LADY LUCK GAMING CORP
10-Q, 1996-05-15
MEMBERSHIP SPORTS & RECREATION CLUBS
Previous: METROCALL INC, 10-Q, 1996-05-15
Next: BURLINGTON RESOURCES COAL SEAM GAS ROYALTY TRUST, 10-Q, 1996-05-15



<TABLE>
                                    FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549


             |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                 For the quarterly period ended: March 31, 1996
                                       OR
            |_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
                        For the transition period from to
                           Commission File No. 0-22436
<CAPTION>


<S>                                      <C>                                                                 <C>  
            Delaware                                  Lady Luck Gaming Corporation                                88-0295602
            --------                                  ----------------------------                                ---------- 
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

            Delaware                              Lady Luck Gaming Finance Corporation                           88-0295603
            --------                              ------------------------------------                            ---------- 
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                   Lady Luck Tunica, Inc.                                  88-0289742
           -----------                                   ----------------------                                   ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                   Lady Luck Biloxi, Inc.                                  88-0285242
           -----------                                   ----------------------                                   ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

            Delaware                                     Gold Coin Incorporated                                  88-1223906
            --------                                     ----------------------                                  ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                    Magnolia Lady, Inc.                                    88-0301634
           -----------                                    -------------------                                     ---------- 
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                Old River Development, Inc.                                64-0837159
           -----------                                ---------------------------                                 ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

            Missouri                                    Lady Luck Kimmswick, Inc.                                 43-1653661
            --------                                    -------------------------                                 ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

              Iowa                                    Lady Luck Quad Cities, Inc.                                42-1426966
              ----                                    ---------------------------                                 ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                Lady Luck Mississippi, Inc.                                88-0277687
           -----------                                ---------------------------                                 ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)

           Mississippi                                 Lady Luck Vicksburg, Inc.                                 88-0284406
           -----------                                 -------------------------                                  ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)


                                                                 1

<PAGE>




           Mississippi                                  Lady Luck Gulfport, Inc.                                 88-0289741
           -----------                                  ------------------------                                  ----------
(State or other jurisdiction of          (Exact name of Registrant as specified in its charter)                (I.R.S. employer
 incorporation or organization)                                                                              identification number)
</TABLE>

                 206 North Third Street, Las Vegas, Nevada 89101
               (Address of principal executive offices)(Zip code)
       Registrant's telephone number, including area code: (702) 477-3000



         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days.

Yes     X         No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest  practicable  date. As of May 10, 1996,  there
were 29,285,698 shares of common stock, $.001 par value per share,  outstanding.
- - - -------- 


                                                                 2

<PAGE>



PART I            FINANCIAL INFORMATION

         Item 1.           FINANCIAL STATEMENTS

<TABLE>

                          LADY LUCK GAMING CORPORATION
                      CONDENSED CONSOLIDATED BALANCE SHEETS
                                 (in thousands)
                                   (Unaudited)

                                     ASSETS

<CAPTION>


                                                                 March 31, 1996    December  31, 1995
<S>                                                              <C>               <C>
                                                                 --------------    ------------------
Current assets:
     Cash and cash equivalents ........................             $ 22,927            $ 22,148
     Restricted cash ..................................                8,979               8,858
     Accounts receivable ..............................                  776                 597
     Inventories ......................................                  899                 885
     Prepaid expenses .................................                2,489               2,731
                                                                    --------            --------
         Total current assets .........................               36,070              35,219
                                                                    --------            --------

Property and equipment, net of accumulated
     depreciation and amortization of $20,358 and
     $17,611 as of March 31, 1996 and December
     31, 1995, respectively ...........................              159,314             155,664


Other assets:
     Pre-opening costs ................................                1,193               1,100
     Deferred financing fees and costs net of
         accumulated amortization of $1,824 and
         $1,607 as of March 31, 1996 and
         December 31, 1995, respectively ..............                4,253               4,470
     Investment in unconsolidated affiliates, net .....               18,757              17,619
     Other ............................................                2,975               3,209
                                                                    --------            --------
                                                                      27,178              26,398
                                                                    --------            --------
TOTAL ASSETS ..........................................             $222,562            $217,281
                                                                    ========            ========

</TABLE>


















                    The  accompanying  notes  are  an  integral  part  of  these
condensed consolidated balance sheets.


                                                                 3

<PAGE>



<TABLE>

                          LADY LUCK GAMING CORPORATION
                CONDENSED CONSOLIDATED BALANCE SHEETS (continued)
                                 (in thousands)
                                   (Unaudited)


                      LIABILITIES AND STOCKHOLDERS' EQUITY
<CAPTION>

                                                                 March 31, 1996   December 31, 1995
                                                                 --------------   -----------------
<S>                                                              <C>              <C>

Current liabilities:
     Current portion of long-term debt ................            $   5,359           $   5,624
     Accrued interest .................................                2,959               2,326
     Accounts payable .................................                4,959               3,240
     Construction and retention payables ..............                4,496               3,126
     Income taxes payable .............................                  124                 195
     Other accrued liabilities ........................                8,496               9,191
                                                                   ---------           ---------
         Total current liabilities ....................               26,393              23,702
                                                                   ---------           ---------

Long-term debt:
     Mortgage notes payable ...........................              173,500             173,500
     Other long-term debt .............................                3,095               3,473
                                                                   ---------           ---------
         Total long-term debt .........................              176,595             176,973
                                                                   ---------           ---------

              Total liabilities .......................              202,988             200,675
                                                                   ---------           ---------

Commitments and contingencies (Notes 7, 8, 9, 10 and 11)

Series A mandatory cumulative  redeemable preferred
     stock, $34.80 and $33.83, as of March 31, 1996
     and December 31, 1995, respectively per share
     liquidation value, 1,800,000 shares authorized,
     433,638 shares issued and outstanding ............               15,091              14,669
                                                                   ---------           ---------

Stockholders' equity:
     Common stock, $.001 par value, 75,000,000
         shares authorized, 29,285,698 shares issued
         and outstanding ..............................                   29                  29
     Additional paid-in capital .......................               31,382              31,382
     Accumulated deficit ..............................              (26,928)            (29,474)
                                                                   ---------           ---------
         Total stockholders' equity ...................                4,483               1,937
                                                                   ---------           ---------
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY .............................            $ 222,562           $ 217,281
                                                                   =========           =========
</TABLE>











                    The  accompanying  notes  are  an  integral  part  of  these
condensed consolidated balance sheets.

                                                                 4

<PAGE>

<TABLE>


                          LADY LUCK GAMING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
               (in thousands, except share and per share amounts)
                                   (Unaudited)

<CAPTION>

                                                         Three Months Ended
                                                              March 31,
                                                      1996                1995
                                                      ----                ----
<S>                                                <C>                 <C>
Revenues:
     Casino....................................    $  34,722           $  32,003
     Food and beverage.........................        3,844               3,458
     Hotel.....................................          525               1,018
     Equity in net income of affiliates........        1,138                   -
     Other.....................................        1,166                 294
                                                   ---------           ---------
         Gross revenues........................       41,395              36,773
         Less: Promotional allowances..........       (2,731)             (2,126)
                                                   ---------           ---------
         Net revenues..........................       38,664              34,647
                                                   ---------           ---------

Costs and expenses:
     Casino....................................       13,298              11,540
     Food and beverage.........................        1,666               1,854
     Hotel.....................................          285                 726
     Other.....................................           72                  77
     Selling, general and
         administrative........................       12,028              12,434
     Related party management/license fees.....          528               1,170
     Depreciation and amortization.............        2,747               2,304
                                                   ---------           ---------
         Total costs and expenses..............       30,624              30,105
                                                   ---------           ---------

Operating income ..............................        8,040               4,542

Other income (expense):
     Interest income...........................          319                 303
     Interest expense..........................       (5,320)             (4,628)
     Other.....................................           53                (411)
                                                   ---------           ---------
                                                      (4,948)             (4,736)

Income (loss) before income tax
     provision and extraordinary item..........        3,092                (194)
                                                   ---------           ---------

</TABLE>














                         The  accompanying  notes are an integral  part of these
condensed consolidated statements.

                                                                    5

<PAGE>


<TABLE>

                          LADY LUCK GAMING CORPORATION
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (continued)
               (in thousands, except share and per share amounts)
                                   (Unaudited)

<CAPTION>

                                                         Three Months Ended
                                                              March 31,
                                                         1996             1995
                                                         ----             ----
<S>                                                <C>                <C>

Income (loss) before income tax
     provision and extraordinary item.......       $    3,092         $     (194)
                                                   ----------         ----------

Income tax provision........................              124                  -
                                                   ----------         ----------

Income (loss) before extraordinary
     item...................................            2,968               (194)
Extraordinary gain on early
     extinguishment of debt.................                -              2,257
                                                   ----------         ----------

NET INCOME..................................            2,968              2,063

Preferred stock dividends...................             (422)              (377)
                                                   -----------        ----------
Income applicable to
     common stockholders....................       $     2,546        $    1,686
                                                   ===========        ==========

NET INCOME (LOSS) PER SHARE

     Before extraordinary item..............       $       .10        $     (.01)
                                                   ===========        ==========
     Extraordinary item.....................       $         -        $      .08
                                                   ===========        ==========
     Applicable to common stockholders......       $       .09        $      .06
                                                   ===========        ==========

Weighted average number of common
     shares outstanding.....................        29,285,698        27,952,365
                                                   ===========        ==========

</TABLE>




















                         The  accompanying  notes are an integral  part of these
condensed consolidated statements.

                                                                    6

<PAGE>


<TABLE>

                          LADY LUCK GAMING CORPORATION
                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (in thousands)
                                   (Unaudited)

<CAPTION>


                                                          Three Months Ended
                                                               March 31,
                                                          1996           1995
                                                          ----           ----

<S>                                                   <C>              <C>
Cash flows from operating activities:
   Net income...................................      $   2,968        $   2,063
   Adjustments to reconcile net
     income to net cash provided by
       (used in) operating activities:
     Depreciation and amortization..............          2,747            2,304
     Amortization of bond offering
       fees and costs...........................            217              224
       Loss on asset sale agreement.............              -              451
     Gain on early extinguishment
       of debt..................................              -            2,257)
   Equity in net income of unconsolidated
     affiliates.................................         (1,138)               -
   (Increase) decrease in assets:
     Accounts receivable........................           (179)             339
     Inventories................................            (14)               5
     Prepaid expenses...........................            242              655
   Increase (decrease) in liabilities:
     Accounts payable...........................          1,719             (972)
     Accrued interest...........................            633           (4,676)
     Other accrued liabilities..................           (695)             232
     Federal income taxes payable...............            (71)               -
                                                      ---------        ---------
Net cash provided by (used in)
   operating activities.........................          6,429           (1,632)
                                                      ---------        ---------

Cash flows from investing activities:
   Purchase of property and equipment...........         (6,396)          (4,750)
   Construction and retention payables..........          1,370           (4,695)
   Pre-opening costs............................            (93)          (2,219)
   Restricted cash..............................           (121)              75
   Other assets.................................            233             (224)
                                                      ---------        ---------
Net cash provided by (used in) investing
   activities...................................         (5,007)         (11,813)
                                                      ---------        ---------


</TABLE>










                         The  accompanying  notes are an integral  part of these
condensed consolidated statements.

                                                                    7

<PAGE>

<TABLE>


                          LADY LUCK GAMING CORPORATION
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                  (in thousands, except supplemental schedule)
                                   (Unaudited)

<CAPTION>


                                                            Three Months Ended
                                                                 March 31,
                                                           1996           1995
                                                           ----           ----
<S>                                                   <C>               <C>

Cash flows from financing activities:
   Net proceeds from borrowings.................              -                -
   Payments on debt and slot contracts..........           (643)          (2,147)
                                                      ---------        ---------
Net cash provided by (used in) financing
   activities...................................           (643)          (2,147)
                                                      ---------        ---------

Net increase (decrease) in cash and cash
   equivalents..................................            779          (15,592)
Cash and cash equivalents,
   beginning of period..........................         22,148           28,914
                                                      ---------        ---------
Cash and cash equivalents, end of period              $  22,927        $  13,322
                                                      =========        =========


Supplemental disclosures of cash flow
   information :
     Cash paid during the period for:
       Interest (net of amount capitalized
         of $262 and $519 for the three months
         ended March 31, 1996 and 1995,
         respectively) .........................      $   4,471        $   8,561
                                                      ---------        ---------
       Income taxes paid........................      $     225        $       -
                                                      ---------        ---------
</TABLE>

Supplemental Schedule of Non-Cash Investing and Financing Activities:

The liquidation value of the Series A mandatory cumulative  redeemable preferred
stock  increased by  approximately  $422,000 and $377,000 for the periods  ended
March 31, 1996 and 1995, respectively.

In  February  1995,  2,000,000  shares  of common  stock  were  issued  upon the
conversion of $6,500,000 of the 2001 Notes.

On March 31, 1995, the Company  contributed  net assets  totaling  approximately
$16,100,000 to the Bally's Joint Venture.

In  addition  to net cash  investments  in and cash  payments  on  behalf of the
Bettendorf  Joint Venture during 1995 of approximately  $2,100,000,  the Company
contributed non-cash assets of approximately $837,000.











                           The  accompanying  notes  an  integral  part of these
condensed consolidated statements.

                                                                    8

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



1.   The Company and Basis of Presentation

   Certain notes and other  information  have been condensed or omitted from the
interim  financial  statements  presented in this Quarterly Report on Form 10-Q.
Therefore,  these financial  statements  should be read in conjunction  with the
Company's  1995 Annual  Report on Form 10-K. In the opinion of  management,  all
adjustments  (consisting of normal recurring  adjustments)  considered necessary
for a fair presentation have been included. The results for the first quarter of
1996 are not necessarily indicative of future financial results. The preparation
of  financial  statements  in  conformity  with  generally  accepted  accounting
principles requires management to make estimates and assumptions that affect the
reported  amounts of assets and liabilities and disclosure of contingent  assets
and liabilities at the date of the financial statements and the reported amounts
of revenues and expenses  during the  reporting  period.  Actual  results  could
differ from these  estimates.  Among the  estimates  made by  management  is the
evaluation  of the  recoverability  of the carrying  values of the land held for
development and the projects under development by Lady Luck Vicksburg,  Inc. and
Lady Luck Kimmswick, Inc. The Company has made certain reclassifications for the
three months ended March 31, 1995 in order to present comparable amounts.

     The  consolidated  financial  statements  of Lady Luck  Gaming  Corporation
("LLGC"),  a  Delaware  corporation,  include  the  accounts  of  LLGC  and  its
subsidiaries  (collectively "the Company").  The Company's  operations primarily
include  those of LLGC,  Lady  Luck  Gaming  Finance  Corporation  ("LLGFC"),  a
Delaware  corporation;  Lady Luck Mississippi,  Inc. ("LLM"),  Lady Luck Biloxi,
Inc. ("LLB"), Lady Luck Gulfport, Inc. ("LLG"), Lady Luck Vicksburg, Inc.("LLV")
and Lady Luck Tunica, Inc. ("LLT"), each a Mississippi corporation (collectively
the  "Mississippi  Companies");  Gold  Coin  Incorporated  ("GCI"),  a  Delaware
corporation; Lady Luck Kimmswick, Inc. ("LLK") a Missouri corporation;  Magnolia
Lady,  Inc.  ("MLI"),  a Mississippi  corporation;  Lady Luck Quad Cities,  Inc.
("LLQC") a Delaware  corporation;  and Old River  Development,  Inc. ("ORD"),  a
Mississippi corporation. LLGC and its subsidiaries were organized to develop and
operate gaming and hotel properties in emerging jurisdictions.

