owed in connection with 1994 capital raising
activities.  The value of such shares was charged to general and  administrative
expenses in the accompanying 1994  consolidated  statement of operations and was
reflected  as an  accrued  liability  on  the  December  31,  1995  accompanying
consolidated balance sheet.

During 1996,  the Company  issued  275,000  stock  options,  as more  thoroughly
described in Note 11, to its outside directors at a value of $69,000.

During 1996,  the Company issued 558,593 shares of common stock and is committed
to issue 60,471 shares of common stock,  valued at $1,165,000,  and a promissory
note as  satisfaction  of $1,406,000 of redeemable  common stock included on the
accompanying 1995 consolidated balance sheet.

See Note 8 for other non-cash transactions.

1995

In 1995, the Company  satisfied  obligations with respect to 202,833  redeemable
common shares, valued at $1,217,000,  through the issuance of 463,600 additional
shares of its common stock.

The Company issued 225,000 shares to Bennett for loan fees; these amounts,  plus
285,000  shares  valued at  $1,710,000  (aggregate  $3,060,000  of  costs)  were
reversed  in 1995 due to the  cancellation  of the  $6.00  price  guarantee.  In
satisfaction of such, the Company ultimately issued 1,020,000  additional shares
valued at $1,530,000 and  relinquished its rights to the original 510,000 shares
at a value of $478,000. Such costs were accounted for as deferred finance costs,
interest and capitalized interest to its construction in progress.

During the year ended December 31, 1995, the Company issued 77,332 shares valued
at approximately $42,000 for services rendered, and the value of such shares was
charged to the 1995 consolidated statement of operations.  Certain services were
rendered  in 1995 which were to be  satisfied  through  the  issuance  of common
stock;  however,  the parties  canceled  97,500 shares issued in 1994 which were
valued at $100,000. Such amounts are reflected as a reduction from shareholders'
equity with a corresponding increase in accrued liabilities.

In connection with the Jackpot settlement,  the Company issued 175,000 shares of
its common stock in satisfaction  of non-current  accrued  liabilities  totaling
$414,000 ($525,000 accrued at December 31, 1994).

Certain  finance fees totaling  $997,500 which were accrued as deferred  finance
costs in at December 31, 1995, were canceled due to the amendment by the Company
and  Bennett.  In  addition,  in 1995,  the  Company  issued  60,850  shares  in
satisfaction of a note payable of approximately $43,000.


                                       F-48

<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 17 - STATEMENTS OF CASH FLOWS, CONTINUED

1994

During  1994,  the Company  issued  50,000  common  shares for various  services
rendered valued at $110,000. The Company also issued 10,681 and 97,500 shares of
its common  stock  valued at $40,000  and  $100,000,  respectively  for  certain
accounts  payable and other current assets.  The Company  recorded  compensation
expense of  $600,000  as a result of options to purchase  the  Company's  common
stock at below market values granted to two former shareholders of Mountaineer.

From July 1994 to December 1994, the Company issued 285,000 common shares valued
at  $1,710,000,  accrued  $200,000 in loan  commissions  to be paid in 1995, and
accrued $998,000 of construction financing costs which was satisfied through the
issuance of common stock.  Components of such costs of $1,568,000,  $709,000 and
$631,000 are excluded from cash expended for deferred financing costs, buildings
and improvements and interest expense, respectively.

In December  1994,  the Company  accrued a liability for the Jackpot  settlement
costs of $525,000  which was satisfied  through the issuance of its common stock
in 1995 and 1996.

During  1994,  the Company had certain  non-cash  provisions,  net of  benefits,
reflected in operations aggregating a net benefit of $29,000.

NOTE 18 - SUBSEQUENT EVENTS

PURCHASE COMMITMENT

On February 27, 1997 the Company agreed to purchase 400 video lottery  terminals
in connection with its ongoing expansion of video lottery operations for a total
of  $3,137,000.  The new terminals were placed into operation on March 11, 1997,
at which time 200 original  terminals placed into service in September 1994 were
returned  to the lessor  without  penalty.  The current  complement  of machines
include 800 terminals which offer up to four versions of draw poker, one version
of  blackjack,  two  versions of keno,  and video slot games.  Of the  remaining
terminals,  200 terminals offer four different  video poker,  keno and blackjack
games.

Effective  at the date of return,  the payment  schedule of the  September  1994
operating lease agreement,  as amended March 26, 1996, is to be further amended.
Under the amended  schedule,  monthly  payments  will  decrease from $119,471 to
$100,185, through the termination of the lease in January, 1999. All other lease
terms remained unchanged. There are no early termination penalties in connection
with this amendment.

In connection  with the purchase of the new 400  terminals,  Mountaineer  paid a
$794,000 down payment on February 27, 1997.  The remaining  $2,343,000  purchase
price is due by June 18, 1997.


                                       F-49


<PAGE>



                             MTR GAMING GROUP, INC.

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

     For Each Of The Years In The Three-Year Period Ended December 31, 1996

NOTE 18 - SUBSEQUENT EVENTS - CONTINUED

NOTE RECEIVABLE

As more fully described in Note 10, in March 1994, the Company loaned $50,000 to
a  non-affiliated  Company.  The loan  was in  default  on  December  31,  1996,
accordingly the Company obtained a default judgment against the debtor in March,
1997 in the amount of $65,000,  including principal,  accrued interest and legal
costs.  Post-judgment  interest  accrues at 10% per annum. It is unknown at this
time if the debtor has sufficient assets with which to satisfy the judgment.

SETTLEMENT OF MOUNTAINEER PARK ACQUISITION PRICE GUARANTEE

In connection with the December 1992 acquisition of Mountaineer (see Note 2) the
Company  issued  certain  shares  of  the  Company's  common  stock  which  bore
registration  rights guaranteed at $6.00 per share. In January 1997, the Company
reached a settlement with the holders of 118,948 shares which bore the $6.00 per
share price  guarantee.  In exchange for a cancellation of the price  guarantee,
the Company paid a cash  settlement  of $102,000 and issued  100,000  additional
shares of the Company's common stock in January 1997.


                                       F-50

<PAGE>



                             MTR GAMING GROUP, INC.
                    CONDENSED AND CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)

                                                   June 30         December 31
                                                    1997               1996
                                                    ----               ----

ASSETS

Current Assets:
      Cash and cash equivalents                   $3,003,000        $4,226,000
      Restricted cash                                197,000           185,000
      Accounts receivable, net of allowance          621,000           302,000
        for doubtful accounts of $140,000
      Deferred financing costs                             0         1,066,000
      Deferred income taxes                          760,000           760,000
      Other current assets                           584,000           477,000
                                                     -------           -------

           Total Current Assets                    5,165,000         7,016,000
                                                   ---------         ---------

Property:
      Land                                           371,000           371,000
      Buildings                                   17,081,000        17,081,000
      Equipment and automobiles                    5,922,000         2,451,000
      Furniture and fixtures                       2,423,000         2,423,000
      Construction in progress                     1,816,000           326,000
                                                   ---------           -------
                                                  27,613,000        22,652,000
                                                  ----------        ----------

      Less Accumulated Depreciation              (5,070,000)       (4,199,000)
                                                 ----------        ---------- 
                                                 22,543,000        18,453,000
                                                 ----------        ----------
 Net Assets of Discontinued                      
      Oil and Gas Activities                      2,679,000         2,752,000
                                                  ---------         ---------

Other Assets:
      Excess of cost of investments over
      net
        assets acquired, net of accumulated        2,626,000         2,752,000
        amortization of $1,148,000 and
      $1,022,000
      Deposits and other                              53,000            41,000
                                                      ------            ------
                                                   2,679,000         2,793,000
                                                   ---------         ---------

TOTAL ASSETS                                     33,003,000        30,878,000
                                                 ==========        ==========



                 See accompanying notes to financial statements.

                                       F-51

<PAGE>



                             MTR GAMING GROUP, INC.
                    CONDENSED AND CONSOLIDATED BALANCE SHEETS
                                   (Unaudited)
                                   (Continued)



<TABLE>
<CAPTION>

                                                                   June 30                  December 31
                                                                     1997                       1996
                                                                     ----                       ----

LIABILITIES AND SHAREHOLDERS' EQUITY

Current Liabilities:
     <S>                                                            <C>                         <C>     
      Accounts payable                                         $      892,000                   $909,000
      Other accrued liabilities                                     1,942,000                  1,891,000
      Current portion of long term debt                                29,000                    186,000
      Current portion of deferred incomes taxes                       133,000                    133,000

           Total Current Liabilities                                2,996,000                  3,119,000
                                                                    ---------                  ---------

Deferred Income Taxes, Less Current Portion                         1,197,000                  1,263,000
                                                                    ---------                  ---------

Long Term Debt, Less Current Portion                               17,201,000                 16,230,000
                                                                   ----------                 ----------
Shareholders' Equity:
      Common stock                                                      2,000                      2,000
      Paid-in-capital                                              35,068,000                 35,173,000
      Accumulated deficit                                         (23,461,000)               (24,909,000)
                                                                  -----------                ----------- 

           Total Shareholders' Equity                              11,609,000                 10,266,000
                                                                   ----------                 ----------

TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                    $    33,003,000               $ 30,878,000
                                                              ===============               ============

</TABLE>

                 See accompanying notes to financial statements.


                                       F-51

<PAGE>



                             MTR GAMING GROUP, INC.
               CONDENSED AND CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (Unaudited)
<TABLE>
<CAPTION>
                                                      Three Months Ended                              Six Months Ended
                                                           June 30                                         June 30

                                                  1997                   1996                  1997                   1996
                                                  ----                   ----                  ----                   ----
Revenues:
<S>                                           <C>                     <C>                 <C>                     <C>        
      Video lottery operations                $12,732,000             $6,142,000          $22,785,000             $11,900,000
      Parimutuel commissions                    1,197,000              1,157,000            2,246,000               2,165,000
      Food, beverage and lodging                1,371,000                921,000            2,314,000               1,573,000
      Other                                       297,000                297,000              494,000                 453,000
                                                  -------                -------              -------                 -------
           Total Revenue                       15,597,000              8,517,000           27,839,000              16,091,000
                                               ----------              ---------           ----------              ----------

Costs and Expenses:
      Cost of video lottery operations          7,907,000              4,083,000           14,305,000               8,028,000
      Cost of parimutuel commissions            1,509,000              1,361,000            2,791,000               2,497,000
      Cost of food, beverage and lodging        1,212,000                848,000            2,049,000               1,529,000
      Cost of other revenues                      280,000                276,000              563,000                 492,000
      Marketing and promotions                    777,000                231,000            1,355,000                 433,000
      General and administrative expenses       1,506,000                652,000            2,585,000               1,645,000
      Depreciation and amortization               546,000                407,000              997,000                 866,000
                                                  -------                -------              -------                 -------
           Total Costs and Expenses            13,737,000              7,858,000           24,645,000              15,490,000
                                               ----------              ---------           ----------              ----------

Operating Profit (Loss)                         1,860,000                659,000            3,194,000                 601,000
                                                ---------                -------            ---------                 -------

Other Income (Expense):
      Interest income                              16,000                  6,000               44,000                  10,000
      Interest expense                          (762,000)              (593,000)          (1,856,000)               (792,000)
                                                --------               --------           ----------                -------- 
           Total Other Expense                  (746,000)              (587,000)          (1,812,000)               (782,000)

Income (Loss) Before Income Taxes               1,114,000                 72,000            1,382,000               (181,000)

Benefit for Income Taxes                           33,000                 33,000               66,000                  66,000
                                                   ------                 ------               ------                  ------

Net Income (Loss)                              $1,147,000             $  105,000           $1,448,000              $(115,000)
                                               ==========             ==========           ==========              ========= 

Net Income (Loss) Per Share                 $        .06           $       .01          $        .07            $      (.01)
                                            ============           ===========          ============            =========== 

Weighted Average Number
      of Shares Outstanding                    19,764,291             18,274,708           19,742,267              18,217,246
                                               ==========             ==========           ==========              ==========
</TABLE>



                 See accompanying notes to financial statements.

                                       F-53

<PAGE>



                             MTR GAMING GROUP, INC.
               CONDENSED AND CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (Unaudited)


<TABLE>
<CAPTION>

                                                                           Six Months Ended               Six Months
                                                                             June 30, 1997                  Ended
                                                                             -------------               June 30, 1996
                                                                                                         -------------

CASH FLOWS FROM OPERATING ACTIVITIES:

<S>                                                                                <C>                   <C>          
Net Income (Loss)                                                                  $1,448,000            $   (115,000)

Adjustments to Reconcile Net Income (Loss)
      to Net Cash Provided by Operating Activities:
      Deferred financing costs amortization                                         1,066,000                  230,000
      Depreciation and amortization                                                   997,000                  866,000
      Common stock issued and stock options granted for services                            -                  292,000
        rendered
      Provision for doubtful accounts                                                       -                   40,000
      Provision for settlement (recoveries)                                           100,000                (208,000)
      Deferred income taxes                                                          (66,000)                 (66,000)

Net Changes in Assets and Liabilities:
      Restricted cash                                                                (12,000)                   15,000
      Prepaid expenses and other                                                    (426,000)                 (80,000)
      Accounts payable and accrued liabilities                                       (66,000)                (347,000)
                                                                                     -------                 -------- 

      CASH PROVIDED BY OPERATING ACTIVITIES                                        $3,041,000              $   627,000
                                                                                   ----------              -----------

CASH FLOWS FROM INVESTING ACTIVITIES:
      Settlement of prior acquisition costs                                         (105,000)                        0
      Deposits and other                                                             (12,000)                   28,000
      Capital expenditures                                                        (4,961,000)                (593,000)
                                                                                  ----------                 -------- 

      CASH USED IN INVESTING ACTIVITIES                                          $(5,078,000)               $(565,000)
                                                                                 -----------                --------- 

CASH FLOWS FROM FINANCING ACTIVITIES:
      Principal payments                                                            (186,000)              (1,076,000)
      Loan proceeds                                                                 1,000,000                1,100,000
                                                                                    ---------                ---------

      CASH PROVIDED BY FINANCING ACTIVITIES                                       $   814,000              $    24,000
                                                                                  -----------              -----------

NET INCREASE (DECREASE) IN CASH                                                   (1,223,000)                   86,000

Cash, Beginning of Period                                                           4,226,000                  807,000
                                                                                    ---------                  -------

Cash, End of Period                                                                $3,003,000                $ 893,000

                                                                                   ----------                ---------
</TABLE>

                 See accompanying notes to financial statements.

                                       F-54

<PAGE>



                             MTR GAMING GROUP. INC.
            NOTES TO CONDENSED AND CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)
Note 1  Basis of Presentation

     The accompanying  unaudited condensed and consolidated financial statements
have been prepared in accordance with generally accepted  accounting  principles
for interim  financial  information  and with the  instructions to Form 10-Q and
Article  10 of  Regulation  S-X.  Accordingly,  they do not  include  all of the
information and notes required by generally accepted  accounting  principles for
complete  financial  statements.  In the opinion of Management,  all adjustments
(consisting of only normal recurring accruals)  considered  necessary for a fair
presentation  have been included  herein.  Operating  results for the six months
ended June 30,  1997 are not  necessarily  indicative of the results that may be
expected for the year ended December 31, 1997. For further information, refer to
the  consolidated  financial  statements  and  notes  thereto  included  in  the
Company's Annual Report on Form 10-K for the year ended December 31, 1996.

Note 2  Commitments and Contingencies

     Corrective  Action Plan.  The Company has developed and is  implementing  a
corrective  action plan to stop leakage from  underground  storage  tanks at its
Mountaineer Race Track and Gaming Resort facility in Chester,  West Virginia. In
1995,  Management  estimated the cost of the plan to be $140,000,  consisting of
$60,000 in monitoring and operational costs to be expended in 1995 and 1996, and
$80,000 in capital  expenditures  to be incurred  in 1996 and 1997.  The Company
recorded a provision  of $140,000 in 1995 for these  projected  expenses and has
entered into a service  contract for the  installation  of equipment  and future
operating  costs.  The  Company's  remaining  liability  at June 30, 1997 is not
material.

     Settlement of Mountaineer Park Acquisition  Price Guarantee.  In connection
with the December 1992 acquisition of Mountaineer Park, Inc., the Company issued
certain  shares of the  Company's  common  stock  with a $6.00  per share  price
guarantee. In January 1997, the Company reached a settlement with the holders of
118,948 of such shares.  In exchange for a cancellation of the price  guarantee,
the Company paid a cash  settlement  of $105,000 and issued  100,000  additional
shares of the Company's  common stock in January  1997.  (See Note 12 Subsequent
Events  with  respect  to the  Company's  settlement  with the holder of 181,739
additional shares.)

     Labor Agreement.  On September 26, 1996, the original term of Mountaineer's
labor agreement with approximately  sixty (60) mutuel and nine (9) video lottery
employees  expired.  On February 18, 1997,  Mountaineer  and the union agreed to
extend the terms of the agreement  through  September 26, 1997 while negotiating
an agreement of longer duration.

     HBPA  Agreement.  On August 15, 1997,  the original  term of  Mountaineer's
agreement with the Horsemen's Benevolent and Protective Association, Inc. (HBPA)
is due to expire. The HBPA is the exclusive authorized bargaining representative
for all  thoroughbred  horse owners who  participate in live races  conducted by
Mountaineer.  Mountaineer  contributes  all purse  funds  earned  by such  horse
owners,  as well as  compensation  to the HBPA in an amount equal to 1.5% of the
amount paid for purses, from proceeds of its live and simulcast racing and video
lottery  operations.  The West Virginia  Racetrack  Video Lottery Act conditions
annual  renewal  of  video  lottery  licenses  upon,  among  other  things,  the
licensee's  having  an  agreement  regarding  video  lottery  revenue  with  the
representatives  of a majority of the horsemen,  the parimutuel  clerks, and the
breeders for the racetrack.  While the company believes that Mountaineer will be
able to reach an agreement  with the HBPA in advance of the July 1, 1998 renewal
date,  there can he no  assurances.  Non-renewal  would have a material  adverse
impact on the  Company's  financial  condition.  Further,  State law  concerning
annual  renewal of  Mountaineer  s racing  license  (at  December  31)  requires
Mountaineer to have held 220 live racing meets during 1997 (a racing license, in
turn, is prerequisite to


                                       F-55

<PAGE>



a video  lottery  license).  In the event the  horsemen  refuse to race  pending
execution of an agreement  between  Mountaineer and the HBPA,  Mountaineer might
not be able to complete the required live race meets. Under such  circumstances,
Mountaineer  would petition the West Virginia Racing  Commission for a reduction
of the number of required race meets  pursuant to procedures  provided by a 1997
amendment of the relevant  statute.  There can be no assurances,  however,  that
such request would be granted.