   LLGC and LLGFC  were  formed in  February  1993,  pursuant  to an  Investment
Agreement dated October 20, 1992 between Andrew Tompkins,  certain affiliates of
Mr.  Tompkins  and  certain  holders of equity and debt  securities  of GCI (the
"Investment  Agreement").  Pursuant to the Investment  Agreement,  Mr.  Tompkins
indirectly contributed all outstanding common stock of the Mississippi Companies
to LLGFC in exchange for 550,000 shares of LLGC Class B Common Stock and 216,819
shares of LLGC Series A Mandatory Cumulative Redeemable Preferred Stock ("Series
A"), liquidation value of $5,420,000. In connection with the contribution of the
stock of the Mississippi  Companies,  Mr.  Tompkins  received  $3,734,000  which
represented  the  historical  carrying value of the net assets of $13,400,000 in
excess of the capital  contribution  required by the Investment  Agreement.  LLM
began dockside casino  operations on February 26, 1993 in Natchez,  Mississippi.
GCI reopened on May 28, 1993; LLT began dockside casino  operations on September
18, 1993 in Southern Tunica County,  Mississippi and ceased  operations on April
24, 1994; LLB began dockside  casino  operations on December 13, 1993 in Biloxi,
Mississippi,  and MLI commenced  dockside gaming  operations on June 27, 1994 in
Coahoma  County,  Mississippi;  and commenced  operation of a 170-room  hotel on
August 16, 1994. ORD commenced operation of a 240-room hotel on August 24, 1994.
All of the  other  Mississippi  Companies  and  LLK  are in  various  stages  of
development and have no operating history.

     2. Certain Risks and Uncertainties  Applicable to Gaming Industry Licensing
and Concentration of Risk

   The Company's  operations in Mississippi,  Iowa and Colorado are dependent on
the  continued   licensability  or   qualifications   of  the  Company  and  its
subsidiaries  that  hold  the  gaming  licenses  in  these  jurisdictions.  Such
licensing and qualifications are reviewed periodically by the gaming authorities
in these states.

   A significant  portion of the Company's  consolidated  revenues and operating
income are  generated by the Company's  Coahoma  casino.  The Coahoma  casino is
highly  dependent on  patronage  by  residents in Arkansas.  A change in general
economic  conditions  or the extent and nature of  regulations  enabling  casino
gaming in Arkansas could adversely effect the

                                                                 9

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



Coahoma  casino's future  operating  results.  Six gaming  initiatives have been
approved by the Arkansas  Attorney  General for  inclusion on the November  1996
general  election  ballot.  If  the  authors  of  such  initiatives  obtain  the
statutorily required signatures, then such initiatives will be placed before the
voters in November 1996 as a referendum  to legalize  certain forms of gaming at
certain  locations in that State.  If gaming were  legalized in certain areas of
Arkansas, such legalization could have a material adverse effect on the Company.

3.   Net Income (Loss) Per Share

   Net income (loss) per share is computed using the weighted  average number of
common shares and common stock equivalents,  if dilutive,  actually  outstanding
during the year.  Common stock  equivalents  represent  the shares that would be
outstanding  assuming  exercise  of  dilutive  stock  options.  No common  stock
equivalents  are included in the  computation  for the three month periods ended
March 31, 1996 and 1995, as the effect would be anti-dilutive.

4.   Investment in Unconsolidated Affiliates

     The Company's  investments  in joint  ventures with  Bettendorf  Riverfront
Development Company ("BRDC") and Bally's Entertainment  Corporation  ("Bally's")
are accounted for under the equity method. In December 1994, the Company entered
into the Bettendorf Joint Venture (the "Bettendorf  Joint Venture") with BRDC to
complete and operate Lady Luck Bettendorf.  The Joint Venture Agreement required
that the Company and BRDC each contribute  cash to the Bettendorf  Joint Venture
of $3.0 million in return for a 50% ownership  interest.  BRDC  contributed cash
and net assets of  approximately  $3 million as its investment in the Bettendorf
Project.  In addition,  BRDC is leasing the  Bettendorf  Site to the  Bettendorf
Joint  Venture at a lease rate equal to its  appraised  fair market rental value
which is $187,500  per month  (which has been abated by $37,500 per month).  The
Company  is  leasing  a  gaming  vessel  to the  Bettendorf  Joint  Venture  for
approximately  $200,000  per  month,  which  amount  was  determined  based upon
arms-length  negotiations  between  the  Company  and  BRDC.  Due to  delays  in
completing  the  Missouri  Project,  the  Company  has leased the gaming  vessel
originally intended for the Missouri Project to the Bettendorf Joint Venture. In
addition,  the Company is leasing  certain  gaming  equipment to the  Bettendorf
Joint Venture,  as discussed  below, for  approximately  $135,000 per month, its
fair market rental value.

     Lady Luck Bettendorf  commenced  operations in April 1995. All net profits
and losses from all  operations of Lady Luck  Bettendorf  are allocated  equally
between the  Company and BRDC.  The  Company's  portion of such income  totaling
$699,000 is included in equity in net income of unconsolidated affiliates in the
accompanying  Condensed Consolidated Statement of Operations for the three month
period  ended March 31,  1996.  The  Company has also been  granted the right to
manage Lady Luck  Bettendorf  on  substantially  the same terms as the Company's
wholly-owned casinos (the fee for which has been abated by approximately $35,000
per month).

     In March 1995,  the  Company  formed a joint  venture  with  affiliates  of
Bally's  to  complete  a  casino/hotel   project  in  Northern   Tunica  County,
Mississippi (the "Bally's Joint  Venture").  Upon formation of the Bally's Joint
Venture, the Company's subsidiary,  ORD, contributed its existing 240-room hotel
in Northern Tunica County, as well as other related assets, with a total cost of
$16.1  million,  to the joint  venture.  Bally's  contributed a closed  dockside
casino (the  "Dockside  Casino")  which was,  at the time of such  contribution,
located at Mhoon Landing in Southern Tunica County,  and certain other assets to
the joint venture. The Dockside Casino has been relocated to the ORD hotel site.
A Bally's  entity  manages and controls the Bally's Joint  Venture.  The Bally's
Joint Venture is owned 58% by Bally's, 35% by ORD and 7% by D.J. Brata, a former
11%  minority  shareholder  of ORD. The Company is  currently  negotiating  with
Bally's  and D.J.  Brata  the  final  amount of the  Company's  initial  capital
contribution  to be credited to its partners'  capital account and other matters
in  accordance  with the joint  venture  agreement and has provided a reserve of
$350,000 relating to any unfavorable resolution of these matters.

   Hotel operations under Bally's  commenced in April 1995 and casino operations
commenced in December  1995.  The  Company's  portion of income from the Bally's
Joint Venture is included in Equity in Net Income of Unconsolidated

                                                                 10

<PAGE>
<TABLE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Affiliates  in  the  accompanying  Condensed  Consolidated   Statements  of
Operations for the three month period ended March 31, 1996.

     Summarized  balance sheet  information  for the Bally's Joint Venture as of
March 31, 1996 and December 31, 1995 is as follows (in thousands):
<CAPTION>

                                                       March 31, 1996           December 31, 1995
                                                       --------------           -----------------
<S>                                                    <C>                      <C>

              Current assets                            $   11,696                   $   10,110
              Property and equipment, net                   52,432                       51,511
              Other assets                                   2,542                        4,329
                                                        ----------                   ----------
                  Total assets                          $   66,670                   $   65,950
                                                        ==========                   ==========

              Current liabilities                       $    5,682                   $    6,148
              Long-term liabilities                            417                          485
              Partners' capital                             60,571                       59,317
                                                        ----------                   ----------
                  Total liabilities and
                      partners' capital                 $   66,670                   $   65,950
                                                        ==========                   ==========
</TABLE>
<TABLE>

     Summarized  results of  operations  for the Bally's  Joint  Venture for the
three month period ended March 31, 1996 is as follows (in thousands):
<CAPTION>
<S>           <C>                                       <C>
              Net revenues                              $   20,428
              Costs and expenses                            19,175
                                                        ----------
              Net income                                $    1,253
                                                        ==========

</TABLE>


                                                                 11

<PAGE>

<TABLE>

                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



5.   Long-Term Debt

   At March 31, 1996 and  December  31, 1995,  long-term  debt  consisted of the
following (in thousands):

<CAPTION>

                                                                     March 31, 1996      December 31, 1995
                                                                     ---------------     -----------------
<C>                                                                  <C>                 <C>          
11    7/8% First Mortgage Notes;  generally quarterly
      payments of interest; due March 2001;
      collateralized by substantially all assets
      of the Company (the "2001 Notes")...................           $     173,500          $    173,500
Note payable to a corporation; monthly payments of
      interest only at 10%; principal payments of
      $1,500,000 in June 1996 and July 2001,
      collateralized by a deed of trust...................                   3,000                 3,000
Note payable to a corporation; annual payments of
      principal of $119,000 plus accrued interest at
      8%; due June 2003; collateralized by a land
      deed of trust.......................................                     952                   952
Notes payable to a corporation; non-interest bearing
      through December 1996; thereafter at prime
      plus 7%; secured by the equipment...................                   1,370                 1,574
Notes payable to a corporation; monthly payments
      of principal and interest at 13 1/4%; due
      February 1997; secured by the equipment.............                     440                   552
Note payable to a corporation; payment of principal
      and accrued interest at 14%; due March 1996;
      secured by a gaming vessel..........................                   2,000                 2,219
Note payable to a corporation; payment of principal
      and accrued interest at 13 1/4%; due January
      1997; secured by the equipment......................                     224                   294
Other.....................................................                     468                   506
                                                                     -------------          ------------ 
                                                                           181,954               182,597
Less current portion......................................                  (5,359)               (5,624)
                                                                     -------------          ------------ 
      Total long-term debt................................           $     176,595          $    176,973
                                                                     =============          ============

</TABLE>

     On February 17, 1994, the Company,  through  LLGFC,  issued the 2001 Notes.
The Indenture  covering the 2001 Notes (the  "Indenture")  provides  for,  among
other things,  restrictions  on the  Company's and certain of its  subsidiaries'
abilities (a) to pay dividends or other  distributions on its capital stock, (b)
to incur additional  indebtedness,  (c) to make asset sales and (d) to engage in
other lines of  business.  In  addition,  the Company was required to maintain a
minimum  consolidated  net worth, as defined,  of $10,000,000  (the "Minimum Net
Worth Covenant").


                                                                 12

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      As of  September  30,  1994  and  each of the  five  consecutive  quarters
thereafter, the Company did not meet the Minimum Net Worth Covenant as contained
in the Indenture.  Under the terms of the Indenture, the Company was required to
offer to  repurchase  $16,500,000  of 2001 Notes within  certain  specific  time
periods of  determination  of the failure to maintain  the minimum net worth for
two  consecutive  quarters.  The Company did not offer to repurchase  any of the
2001  Notes.  After  notice to the  Company and a failure by the Company to cure
such  event of  default,  the  holders of 25% of the 2001 Notes had the right to
accelerate payment of the 2001 Notes.

     In addition, the Company was generally required under the terms of the
Indenture to complete four  qualifying  projects,  as defined,  by September 30,
1995 (the "Construction Completion Covenant").  The Company completed and opened
the  dockside  casino  owned by MLI, a  qualifying  casino,  during 1994 and has
incurred  significant  costs related to the LLV and LLK projects;  however,  the
Company  was  unable  to  complete  the  three  remaining  qualifying  projects.
Accordingly,  the Company was required  under the terms of the Indenture to make
an irrevocable,  unconditional offer to repurchase $30,000,000 of 2001 Notes for
each  project not  completed.  The  Company did not make such offer.  Based upon
these instances of non-compliance,  the 2001 Notes were classified as short-term
obligations as of December 31, 1994 and the three subsequent quarter ends.

     On March 28, 1996 the Company received consents from certain holders of the
2001  Notes who held in excess of 66 2/3% of the  outstanding  2001  Notes  (the
"2001  Noteholders")  to approve  certain  amendments to and waivers of defaults
under the Indenture (the  "Amendments and Waivers").  Based upon these consents,
the 2001 Notes have been reclassified as long-term debt as of March 31, 1996 and
December 31, 1995.  The  Amendments  and Waivers enable the Company to implement
its business strategy by, among other things,  seeking joint venture partners to
invest  in  its  development   stage  projects  and  selling  certain  specified
under-performing assets. The elimination of the Construction Completion Covenant
in the Indenture  allows the Company to complete the development  stage projects
on a timetable and in a manner dictated by market  conditions,  if at all. Also,
an adjustment to the  consolidated net worth in the Indenture which ties the net
worth  calculation  more directly to the Company's  operating  results by, among
other  things,  excluding the impact of  write-downs  or losses upon the sale of
unproductive  assets owned on or before December 31, 1994 and including the book
value of any investment in any joint venture which is pledged for the benefit of
the noteholders,  was approved.  In addition,  the Company received waivers from
the 2001 Noteholders  with respect to the Company's  failure or possible failure
to comply  with  certain  other  covenants  and  restrictions  contained  in the
Indenture.

     The 2001 Notes now bear interest at the rate of 11-7/8% per annum effective
retroactive to October 15, 1995.  Interest on the 2001 Notes held by each holder
who consented to the  Amendments  and Waivers will be payable  quarterly on each
March 1,  June 1,  September  1 and  December  1 so long as the 2001  Notes  are
outstanding  (interest  on the notes held by each  holder who did not consent to
the Amendments and Waivers will continue to be payable  semi-annually on March 1
and  September 1). In addition,  the Company is obligated  within 180 days after
the end of each fiscal year, commencing with the fiscal year ending December 31,
1996,  to purchase on the open market,  or to make an offer to purchase from the
holders at par, 2001 Notes with a principal amount equal to Excess Cash Flow (as
defined in the Indenture)  for such fiscal year,  provided that the Company will
be able to credit  towards the amount of 2001 Notes  required to be purchased in
any fiscal year any amount of 2001 Notes it has purchased  since January 1, 1996
which it has not  previously  used as a credit in any prior fiscal  year.  After
giving  effect to the  Amendments  and  Waivers,  the Company  believes it is in
compliance with the Indenture as of March 31, 1996.

6.    Marketing Agreement

     The Company previously entered into certain management agreements (the "Old
Management Agreements") with Lady Luck Casino, Inc. ("LLCI"), a company owned by
Andrew Tompkins,  the CEO and Chairman of the Board of the Company.  Pursuant to
the Old Management Agreements,  LLCI provided management services to the Company
regarding  the  operations  and  marketing  of each of the  Company's  operating
casinos.  Effective  as of  January  1,  1996  the  Company  terminated  the Old
Management  Agreements  and  entered  into new  marketing  agreements  (the "New
Marketing  Agreements") with entities controlled by Mr. Tompkins.  Under the New
Marketing Agreements,  LLGC will pay an annual licensing fee with respect to the
Lady Luck name and the mailing list developed by another company owned by Mr.