Note 3 Income Taxes

     The benefit for income  taxes  recorded in the  accompanying  statement  of
operations  for the three and six months  ended June 30,  1997 and 1996  results
from non-tax deductible depreciation expense attributable to the purchase method
of accounting for the Company's investment in Mountaineer Park, Inc. At June 30,
1997,  the Company has  recorded a valuation  allowance  of  approximately  $8.6
million   against  its  primary   deferred  tax  assets  (net   operating   loss
carryforwards for federal and state income tax purposes).  At June 30, 1997, the
Company  has   approximately   $25.5  million  in  federal  net  operating  loss
carryforwards  and  approximately  $4.7  million  in state  net  operating  loss
carryforwards; the use of such net operating loss carryforwards earned from 1992
through  1995 are  subject  to  certain  limitations  as a result  of  change of
ownership due to common stock issuances. Due to limitations under the Alterative
Minimum  Tax rules of the Tax Reform Act of 1986,  the  Company  expects to make
quarterly  federal income tax expenditures in the future.  Such payments are not
expected to have a material impact on operations.

Note 4  Financial Accounting Standards Board

     The Financial  Accounting Standards Board has issued Statement of Financial
Accounting  Standards 128,  Earnings per Share ("SFAS 128"),  which is effective
for financial  statements issued for periods ending after December 15, 1997. The
effect of adopting SFAS 128 has not yet been determined.

     Also in 1997, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards 129,  Disclosure of  Information  About Capital
Structure, which is effective for financial statements issued for periods ending
after  December  15,  1997.  The  effect of  adopting  SFAS 129 has not yet been
determined.

Note 5   Employment Agreements

     Officers.  On March 1,  1997,  the  Company  entered  into a new three year
employment   agreement  with  Edson  R.  Arneault  to  reflect  Mr.   Arneault's
responsibilities  as president and chairman of the Company,  which he assumed on
April 26, 1995. The new agreement  replaced a May 10, 1994 employment  agreement
pursuant to which Mr. Arneault was employed as president of the Company's wholly
owned  subsidiary,  ExCal Energy  Corporation,  and vice  president in charge of
political relations for the Company.  The new employment agreement provides that
Mr.  Arneault will receive a base salary with annual cost of living  adjustments
and bonuses at the  discretion  of the  Compensation  Committee  of the Board of
Directors.  As of March 1, 1997,  Mr.  Arneault's  base salary is  $315,000,  an
increase of 31%, and he was awarded  performance  bonuses of $67,500 in December
of 1996 and July of 1997. The Compensation Committee obtained the consent of the
Company's lender for the increase and bonuses.

     The new agreement  provides that if Mr.  Arneault's period of employment is
terminated by reason of death or physical or mental incapacity, the Company will
continue to pay the employee or his estate the compensation otherwise payable to
the employee for a period of two years.  If the employee's  period of employment
is terminated for a reason other than death or physical or mental  incapacity or
for cause, the Company will continue to pay the employee the  compensation  that
otherwise would have been due to him for the remaining period of employment.  If
the employee's period of employment is terminated for cause, the Company will


                                       F-56

<PAGE>



have no further obligation to pay the employee,  other than compensation  unpaid
at the date of termination.

     In the event that the  termination of the  employee's  period of employment
occurs  after  there has been a change of  control  of the  Company  and (i) the
termination  is not for cause or by reason  of the death or  physical  or mental
disability of the employee or (ii) the employee  terminates  his  employment for
good reason, then the employee will have the right to receive within thirty days
of the termination, a sum that is three times his annual base salary, but not to
exceed the amount  deductible by the Company under the Internal  Revenue Code of
1986.

     Other  Employment  Agreements.  In the second  quarter of 1997, the Company
entered  into new  employment  agreements  with  certain  employees  for periods
ranging from one to three years. The agreements provide for certain salaries and
stock  option  incentives  in the ordinary  course of business,  and provide for
certain mandatory severance payments in the event of early termination.

     Future annual minimum payments under the Company's employment agreements as
of June 30, 1997 are as follows:

       Years Ending
       December 31,
      --------------
           1997                                                $  525,000
           1998                                                   844,000
           1999                                                   675,000
           2000                                                   118,000
           ----                                                   -------
                                                               $2,162,000
                                                               ==========

Note 6   Long-Term Debt

     $16.1  Million  Term Loan.  On July 2,  1996,  Mountaineer  entered  into a
financing  arrangement  with a private  lending  firm for a $5  million  working
capital  loan and an $11.1  million  loan  commitment.  On  December  10,  1996,
Mountaineer   amended  and  restated  its  July 2,  1996  term  loan  agreement,
increasing the amount of principal  borrowed from $5.0 million to $16.1 million,
and providing the Company a $5,376,500  revolving line of credit. The Company is
guarantor  of the  Amended and  Restated  Term Loan  Agreement.  Pursuant to the
restated loan agreement, Mountaineer must make monthly payments of interest only
at the rate of 12% per annum. In connection with this  transaction,  the Company
agreed to issue  550,000  shares of its common stock and warrants to purchase an
additional  1,632,140  shares of the Company's common stock at an exercise price
of $1.06 per share  (which were fully  vested at the date of issuance and expire
in  2001).  The  shares  and  warrants  were  assigned  an  aggregate  value  of
approximately  $777,000,  which was recorded as deferred  financing costs in the
Company's 1996 consolidated  balance sheet included in its annual report on Form
10-K.  On July 2, 1997,  Mountaineer  and its lender again  amended and restated
this $16.1  million  loan,  and the Company  therefore  amortized  the  deferred
financing costs through June 30, 1997. (See Note 12, Subsequent  Events). In the
event that the loan had not been prepaid by July 2, 1997, the Company would have
been obligated to pay an annual administrative fee of $888,000 on that date, and
various other cash and noncash fees on future dates as summarized below:

     *    Annual  administrative  fees totaling 8% of the outstanding  principal
          balance.

     *    Up to S25,000 in annual  audit fees,  due on July 2, 1997,  1998,  and
          1999.

     *    On  November  15,  1997,  1998 and  1999,  a number  of  shares of the
          Company's common stock equal to 5% of the outstanding principal

                                       F-57

<PAGE>



          balance on such  dates  (calculated  using  the  closing  price of the
          stock).

     *    On November  15,  1997,  1998 and 1999,  warrants to purchase  250,000
          shares of the  Company's  common stock at an exercise  price of $1.06.
          All  warrants  issued  in  connection  with  this  provision  and  the
          following  provision of the agreement  would be effective for a period
          of five years.

     *    On November 15, 1997, 1998 and 1999, additional warrants to purchase a
          number of shares to be calculated by a formula, as defined in the loan
          agreement.

     OtherDebt.  At December  31,  1996,  the Company  owed  principal  balances
totaling  $316,000 on two other term notes, as described more fully in Note 6 to
the consolidated financial statements included in the Company's annual report on
Form 10-K dated December 31, 1996. The Company made principal  payments totaling
$186,000 relating to these two notes in the first six months of 1997.

     Annual  Commitments.  Future annual principal  payments  required under all
long-term  indebtedness  as of  June  30,  1997  are as  follows,  after  giving
appropriate effect to the July 2, 1997 refinancing:

       Years Ending
       December 31,
     ---------------
           1997                                            $            0
           1998                                                    29,000
           1999                                                    31,000
           2000                                                    33,000
           2001                                                21,513,000
           ----                                                ----------
                                                              $21,606,000
                                                              ===========

     Interest  Expense.  The Company made  interest  payments on long-term  debt
totaling  $1,165,000 in the first half of 1997 and $659,000 in the first half of
1996.

Note 7   Line of Credit

     As part of the Amended and  Restated  Term Loan  Agreement,  the  Company's
lender  provided  Mountaineer  a revolving  line of credit which was  originally
scheduled  to expire on December  10,  1999.  Under the terms of the  agreement,
Mountaineer could borrow up to a maximum of $5,376,000.  The agreement  required
Mountaineer  to pay interest  monthly at 15% per annum on amounts  borrowed with
all unpaid  principal and interest due at maturity.  Mountaineer drew $1,000,000
on the line of credit in June,  1997,  which balance was  outstanding at June 30
and  July 2,  1997,  when the loan  was  amended  and  restated.  (See  Note 12,
Subsequent  Events).  A facility fee of $376,000  became due at the December 10,
1996 loan closing.  Pursuant to the loan  agreement,  $57,900 of these fees were
withheld  from the proceeds of the December  10, 1996 term loan;  the  remaining
$318,450  were  to be paid in  eleven  equal  monthly  installments  of  $28,950
commencing  February 1,  1997. Such costs were amortized  through June 30, 1997,
because of the July 2, 1997  amendment and  restatement  of the loan. As of June
30,  1997,  the Company had  recorded  $205,000 as an accrued  liability  in the
accompanying  condensed  consolidated  balance  sheets  relating  to the line of
credit.

Note 8   Capital Transactions

     Incentive  Plan Stock Options.  On October 2, 1996, the Company's  board of
directors  adopted an incentive  stock option plan meeting the  requirements  of
Section 422 of the Internal Revenue Code, subject to shareholder approval. In

                                       F-58


<PAGE>



accordance  with the plan,  500,000  shares were  reserved for  issuance.  As of
June 30, 1997, none of these options have been awarded.

     On May 27, 1997, the Company's  board of directors voted to amend the terms
of the options  granted to certain  officers and key employees of the Company on
May 28,  1992 such  that,  with  respect to  grantees  of such  options  who are
currently  employees  of the  Company  or its  subsidiaries  (in the  aggregate,
options to purchase  410,867 shares of the Company's  common stock at a price of
$1.06 per share),  the period  during which such  options may be  exercised  was
extended  for a period of ninety  (90) days.  The options  otherwise  would have
expired on May 28,  1997.  This action was taken in  furtherance of the goal the
Company has previously set forth in its employee stock option plans:  to provide
the  participants  with the maximum  benefits and to provide an incentive to the
management of the Company to motivate their performance.

Note 9  Enhanced Gaming Legislation and Other Regulatory Changes.

     Legislative Actions. The West Virginia Legislature passed two bills in 1997
which enhance various aspects of Mountaineer's existing racing and video lottery
operations. Salient features of the bills are summarized below:

     *    The "sunset"  provision of the Racetrack Video Lottery Act which would
          have caused the Act's termination in 1997 was repealed.

     *    Beginning in 1998, the two West Virginia  thoroughbred  racetracks are
          only required to schedule 210 days of live racing per year,  down from
          the current 220 day annual requirement.  In addition,  procedures have
          been specified to allow further  reductions in the required  number of
          live race days under  certain  conditions,  subject to the approval of
          the West Virginia Racing Commission.

     *    Effective  July 1997, a portion of the taxes and  assessments on video
          lottery  revenues which were  previously  allotted  solely to the West
          Virginia  Breeders  Classic  Association,  will be  reallocated in the
          following manner:

               (i)  The first  $800,000  assessed  on  statewide  video  lottery
                    operations  will be allocated to the West Virginia  Breeders
                    Classic Association.

               (ii) The  next  $200,000  assessed  on  statewide  video  lottery
                    operations  will be allocated to  Mountaineer to be used for
                    the payment of purses and  promotional  expenses of a stakes
                    race to be known as the West Virginia Derby.

               (iii)After this annual  statewide $1.0 million funding  threshold
                    is reached, any further assessments paid will be returned to
                    the respective racetracks from which they were assessed. Any
                    amounts  refunded to  Mountaineer  under this  provision are
                    required to be disbursed evenly between capital  improvement
                    expenditures and purse payments for the West Virginia Derby.

     *    Effective  July 1997,  Mountaineer  and the other three  racetracks in
          West  Virginia are permitted to export  simulcast  broadcasts of their
          live races.  To encourage  intrastate  simulcasting,  the  legislation
          exempts from parimutuel taxation one-half of the racing handle wagered
          at  other  West  Virginia   racetracks  on  live  races  conducted  at
          Mountaineer, and vice versa.

     Commission  Action. In the first quarter of 1997, the West Virginia Lottery
Commission  removed its  prohibition on the  installation  of "player  tracking"
software  in video  lottery  terminals,  to be used for the  purpose  of  target
marketing.


                                       F-59

<PAGE>



Note 10   Advertising Expense

     Marketing and promotions  expenses recorded in the first six months of 1997
are net of  approximately  $337,000  to be  refunded  to the  Company  under the
auspices  of a  state  grant  to a  convention  and  visitors  bureau  of  which
Mountaineer is a member. In June 1997,  Mountaineer  qualified for an additional
grant of $271,000, to reimburse infomercial production and broadcasting expenses
to be incurred in the second half of 1997.

Note 11   Discontinued Oil and Gas Activities

     The Company  acquired  certain oil and gas interests as part of its plan of
reorganization in 1992. In February 1993, the Company decided not to continue to
pursue  funds in the public  market to  undertake  the  drilling  of oil and gas
properties  primarily due to the  expiration  of "Section 29" credits,  a credit
against  federal  income taxes for gas  produced  from  Devonian  shale or tight
formations  from wells  commenced  before  January 1993. On March 31,  1993, the
Company's  Board of Directors  approved a formal plan of orderly  liquidation to
divest its oil and gas  operations.  This decision was  precipitated  by several
factors,  including the long-term  potential of the Company's gaming  operations
and the anticipated time to be devoted to it by management.

     In December 1994,  the Company  entered into an arrangement to sell certain
of the proved and  unproven gas  reserves  located in  Southeast  Ohio for notes
valued  at  approximately  $426,000  to  a  party  related  to  an  officer  and
shareholder of the Company.  In connection  therewith,  the Company obtained two
notes, a $300,000 note,  bearing  interest at 8% per annum,  payable $10,000 per
month  beginning May 1995,  and a $150,000  non-interest  bearing note,  payable
based on 50% of excess revenues over $10,000 per month from production,  secured
by the assets sold.  The Company  recorded a loss on the sale of these assets of
$567,000. As of December 31, 1996, the principal balance on the notes receivable
approximated  $228,000. The purchaser is delinquent on four of the note payments
which were due in the first six months of 1997.  The Company  and the  purchaser
are  negotiating  arrangements  to bring the  account  current,  and the Company
believes  the matter will be resolved  amicably.  The Company is  continuing  to
attempt to sell its  remaining  oil and gas  interests  pursuant  to the plan of
liquidation.

Note 12   Subsequent Events

     Settlement of Mountaineer Park Acquisition  Price Guarantee.  In connection
with the December 1992 acquisition of Mountaineer  Park, Inc. the Company issued
certain  shares of the  Company's  common  stock  with a $6.00  per share  price
guarantee.  In July 1997,  the  Company  reached a  settlement  with Bill Blair,
Incorporated,  which was the former  majority  shareholder of  Mountaineer,  and
holder  of  181,739  of  such  shares.  The  settlement  was  part  of a  larger
transaction  by  which   Mountaineer  and  the  Company   resolved  all  matters
outstanding  with the holder and its president.  Pursuant to the agreement,  the
price guarantee was  extinguished;  Mr. Blair repaid in full the $78,000 balance
due on a promissory  note; the Company paid a cash  settlement of $200,000,  and
canceled a note  receivable in the amount of $240,000,  and issued 50,000 shares
of restricted  common stock.  The Company had recorded a $240,000  provision for
doubtful accounts in 1995 in reference to the note receivable. In July 1997, the
Company  will  record a  $278,000  reduction  to  paid-in-capital  and a $78,000
reduction in notes receivable in connection with this transaction.

     Long-Term Debt and Line of Credit Amendment and Restatement. Effective July
2, 1997,  Mountaineer  and the Company  amended and restated  their July 2, 1996
Term Loan  Agreement,  which had been  previously  amended  and  restated  as of
December 10, 1996.  The July 2,  1996  agreement  related to a $5 million second
trust loan. The December 10, 1996 amendment and restatement  (the "First Amended
Agreement")  reflected  an  increase in the amount  borrowed  from $5 million to
$16.1 million,  established a $5,376,000 revolving line of credit, and converted
the lender's position from second to first trust holder.

                                       F-60

<PAGE>




     The July 2, 1997  Second  Amended and  Restated  Term Loan  Agreement  (the
"Second  Amended  Agreement")  (i)  extends the term of the loan to July 2, 2001
(compared  to July 2,  1999);  (ii)  increases  the  total  amount  borrowed  to
$21,476,500  (by virtue of Mountaineer  drawing down the line of credit);  (iii)
eliminates from the First Amended Agreement annual fees of cash in the amount of
8% of the outstanding  principal balance of the loan that would have been due on
each  anniversary  of the term loan and stock and  warrants of the Company  that
would have been due each  November  15 while the loan is  outstanding;  and (iv)
calls for  payments of interest  only with the  principal  due at the end of the
four year term. The lender's rights pursuant to the First Amended Agreement with
respect to the 550,000  shares of the  Company's  stock and warrants to purchase
1,632,140  additional  shares  issued  thereunder  are  unaffected by the Second
Amended Agreement. The Company continues to guarantee the loan.

     As  consideration  for  the  lender's  entering  into  the  Second  Amended
Agreement,  Mountaineer  has agreed (i) to pay a one time fee of $1.8 million or
8.5% of the total amount borrowed,  which may be paid over the first year of the
term;  (ii) to pay  interest  at the rate of 13%  (compared  to 12% on the $16.1
million  term loan and 15% on the $5.4  million  line of credit  under the First
Amended Agreement);  and (iii) to pay a call premium equal to 5% in the event of
prepayment during the first year of the term,  declining to 3% during the second
year, 2% in the third year, and 1% in the final year.

     In connection with the First Amended Agreement,  pursuant to a December 10,
1996  Fee  Agreement,  Mountaineer  had  agreed  to pay a fee in the  amount  of
$277,000 to Bridge Capital,  LLC, which arranged the  transaction,  in the event
Mountaineer  refinanced  the loan by July 2, 1997 and thus  obtained a waiver of
the fee of  $888,000  that would  have been due  pursuant  to the First  Amended
Agreement.  On July 10, 1997,  Mountaineer paid Bridge Capital,  LLC $100,000 in
satisfaction of Mountaineer's obligations under the Fee Agreement.


                                       F-61

<PAGE>



                 PART II. INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution.

     The  following  is a list of the  estimated  expenses to be incurred by the
Company in connection with the  distribution of the securities  being registered
hereby, other than underwriting discounts and commissions.

      Accountants' Fees and Expenses................................ $ 5,000
      Legal Fees and Expenses........................................$10,000
      Printing Expenses..............................................$10,000
      Miscellaneous..................................................$ 5,000
                                                                     -------
              Total..................................................$30,000


Item 14.   Indemnification of Directors and Officers

     Under  Section 145 of the DGCL a  corporation  may indemnify any person who
was or is a party or is threatened to be made a party to any threatened, pending
or completed action, suit or proceeding, whether civil, criminal, administrative
or investigative  (other than an action by or in the right of the  corporation),
by reason of the fact that he is or was a director,  officer,  employee or agent
of the  corporation,  or is or was  serving at the  request of the  corporation,
partnership,   joint  venture,   trust  or  other  enterprise  against  expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually  and  reasonably  incurred  in  connection  with such  action,  suit or
proceeding if he acted in good faith and in a manner he  reasonably  believed to
be in or not opposed to the best interests of the corporation, and, with respect
to any criminal  action or  proceeding,  had no reasonable  cause to believe his
conduct was unlawful.

     A  corporation  also may  indemnify  any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation.