                                                                 13

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


Tompkins,  Gemini,  Inc.  ("Gemini"),  equal to the  greater of (a) 9% of LLGC's
Earnings  Before  Interest,  Taxes,  Depreciation  and  Amortization  ("EBITDA")
(calculated  as  EBITDA  of LLGC and all its  subsidiaries  and  joint  ventures
(multiplied,  in the case of the Company's  Bettendorf,  Iowa Joint Venture (the
"Bettendorf  Joint Venture") and its Kimmswick,  Missouri Joint Venture,  by the
interest owned by the Company in such joint  ventures),  excluding,  among other
things,  all revenues and expenses  arising from any casino or casino/hotel  for
which LLGC is not the  operator  and which does not utilize the mailing  list or
Lady Luck name and  excluding  revenues from the lease of property and equipment
owned by the Company to third  parties) and (b) $1,700,000 per year (as adjusted
based on the Consumer Price Index).  LLGC has agreed to use the "Lady Luck" name
on all  existing  and future  casinos  which it  operates.  With  respect to the
Bettendorf  Joint  Venture,  LLCI has  assigned  to LLGC its rights to receive a
management fee and its obligation to pay part of that fee to its joint venture
partner.  During any default in the payment of  principal  of or interest on the
2001 Notes,  LLGC will not pay (but will accrue on its books) any  licensing fee
to LLCI.  In  addition,  LLGC will pay  Gemini the sum of  $300,000  per year as
adjusted based on the Consumer Price Index for corporate  office  facilities and
certain services with respect to such corporate office facilities.

7.    Stock Option Plan

      LLGC has adopted the 1993 Stock  Option  Plan (the "Stock  Option  Plan").
Under the Stock  Option  Plan,  options  may be  granted  to  purchase  up to an
aggregate of 1,000,000 shares of LLGC's Common Stock. All full-time officers and
other key executives,  as well as outside directors of LLGC, will be eligible to
receive options. Options may be granted that either are intended to be incentive
stock  options or  non-qualified  stock  options for income tax  purposes.  Each
option  granted will be  exercisable in full at any time or from time to time as
determined by the Compensation Committee provided that no option may have a term
exceeding ten years.

      During the first  quarter of 1996,  167,000  stock options were granted at
the  exercise  price of $2.50 per share.  During the first  quarter of 1996,  no
options expired and no options were canceled.

      The Financial Accounting Standards Board issued its Statement of Financial
Accounting Standards No. 123,  "Accounting for Stock-Based  Compensation," which
is effective for fiscal years  beginning after December 15, 1995. This statement
recommends  that the Company  account for its stock option plans by  recognizing
the fair value of stock options  granted over the vesting  period of the option.
If the Company does not change its accounting policy, the statement requires, at
a minimum,  that the  Company  disclose  the pro forma  impact on net income and
earnings per share as though the  recommended  accounting  method had been used.
The Company has  determined  that it will not change from its current  method of
accounting for stock options,  but it will make the required  disclosures in the
future.

8.    Employment Agreements

     On October 24, 1994,  LLGC entered Letter  Agreements with Alain J. Uboldi,
LLGC's President, Chief Operating Officer and Director, and Rory J. Reid, LLGC's
Senior   Vice-President,   General   Counsel,   Secretary   and  Director   (the
"Agreements").  The Agreements provide that in the event of a Change of Control,
as defined in the Agreements,  and the subsequent  termination of the employment
of either Mr.  Uboldi or Mr. Reid,  under certain  circumstances,  LLGC would be
required to pay to Mr. Uboldi and Mr. Reid a lump sum severance payment equal to
2.99 times the sum of their respective annual base salary plus the amount of any
bonus  paid  in the  year  preceding  such  termination.  In the  event  of such
termination,  Mr. Uboldi and Mr. Reid would also receive in cash an amount equal
to the product of the difference between  subtracting the exercise price of each
option held by Mr.  Uboldi or Mr. Reid (whether or not fully  exercisable)  from
the current  price of LLGC's common stock,  as defined.  Further,  in connection
with the  Agreements,  Mr. Uboldi and Mr. Reid would  receive life,  disability,
accident and health insurance benefits  substantially  similar to those they are
receiving  immediately  prior to their  termination  for a 36-month period after
such termination.

<PAGE>

                                                                 14




                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



9.    Litigation

      Shareholder Class Action Lawsuits

      The Company has been named as a defendant in a purported shareholder class
action lawsuit alleging  violations by the Company of the Securities Act of 1933
and 1934 for alleged  material  misrepresentations  and  omissions in connection
with the Company's 1993  prospectus and initial public offering of Common Stock.
The complaint seeks, inter alia,  injunctive relief,  rescission and unspecified
compensatory  damages.  In addition to the Company,  the complaint also names as
defendants  Andrew H. Tompkins,  Chairman and Chief  Executive  Officer of LLGC,
Alain Uboldi,  Director and Chief Operating Officer of LLGC, Michael Hlavsa, the
former Chief Financial Officer of LLGC, Bear Stearns & Co., Inc. and Oppenheimer
& Co., Inc., who acted as lead underwriters for the initial public offering. The
Company has retained  outside  counsel to respond to the complaint and while the
outcome of this matter  cannot  presently be  determined,  the Company  believes
based in part on advice of counsel, that it has meritorious defenses.

      Greek Lawsuits

      The Company and certain of its joint venture  partners (the  "Defendants")
have been named as defendants in two separate lawsuits brought by the country of
Greece and its Minister of Tourism before the Greek  Multi-Member Court of First
Instance.  Each  action  alleges  that the  Defendants  failed  to make  certain
payments in connection with the gaming license bid process for Loutraki,  Greece
and Patras,  Greece. The Company has been informed by its Greek counsel that the
lawsuit  regarding the gaming license bid process for Loutraki,  Greece has been
dismissed.  Accordingly,  the  payments  the  Company  is  alleged  to have been
required  to make  aggregate  approximately  2.1  billion  drachmae  (which  was
approximately  $8.6 million as of April 17, 1996 based upon  published  exchange
rates)  related to Patras,  Greece.  Although it is difficult  to determine  the
damages  being sought from the  lawsuit,  the action may seek damages up to such
aggregate amount. The Company's Greek counsel is defending the remaining lawsuit
and in  management's  opinion,  the  ultimate  outcome  of  this  matter  is not
presently  known.  Also, a Greek  architect  filed an action against the Company
alleging  that he was retained by the Company to provide  professional  services
with respect to a casino in Loutraki, Greece. The plaintiff in such action seeks
damages of approximately  $800,000.  The Company denies the allegations  brought
and has retained Greek counsel to defend the matter.

      Other Matters

      On  or  about   September   23,   1993,   Superior   Boat   Works,   Inc.,
debtor-in-possession  ("Superior"),  filed an adversary proceeding in the United
States Bankruptcy Court in Mississippi against,  among others, LLM. Superior had
previously  done  construction  work for LLM on its  Natchez  barge  ("Lady Luck
Natchez"),  as well as some  minor  preparatory  work on one other  barge of the
Company. Such proceeding alleges damages of approximately $47,000,000,  of which
approximately  $3,400,000 is alleged for  additional  construction  work on Lady
Luck  Natchez and the  remaining  amount is alleged for unjust  enrichment,  for
causing the  bankruptcy  of Superior  and for future work  Superior  expected to
perform for the  Company.  In related  proceedings,  certain  subcontractors  of
Superior who previously  asserted maritime and materialman's  liens have settled
all such claims with the Company.  The  Company,  based in part on the advice of
its  counsel,  does not  believe  that  these  proceedings  will have a material
adverse effect on the Company's financial condition.

10.   Commitments and Contingencies

      Lease Commitments

     MLI leases  approximately 1,000 acres of land surrounding the Helena Bridge
which connects Mississippi to Arkansas. The MLI lease provides, that because MLI
had not  opened  an  additional  casino  south of the Lady  Luck  Rhythm & Blues
property  prior to July 1, 1995,  the  monthly  rent due under the lease  should
increase  by  $150,000  from that date until such time as an  additional  casino
either  north  or  south of the Lady  Luck  Rhythm  & Blues  property  commences
operation. The

                                                                 15

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



opening of Country Casino,  which the Company  anticipates  will open during the
second  quarter of 1996,  will satisfy the lease  condition  and the  additional
$150,000 monthly rent due under the lease will cease.

      LLGC on its own or through its operating subsidiaries,  has entered into a
series of leases and options to lease in various locations where it is operating
or intends to develop and operate dockside casinos. The leases are primarily for
a term of 40 years from the date of execution  and are  cancelable at the option
of LLGC with a maximum period of notice of 60 days with the exception of certain
leases entered by LLB and LLG which are cancelable upon six months notice on the
fifth  anniversary of the  commencement  date of such leases and upon six months
notice on any fifth anniversary date thereafter.  In addition,  LLGC, on its own
or through its  operating  subsidiaries,  has entered  into  certain  options to
either lease or purchase additional property in other states. Most of the leases
are  contingent  upon  regulatory  approval of the lease and all leases  contain
certain periodic rent adjustments.

      Prior  to  suspending   development  of  a  planned  casino  in  Gulfport,
Mississippi, the Company entered into three leases for real property. The leases
currently  require  annual  payments of  approximately  $920,000 and provide for
future increases based on the Consumer Price Index. The Company is seeking joint
venture  partners  to assume  the  leases or to  invest in the  proposed  casino
project.  The  principal  lease (the  "Gulfport  Lease") is terminable by LLG in
November 1998 and requires an annual lease payment of approximately $550,000 per
year  through such date.  The Company was required to prepay the lease  payments
for the twelve months  ending  November  1998.  The Company was required to make
improvements to the leased property of at least $1.0 million on or before May 8,
1995 (the "Improvement  Requirement").  While the Company has spent in excess of
$1.0 million on its Gulfport project, the landlord,  while not now claiming that
the  Company is in  default,  has  reserved  the right to claim that LLG has not
satisfied the Improvement Requirement.  The Company is in discussions with third
parties,  including  joint  venture  partners,  regarding an  assumption  of the
Gulfport Lease.  There can be no assurance that such negotiations or discussions
will be  successful.  Because  the  Company  has  suspended  development  of its
Gulfport  project and in order to conserve  its funds,  the Company may not make
the required  monthly lease  payments in the future.  Accordingly,  a reserve of
approximately $600,000 was provided as of December 31, 1995 to fully reserve the
prepaid lease payment for the twelve months ending November 1998.

      Construction Commitments

      The Company  believes that the dockside casino operated by MLI (which does
business as Lady Luck Rhythm & Blues)  currently  has  insufficient  capacity at
peak  times  and  recently  executed  a  construction  contract  to  expand  its
facilities.  Exclusive of slot machines and certain other gaming equipment which
are  expected to be  transferred  from Lady Luck Rhythm & Blues,  the  expansion
project (the "Expansion),  which will be called "Country Casino," is expected to
cost $25.0 million including  approximately $4.0 million of equipment and barges
which  the  Company  had  previously  acquired  and  not  utilized  for  another
development project. The Expansion will include a new country-and-western themed
casino, which is expected to include  approximately 33,000 square feet of casino
space,  approximately 650 slot machines and 25 table games, a 25,000 square foot
entertainment  center,  two movie  theaters,  a food  court  and 650  additional
parking spaces.  It is anticipated  that upon completion of the new casino,  the
number of slot  machines  at Lady Luck Rhythm & Blues will be reduced by between
150 and 200.  Management  believes  that the project will enhance the  Company's
competitive  position.  The Company anticipates funding the construction project
with cash in addition to financing  certain gaming  equipment.

      The  Company has  entered  into an  agreement  for the  construction  of a
cruising  gaming vessel in the amount of $16.0 million and as of March 31, 1996,
approximately   $6.0  million  has  been   expended   under  this  contract  and
approximately  $1.9  million  is  included  in  construction   payables.  It  is
anticipated  that  this  vessel  will be  utilized  by LLK and,  therefore,  the
Missouri Project (as hereinafter defined) will be responsible for payment of the
remaining amounts under the contract.  However, if the Missouri Project is never
consummated the Company may be responsible for the then outstanding obligations.


                                                                 16

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Natchez Joint Venture

     In February 1996, the Company executed a definitive joint venture agreement
(the "Natchez  Agreement") to form a joint venture (the "Natchez Joint Venture")
with Holstar,  Inc., a Virginia  corporation  ("Holstar") to own and operate the
dockside casino currently operated by the Company in Natchez, Mississippi ("Lady
Luck  Natchez").  Pursuant to the Natchez  Agreement,  LLM will  contribute  its
existing Lady Luck Natchez casino and certain related assets.  The  contribution
will exclude the cash on hand at the Lady Luck Natchez  casino as a $2.0 million
note  will be  issued to LLM for the cash on hand.  LLM's  contribution  will be
valued (for purposes of determining the parties' relative interests in the joint
venture) at an aggregate  amount of $30 million  (compared to the  Company's net
equity in and intercompany  balances with Lady Luck Natchez as of March 31, 1996
of  approximately  $12.1 million).  Holstar will contribute to the Natchez Joint
Venture the Eola Hotel (a 125-room hotel) located in Natchez,  approximately 0.5
miles from the Lady Luck Natchez  casino (the  "Hotel"),  together with the real
estate and all  improvements  located  thereon and all  furniture,  fixtures and
equipment associated therewith, valued (for purposes of determining the parties'
relative  interests  in the joint  venture) at $2.0  million (net of the Natchez
Mortgage,  as defined  below).  In addition,  Holstar will acquire an additional
interest in the Natchez Joint Venture for $4.0 million in cash. Finally, Holstar
will have the option to acquire an additional  interest in the joint venture for
approximately  $1.0 million in cash.  The Hotel is  encumbered  by a mortgage of
approximately  $1.7 million (the "Natchez  Mortgage"),  which will be assumed by
the Natchez Joint Venture upon  consummation  of the joint venture.  The Natchez
Mortgage  bears  interest at a rate of 7% per annum,  shall have equal  required
monthly payments based upon a 20-year amortization  schedule and shall mature on
March 12, 1998,  with a balloon payment of any unpaid interest and the remaining
principal due on such date.

      Based upon the initial valuation of $32.0 million,  Holstar will receive a
percentage  interest in the Natchez  Joint  Venture  equal to the sum of (i) the
deemed  valuation of the Hotel ($2.0  million,  net);  and (ii) the cash paid by
Holstar  to LLM,  divided  by $32.0  million.  LLM will  receive  the  remaining
percentage interest in the Natchez Joint Venture (which could be as much as 81%,
but shall in no event be less than 78%).  All  profits and losses of the Natchez
Joint Venture will be allocated to the parties in  accordance  with their equity
interests.

      The  Company  will  control  the  Natchez  Joint  Venture  (including  all
distributions  of  available  funds to the  joint  venture  partners)  following
formation  of the  Natchez  Joint  Venture.  Formation  of the joint  venture is
subject to, among other things,  the receipt of lender consents and governmental
and regulatory approval.  There can be no assurance,  however,  that the Natchez
Joint Venture will be formed.

      Development Stage Projects

      In  addition  to its  operating  casinos,  the  Company  has  dockside  or
riverboat  casino  projects  in various  stages of  development,  in  Kimmswick,
Missouri  and  Vicksburg,  Mississippi.  The  current  status  of each of  these
development stage projects is described below.

      Kimmswick, Missouri

      The Company and a local  investor  had  intended to develop a themed hotel
and entertainment center, including a casino on a cruising vessel (the "Missouri
Project"),  in  Jefferson  County,  Missouri,  located  just outside the city of
Kimmswick  and  approximately  20 miles south of St.  Louis.  The Company has an
option to lease an approximately 46 acre site (the "Kimmswick  Site") for a term
of 50 years.

       Construction  of the Missouri  Project was delayed due to the prohibition
against  games of chance (slot  machines and  roulette)  until  Missouri  voters
ratified a  constitutional  amendment in November 1994.  Through March 31, 1996,
the Company had  expended  cash of  approximately  $8.3  million in the Missouri
Project,  including  amounts invested in a partially  finished  cruising vessel.
This  investment  excludes the cost of the cruising  vessel which had  initially
been intended for use by the Missouri Project,  which is now being leased to the
Bettendorf Joint Venture. Such investment consists of

                                                                 17

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



approximately  $6.0 million for construction of the partially  finished cruising
vessel  and  approximately  $2.3  million  in other  costs  associated  with the
development of the project.

      On November 30, 1995,  the Company  entered into a  partnership  agreement
(the  "Kimmswick  Agreement")  with Davis Gaming  Company II ("Davis") to form a
joint venture (the  "Kimmswick  Joint Venture") to construct and operate a hotel
and casino on the Kimmswick Site.

     Pursuant to the Kimmswick  Agreement,  the Company will contribute  certain
assets  with a book value of  approximately  $8 million to the  Kimmswick  Joint
Venture  for a 40%  interest  in the  Kimmswick  Joint  Venture  (if the  assets
contributed by LLK are  determined to have a value of less than $8 million,  LLK
will be required to contribute  additional  cash or assets in the amount of such
shortfall or its interest in the Kimmswick Joint Venture will be proportionately
reduced) and Davis will contribute $15 million in cash for a 60% interest in the
Kimmswick  Joint  Venture.  Generally,  LLK's  interest in the  Kimmswick  Joint
Venture will not be reduced  below 20%. In addition,  Davis will agree either to
obtain financing on behalf of the Kimmswick Joint Venture or provide  additional
capital to the Kimmswick Joint Venture in amounts  aggregating an additional $57
million. Such additional capital contributions by Davis would be, depending upon
the  circumstances  under which such  contributions  are made, either treated as
preferred  capital  contributions  or result  in Davis  receiving  an  increased
interest  in the  Kimmswick  Joint  Venture.  In the  event  that  the  costs of
completing the first two phases of the Missouri Project exceed $80 million,  LLK
and Davis will have the right,  but not the  obligation,  to make an  additional
capital  contribution  to the Kimmswick  Joint Venture based upon their pro rata
share of the additional amount of required funding. If only one of such partners
elects to contribute  additional capital,  the contributing partner may elect to
withdraw such contribution,  to advance the non-contributing partners' share and
have the  entire  contribution  treated  as a loan to the  joint  venture  or to
advance the  non-contributing  partners' share and have the entire  contribution
treated  as  an  additional  capital   contribution  (which  will  result  in  a
proportionate  adjustment  of the  partner's  respective  interests in the joint
venture). The partners will have no other right or obligation to make additional
capital contributions to the joint venture.

      The obligations of Davis to contribute capital or provide financing to the
Kimmswick  Joint  Venture are subject to  satisfaction  of numerous  conditions,
including  that  there  shall be no  governmental  regulation  that is likely to
increase the cost of, or diminish the EBITDA to be generated  by, the project in
amounts exceeding  certain  thresholds and that a gaming license shall have been
obtained from the Missouri Gaming Commission. There can be no assurance that any
of such conditions will be satisfied and,  therefore,  there can be no assurance
that the Kimmswick Joint Venture will be funded.

     Development  of the  Missouri  Project  is subject  to  approval  by gaming
authorities  in the State of  Missouri.  The  Company  has filed an  application
seeking such  approval.  The State of Missouri  investigates  applicants  at its
discretion and there can be no assurance that the Company's  application will be
actively reviewed in the next twelve months.  In addition,  a person owning real
property  adjacent to the site of the  Kimmswick  Project is seeking to overturn
decisions by the Jefferson County  Commission with respect to the zoning of such
site.  A trial was  conducted  in April  1996 and the court has taken the matter
under  advisement.  The Company is  defending  this  lawsuit and believes it has
meritorious  defenses.  However,  if the zoning  decisions are  overturned,  the
Company  would be  required  to seek new  zoning  approval  and  there can be no
assurance that such approval would be obtained.

      Beginning  with the first quarter in which the joint venture has operating
income,  the  joint  venture  will  distribute  80% of its  available  funds (as
defined) in each of the first three  fiscal  quarters of each fiscal year to the
partners and, at the end of each fiscal year, the joint venture will  distribute
an amount which,  together with all other amounts previously  distributed during
such  fiscal  year,  equals 90% of  available  funds for such fiscal  year.  All
distributions  of available  funds shall be made first to Davis to the extent of
its priority or preferred  interest  and then to the partners in  proportion  to
their  respective  interests  in the joint  venture.  The  Company  will also be
entitled  to  certain  additional  distributions  to the  extent  that  its  tax
liability  in  respect  of  the  joint  venture  exceeds  the  amount  otherwise
distributed to it.


                                                                 18

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      The Agreement  provides  that the Company will manage the Kimmswick  Joint
Venture for a five-year term. The Company will be paid a management fee equal to
2% gross revenues plus 7% of earnings before interest,  taxes,  depreciation and
amortization,  but such  management  fee will in no event exceed 4% of the joint
venture's  gross revenues and the aggregate  management fee in any year plus the
amount of all  distributions  to the  Company  in such year  generally  will not
exceed  the  amount  of  distributions  to Davis  in such  year.  The  Company's
continued  engagement as manager will be dependent upon, among other things, the
achievement of certain performance standards.  In addition, upon meeting certain
other performance  criteria,  Lady Luck Kimmswick will have the unilateral right
to manage the Kimmswick Joint Venture for an additional five years.

      The Company has  provided  no reserve  for the assets  designated  for the
Kimmswick Joint Venture. Management believes that the project is viable and that
the assets as of March 31, 1996 are stated at estimated  net  realizable  value.
This  assumption  is based  upon  expected  future  economic,  market and gaming
regulatory  conditions.  Changes in these assumptions could result in changes in
the estimated net realizable value of the property.


      Vicksburg, Mississippi

      The  Company's  planned  casino  project in  Vicksburg,  Mississippi  (the
"Vicksburg  Project") is expected to be located on  approximately  23.9 acres of
land  owned  by the  Company  immediately  south of the I-20  bridge  along  the
Mississippi  River, with access to Washington Street (the "Vicksburg Site"). The
Vicksburg  Project is expected to have a "Monte  Carlo" theme and is expected to
consist of a 32,000 square foot dockside  casino,  a 250-room hotel, 934 parking
spaces, restaurant facilities and an arcade. A gaming license was granted to LLV
on August 18, 1994. As of March 31, 1996,  approximately  $14.1 million has been
spent by the Company to develop the Vicksburg Project  (including  approximately
$7.0 million to acquire the land).  Reserves of $3.8  million  were  provided in
1994 to reduce the carrying  value of the Vicksburg  Project assets to estimated
net  realizable  value.  The Company  currently  estimates  that it will cost an
additional  $48.2 million to complete  construction  and commence  operations of
LLV.  The  Company  has  ceased  committing  material  amounts of capital to the
Vicksburg  Project and is  considering  alternatives  to provide a return on its
investment in the Vicksburg Project, either through formation of a joint venture
to complete and operate the project, or through the sale of certain assets.

      Management's calculation of net realizable value is based upon assumptions
regarding future economic, market and gaming regulatory conditions including the
viability of the Vicksburg site for the development of a casino project. Changes
in these  assumptions  could result in changes in the estimated  net  realizable
value of the property.

      Environmental Matters

      The  Company's  operational  and  development  activities  are  subject to
Federal, state and local laws and various governmental  regulations that require
the Company to protect the  environment.  Failure to comply with the  applicable
laws and  regulations  can  result  in  delays in  operational  and  development
activities,  injunctive  actions  and  damages  as well as  civil  and  criminal
penalties.  To the extent that planned development of its properties is delayed,
interrupted  or  discontinued  because of  regulation  or the  economics  of the
properties,  future  earnings of the Company  would be adversely  affected.  The
Company  believes its operations are presently in  substantial  compliance  with
applicable air and water quality laws and regulations.  The laws and regulations
governing  environmental  compliance are continually  changing and generally are
becoming more obstructive.

      The  Company's  Gold Coin casino is located  generally  within the Central
City/Clear  Creek Superfund site as designated by the  Environmental  Protection
Agency ("EPA").  The Superfund site includes  numerous  specifically  identified
areas of mine tailings and other waste piles of former gold mine operations that
are  subject  to  ongoing  investigations  and  cleanup  by the  EPA  and  other
governmental agencies.  Generally,  the EPA can require potentially  responsible
parties ("PRP's")

                                                                 19

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



to cleanup  or  contribute  to the  cleanup of the  Superfund  site.  GCI is not
included  within any of the specific  areas within the Superfund  site currently
identified for  investigation  or  remediation.  The Company and the predecessor
owners of the GCI site have conducted  investigations  at the site in accordance
with the requirements of governmental authorities as a prerequisite to obtaining
development permits.  Nonetheless,  the EPA or other governmental agencies could
broaden their  investigations and identify  additional areas,  including the GCI
site,  for cleanup.  No other  Company  sites have been  designated as Superfund
sites.

      The  Vicksburg  Site had been used as a bulk  petroleum  storage  facility
since the early 1950's,  and contained  aboveground  storage tanks and barge and
truck loading docks associated with that operation.  Known releases of petroleum
products  from three of the seven tanks have  occurred  since  1986,  along with
other small releases at various locations on site. The Subsurface  Assessment of
the environmental  condition of the site by an outside environmental  consultant
indicated that certain of the soils at the site were contaminated with petroleum
hydrocarbons  and  associated   volatile  organic   compounds,   and  that  such
contamination  was present in  significant  concentrations  in some locations on
site.

      Remediation   efforts  at  the  Vicksburg  Site  have  commenced  and  are
substantially  complete.  Under the terms of the  acquisition  of the  Vicksburg
Site, the purchase price for the Vicksburg Site of $4.5 million was placed in an
escrow account, and any costs required to remediate environmental  conditions on
site must be paid out of such escrow  account  (with any funds  remaining  after
remediation going to the seller of the Vicksburg Site). Consequently, management
believes that the remediation  costs should not result in material  liability to
the Company.  Nonetheless,  until the cleanup  receives  final approval from the
appropriate  state  regulatory  authorities,  there  can  be no  assurance  that
remediation  costs, or other costs related to the contamination at the site from
the prior petroleum storage operation, will not exceed the amounts in the escrow
account,  thus exposing the Company to  additional  liability as an owner of the
property,  or that the  remediation  will not  result in  material  delay of the
construction of new facilities on-site.

      Although  the  Company  knows  no  other  pre-existing  conditions  at the
intended sites for its development or pre- development  stage projects that will
result  in any  material  environmental  liability  or  delay,  there  can be no
assurance  that  pre-existing  conditions  will not be discovered  and result in
material liability or delay to the Company.

      Other  than  those  described,  the  Company  has not  made  and  does not
anticipate  making,  material  expenditures  with respect to such  environmental
protection, and health and safety laws and regulations.  However, the compliance
or cleanup costs  associated  with such laws,  regulations  and  ordinances  may
result in future additional costs to the Company's operations.

      For properties  currently in operation or under  development,  the Company
has taken  extra  precautions  to  minimize  the  possibility  of  environmental
contamination.  The  Company  does  not  believe  that any  significant  capital
expenditures to monitor or reduce  hazardous  substances or other  environmental
impacts are currently required.  As a result, near term reclamation  obligations
are not expected to have a significant impact on the Company's liquidity.

      In  the  course  of  conducting  the  environmental  investigation  at the
proposed  site  for  Lady  Luck  Gulfport,   the  Company   identified   certain
contamination  at the site.  Pursuant to an  administrative  order issued by the
Mississippi  Department of Environmental Quality, the Company undertook remedial
activities,  including  soil  remediation  and the  installation  of groundwater
monitoring wells. No additional remediation is currently required, although some
additional  soil  remediation  may be  required  in the  course of  obtaining  a
building permit. Although there can be no assurances,  the Company believes that
the cost of such additional soil remediation, if any, will not be material.



                                                                 20

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



11.   Subsequent Event

      Riverpark Hotel

     On April 15, 1996,  LLM  purchased  from River Park Hotel Group,  Inc. (the
"Seller") the Bestwestern  River Park Hotel (the "River Park"), a 148-room hotel
in Natchez,  Mississippi. The Company purchased the River Park for $4.0 million,
with  $1.0  million  paid  in  cash  at  closing  together  with a  non-recourse
promissory  note on the  unpaid  balance  at the prime rate plus 1.5% with equal
quarterly  installments  (based on a twenty year  amortization  schedule)  and a
balloon  payment due on the tenth  anniversary  date of such note. The quarterly
installments  will be used by the  Seller to  service a prior  lien on the River
Park of  approximately  $900,000.  The  Company's  purchase of the River Park is
subject to such prior lien.

12.   Summarized Financial Information

      The following summarizes the financial  information of the partially owned
subsidiaries of LLGC as of and for the three month period ended March 31, 1996,
for which the assets of the  subsidiaries  collateralize  the  outstanding  2001
Notes (in thousands).
<TABLE>
              <S>                                 <C>                    <C>
                                                       LLK                Other            Total
              Current Assets                      $       50              36,020           36,070
              Property and Equipment                     726             158,588          159,314
              Other Assets                             1,235              25,943           27,178
              Total Assets                             2,011             220,551          222,562
              Current Liabilities                          -              26,393           26,393
              Total Liabilities                        2,261             200,727          202,988
              Series A                                     -              15,091           15,091
              Total Stockholders'
                  (Deficit) Equity                      (250)              4,733            4,483
              Net Revenues                                 -              38,664           38,664
              Operating Income                             -               8,040            8,040
              Net Income                                   -               2,968            2,968
</TABLE>

     Each  subsidiary  that is not a  guarantor  of the 2001 Notes is  currently
inactive  and it is the  intent of the  Company to wind down the  operations  of
these subsidiaries in the immediate future.  Accordingly,  no separate financial
information is being provided with respect to these non-guarantor  subsidiaries.
The following  subsidiaries of the Company are not guarantors of the 2001 Notes:
Lady  Luck  Baton  Rouge,   LLDC,   Lady  Luck  Cape  Girardeau  and  Lady  Luck
Lawrenceburg.