     However,  in  such  an  action  by  or  on  behalf  of  a  corporation,  no
indemnification may be made in respect of any claim, issue or matter as to which
the person is adjudged liable to the  corporation  unless and only to the extent
that the court  determines  that,  despite the  adjudication of liability but in
view of all the


                                      II-1

<PAGE>



circumstances,  the person is fairly and  reasonably  entitled to indemnity  for
such expenses which the court shall deem proper.

     In  addition,  the  indemnification  provided  by Section  145 shall not be
deemed exclusive of any other rights to which those seeking  indemnification may
be entitled under any bylaw,  agreement,  vote of stockholders or  disinterested
directors or  otherwise,  both as to action in his  official  capacity and as to
action in another capacity while holding such office. The Certificate and Bylaws
of the Company are consistent with Section 145. The Certificate provides that no
director shall be personally  liable to the corporation or its  stockholders for
monetary damages for breach of fiduciary duty as a director,  except: i) for any
breach of the director's duty of loyalty to the corporation or its stockholders,
ii) for acts and  omissions  not in good  faith  or  which  involve  intentional
misconduct or knowing violation of the law; iii) for acts for specified in Title
8, Section 174 of the DGCL,  or iv) for which the  director  derived an improper
personal benefit.

     In  addition   to  the   Certificate,   the   Company's   By-laws   provide
indemnification  (the  "Indemnity  Provisions")  for any  person who is or was a
party to any  threatened,  pending or  completed  action,  suit,  or  proceeding
whether civil, criminal, administrative, arbitrative, investigative procedure by
reason of the fact that he or she was a director,  officer, employee,  fiduciary
or agent of the Company or served in such  capacity  with another  entity at the
Company's  request  (such  persons  are  defined  as an  "Indemnified  Party" or
"Indemnified  Parties").  With  respect to third party  actions,  the  Indemnity
Provisions represent the Company's commitment to indemnify based on such persons
incurring expenses  (including legal fees) judgments,  fines,  excise taxes, and
amounts paid in settlement based on civil or criminal matters.  In the case of a
civil  matter,  the  Indemnified  Parties must have acted in good faith and in a
manner  reasonably  believed  by that person to be in or not opposed to the best
interests of the Company.  With  respect to a criminal  matter,  the person must
have had no reasonable cause to believe that the conduct was unlawful.

     With respect to  derivative  actions,  Indemnified  Parties are entitled to
indemnification  for any and all expenses  (including  attorneys' fees) actually
and  reasonably  incurred by him or her in  connection  with the  settlement  or
defense of such actions. The Indemnified Party must show that he or she acted in
good  faith  and a manner  reasonably  believed  by that  person to be in or not
opposed to the best  interests  of the Company,  except that no  indemnification
shall be available if such person has been  adjudged  liable for  negligence  or
misconduct in performing  his or her duties to the Company,  unless the court in
which such action or suit was  brought has  determined  upon  application  that,
despite the adjudication of liability but in view of all of the circumstances of
the case, the Indemnified Party is fairly and reasonably

                                      II-2


<PAGE>



entitled  to   indemnification   for  the  expenses  the  court  deems   proper.
Nonetheless,  if the Indemnified Party is successful on the merits or otherwise,
he or she need not show that the applicable  standard of conduct was met. If not
successful  on  the  merits,  any  indemnification  may  only  be  made  if  the
Indemnified Party applies to the Company for  indemnification and (i) a majority
vote of a quorum of the Board,  or (ii) if a quorum is not  available or even if
obtainable,  or if a quorum of disinterested directly so directs, by independent
legal counsel in a written opinion,  or (iii) by vote of the stockholders of the
Company.

     With  respect to both  derivative  actions  and third  party  actions,  the
Indemnity  Provisions  also provide for the  advancement of expenses,  including
actual and reasonable  attorneys'  fees,  incurred in defending or investigating
any action,  suit,  proceeding or claim, subject to a written affirmation by the
Indemnified  Party or person  requesting an advance for such  Indemnified  Party
that he or she has met the  applicable  standard  of conduct  and that he or she
will repay such advance if it is  ultimately  determined  that he or she did not
meet the applicable standard of conduct.

     Notwithstanding  the  foregoing,  the Company has  discretion  to impose as
conditions to any of the  Indemnification  Provisions,  such requirements as may
appear  appropriate  in the specific case  including but not limited to: a) that
any counsel  representing  the person be mutually  acceptable to the Company and
the  Indemnified  Party,  b) that the Company has the right to assume control of
the  defense  of such  Indemnified  Party,  and c) that  the  Company  shall  be
subrogated to the extent of any payments made by way of  indemnification  to all
of such Indemnified  Party's right of recovery,  and do everything  necessary to
assure such rights of subrogation to the Company.

     The rights of  Indemnified  Parties under the Indemnity  Provisions are not
exclusive  of  any  other  rights   Indemnified   Parties  may  have  under  the
Certificate,  any  agreement,  vote  of  stockholders,   vote  of  disinterested
directors,  any liability insurance policies or otherwise. The Company currently
maintains a Directors and Officers  liability  insurance policy with coverage of
$5,000,000.  Although the Company believes the policy and its coverage limits to
be adequate,  the policy may not provide coverage in all  circumstances in which
the Company's directors and officers are entitled to indemnification and may not
cover the Company's  total liability to its directors and officers even in cases
where coverage is provided.

     Insofar as  indemnification  for  liabilities  arising under the Act may be
permitted  to  Indemnified  Parties  pursuant to the  foregoing  provisions,  or
otherwise,  the Company has been advised  that in the opinion of the  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification

                                      II-3

<PAGE>



against  such  liabilities  (other  than the  payment by the Company of expenses
incurred or paid by a director,  officer or controlling person of the Company in
the  successful  defense of any action,  suit or proceeding) is asserted by such
persons in connection with the securities  being  registered,  the Company will,
unless in the opinion of its counsel the matter has been settled by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such  indemnification by it is against public policy as expressed in the Act and
will be governed by the final adjudication of such issue.

Item 15.  Recent Sales of Unregistered Securities

     On  December  14,  1994,  in payment of  interest  expense  pursuant  to an
amendment to an oil and gas property acquisition  agreement,  the Company issued
5,000 shares of Common  Stock with an  aggregate  value of $4,700 to various oil
and  gas  partnerships.  This  transaction  was  completed  in  reliance  on the
exemption from registration provided by Section 4(2) of the Act.

     On January 24, 1995,  the Company  issued 216,667 shares of Common Stock to
William  and Bonnie  Blair  pursuant  to their  exercise  of certain  options to
purchase Common Stock at $0.50 per share.  The options were issued to the Blairs
in December 1992 as employment compensation by the Company and all of the shares
were  registered on Form S-8 filed with the  Securities  Exchange  Commission on
January 20, 1995.  This  transaction  was completed in reliance on the exemption
from registration provided by Section 4(2) of the Act.

     On February  28,  1995,  pursuant to a  settlement  agreement,  the Company
authorized  the  issuance  of up to  250,000  shares of Common  Stock to Jackpot
Enterprises,  Inc.  The  Company  recorded a  provision  for loss of $525,000 in
connection with the settlement.  By October 31, 1996, 250,000 of such shares had
been issued. This was a private transaction effected pursuant to Section 4(2) of
the Act.

     On May 31,  1995,  pursuant to a severance  agreement,  the Company  issued
options to purchase  15,000  shares of Common Stock for $2.00 per share to Robin
L. Reynolds.  The options vested at the date of issuance and are exercisable for
a term  of five  years.  This  transaction  was  completed  in  reliance  on the
exemption from registration provided by Section 4(2) of the Act.

     On July 26, 1995,  pursuant to a severance  agreement,  the Company  issued
10,000  shares of Common  Stock with an aggregate  value of $6,563,  to Robin L.
Reynolds.  This  transaction  was  completed in reliance on the  exemption  from
registration provided by Section 4(2) of the Act.


                                      II-4

<PAGE>



     On August 29, 1995, pursuant to a settlement agreement,  the Company issued
56,532  shares of Common  Stock with an  aggregate  value of $78,439 to Lawrence
Manypenny.  This was a private transaction  effected pursuant to Section 4(2) of
the Act.

     On September  11, 1995,  pursuant to an  incentive  stock option plan,  the
Company  approved the issuance of options to purchase  378,415  shares of Common
Stock  for  $1.22  per  share to Edson R.  Arneault.  The  options  vested  upon
approval,  are exercisable for a term of five years,  and the underlying  shares
are subject to registration on Form S-8. This was a private transaction effected
pursuant to Section 4(2) of the Act.

     On September  11, 1995,  pursuant to an  incentive  stock option plan,  the
Company  approved the issuance of options to purchase  222,316  shares of Common
Stock  for  $1.22  per share to Thomas  K.  Russell.  The  options  vested  upon
approval,  are exercisable for a term of five years,  and the underlying  shares
are subject to registration on Form S-8. This was a private transaction effected
pursuant to Section 4(2) of the Act.

     On September  11, 1995,  pursuant to an  incentive  stock option plan,  the
Company  approved the issuance of options to purchase  222,316  shares of Common
Stock  for  $1.22 per share to Donald  G.  Saunders.  The  options  vested  upon
approval,  are exercisable for a term of five years,  and the underlying  shares
are subject to registration on Form S-8. This was a private transaction effected
pursuant to Section 4(2) of the Act.

     On October 1, 1995, pursuant to a severance  agreement,  the Company issued
options to purchase  30,000  shares of Common Stock for $2.00 per share to Bobbe
A. Sigler.  The options vested at the date of issuance and are exercisable for a
term of five years.  The underlying  shares are subject to  registration on Form
S-8.  This   transaction  was  completed  in  reliance  on  the  exemption  from
registration provided by Section 4(2) of the Act.