                                                                 21

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     The following presents summarized  consolidated  balance sheets as of March
31,  1996 and  December  31,  1995 and  summarized  consolidated  statements  of
operations  for each of the three month  periods  ended March 31, 1996 and 1995,
for Lady Luck Gaming Finance Corporation and subsidiaries.
<TABLE>

              LADY LUCK GAMING FINANCE CORPORATION AND SUBSIDIARIES
                                 BALANCE SHEETS
                   As of March 31, 1996 and December 31, 1995
                                 (in thousands)

                                     ASSETS
<CAPTION>

                                                                   March 31,               December 31,
                                                                     1996                      1995
              <S>                                                 <C>                       <C>
              Current assets:
                  Cash and cash equivalents.................      $  22,197                 $  22,146
                  Restricted cash...........................          8,979                     8,858
                  Accounts receivable.......................            350                       396
                  Inventories...............................            899                       885
                  Prepaid expenses..........................          2,245                     2,418
                                                                  ---------                 ---------
                      Total current assets..................         34,670                    34,703
                                                                  ---------                 ---------

              Total property and equipment, net.............        158,826                   154,954
                                                                  ---------                 ---------

              Other assets:
                  Pre-opening costs.........................          1,193                     1,100
                  Deferred financing fees and costs, net              4,253                     4,470
                  Investment in unconsolidated
                      affiliates, net.......................         18,757                    17,619
                  Other.....................................          2,791                     2,491
                                                                  ---------                 ---------
                                                                     26,994                    25,680
                                                                  ---------                 ---------

              TOTAL ASSETS:.................................      $ 220,490                 $ 215,337
                                                                  =========                 =========
</TABLE>

                                                                 22

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


<TABLE>

              LADY LUCK GAMING FINANCE CORPORATION AND SUBSIDIARIES
                                 BALANCE SHEETS
                   As of March 31, 1996 and December 31, 1995
                                 (in thousands)

                 LIABILITIES AND STOCKHOLDERS' (DEFICIT) EQUITY
<CAPTION>

                                                                   March 31,               December 31,
                                                                     1996                      1995

              <S>                                                 <C>                      <C>
              Current liabilities:
                  Current portion of long-term debt.........       $    5,305              $    5,622
                  Accounts payable..........................            4,492                   2,234
                  Construction and retention payables.......            4,496                   3,126
                  Accrued interest..........................            2,959                   2,326
                  Other accrued liabilities.................           27,528                  29,182
                                                                   ----------              ----------
                      Total current liabilities.............           44,780                  42,490
                                                                   ----------              ----------
                 
                  Mortgage notes payable....................          173,500                 173,500
                  Other long-term debt......................            3,019                   3,338
                                                                   ----------              ----------
                           Total liabilities................          221,299                 219,328
                                                                   ----------              ----------

              Commitments and contingencies:

              Stockholders' (deficit) equity:
                  Accumulated (deficit)/retained
                      earnings..............................             (809)                 (3,991)
                                                                   ----------              ----------
                      Total stockholders' (deficit) equity..             (809)                 (3,991)
                                                                   ----------              ----------

              TOTAL LIABILITIES AND
                  STOCKHOLDERS' (DEFICIT) EQUITY............       $  220,490              $  215,337
                                                                   ==========              ==========
</TABLE>

                                                                 23

<PAGE>


                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)


<TABLE>

              LADY LUCK GAMING FINANCE CORPORATION AND SUBSIDIARIES
                            STATEMENTS OF OPERATIONS
                                 (in thousands)

<CAPTION>
                                                                       Three Months Ended March 31,
                                                                     1996                      1995

                  <S>                                               <C>                    <C>
                  Revenues:
                      Gross revenues........................        $  41,395              $   36,773
                      Less: Promotional allowances..........           (2,731)                 (2,126)
                                                                    ---------              ----------
                      Net revenues..........................           38,664                  34,647
                                                                    ---------              ----------

                  Expenses:
                      Operating department expenses.........           15,321                 $14,197
                      Selling, general and administrative              11,128                  11,450
                      Related party management/license
                           fees.............................            1,369                   1,170
                      Depreciation and amortization.........            2,719                   2,278
                                                                    ---------              ----------
                           Total costs and expenses.........           30,537                  29,095
                                                                    ---------              ----------

                      Operating income......................            8,127                   5,552
                                                                    ---------              ----------

                  Other income (expense):
                      Interest income.......................              313                     303
                      Interest expense......................           (5,318)                 (4,626)
                      Other.................................               60                      30
                                                                    ---------              ----------
                                                                       (4,945)                 (4,293)
                                                                    ---------              ----------

                  Income before extraordinary item..........            3,182                   1,259

                  Extraordinary gain on early
                      extinguishment of debt, net...........                -                   2,257
                                                                    ---------              ----------

                  NET INCOME................................        $   3,182              $    3,516
                                                                    =========              ==========
</TABLE>


                                                                 24

<PAGE>



     Item 2.  MANAGEMENT'S  DISCUSSION  AND ANALYSIS OF FINANCIAL  CONDITION AND
RESULTS OF OPERATIONS

     All statements  contained herein that are not historical  facts,  including
but  not  limited  to,  statements  regarding  the  Company's  current  business
strategy,  the Company's prospective joint ventures,  asset sales and expansions
of  existing  projects,  and the  Company's  plans for  future  development  and
operations,   are  based  upon  current   expectations.   These  statements  are
forward-looking  in nature  and  involve  a number  of risks and  uncertainties.
Actual results may differ materially.  Among the factors that could cause actual
results to differ  materially are the following:  the availability of sufficient
capital to finance the  Company's  business  plan on terms  satisfactory  to the
Company;  competitive  factors,  such as legalization of gaming in jurisdictions
from which the Company draws  significant  numbers of patrons and an increase in
the number of casinos  serving  the markets in which the  Company's  casinos are
located;  changes in labor,  equipment  and  capital  costs;  the ability of the
Company to consummate its contemplated  joint ventures on terms  satisfactory to
the Company and to obtain necessary  regulatory  approvals therefor;  changes in
regulations affecting the gaming industry;  the ability of the Company to comply
with  the  Indenture,   as  revised  by  the  Amendments  and  Waivers;   future
acquisitions   or  strategic   partnerships;   general   business  and  economic
conditions;  and other  factors  described  from  time to time in the  Company's
reports filed with the Securities and Exchange Commission. The Company wishes to
caution  readers  not  to  place  undue  reliance  on any  such  forward-looking
statements,  which statements are made pursuant to the Private Litigation Reform
Act of 1995 and, as such, speak only as of the date made.

Results of Operations

     Three Months Ended March 31, 1996  Compared to the Three Months Ended March
31, 1995

         The  continued  success  of Lady Luck  Rhythm & Blues  Casino  Hotel in
Coahoma County,  Missisippi,and  income from leasing a gaming vessel and certain
equipment to Lady Luck Bettendorf were primarily  reponsible for the significant
improvement  in the  Company's  1996 first  quarter  operating  results over the
prior-year  period.  The Company's  gross  revenues rose to $41.4 million in the
first  quarter of 1996 from $36.8  million in first quarter of 1995, an increase
of $4.6  million or 13%.  Lady Luck Rhythm & Blues  generated  $22.7  million in
gross revenues for the 1996 first quarter,  an increase of $2.5 million over the
$20.2  million  generated  by Lady Luck  Rhythm & Blues  during  the 1995  first
quarter.  Gross revenue for the quarter ended March 31, 1996 also includes lease
income of $0.9 million for the leasing of a gaming  vessel and  equipment to the
Bettendorf Joint Venture and equity in net income of  unconsolidated  affiliates
of $1.1 million of which approximately $0.7 million relates to the Company's 50%
ownership  interest in the Bettendorf  Joint Venture and of which  approximately
$0.4 million  relates to the  Company's  35%  ownership  interest in the Bally's
Joint Venture.  Gross revenues for 1995 were not affected by these items.

         Casino  revenues  increased  from $32.0  million  during the 1995 first
quarter to $34.7 million in the current year period, an increase of $2.7 million
or 8%. Casino  operating  expenses as a percentage of casino revenues  increased
from 36% in first quarter 1995 to 38% in the first quarter of 1996, in part, due
to an increase in the local gaming tax rate paid by LLM.

         Food and  beverage  revenues  increased  from $3.5 million in the first
quarter of 1995 to $3.8  million in the first  quarter of 1996,  an  increase of
$0.3  million or 9%.  Food and  beverage  expenses as a  percentage  of related
revenues  declined from 54% in the first quarter of 1995 to 43% in first quarter
1996 due to lower cost of sales and labor  expenses as a percentage  of food and
beverage revenues primarily at the Mississippi properties.

         Hotel  operations  results between  periods are not comparable  because
ORD's hotel operations, which commenced August 25, 1994, were contributed to the
Bally's Joint Venture effective March 31, 1995.

         Selling,  general  and  administrative  expenses  decreased  from $12.4
million in the first  quarter of 1995,  to $12.0 million in the first quarter of
1996.  Moreover,  as a  percentage  of  gross  revenues,  selling,  general  and
administrative  expenses  decreased from 34% in the first quarter of 1995 to 29%
in the first quarter of 1996.  This  decrease was offset  partially by increased
corporate  overhead  costs due to  increased  expenses  in  connection  with the
solicitation  of the  Amendments  and Waivers which was completed in March 1996,
and,  effective January 1, 1996, rent, salary and marketing expenses incurred in
conjunction  with changes to the Old Management  Agreements as described below.

                                                                 25

<PAGE>



     Related Party  management/license fees decreased from $1.2 million in first
quarter  1995 to $0.5  million in the current  year  period,  a decrease of $0.7
million or 58%. This decrease was due to the Company entering into new marketing
agreements (the "New Marketing  Agreements")  which became effective  January 1,
1996 in replacement of its previous  management  agreements (the "Old Management
Agreements")  with Lady Luck  Casino,  Inc.  ("LLCI").  Under the New  Marketing
Agreements,  LLGC  pays an annual  licensing  fee  generally  equal to 9% of the
Company's  Earnings  Before  Interest,   Taxes,  Depreciation  and  Amortization
("EBITDA")  (calculated  as  EBITDA of LLGC and all its  subsidiaries  and joint
ventures  (multiplied,  in the  case of the  Bettendorf  Joint  Venture  and its
Kimmswick,  Missouri Joint Venture, by the interest owned by the Company in such
joint  ventures),  excluding,  among other  things,  all  revenues  and expenses
arising from any casino or  casino/hotel  for which LLGC is not the operator and
which  does not  utilize  LLCI's  mailing  list or Lady Luck name and  excluding
revenues  from  the  lease  of  property  and  equipment  owned by LLGC to third
parties).  With respect to the Bettendorf  Joint Venture,  LLCI assigned to LLGC
its rights to receive a management  fee and its  obligation  to pay part of that
fee to its joint  venture  partner.  In  addition,  LLGC pays  Gemini the sum of
$300,000 per year as adjusted  based on the Consumer  Price Index for  corporate
office  facilities and certain  services with respect to such  corporate  office
facilities. The Company will also reimburse LLCI for certain marketing costs and
pay a salary to Andrew Tompkins, CEO and Chairman of the Board of the Company.

         Operating  income  was $8.0  million  and $4.5  million  for the  first
quarters of 1996 and 1995,  respectively.  This  increase  was a result of a net
revenue  increase of $4.0 million  period over period while  expenses  increased
$0.5 million.

         Interest  expense,  net of  capitalized  interest,  increased from $4.6
million  in the first  quarter of 1995 to $5.3  million in the first  quarter of
1996. The $0.7 million  increase is primarily  attributable to a 1 3/8% increase
in the coupon rate on the 2001 Notes  partially  offset by a $6.5 million higher
principal  balance of the 2001 Notes outstanding for approximately two months of
the prior year period.

         The net income  applicable to common  stockholders  was $2.5 million or
$0.09 per share in first  quarter 1996  compared  with net income  applicable to
common  stockholders  of $1.7  million or $0.06 per share for the same period in
1995. In addition to operating  income and other factors  described  above,  net
income  applicable  to common  stockholders  for the first  quarter of 1995 also
included an extraordinary gain of $2.3 million or $0.08 per share resulting from
an exchange of common stock for indebtedness.

     Certain Risks and Uncertainties Applicable to Gaming Industry Licensing and
Concentration of Risk

         The  Company's  operations  in  Mississippi,   Iowa  and  Colorado  are
dependent on the continued licensability or qualification of the Company and its
subsidiaries  that  hold  the  gaming  licenses  in  these  jurisdictions.  Such
licensing and qualifications are reviewed periodically by the gaming authorities
in the states.

         A  significant  portion  of the  Company's  consolidated  revenues  and
operating  income are generated by the  Company's  Coahoma  casino.  The Coahoma
casino is highly  dependent on  patronage by residents in Arkansas.  A change in
general  economic  conditions or the extent and nature of  regulations  enabling
casino gaming in Arkansas could adversely effect the Coahoma casino's  operating
results.  Six gaming  initiatives  have been  approved by the Arkansas  Attorney
General for  inclusion on the  November  1996 general  election  ballot.  If the
authors of such initiatives obtain the statutorily required signatures then such
initiatives will be placed before the voters in November 1996 as a referendum to
legalize  certain forms of gaming at certain  locations in that State. If gaming
were  legalized in certain  areas of Arkansas,  such  legalization  could have a
material adverse effect on the Company.

                                                                 26

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Operating Casinos

     None of the Company's  subsidiaries that are registrants  hereunder,  other
than the operating  casinos for which results of operations are set forth below,
currently  has any  operations.  Amounts  shown in the  following  tables are in
millions except percentage amounts.

<TABLE>

         Lady Luck Rhythm & Blues
<CAPTION>
                                                                                            % Increase
                                                                                            (Decrease)
                                                         Three months ended March 31,1996       vs.
                                                             1996             1995             1995
<S>                                                          <C>             <C>                 <C>
                  Gross revenues...................          $22.7           $20.2               12
                  Net revenues.....................           21.4            19.2               11
                  Management/license fee...........            0.8             0.6               33
                  Operating income.................            6.7             6.4                5
                  Operating margin (a).............            31%              33%             (2)pts
</TABLE>

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

     MLI's gross revenues rose from $20.2 million to $22.7 million
during the quarters ended March 31, 1995 and 1996, respectively,  an increase of
$2.5 million or 12%.

     During the quarter ended March 31, 1996, MLI generated an average daily net
win per slot  machine of $221  compared  with an average  daily net win per slot
machine of $222  during the prior year  period.  This  approximately  consistent
average  daily net win per slot  machine  during the  comparative  quarters  was
achieved despite an increase in the average number of slot machines in operation
for those periods.  The average  number of slot machines in operation  increased
from 739  during the first  quarter  of 1995 to 846 during the first  quarter of
1996, an increase of 107 or 14%. During these comparative periods, average daily
net win per table game  increased  from $1,222 to $1,248,  an increase of $26 or
2%.

     MLI's operating  income  increased from $6.4 million to $6.7 million during
the quarters  ended March 31, 1995 and 1996,  respectively,  an increase of $0.3
million or 5%.  Operating  income  increased  at a lower rate than gross and net
revenues  due  primarily to an increase in selling,  general and  administrative
expenses of $150,000 per month for additional  rent which commenced July 1, 1995
and shall  continue until the opening of Country Casino in the second quarter of
1996.

     Six gaming  initiatives have been approved by the Arkansas Attorney General
for inclusion on the November 1996 general  election  ballot.  If the authors of
such  initiatives  obtain  the  statutorily  required   signatures,   then  such
initiatives will be placed before the voters in November 1996 as a referendum to
legalize  certain  forms of gaming in certain  locations in Arkansas.  If gaming
were  legalized in certain  areas of Arkansas,  such  legalization  could have a
material adverse effect on the Company. 

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

(a)  Operating income divided by net revenues.



                                                                 27

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>

Lady Luck Natchez

<CAPTION>
                                                                                          % Increase
                                                                                           (Decrease)
                                                  Three months ended March 31,1996             vs.
                                                        1996          1995                    1995
<S>                                                     <C>          <C>                         <C>
                  Gross revenues...................     $8.1         $7.3                        11
                  Net revenues.....................      7.4          6.8                         9
                  Management/license fee...........      0.3          0.2                        50
                  Operating income.................      1.8          1.3                        38
                  Operating margin (a).............       24%          19%                        5pts
</TABLE>

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

     During the first quarter of 1996, LLM had operating  income of $1.8 million
compared with operating income of $1.3 million for the prior year period, a $0.5
million  increase or 38%. This  increase is primarily due to operating  expenses
remaining approximately constant while net revenues increased approximately 9%.

     LLM's gross revenues increased from $7.3 million to $8.1 million during the
quarters  ended  March 31,  1995 and 1996,  respectively,  an  increase  of $0.8
million or 11%. The  increase was from an increase in average  daily net win per
slot machine and per table game. During these comparative periods, average daily
net win per slot machine  increased  from $109 to $116, an increase of $7 or 6%,
and  average  daily  net win per table  game  increased  from  $766 to $835,  an
increase of $69 or 9%.

     On April 15, 1996,  LLM  purchased  the  Bestwestern  River Park Hotel (the
"River Park"),  a 148-room hotel in Natchez,  Mississippi.  The Company believes
the purchase of the River Park will  enhance  casino  marketing  efforts at Lady
Luck  Natchez  by  enabling  it to offer  casino  customers  rooms at a  Company
operated hotel facility.

     While other gaming projects have been announced in the Natchez market, none
are being  developed at this time. If additional  gaming projects were developed
in the Natchez market, LLM would be materially affected. If the Company develops
its Vicksburg  Project,  the Company believes that the revenues of LLM would not
be materially affected but, rather, the revenues for the Vicksburg Project would
be taken from the four existing Vicksburg casinos.

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

(a)  Operating income divided by net revenues.

                                                                 28

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>

Lady Luck Bettendorf (a)
<CAPTION>

                                                            Three Months ended March 31,
                                                                       1996

<S>                                                                    <C>  
                  Gross revenues............................           $15.7
                  Net revenues..............................            15.1
                  Management fee............................             0.4
                  Operating income..........................             1.5
                  Operating margin (b)......................              10%
</TABLE>

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

     During the first quarter of 1996,  the Bettendorf  Joint Venture  generated
average  daily net win per slot  machine of $159 and  average  daily net win per
table game of $880.
- - - --------------------

(a) Lady Luck  Bettendorf  opened April 21, 1995.  Lady Luck  Bettendorf  is 50%
owned by LLQC.  The  Company  includes  50% of its net  income  as equity in net
income of affiliates using the equity method of accounting.

(b)  Operating income divided by net revenues.



                                                                 29

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS


<TABLE>

Lady Luck Biloxi


<CAPTION>
                                                                                            % Increase
                                                                                            (Decrease)
                                                     Three months ended March 31,1996           vs.
                                                        1996         1995                      1995
<S>                                                     <C>           <C>                         <C>
                  Gross revenues...................     $7.1          6.8                         4
                  Net revenues.....................      6.4          6.3                         2
                  Management/license fee...........      0.3          0.2                        50
                  Operating loss...................     (0.7)        (0.8)                       13
                  Operating margin (a).............      (11)%        (13)%                       2pts
</TABLE>

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

     LLB's gross revenues increased from $6.8 million to $7.1 million during the
quarters  ended  March 31,  1995 and 1996,  respectively,  an  increase  of $0.3
million or 4%. The increase was primarily  from an increase in average daily net
win per slot machine.  During these comparative  periods,  average daily net win
per slot  machine  increased  from $71 to $82, an increase of $11 or 15%,  which
more than offset the effect of a decrease in the average daily net win per table
games for these  comparative  periods  from $639 to $535,  a decrease of $104 or
16%.

     LLB's  operating  loss decreased from a $0.8 million loss to a $0.7 million
loss during the quarters ended March 31, 1995 and 1996, respectively, a decrease
in loss of $0.1 million or 13%. This  comparative  improvement was primarily due
to decreases in selling, general and administrative expenses offset partially by
decreased operating margins in the casino department.

     Subsequent  to the first  quarter of 1995,  900 new hotel  rooms  opened in
close  proximity  to LLB.  Due to these room  additions,  announced  closings or
consolidation of existing  competitors'  gaming  facilities,  and future project
openings, the Company believes the Gulf Coast gaming market will remain at least
constant in the near term.

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

(a)  Operating income divided by net revenues.



                                                                 30

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

<TABLE>


Lady Luck Central City

<CAPTION>

                                                                                           % Increase
                                                                                            (Decrease)
                                                 Three months ended March 31, 1996              vs.
                                                        1996         1995                      1995
<S>                                                     <C>           <C>                       <C> 
                  Gross revenues...................     $1.5          1.9                       (21)
                  Net revenues.....................      1.4          1.7                       (18)
                  Management/license fee...........      0.1          0.1                         -
                  Operating loss...................     (0.3)        (0.1)                     (200)
                  Operating margin (a).............      (21)%         (6)%                     (15)pts
</TABLE>

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

         GCI's gross revenues decreased from $1.9 million to $1.5 million during
the  quarters  ended March 31, 1995 and 1996,  respectively,  a decrease of $0.4
million  or  21%.  The  decrease  was due to  declines  in  slot  revenues  from
decreasing  the average number of slot machines in operation from 400 to 289 for
these comparative  periods. For the first quarter 1995, GCI generated an average
daily net win per slot machine of approximately  $41 as compared with an average
daily net win per slot machine of approximately  $45 for the first quarter 1996,
an increase of $4 daily per slot machine or 10%.  This increase in daily net win
per slot  machine did not offset the  decrease  in slot  revenues  arising  from
decreasing the average number of slot machines in operation. These machines were
relocated  primarily  in June 1995 to other  operating  properties  with  higher
average  daily net wins per slot machine or operating  margins.  The Company has
implemented and has planned  additional  actions  designed to improve its future
operating  performance  including operating  management  personnel changes,  and
planned capital expenditures to enhance the casino during 1996.

     Additional  casinos  developed in the Central  City or  competing  Colorado
gaming markets or changes in the Colorado gaming legislation may have a material
effect on the net revenues and operating results of GCI.

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

(a)  Operating income divided by net revenues.

                                                                 31

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Liquidity and Capital Resources

     On March 28, 1996, the Company  received  consents from certain  holders of
the 2001 Notes who hold in excess of 66-2/3%  of the  outstanding  2001 Notes to
the  effectuation  of  the  Amendments  to the  Indenture.  As a  result  of the
effectuation  of the  Amendments,  the 2001 Notes bear interest at the per annum
rate of 11-7/8%  effective  retroactive  to October 15, 1995 and interest on the
2001 Notes held by each holder who consented to the  Amendments  will be payable
quarterly  on each March 1, June 1,  September  1 and  December 1 so long as the
2001 Notes are  outstanding  (interest on the 2001 Notes held by each holder who
did not consent to the Amendments will continue to be payable  semi-annually  on
March 1 and September 1). In addition,  the Company will be obligated within 180
days after the end of each Fiscal Year,  commencing  with the Fiscal Year ending
December  31,  1996,  to  purchase  on the  open  market  or to make an offer to
purchase  from the  holders at par 2001 Notes with a principal  amount  equal to
Excess Cash Flow for such Fiscal Year, provided that the Company will be able to
credit  towards the amount of 2001 Notes  required to be purchased in any Fiscal
Year any amount of 2001 Notes it has  purchased  since  January 1, 1996 which it
has not previously used as a credit in any prior Fiscal Year. The holders of the
2001 Notes will also be entitled to designate one member of the Company's  Board
of  Directors,  who shall  remain on the Board of  Directors so long as the 2001
Notes are outstanding. The Company has also agreed that all funds held in escrow
by the  Trustee  as of  December  31,  1995 will be used to repay the up to $2.2
million note which is secured by the Bettendorf Joint Venture's  cruising vessel
or to pay or reimburse itself for expenses  incurred after September 30, 1995 in
connection  with the Expansion.  The Company also  terminated its Old Management
Agreements  with Lady Luck Casino,  Inc.  effective  January 1, 1996 and entered
into the New Marketing Agreements.

     The  Amendments,  among  other  things:  (i) allow the  Company and certain
Guarantors to pursue joint ventures with respect to the Missouri  Project,  Lady
Luck  Natchez,  the Vicksburg  Project,  Lady Luck Central City and the Gulfport
Project; (ii) waive the failure by the Company to make offers to repurchase 2001
Notes upon its failure to satisfy  the  Consolidated  Net Worth  Covenant in the
Indenture and adjust the definition of consolidated net worth which ties the net
worth calculation more directly to its operating results by, among other things,
excluding  the impact of  write-downs  or losses  upon the sale of  unproductive
assets owned on or before  December 31, 1994 and including the book value of any
investments in certain joint ventures;  (iii) allow certain assets owned by LLB,
LLV,  GCI and LLG to be sold for  consideration  that is not at  least  90% cash
under  certain  circumstances;   (iv)  permit  the  incurrence  of  non-recourse
indebtedness by a newly-formed  Guarantor in connection with the construction of
a hotel in the vicinity of Lady Luck Rhythm & Blues,  which indebtedness will be
secured by such hotel or by a related property and will not exceed $6 million in
aggregate  principal amount; (v) revise the time period within which the Company
must apply the Net Cash  Proceeds of Asset Sales to be the later of September 1,
1996 or 220 days after  such Asset Sale (in the case of a 2001 Note  repurchase)
or 180 days after such  Asset  Sale (in the case of an  investment  in a related
business); and (vi) permit the Company to seek bankruptcy protection for LLG and
GCI.

     The Amendments  were accounted for in accordance  with Emerging Issues Task
Force Issue 89-15 ("EITF  89-15"),  "Accounting  for  Modification of Debt Terms
when the Debtor is  Experiencing  Financial  Difficulties".  EITF 89-15 provides
that  the  effectuation  of  the  Amendments   should  be  accounted  for  as  a
modification  of the terms of the  existing  2001 Notes in  accordance  with the
provisions  of SFAS  15.  Accordingly,  no gain or loss was  recognized  and the
effect of the  transaction  will be  reflected  in future  periods  through  the
accrual of interest based on the new rate,  i.e., the discount rate that equates
the present value of the future cash payments (both principal and interest) with
the carrying amount of the debt. The deferred loan costs related to the existing
2001 Notes will continue to be amortized  over the  remaining  life of such 2001
Notes and costs incurred in connection with the debt  modification  was expensed
as incurred.


                                                                 32

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



     During the first quarter of 1996,  the Company's  primary  sources of funds
were the unrestricted  cash on hand of  approximately  $22.1 million at December
31,  1995,  including  $3.0  million  related  to the Greek  Projects  which was
deposited  with the Trustee  subsequent  to March 31, 1996,  and,  approximately
$11.2  million of cash  generated  from  operations,  exclusive of cash paid for
interest of $4.7 million.

     During first  quarter  1996,  the  Company's  principal  uses of funds were
(amounts are approximate):

     A.  $4.7 million for interest payments,

     B.  $0.6 million for payments on debt and slot contracts, and

     C.  $5.0 million for continued  improvement  of operating  casinos and for
         development  stage  projects,   including  purchase  of  property  and
         equipment ($6.4 million),  offset partially by increased  construction
         and retention payables ($1.4 million).

     Cash  resources of $22.1 million on hand as of December 31, 1995  consisted
of cash and cash equivalents, not including restricted cash of $8.9 million.

     Restricted  cash as of March 31, 1996 consists of $9.0 million cash held by
the  Trustee  for the 2001 Notes  excluding  $3.0  million  related to the Greek
Projects which was deposited with the Trustee subsequent to March 31, 1996. From
April 1, 1996 through May 5, 1996 disbursement  requests from the trust totaling
$7.8  million  were  honored by the  Trustee.  The Company  anticipates  it will
request all funds remaining in the Trust during the second quarter of 1996.

     The  Company's  primary  sources  of funds  for the  remainder  of 1996 are
expected to include  existing cash (including  restricted and  unrestricted)  on
hand  as of  March  31,  1996 of  approximately  $31.9  million  and  cash  from
operations,  primarily  MLI and LLM, and lease income from the gaming vessel and
equipment leased to the Bettendorf  Joint Venture.  The Company may also receive
between $4.0 million and $5.0 million from Holstar pursuant to the Natchez Joint
Venture if formed. LLB and GCI did not generate significant  operating cash flow
during 1995; this trend is expected to continue.

     Due to debt service requirements on an equipment note payable, GCI required
cash infusions of $0.3 million during the first quarter of 1996 and,  during the
remainder of 1996, is expected to require  additional cash infusions to cover up
to $0.6 million of scheduled  repayments on an equipment note payable and a $1.5
million  scheduled  principal  repayment  on a  note  payable  to a  corporation
collateralized by a deed of trust; however, the Company is negotiating with this
noteholder  for a deferral of a portion of the scheduled  principal  repayments.
Since  construction  commenced and through March 31, 1996, $5.0 million of costs
related to  constructing  Lady Luck Country were paid with the balance (which is
estimated to be not more than $16.0  million)  scheduled to be paid from cash on
hand,  restricted  cash,  cash  generated  from  operations  or  from  equipment
financing  during  the  remainder  of  1996.  Other  major  uses of cash for the
remainder  of 1996 are  expected to include:  approximately  $2.0  million as of
March 31, 1996 of other construction payables;  approximately $1.7 million as of
March 31, 1996 to related  parties for marketing  services,  management fees and
guest  services,  $1.6  million as of March 31, 1996 for the current  portion of
other  long-term  indebtedness;  a  portion  of  slot  machines  expected  to be
purchased for Lady Luck Country which cannot currently be estimated; and various
other amounts related to capital improvements,  expansions or acquisitions which
cannot currently be estimated and may be contingent upon market  conditions.  If
the Natchez  Joint  Venture is  consummated,  the  Company  may make  additional
capital  expenditures  related  to the  Expansion,  Lady Luck  Biloxi  and other
capital  improvements,  expansions  or  acquisitions  which cannot  currently be
estimated and may be contingent upon market  conditions and the amount of excess
cash flow  available,  if any. The Company may also repurchase 2001 Notes during
1996 in early satisfaction of any repurchase expected pursuant to

                                                                 33

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



the Indenture,  which such amount and the timing of repurchase  cannot currently
be estimated and is dependent on excess cash flow and market conditions.