     On November  14,  1995,  pursuant to a  settlement  agreement,  the Company
issued  201,750  shares of Common Stock to Glenn Hall. The shares were issued in
exchange for  cancellation  of $6.00 put rights in connection with 52,250 shares
issued  to Mr.  Hall in 1992 with an  aggregate  value of  $313,500.  This was a
private transaction effected pursuant to Section 4(2) of the Act.

     On November 14, 1995,  the Company  issued 40,000 shares of Common Stock to
Glenn Hall pursuant to his exercise of certain  options to purchase Common Stock
at $0.01 per share.  This transaction was completed in reliance on the exemption
from registration provided by Section 4(2) of the Act.

     On November  20,  1995,  pursuant to a  settlement  agreement,  the Company
issued 165,000 shares of Common Stock to Michael Mapes.

                                      II-5

<PAGE>



The shares  were  issued in  exchange  for  cancellation  of $6.00 put rights in
connection  with 52,250  shares  issued to Mr.  Mapes in 1992 with an  aggregate
value of $313,500.  This was a private transaction  effected pursuant to Section
4(2) of the Act.

     On November 20, 1995,  the Company  issued 30,000 shares of Common Stock to
Michael  Mapes  pursuant to his exercise of certain  options to purchase  Common
Stock at $0.01 per share.  This  transaction  was  completed  in reliance on the
exemption from registration provided by Section 4(2) of the Act.

     On December 4, 1995, pursuant to a settlement agreement, the Company issued
60,850  shares of Common  Stock  with an  aggregate  value of  $43,000 to Dublin
Energy Corporation.  This was a private transaction effected pursuant to Section
4(2) of the Act.

     On January 19, 1996, pursuant to a consulting agreement, the Company issued
200,000 shares of Common Stock with an aggregate  value of $106,125 to Donald G.
Saunders.  The issuance of the shares was  authorized by the Company on November
17,  1995.  The shares  were  registered  on Form S-8 filed with the  Securities
Exchange Commission on December 4, 1995. This was a private transaction effected
pursuant to Section 4(2) of the Act.

     On January 23, 1996, pursuant to an employee stock option plan, the Company
authorized  the issuance of options to purchase  300,000  shares of Common Stock
for $0.5625 per share to Edson R.  Arneault.  The options  vested upon issuance,
are  exercisable  for five  years  and the  underlying  shares  are  subject  to
registration on Form S-8.

     On January 23, 1996, pursuant to an employee stock option plan, the Company
authorized  the issuance of options to purchase  100,000  shares of Common Stock
for $0.5625 per share to Thomas K. Russell.  The options  vested upon  issuance,
are  exercisable  for five  years  and the  underlying  shares  are  subject  to
registration on Form S-8.

     On January 23, 1996, pursuant to an employee stock option plan, the Company
authorized  the issuance of options to purchase  100,000  shares of Common Stock
for $0.5625 per share to an employee  pool to be allocated  by the  Compensation
Committee  of the Board of  Directors.  The options  vested upon  issuance,  are
exercisable for five years and the underlying shares are subject to registration
on Form S-8.

     On January 23, 1996, pursuant to a severance agreement,  the Company issued
options to purchase 30,000 shares of Common Stock for $0.5625 per share to Julie
Waring.  The options  vested at the date of issuance and are  exercisable  for a
term of five years.  The underlying  shares are subject to  registration on Form
S-8. This

                                      II-6

<PAGE>



transaction  was  completed  in  reliance  on the  exemption  from  registration
provided by Section 4(2) of the Act.

     On  January  23,  1996,  pursuant  to  an  outside  directors  compensation
agreement,  the Company issued options to purchase 75,000 shares of Common Stock
for  $0.5625 per share to Robert L.  Ruben.  The  options  vested at the date of
issuance and are exercisable for a term of five years. The underlying shares are
subject to registration on Form S-8. This  transaction was completed in reliance
on the exemption from registration provided by Section 4(2) of the Act.

     On  January  23,  1996,  pursuant  to  an  outside  directors  compensation
agreement,  the Company issued options to purchase 50,000 shares of Common Stock
for  $0.5625 per share to Robert A.  Blatt.  The  options  vested at the date of
issuance and are exercisable for a term of five years. The underlying shares are
subject to registration on Form S-8. This  transaction was completed in reliance
on the exemption from registration provided by Section 4(2) of the Act.

     On February 9, 1996, the Company approved the issuance of 362,866 shares of
Common Stock,  valued at $0.40625 per share,  to Edson R. Arneault in settlement
of $147,414 in accrued liabilities for services rendered prior to that date. The
shares are subject to registration  on Form S-8. This was a private  transaction
effected pursuant to Section 4(2) of the Act.

     On February 9, 1996, the Company approved the issuance of 103,810 shares of
Common Stock,  valued at $0.40625 per share,  to Thomas K. Russell in settlement
of $42,173 in accrued  liabilities for services rendered prior to that date. The
shares are subject to registration  on Form S-8. This was a private  transaction
effected pursuant to Section 4(2) of the Act.

     On May 1, 1996,  pursuant to a loan  agreement,  the Company issued 100,000
shares of  Common  Stock,  with an  aggregate  value of  $81,250,  to  AstraFund
Limited.  This  transaction  was  completed  in reliance on the  exemption  from
registration provided by Section 4(2) of the Act.

     On July 2, 1996,  pursuant to a bridge loan between  Bridge Capital LLC and
the Company,  the Company  issued 25,000  warrants to purchase  Common Stock for
$3,125. This was a private transaction  effected pursuant to Section 4(2) of the
Act.

     On July 2, 1996,  pursuant to a bridge loan between Brownstone Holdings LLC
and the Company,  the Company  issued  25,000  warrants  for $3,125.  This was a
private transaction pursuant to Section 4(2) of the Act.


                                      II-7

<PAGE>



     On July 2, 1996,  pursuant to the Term Loan  Agreement,  the Company issued
183,206  shares  of  Common  Stock,  with an  aggregate  value of  $250,000,  to
Madeleine LLC. This  transaction was completed in reliance on the exemption from
registration provided by Section 4(2) of the Act.

     On July 2, 1996,  pursuant to The Term Loan  Agreement,  the Company issued
warrants to  purchase  1,492,860  shares of Common  Stock for $1.06 per share to
Madeleine LLC. The warrants were exercisable upon issuance and expire on July 2,
2001.  This  transaction  was  completed  in  reliance  on  the  exemption  from
registration provided by Section 4(2) of the Act.

     On July 10, 1996,  pursuant to a settlement  agreement,  the Company issued
133,416  shares of  Common  Stock to  Dorothy  van  Haaften.  This was a private
transaction  effected  pursuant to the exemption from  registration  provided by
Section 4(2) of the Act.

     On July 26, 1996,  pursuant to a severance  agreement,  the Company  issued
15,000 shares of Common Stock,  with an aggregate  value of $7,500,  to Bobbe A.
Sigler. The shares are subject to registration on Form S-8. This transaction was
completed in reliance on the  exemption  from  registration  provided by Section
4(2) of the Act.

     In  September  of 1996,  pursuant to a  settlement  agreement,  the Company
issued 100,000 shares to Michael Dunn. This was a private  transaction  effected
pursuant to the exemption from registration provided by Section 4(2) of the Act.

     In December of 1996,  pursuant to the Second  Amended Term Loan  Agreement,
the Company issued 550,000 shares and warrants to purchase  1,632,140  shares to
Madeleine LLC. This was a private transaction effected pursuant to the exemption
from registration provided by Section 4(2) of the Act.

     On  January 3, 1997,  pursuant  to  settlement  agreement  with  C. Richard
Petticrew and John Burkhart, the Company issued in the aggregate 100,000 shares.
This  was  a  private  transaction  effected  pursuant  to  the  exemption  from
registration provided by Section 4(2) of the Act.

     On March 14, 1997, pursuant to a settlement  agreement,  the Company issued
30,159 shares to Dorothy van Haaften.  This was a private  transaction  effected
pursuant to the exemption from registration provided by Section 4(2) of the Act.

     On March 14, 1997, pursuant to a settlement  agreement,  the Company issued
30,312 shares to Louis Haskell. This was a private transaction effected pursuant
to the exemption from registration provided by Section 4(2) of the Act.


                                      II-8

<PAGE>



     On July 1, 1997,  pursuant to a settlement  agreement,  the Company  issued
50,000  shares  to Bill  Blair,  Incorporated.  This was a  private  transaction
effected pursuant to the exemption from registration provided by Section 4(2) of
the Act.

     On September  19,  1997,  pursuant to an employee  stock  option plan,  the
Company issued  options to purchase  150,000 shares of Common Stock for $1.34375
per share to Edson R.  Arneault.  The options vested at the date of issuance and
are exercisable for a term of five years.  The underlying  shares are subject to
registration  on Form S-8.  This  transaction  was  completed in reliance on the
exemption from registration provided by Section 4(2) of the Act.

     On September  19,  1997,  pursuant to an employee  stock  option plan,  the
Company issued  options to purchase  150,000 shares of Common Stock for $1.34375
per share to Robert A. Blatt. The options vested at the date of issuance and are
exercisable  for a term of five  years.  The  underlying  shares are  subject to
registration  on Form S-8.  This  transaction  was  completed in reliance on the
exemption from registration provided by Section 4(2) of the Act.

     On September  19,  1997,  pursuant to an employee  stock  option plan,  the
Company issued  options to purchase  150,000 shares of Common Stock for $1.34375
per share to Robert L. Ruben. The options vested at the date of issuance and are
exercisable  for a term of five  years.  The  underlying  shares are  subject to
registration  on Form S-8.  This  transaction  was  completed in reliance on the
exemption from registration provided by Section 4(2) of the Act.