     The  Company  may  make  capital  expenditures  at  Lady  Luck  Biloxi  for
additional  parking of approximately $2.0 million in future periods and may make
other capital improvements, expansions or acquisitions which cannot currently be
estimated and may be contingent upon market  conditions and the amount of excess
cash flow  available,  if any. The amount of  expenditures  for Lady Luck Biloxi
will be  based  upon  cash  available  and  market  conditions  at the  time the
commitment  is made.  The  Company is to use all cash held in escrow as of March
31, 1996 by the Trustee  (approximately $9.0 million) to pay or reimburse itself
for expenses  incurred after September 30, 1995 in connection with the Expansion
or to repay the  Bettendorf  Note; and, the $3.0  million  related  to the Greek
Projects  deposited with the Trustee  subsequent to March 31, 1996 is to be used
for Permitted Proceeds Uses or Related Business.

     The  Company  has  entered  into an  agreement  for the  construction  of a
cruising  gaming  vessel in the amount of $16.0  million and as of December  31,
1995,  approximately  $6.0  million has been  expended  under this  contract and
approximately  $1.9  million is included in  construction  payables at March 31,
1996. It is anticipated that this vessel will be utilized by Lady Luck Kimmswick
and,  therefore,  the Missouri  Project will be  responsible  for payment of the
remaining amounts under the contract.  However, if the Missouri Project is never
consummated the Company may be responsible for the then outstanding obligations.

     No further  significant  expenditures  for projects under  development  are
anticipated  from  existing  cash or cash flow from  operations.  If the Company
determines it needs additional funds, there can be no assurance that such funds,
whether from equity or debt financing or other sources, will be available, or if
available, will be on terms satisfactory to the Company.

     The Company has been named as a defendant in a purported  shareholder class
action lawsuit alleging  violations by the Company of the Securities Act of 1933
and 1934 for alleged  material  misrepresentations  and  omissions in connection
with the Company's 1993  prospectus and initial public offering of Common Stock.
The complaint seeks, inter alia,  injunctive relief,  rescission and unspecified
compensatory  damages.  In addition to the Company,  the complaint also names as
defendants  Andrew H. Tompkins,  Chairman and Chief  Executive  Officer of LLGC,
Alain Uboldi,  Director and Chief Operating Officer of LLGC, Michael Hlavsa, the
former Chief Financial Officer of LLGC, Bear Stearns & Co., Inc. and Oppenheimer
& Co., Inc., who acted as lead underwriters for the initial public offering. The
Company has retained  outside  counsel to respond to the complaint and while the
outcome of this matter  cannot  presently be  determined,  the Company  believes
based in part on advice of counsel, that it has meritorious defenses.

     The Company and certain of its joint venture  partners  (the  "Defendants")
have been named as defendants in two separate lawsuits brought by the country of
Greece and its Minister of Tourism before the Greek  Multi-Member Court of First
Instance.  Each  action  alleges  that the  Defendants  failed  to make  certain
payments in connection with the gaming license bid process for Loutraki,  Greece
and Patras,  Greece. The Company has been informed by its Greek counsel that the
lawsuit  regarding the gaming license bid process for Loutraki,  Greece has been
dismissed.  Accordingly,  the  payments  the  Company  is  alleged  to have been
required  to make  aggregate  approximately  2.1  billion  drachmas  (which  was
approximately  $8.6  million  as of May 6, 1996 based  upon  published  exchange
rates)  related to Patras,  Greece.  Although it is difficult  to determine  the
damages  being sought from the  lawsuit,  the action may seek damages up to such
aggregate amount. The Company's Greek counsel is defending the remaining lawsuit
and in  management's  opinion,  the  ultimate  outcome  of  this  matter  is not
presently  known.  Also, a Greek  architect  filed an action against the Company
alleging  that he was retained by the Company to provide  professional  services
with respect to a casino in Loutraki, Greece. The plaintiff in such action seeks
damages of approximately  $800,000.  The Company denies the allegations  brought
and has retained Greek counsel to defend the matter.


                                                                 34

<PAGE>


                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



     On  or   about   September   23,   1993,   Superior   Boat   Works,   Inc.,
debtor-in-possession  ("Superior"),  filed an adversary proceeding in the United
States  Bankruptcy  Court  in  Mississippi  against,  among  others,  Lady  Luck
Mississippi, the subsidiary of the Company that owns Lady Luck Natchez. Superior
had previously done  construction  work for Lady Luck Mississippi on its Natchez
barge, as well as some minor preparatory work on one other barge of the Company.
Such  proceeding  alleges  damages  of  approximately   $47,000,000,   of  which
approximately  $3,400,000 is alleged for  additional  construction  work on Lady
Luck  Natchez and the  remaining  amount is alleged for unjust  enrichment,  for
causing the  bankruptcy  of Superior  and for future work  Superior  expected to
perform for the  Company.  In related  proceedings,  certain  subcontractors  of
Superior who previously  asserted maritime and materialman's  liens have settled
all such claims with the Company.  The  Company,  based in part on the advice of
its  counsel,  does not  believe  that  these  proceedings  will have a material
adverse effect on the Company's financial condition.

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
non-gaming  businesses  generally.  While the  Company  must  remediate  certain
conditions  at the proposed  site for Lady Luck  Gulfport,  the Company does not
believe,  based on estimates of consultants,  that such  remediation will have a
material  impact  on  the  liquidity  or  capital   resources  of  the  Company.
Additionally,  although the Company knows of no other pre-existing conditions at
its  Operating  Casinos  or at the  intended  sites  for the  Development  Stage
Projects or the Pre-development  Stage Projects that will result in any material
environmental  liability or delay,  there can be no assurance that  pre-existing
conditions  will not be discovered and result in material  liability or delay to
the Company.

     In the opinion of management,  the Company should have sufficient cash flow
to meet its debt  service  and other  cash  outflow  requirements  and  maintain
compliance with the revised covenants of the Indenture during 1996. There can be
no  assurance,  however,  that the  Company  will in fact have  sufficient  cash
resources to meet its cash requirements under any circumstances.


Seasonality and Weather

     A flood or other severe weather  condition  could cause the Company to lose
the use of one or more dockside facilities for an extended period. The inability
to use a  dockside  facility  during any  period  could have a material  adverse
effect on the  Company's  financial  results.  In addition,  a  disproportionate
amount of GCI's revenues is received during the summer months. GCI is accessible
only via a narrow, winding mountain road and, accordingly, inclement weather may
have an adverse effect on revenues.  While  seasonal  revenue  fluctuations  may
occur at the Company's  existing and proposed  casinos in Mississippi,  Iowa and
Missouri,  such seasonal  fluctuations  are expected to be less significant than
those experienced in Colorado.


                                                                 35

<PAGE>



PART II                                    OTHER INFORMATION


    Item 1.        LEGAL PROCEEDINGS

    The Company has been named as a defendant in a purported  shareholder  class
action lawsuit alleging  violations by the Company of the Securities Act of 1933
and 1934 for alleged  material  misrepresentations  and  omissions in connection
with the Company's 1993  prospectus and initial public offering of Common Stock.
The complaint seeks, inter alia,  injunctive relief,  rescission and unspecified
compensatory  damages.  In addition to the Company,  the complaint also names as
defendants  Andrew H. Tompkins,  Chairman and Chief  Executive  Officer of LLGC,
Alain Uboldi,  Director and Chief Operating Officer of LLGC, Michael Hlavsa, the
former Chief Financial Officer of LLGC, Bear Stearns & Co., Inc. and Oppenheimer
& Co., Inc., who acted as lead underwriters for the initial public offering. The
Company has retained  outside  counsel to respond to the complaint and while the
outcome of this matter  cannot  presently be  determined,  the Company  believes
based in part on advice of counsel, that it has meritorious defenses.

        The Company and certain of its joint venture partners (the "Defendants")
have been named as defendants in two separate lawsuits brought by the country of
Greece and its Minister of Tourism before the Greek  Multi-Member Court of First
Instance.  Each  action  alleges  that the  Defendants  failed  to make  certain
payments in connection with the gaming license bid process for Loutraki,  Greece
and Patras,  Greece. The Company has been informed by its Greek counsel that the
lawsuit  regarding the gaming license bid process for Loutraki,  Greece has been
dismissed.  Accordingly,  the  payments  the  Company  is  alleged  to have been
required  to make  aggregate  approximately  2.1  billion  drachmas  (which  was
approximately  $8.6  million  as of May 6, 1996 based  upon  published  exchange
rates)  related to Patras,  Greece.  Although it is difficult  to determine  the
damages  being sought from the  lawsuit,  the action may seek damages up to such
aggregate amount. The Company's Greek counsel is defending the remaining lawsuit
and in  management's  opinion,  the  ultimate  outcome  of  this  matter  is not
presently  known.  Also, a Greek  architect  filed an action against the Company
alleging  that he was retained by the Company to provide  professional  services
with respect to a casino in Loutraki, Greece. The plaintiff in such action seeks
damages of approximately  $800,000.  The Company denies the allegations  brought
and has retained Greek counsel to defend the matter.

        On  or  about   September   23,  1993,   Superior   Boat  Works,   Inc.,
debtor-in-possession  ("Superior"),  filed an adversary proceeding in the United
States  Bankruptcy  Court  in  Mississippi  against,  among  others,  Lady  Luck
Mississippi, the subsidiary of the Company that owns Lady Luck Natchez. Superior
had previously done  construction  work for Lady Luck Mississippi on its Natchez
barge, as well as some minor preparatory work on one other barge of the Company.
Such  proceeding  alleges  damages  of  approximately   $47,000,000,   of  which
approximately  $3,400,000 is alleged for  additional  construction  work on Lady
Luck  Natchez and the  remaining  amount is alleged for unjust  enrichment,  for
causing the  bankruptcy  of Superior  and for future work  Superior  expected to
perform for the  Company.  In related  proceedings,  certain  subcontractors  of
Superior who previously  asserted maritime and materialman's  liens have settled
all such claims with the Company.  The  Company,  based in part on the advice of
its  counsel,  does not  believe  that  these  proceedings  will have a material
adverse effect on the Company's financial condition.

        In  addition,  from  time to  time  the  Company  is a  party  to  legal
proceedings  arising in the ordinary  course of  business.  The Company does not
believe that the results of such legal  proceedings will have a material adverse
impact on its financial condition.






                                                    36

<PAGE>



    Item 2.       CHANGES IN SECURITIES

                           On March 28, 1996, the Company received consents from
                  holders  who hold  in  excess  of 66- 2/3% of the  outstanding
                  2001  Notes  to  the  effectuation  of the  Amendments  to the
                  Indenture.   As  a  result  of   the   effectuation    of  the
                  Amendments,  the 2001 Notes bear  interest  at  the  per annum
                  rate of 11-7/8%  effective  retroactive  to October  15,  1995
                  and  interest  on the 2001  Notes  held  by  each  holder  who
                  consented  to the  Amendments  will be  payable  quarterly on
                  each March 1, June 1,  September 1 and  December 1  so long as
                  the 2001  Notes are  outstanding  (interest on  the 2001 Notes
                  held  by each  holder who  did not  consent to the  Amendments
                  will  continue  to be  payable  semi-annually  on  March 1 and
                  September  1). In  addition,  the Company  will  be  obligated
                  within  180  days  after   the  end   of  each  Fiscal   Year,
                  commencing with the Fiscal Year ending  December  31, 1996, to
                  purchase  on the open market or to make an  offer  to purchase
                  from the holders at par 2001 Notes  with  a  principal  amount
                  equal to Excess  Cash Flow  for  such  Fiscal  Year,  provided
                  that the Company  will be  able  to credit  towards the amount
                  of 2001 Notes  required  to  be  purchased  in any Fiscal Year
                  any amount of 2001 Notes  it  has  purchased  since January 1,
                  1996  which it  has  not  previously  used as a credit  in any
                  prior Fiscal  Year.  The  holders  of the 2001 Notes will also
                  be entitled to designate one  member  of the  Company's  Board
                  of Directors,  who shall remain  on  the Board of Directors so
                  long as the 2001 Notes  are  outstanding. The Company has also
                  agreed  that all funds  held  in  escrow by the  Trustee as of
                  December  31,  1995  will  be  used  to  repay  the up to $2.2
                  million  note  which is  secured  by  Lady  Luck  Bettendorf's
                  cruising  vessel or to pay or reimburse  itself  for  expenses
                  incurred  after  September 30, 1995  in  connection  with  the
                  Expansion.  The  Company  also  terminated  its Old Management
                  Agreements with Lady  Luck  Casino,  Inc. effective January 1,
                  1996 and entered into the New Marketing Agreements.

                           The  Amendments, among other  things:  (i)  allow the
                  Company and certain  Guarantors  to pursue joint ventures with
                  respect  to  the  Missouri  Project,  Lady Luck  Natchez,  the
                  Vicksburg  Project,  Lady  Luck Central  City and the Gulfport
                  Project;  (ii)  waive  the  failure  by  the  Company  to make
                  offers to repurchase  2001 Notes  upon its  failure to satisfy
                  the net worth  requirements  in  the  Indenture and adjust the
                  definition  of  Consolidated  Net  Worth  in  order to tie the
                  Consolidated  Net Worth  calculation  for  Indenture  purposes
                  more  directly  to  its  operating  results  by,  among  other
                  things,  excluding  the  impact of  write-downs or losses upon
                  the sale  of  unproductive  assets owned on or before December
                  31, 1994  and  including the book value of any  investments in
                  certain  joint  ventures;  (iii) allow certain assets owned by
                  Lady Luck  Biloxi,  Lady  Luck  Vicksburg,  Lady  Luck Central
                  City and Lady  Luck  Gulfport  to  be  sold for  consideration
                  that is not at  least 90% cash  under  certain  circumstances;
                  (iv) permit the  incurrence of  non-recourse indebtedness by a
                  newly-formed  Guarantor  in  connection with the  construction
                  of a hotel  in  the  vicinity  of  Lady  Luck  Rhythm & Blues,
                  which  indebtedness  will  be  secured  by  such hotel or by a
                  related property and will not exceed  $6  million in aggregate
                  principal  amount;  (v) revise the  time  period  within which
                  the Company must apply the Net Cash  Proceeds  of  Asset Sales
                  to be the later  of  September 1,  1996 or 220 days after such
                  Asset  Sale (in  the  case of a Note  repurchase)  or 180 days
                  after  such Asset  Sale  (in  the case of an  investment  in a
                  related   business);  and  (vi)  permit  the  Company  to seek
                  bankruptcy  protection  for Lady  Luck  Gulfport and Lady Luck
                  Central City.

    Item 3.       DEFAULTS UPON SENIOR SECURITIES

                           As of  September  30,  1994  and  each  of  the  five
                  consecutive quarters thereafter,  the Company did not meet the
                  Minimum Net Worth  Covenant  as  contained  in the  Indenture.
                  Under the terms of the Indenture,  the Company was required to
                  offer to repurchase  $16,500,000  of 2001 Notes within certain
                  specific  time  periods  of  determination  of the  failure to
                  maintain the minimum net worth for two  consecutive  quarters.
                  The Company did not offer to repurchase any of the 2001 Notes.
                  After  notice to the  Company  and a failure by the Company to
                  cure such  event of  default,  the  holders of 25% of the 2001
                  Notes had the right to accelerate payment of the 2001 Notes.