     On September  19,  1997,  pursuant to an employee  stock  option plan,  the
Company issued options to purchase,  in the aggregate,  300,000 shares of Common
Stock for $1.34375 per share to various  employees of  Mountaineer.  The options
vested at the date of issuance and are exercisable for a term of five years. The
underlying  shares are subject to registration on Form S-8. This transaction was
completed in reliance on the  exemption  from  registration  provided by Section
4(2) of the Act.

     On October 1, 1997, pursuant to a financial advisory agreement, the Company
issued options to purchase  150,000 shares of Common Stock for 1.50 per share to
Jefferies & Company.  The options are exercisable for a term of four years. This
transaction  was  completed  in  reliance  on the  exemption  from  registration
provided by Section 4(2) of the Act.

     On October 1, 1997, pursuant to an agreement, the Company issued options to
purchase  30,000 shares of Common Stock to Nelson  Robinson.  The exercise price
for the first 10,000  options is $1.4375 per share,  with the exercise price for
the remaining 20,000

                                      II-9

<PAGE>



options  to be  determined  when  the  options  vest  on the  second  and  third
anniversaries  of the agreement.  The options are exercisable for a term of five
years.  The  underlying  shares are subject to  registration  on Form S-8.  This
transaction  was  completed  in  reliance  on the  exemption  from  registration
provided by Section 4(2) of the Act.

Item 16.  Exhibits

     The following are filed either as exhibits to this  Registration  Statement
or  incorporated by reference to the exhibits to prior  Registration  Statements
and reports of the Company as indicated:


                                                               Exhibit No.
                                                                    or
                                                               Incorporation
       Exhibit No.          Item Title                          by Reference
       -----------          ----------                         ------------

    3.1     Restated Certificate of Incorporation for              **
            Winners Entertainment, dated  August 17,
            1993
    3.2     By Laws                                                 *
    3.3     Certificate of Amendment of Restated                   ++
            Certificate of Incorporation of Winner's
            Entertainment, Inc. dated October 10, 1996
    4.1     Specimen of Common Stock Certificates                   *
    4.2     Warrant Certificate No. 1 issued to                  ####
            Madeleine LLC, dated July 2, 1996, to
            purchase 891,250 shares of Common Stock of
            Winners Entertainment, Inc. at $1.06 per
            share for five years commencing July 2,
            1996.
    4.3     Warrant Certificate No. 6 issued to                   +++
            Madeleine L.L.C., dated December 10, 1996,
            to purchase 125,552 Shares of Common Stock
            of MTR Gaming Group, Inc. at $1.06 per
            share for five years commencing December
            10, 1996.
    5.1     Opinion of Ross & Hardies                             E-1
   10.1     Amendment to June 27, 1994 Construction               ###
            Loan Agreement, dated October 31, 1995,
            among Bennett Management & Development
            Corporation, the Company and Mountaineer
   10.2     Construction Loan Agreement Amendment                 ***
            between the Mountaineer, Gamma of West
            Virginia and Bennett Management &
            Development Corp.


                                      II-10

<PAGE>



  10.3     Term Loan Agreement among Mountaineer Park,            ####
           Inc., Winners Entertainment, Inc. and
           Madeleine LLC, dated July 2, 1996
  10.4     First Amendment to Term Loan Agreement                 ####
           among Mountaineer, the Company and
           Madeleine LLC, dated July 2, 1996
  10.5     Promissory Note by Mountaineer, Inc. to                ####
           Madeleine LLC, dated July 2, 1996
  10.6     Security Agreement made by Mountaineer                 ####
           Park, Inc. in favor of Madeleine LLC, dated
           July 2, 1996
  10.7     Deed of Trust, Leasehold Deed of Trust,                ####
           Security Agreement, Assignment, Fixture
           Filing and Financing Statement by and among
           Mountaineer Park, Inc., Deborah A. Sink and
           Carl D. Andrews as Trustees, and Madeleine
           LLC as the Secured Party, dated July 2,
           1996
  10.8     Stock Transfer Agreement between the                   ####
           Company and Madeleine LLC, dated July 2,
           1996
  10.9     Registration Rights Agreement between                  ####
           Madeleine LLC and Winners Entertainment,
           Inc., dated July 2, 1996
  10.10    Financing Commitment from Madeleine, LLC to            ####
           Mountaineer, dated July 2, 1996.
  10.11    October 31, 1995 Amendment to June 27, 1994            ****
           Construction Loan Agreement by and among
           Bennett Management & Development
           Corporation, Mountaineer, and the Company
  10.20    November 28, 1995 Amendment to June 27,                ****
           1994 Construction Loan Agreement by and
           among Bennett Management & Development
           Corporation, Mountaineer, and the Company
  10.12    Construction Loan Agreement for $10.2                  ****
           million between the Company, Mountaineer,
           Gamma International, Ltd. and Bennett
           Management & Development Corp.
  10.13    January 12, 1996 Amendment to June 27, 1994            ****
           Construction Loan Agreement by and among
           Bennett Management & Development
           Corporation, Mountaineer, and the Company
  10.14    November 29, 1995 Agreement by and between             ****
           Autotote Systems, Inc. and Mountaineer
           Park, Inc. for totalisator services
           provided pursuant to an agreement dated
           September 21, 1984, as amended.  Letter
           agreement dated April 12, 1995 attached as
           Exhibit "A"
  10.15    Totalisator Services Agreement between                 ****
           Autotote Systems, Inc. dated November 29,
           1995 and Mountaineer


                                      II-11
<PAGE>




  10.16    Master Lease Agreement #154920 and Schedule            ****
           2 thereto between IGT-North America and
           Mountaineer for video lottery machine
           equipment lease dated June 19, 1995
  10.17    Amendment to Master Lease Agreement by and             ****
           among IGT-North America, Mountaineer and
           the Company dated March 26, 1996
  10.18    Note for $10.2 million between the Company,            ****
           Mountaineer and Bennett Management &
           Development Corp.
  10.19    Amendment, dated February 10, 1995, to                   #
           Construction Loan Agreement, dated June 27,
           1995, between Mountaineer Park, Inc. and
           Bennett Management & Development
           Corporation
  10.20    Amendment, dated May 11, 1995, to                        #
           Totalisator Services Agreement, dated March
           15, 1988, between Autotote Limited and
           Mountaineer
  10.21    Master Lease Agreement, dated August 10,                 #
           1994, between IGT-North America and
           Mountaineer
  10.22    Totalisator Services Agreement, dated                    #
           March 15, 1988, between Autotote Limited
           and Mountaineer Park, Inc.
  10.23    Amendment, dated April 10, 1995, to                     ##
           Construction Loan Agreement, dated June 27,
           1994, between Mountaineer and Bennett
           Management & Development Corporation
  10.24    Amendment, dated July 7, 1995, to                       ##
           Construction Loan Agreement, dated June 27,
           1994, between Mountaineer and Bennett
           Management & Development Corporation
  10.25    Amendment dated September 19, 1996, to the               +
           Construction Loan Agreement, dated June 27,
           1994, between Mountaineer and Bennett
           Management & Development Corporation
  10.26    Order Approving Settlement of Winners                   ++
           Entertainment/Mountaineer Park Litigation;
           United States Bankruptcy Court for the
           Northern District of New York, dated
           October 22, 1996
  10.27    Settlement Agreement, dated December 19,               *****
           1996, between the Company, Mountaineer
           Park, Inc., Dennis Ryll and Diane Ryll
  10.28    Settlement Agreement, dated January 3,                 *****
           1997, between the Company, Mountaineer
           Park, Inc. and John Burkhart
  10.29    Settlement Agreement, dated January 3,                 *****
           1997, between the Company, Mountaineer
           Park, Inc. and CTR Resources, Inc.

                                     II-12

<PAGE>


  10.30    Employment Agreement, dated March 1, 1997,             #####
           between MTR Gaming Group, Inc. and Edson R.
           Arneault.
  10.31    Settlement Agreement and Release, dated                ######
           July 1, 1997, between MTR Gaming Group Inc.
           and Bill Blair, Incorporated.
  10.32    Amended Term Loan Agreement, dated as of                 +++
           July 2, 1996, as amended and restated as of
           December 10, 1996, among Mountaineer Park,
           Inc., MTR Gaming Group, Inc., and Madeleine
           L.L.C.
  10.33    Amended and Restated General Security                    +++
           Agreement dated July 2, 1996, as amended
           and restated as of December 10, 1996, made
           by Mountaineer Park, Inc. in favor of
           Madeleine L.L.C.
  10.34    Credit Line Deed of Trust, Leasehold Deed                +++
           of Trust, Security Agreement, Assignment,
           Fixture Filing and Financing Statement by
           and among Mountaineer Park, Inc. as
           grantor, Deborah A. Sink and Carl D.
           Andrews as trustees, and Madeleine L.L.C.
           as the secured party, dated December 10,
           1996.
  10.35    Promissory Note dated December 10, 1996                  +++
           made by Mountaineer Park, Inc. in the
           principal amount of $16,100,000 in favor of
           Madeleine L.L.C.
  10.36    Registration Rights Agreement dated July 2,              +++
           1996 between Winners Entertainment, Inc.
           and Madeleine L.L.C. (incorporated by
           reference from the Registrant's Quarterly
           Report on Form 10-Q for the quarter ended
           June 30, 1996, Exhibit 10(11))
  10.37    Amendment No. 1 to Registration Rights                   +++
           Agreement dated December 10, 1996 between
           MTR Gaming Group, Inc. and Madeleine L.L.C.
  10.38    Promissory Note dated December 10, 1996                  +++
           made by Mountaineer Park, Inc. in the
           principal amount not to exceed $5,376,500
           in favor of Madeleine L.L.C.
  10.39    Second Amended Term Loan Agreement, dated               ++++
           as of July 2, 1996, as amended and restated
           as of December 10, 1996, and as further
           amended and restated as of July 2, 1997,
           among Mountaineer Park, Inc., MTR Gaming
           Group, Inc., and Madeleine L.L.C.
  23.1     Consent of Ross & Hardies (included in                  E-1
           Exhibit 5.1)
  23.2     Consent of Corbin and Wertz                             E-3
  27.0     Financial Data Schedule                                ####



                                      II-13

<PAGE>


*    Previously  filed as an exhibit to the  Company's  Form 10-K for the Fiscal
     Year ended December 31, 1989 and incorporated herein by reference thereto.

**   Previously  filed as an exhibit to the  Company's  Form 10-K for the Fiscal
     Year ended December 31, 1993 and incorporated herein by reference thereto.

***  Previously  filed as an exhibit to the  Company's  Form 10-K for the Fiscal
     Year ended December 31, 1994 and incorporated herein by reference thereto.

**** Previously  filed as an exhibit to the  Company's  Form 10-K for the Fiscal
     Year ended June 30, 1994 and incorporated herein by reference thereto.

*****Previously  filed as an exhibit to the  Company's  Form 10-K for the Fiscal
     Year ended December 3, 1996 and incorporated herein by reference thereto.

#    Previously filed as an exhibit to the Company's 10- Q for the Quarter ended
     March 31, 1995 and incorporated herein by reference thereto.

##   Previously filed as an exhibit to the Company's 10- Q for the Quarter ended
     June 30, 1995 and incorporated herein by reference thereto.

###  Previously filed as an exhibit to the Company's 10- Q for the Quarter ended
     September 30, 1995 and incorporated herein by reference thereto.

#### Previously filed as an exhibit to the Company's 10- Q for the Quarter ended
     June 30, 1996 and incorporated herein by reference thereto.

#####Previously  filed as an exhibit to the Company's 10-Q for the Quarter March
     31, 1997 and incorporated herein by reference thereto.

######  Previously  filed as an exhibit to the  Company's  10-Q for the  Quarter
     ended June 30, 1997 and incorporated herein by reference thereto.

+    Previously  filed as an exhibit to the Company's  Form 8-K dated  September
     30, 1996 and incorporated herein by reference thereto.


                                      II-14

<PAGE>

++   Previously  filed as an exhibit to the Company's Form 8-K dated November 1,
     1996 and incorporated herein by reference thereto.

+++  Previously  filed as an exhibit to the Company's  Form 8-K dated January 7,
     1997.

++++ Previously  filed as an  exhibit  to the  Company's  Form 8-K dated July 8,
     1997.


                                      II-15
<PAGE>



Item 17.  Undertakings.

     The undersigned Company hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective amendment to this Registration Statement:

     (i)  To  include  any  prospectus  required  by  section  10(a)(3)  of  the
Securities Act of 1933;

     (ii) To reflect in the  prospectus  any facts or events  arising  after the
effective date of the Registration  Statement (or the most recent post-effective
amendment  thereof)  which,  individually  or  in  the  aggregate,  represent  a
fundamental  change in the information set forth in the Registration  Statement;
notwithstanding the foregoing,  any increase or decrease in volume of securities
offered (if the total dollar value of  securities  offered would not exceed that
which  was  registered)  and any  deviation  from  the  low or  high  end of the
estimated  maximum  offering  range may be reflected  in the form of  prospectus
filed with the  Commission  pursuant  to Rule 424(b) if, in the  aggregate,  the
changes  in the  volume  and price  represent  no more than a 20%  change in the
maximum  aggregate  offering price set forth in the "Calculation of Registration
Fee" table in the effective registration statement.

     (iii) To  include  any  material  information  with  respect to the plan of
distribution  not  previously  disclosed  in the  Registration  Statement or any
material change to such information in the Registration Statement.

     Provided,  however,  that paragraphs (1)(i) and (1)(ii) do not apply if the
registration statement is on Form S-3 or S-8, and the information required to be
included in a  post-effective  amendment by those paragraphs is contained in the
periodic reports filed by the Company pursuant to Section 13 or Section 15(d) of
the  Exchange  Act  that  are  incorporated  by  reference  in the  Registration
Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
Registration  Statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.


                                      II-16
<PAGE>


     (4) Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the Company pursuant to any provision or arrangement,  or otherwise, the Company
has been advised that in the opinion of the Securities  and Exchange  Commission
such  indemnification  is against  public policy as expressed in the Act and is,
therefore,  unenforceable. In the event that a claim for indemnification against
such liabilities  (other than the payment by the Company of expenses incurred or
paid  by a  director,  officer  or  controlling  person  of the  Company  in the
successful  defense of any  action,  suit or  proceeding)  is  asserted  by such
director,  officer or controlling person in connection with the securities being
registered,  the Company  will,  unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.


                                      II-17
<PAGE>



                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the registrant
has duly caused this  registration  statement  to be signed on its behalf by the
undersigned  thereunto  duly  authorized  in the City of Chester,  State of West
Virginia, on November 7, 1997.



                                            MTR GAMING GROUP, INC.
                                            (Company)

                                            By: /s/Edson R. Arneault
                                                Edson R. Arneault, President
                                                and Chief Executive Officer


<PAGE>



                                   SIGNATURES

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.




/s/Edson R. Arneault         Director, President,              November 7, 1997
Edson R. Arneault            Chief Executive Officer,
                             Chairman of the Board
                             (Principal Executive Officer)


/s/Thomas K. Russell         General Counsel,                  November 7, 1997
Thomas K. Russell            Chief Financial Officer,
                             Secretary, Treasurer


/s/Robert L. Ruben           Director, Assistant               November 7, 1997
Robert L. Ruben              Secretary


/s/Robert A. Blatt           Director, Assistant               November 7, 1997
Robert A. Blatt              Secretary


<PAGE>



                                INDEX TO EXHIBITS

Opinion of Ross & Hardies                                         E-1
Consent of Corbin & Wertz                                         E-3





                                                                     EXHIBIT 5.1



                                November 7, 1997


MTR Gaming Group, Inc.
State Route 2 South
Chester, West Virginia 26034

         Re:      MTR Gaming Group, Inc.
                  Registration Statement on Form S-1

Ladies and Gentlemen:

     You have requested our opinion with respect to the public offering and sale
by certain  selling  stockholders  (the  "Selling  Stockholders")  of MTR Gaming
Group, Inc., a Delaware corporation (the "Company"),  pursuant to a Registration
Statement on Form S-1 (the "Registration  Statement") of up to 992,787 shares of
the Company's common stock, $.00001 par value per share (the "Common Stock") and
up to 889,734 of the Company's outstanding warrants (the "Warrants") to purchase
889,734 shares of Common Stock held by the Selling  Stockholders as described in
the Registration  Statement.  Of the 992,787 shares of Common Stock, (i) 103,053
shares are outstanding and held by the Selling  Stockholders  (the  "Outstanding
Common  Shares"),  and (ii) 889,734  shares (the "Warrant  Shares") are issuable
upon exercise of the Warrants.

     In connection  with this opinion we have examined the Term Loan  Agreement,
the Amended  Term Loan  Agreement  and the Second  Amended  Term Loan  Agreement
between  the  Company as  Guarantor,  Mountaineer  Park,  Inc.,  a wholly  owned
subsidiary of the Company, and one of the Selling Stockholders; the Registration
Rights  Agreement  dated as of July 2,  1996 and  entered  into by and among the
Company  and  one  of  the  Selling   Stockholders  (the  "Registration   Rights
Agreement");  the  Warrant  Certificates  dated  July 2, 1996  representing  the
Warrants; the Company's Certificate of Incorporation,  as amended; the Company's
By-laws, as amended; records of applicable corporate proceedings of the Company;
and such other documents as we have deemed  necessary as a basis for the opinion
herein  expressed.  With respect to such  examination  we have assumed the legal
capacity  to  sign  and  the  genuineness  of all  signatures  appearing  on all
documents  presented to us as originals,  and the conformity to the originals of
all documents presented to us as conformed or reproduced copies. With respect to
factual matters relevant to such opinion,  we have relied,  without  independent
verification  thereof,  upon  representations,  oral and written, of appropriate
executive  officers,  directors  and  responsible  employees  and  agents of the
Company.


                                       E-1


<PAGE>



     Based upon the  foregoing,  and in  reliance  thereon,  and  subject to the
limitations and qualifications set forth herein, we are of the opinion that:

     1. The  Outstanding  Common  Shares are legally and validly  issued,  fully
paid, and non-assessable.

     2.  The  Warrants  are  legally  and  validly   issued,   fully  paid,  and
non-assessable.

     3. When issued and paid for in accordance  with the  Warrants,  the Warrant
Shares will be legally and validly issued, fully paid and non-assessable shares.

     We consent  to the use of our name in the  Registration  Statement  and the
related  Prospectus  under the caption  "Legal  Matters",  and we consent to the
filing of this opinion as an Exhibit to the Registration Statement.


                                              Very truly yours,


                                              /s/ROSS & HARDIES
                                              ROSS & HARDIES




                                       E-2


                                                                    Exhibit 23.2


                         CONSENT OF INDEPENDENT AUDITORS



MTR Gaming Group, Inc.
  (formerly Winners Entertainment, Inc.)


We consent to the use of our report  included herein and to the reference to our
firm under the heading "Experts" in the Prospectus.


                                                 /s/ Corbin & Wertz
                                                 Corbin & Wertz


Irvine, California
November 7, 1997


                                       E-3


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