                                                            37

<PAGE>



                           In addition, the Company was generally required under
                  the  terms  of  the  Indenture  to  complete  four  qualifying
                  projects,  as defined,  by  September  30,  1995.  The Company
                  completed  and  opened  the  dockside  casino  owned by MLI, a
                  qualifying  casino,  during 1994 and has incurred  significant
                  costs  related  to the  LLV  and LLK  projects;  however,  the
                  Company was unable to complete the three remaining  qualifying
                  projects.  Accordingly,  the  Company was  required  under the
                  terms of the Indenture to make an  irrevocable,  unconditional
                  offer to repurchase $30,000,000 of 2001 Notes for each project
                  not completed. The Company did not make such offer.

                           On March 28, 1996 the Company received consents  from
                  certain  holders  of the 2001  Notes  who held in excess of 66
                  2/3% of the outstanding 2001 Notes (the "2001 Noteholders") to
                  approve  the  Amendments  to the  Indenture.  Based upon these
                  consents,  the 2001 Notes have been  reclassified as long-term
                  debt  as  of  March  31,  1996  and  December  31,  1995.  The
                  Amendments  enable  the  Company  to  implement  its  business
                  strategy  by,  among  other  things,   seeking  joint  venture
                  partners  to  invest in its  development  stage  projects  and
                  selling  certain  specified   under-performing   assets.   The
                  elimination  of the  Construction  Completion  Covenant in the
                  Indenture allows the Company to complete the development stage
                  projects  on a  timetable  and in a manner  dictated by market
                  conditions, if at all. Also, an adjustment to the consolidated
                  net  worth  in  the   Indenture   which  ties  the  net  worth
                  calculation more directly to the Company's  operating  results
                  by, among other things, excluding the impact of write-downs or
                  losses upon the sale of unproductive assets owned on or before
                  December  31,  1994  and  including  the  book  value  of  any
                  investment  in any  joint  venture  which is  pledged  for the
                  benefit of the  noteholders,  was approved.  In addition,  the
                  Company  received  waivers  from  the  2001  Noteholders  with
                  respect to the Company's failure or possible failure to comply
                  with certain other covenants and restrictions contained in the
                  Indenture.

                  (b)      None.


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

                  (a)      Not applicable.

                  (b)      Not applicable.

                  (c)      Lad  Luck  Gaming  Finance  Corporation  solicited  a
                           consent of holders of record as of February  29, 1996
                           of its  10  1/2% First  Mortgage  Notes due 2001 (the
                           "Notes" or  the "2001 Notes") to  certain  amendments
                           (the "Amendments") to  the  Indenture  governing  the
                           Notes.   The  Notes  are  guaranteed  by  each  other
                           registrant  hereunder.  Such Consent  was approved by
                           the  holders  of  approximately 90% of the Notes (the
                           remaining 10% did not vote).

                                    On March  28,  1996,  the  Company  received
                           consents  from  holders who hold in excess of 66-2/3%
                           of the outstanding  2001 Notes to the effectuation of
                           the Amendments to the Indenture. As a result  of  the
                           effectuation of the  Amendments,  the 2001 Notes bear
                           interest  at the per annum rate of 11-7/8%  effective
                           retroactive  to October 15, 1995 and  interest on the
                           2001 Notes held by each holder who  consented  to the
                           Amendments will be payable quarterly on each March 1,
                           June 1,  September  1 and  December  1 so long as the
                           2001  Notes  are  outstanding  (interest  on the 2001
                           Notes held by each  holder who did not consent to the
                           Amendments will continue to be payable  semi-annually
                           on March 1 and September 1). In addition, the Company
                           will be  obligated  within  180 days after the end of
                           each  Fiscal  Year,  commencing  with the Fiscal Year
                           ending  December  31,  1996,  to purchase on the open
                           market  or to make an  offer  to  purchase  from  the
                           holders  at par 2001 Notes  with a  principal  amount
                           equal  to  Excess Cash  Flow  for such  Fiscal  Year,

                                                            38

<PAGE>



                           provided  that  the  Company  will  be able to credit
                           towards  the  amount  of  2001  Notes  required to be
                           purchased in any Fiscal Year any amount of 2001 Notes
                           it has purchased since  January  1, 1996 which it has
                           not  previously used as a credit in any prior  Fiscal
                           Year.   The  holders of  the  2001  Notes  will  also
                           be entitled to designate  one member of the Company's
                           Board of Directors,  who shall remain on the Board of
                           Directors so long as the 2001 Notes are  outstanding.
                           The  Company  has also  agreed that all funds held in
                           escrow by the Trustee as of December 31, 1995 will be
                           used  to   repay   the  up  to  $2.2   million   note
                           which is secured by Lady Luck  Bettendorf's  cruising
                           vessel or to pay or  reimburse  itself  for  expenses
                           incurred after  September 30, 1995 in connection with
                           the  Expansion.  The Company also  terminated its Old
                           Management  Agreements  with Lady Luck  Casino,  Inc.
                           effective  January 1, 1996 and  entered  into the New
                           Marketing Agreements.

                                    The  Amendments,  among  other  things:  (i)
                           allow the Company and certain  Guarantors  to  pursue
                           joint  ventures with respect to the Missouri Project,
                           Lady Luck Natchez, the Vicksburg  Project, Lady  Luck
                           Central City and the  Gulfport  Project;  (ii)  waive
                           the  failure   by  the  Company  to  make  offers  to
                           repurchase  2001   Notes  upon its failure to satisfy
                           the net worth  requirements  in the   Indenture   and
                           adjust   the    definition    of   Consolidated   Net
                           Worth   in   order  to   tie   the  Consolidated  Net
                           Worth  calculation   for   Indenture   purposes  more
                           directly to its operating  results by,  among   other
                           things,   excluding   the  impact  of write-downs  or
                           losses upon the sale of   unproductive  assets  owned
                           on or  before  December  31,  1994 and including  the
                           book      value      of    any     investments     in
                           certain joint  ventures;  (iii) allow certain  assets
                           owned   by   LLB,   LLV,  GCI  and  LLG  to  be  sold
                           for consideration that is not at least 90% cash under
                           certain circumstances;  (iv) permit the incurrence of
                           non-recourse indebtedness by a newly-formed Guarantor
                           in connection with the construction of a hotel in the
                           vicinity   of  Lady  Luck   Rhythm  &  Blues,   which
                           indebtedness  will be  secured  by such hotel or by a
                           related  property  and will not  exceed $6 million in
                           aggregate  principal  amount;  (v)  revise  the  time
                           period  within  which the Company  must apply the Net
                           Cash  Proceeds  of  Asset  Sales  to be the  later of
                           September  1, 1996 or 220 days  after such Asset Sale
                           (in the case of a Note  repurchase) or 180 days after
                           such  Asset Sale (in the case of an  investment  in a
                           related  business);  and (vi)  permit the  Company to
                           seek bankruptcy protection for LLG and GCI.

                  (d)      Not applicable.


    Item 5.       OTHER INFORMATION - None.



                                                            39

<PAGE>



    Item 6.       EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits.

    Exhibit
    Number        Description of Exhibits

     3.1  Certificate  of  Incorporation  of Lady Luck  Gaming  Corporation,  as
          amended.  Incorporated  by  reference  to Exhibit  3.1 to the Form S-1
          Registration Statement filed by Lady Luck Gaming Corporation under the
          Securities Act (No. 33-63930) (the "Form S-1").

     3.2  By-Laws of Lady Luck Gaming Corporation,  as amended.  Incorporated by
          reference to Exhibit 3.2 to the Form S-1.

     3.3  Certificate of Incorporation of Lady Luck Gaming Finance  Corporation,
          as amended.  Incorporated  by reference to Exhibit 3.1 to the Form S-4
          registration  statement filed under the Securities Act (No. 33- 77184)
          ("the Form S-4, No. 77184").

     3.4  By-Laws  of  Lady  Luck  Gaming  Finance   Corporation,   as  amended.
          Incorporated by reference to Exhibit 3.2 to the Form S-4  Registration
          Statement  previously  filed under the Securities  Act (No.  33-65232)
          (the "Form S-4, No. 65232").

     3.5  Articles of Incorporation of Lady Luck Mississippi,  Inc. Incorporated
          by reference to Exhibit 3.5 to the Form S-4, No. 65232.

     3.6  Bylaws of Lady Luck  Mississippi,  Inc.  Incorporated  by reference to
          Exhibit 3.6 to the Form S-4, No. 65232.

     3.7  Articles of  Incorporation of Lady Luck Biloxi,  Inc.  Incorporated by
          reference to Exhibit 3.7 to the Form S-4, No. 65232.

     3.8  Bylaws of Lady Luck Biloxi, Inc.  Incorporated by reference to Exhibit
          3.8 to the Form S-4, No. 65232.

     3.9  Articles of  Incorporation of Lady Luck Tunica,  Inc.  Incorporated by
          reference to Exhibit 3.9 to the Form S-4, No. 65232.

     3.10 Bylaws of Lady Luck Tunica, Inc.  Incorporated by reference to Exhibit
          3.10 to the Form S-4, No. 65232.

     3.11 Articles of Incorporation of Lady Luck Gulfport,  Inc. Incorporated by
          reference to Exhibits 3.11 to the Form S-4 , No. 65232.

     3.12 Bylaws  of Lady Luck  Gulfport,  Inc.  Incorporated  by  reference  to
          Exhibit 3.12 to the Form S-4, No. 65232.

     3.13 Articles of Incorporation of Lady Luck Vicksburg, Inc. Incorporated by
          reference to Exhibit 3.13 to the Form S-4, No. 65232.

     3.14 Bylaws of Lady Luck  Vicksburg,  Inc.  Incorporated  by  reference  to
          Exhibit 3.14 to the Form S-4, No. 65232.

     3.15 Certificate of  Incorporation of Gold Coin  Incorporated,  as amended.
          Incorporated by reference to Exhibit 3.15 to the Form S-4, No. 77184.


                                                                 40

<PAGE>



     3.16 Amended and Restated By-Laws of Gold Coin  Incorporated.  Incorporated
          by reference to Exhibit 3.16 to the Form S-4, No. 65232.

     3.17 Articles of Incorporation of Lady Luck Kimmswick, Inc. Incorporated by
          reference to Exhibit 3.17 to the Form S-4, No. 65232.

     3.18 By-Laws of Lady Luck  Kimmswick,  Inc.  Incorporated  by  reference to
          Exhibit 3.18 to the Form S-4, No. 65232.

     3.19 Articles of  Incorporation  of Magnolia  Lady,  Inc.  Incorporated  by
          reference to Exhibit 3.19 to the Form S-4, No. 65232.

     3.20 Bylaws of Magnolia  Lady,  Inc.  Incorporated  by reference to Exhibit
          3.20 to the Form S-4, No. 65232.

     3.21 Articles of Incorporation of Lady Luck Quad Cities, Inc.  Incorporated
          by reference to Exhibit  3.21 to the Form S-4  registration  statement
          filed under the Securities Act (No.  33-91616) (the "Form S-4, No. 33-
          91616").

     3.22 Bylaws of Lady Luck Quad  Cities,  Inc.  Incorporated  by reference to
          Exhibit 3.22 to the Form S-4, No. 33-91616.

     3.23 Articles of Incorporation of Old River Development,  Inc. Incorporated
          by reference to Exhibit 3.23 to the Form S-4, No. 33-91616.

     3.24 Bylaws of Old River  Development,  Inc.  Incorporated  by reference to
          Exhibit 3.24 to the Form S-4, No. 33-91616.

     4.1  Indenture  dated as of February 17, 1994 by and among Lady Luck Gaming
          Finance  Corporation,  the  Guarantors  named  therein and First Trust
          National  Association (the "Indenture").  Incorporated by reference to
          Exhibit  4.1 to the  Annual  Report on Form 10-K for the  fiscal  year
          ended  December  31, 1993 by Lady Luck Gaming  Corporation  (the "Form
          10-K").

     4.2  Registration  Rights  Agreement  dated as of February  17, 1994 by and
          among Lady Luck  Gaming  Finance  Corporation,  the  Guarantors  named
          therein and the Purchasers who were signatories thereto.  Incorporated
          by reference to Exhibit 4.2 to the Form 10-K.

     4.3  Pledge  Agreement  dated as of February 17, 1994 from Lady Luck Gaming
          Finance Corporation,  as Pledgor to First Trust National  Association,
          as Trustee. Incorporated by reference to Exhibit 4.4 to the Form 10-K.

     4.4  Pledge  Agreement  dated as of February 17, 1994 from Lady Luck Gaming
          Finance Corporation,  as Pledgor to First Trust National  Association,
          as Trustee. Incorporated by reference to Exhibit 4.4 to the Form 10-K.

     4.5  Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among Lady Luck  Gulfport,  Inc.,
          as  Trustor,  Jim B.  Tohill  as  Trustee,  and First  Trust  National
          Association,  as  Beneficiary.  Incorporated  by reference to National
          Exhibit 4.5 to the Form 10-K.

     4.6  Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among Lady Luck Mississippi, Inc.
          as  Trustor,  Jim B.  Tohill,  as Trustee,  and First  Trust  National
          Association, as Beneficiary.  Incorporated by reference to Exhibit 4.6
          to the Form 10-K.


                                                                 41

<PAGE>



     4.7  Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among Lady Luck Tunica,  Inc., as
          Trustor,   Jim  B.  Tohill,  as  Trustee,  and  First  Trust  National
          Association, as Beneficiary.  Incorporated by reference to Exhibit 4.7
          to the Form 10-K.

     4.8  Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among Lady Luck Biloxi,  Inc., as
          Trustor,   Jim  B.  Tohill,  as  Trustee,  and  First  Trust  National
          Association, as Beneficiary.  Incorporated by reference to Exhibit 4.8
          to the Form 10-K.

     4.9  Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among  Magnolia  Lady,  Inc.,  as
          Trustor,   Jim  B.  Tohill,  as  Trustee,  and  First  Trust  National
          Association, as Beneficiary.  Incorporated by reference to Exhibit 4.9
          to the Form 10-K.

     4.10 Leasehold  Deed of Trust,  Assignment of Rents and Security  Agreement
          dated as of February 17, 1994 by and among Gold Coin Incorporated,  as
          Trustor,   Jim  B.  Tohill,  as  Trustee,  and  First  Trust  National
          Association, as Beneficiary. Incorporated by reference to Exhibit 4.10
          to the Form 10-K.

     4.11 First Preferred  Vessel Mortgage on the Whole of the Lady Luck I dated
          as of February 17, 1994 from Lady Luck  Mississippi,  Inc. in favor of
          First Trust National Association. Incorporated by reference to Exhibit
          4.11 to the Form 10-K.

     4.12 First  Preferred Fleet Mortgage on the Whole of the Lady Luck Tunica I
          and Lady Luck Tunica II dated as of  February  17, 1994 from Lady Luck
          Tunica,   Inc.   in  favor  of  First  Trust   National   Association.
          Incorporated by reference to Exhibit 4.12 to the Form 10-K.

     4.13 First Preferred  Vessel Mortgage on the Whole of the Lady Luck Biloxi,
          Inc.  dated as of  February  17, 1994 from Lady Luck  Biloxi,  Inc. in
          favor of First Trust National  Association.  Incorporated by reference
          to Exhibit 4.13 to the Form 10-K.

     4.14 Security  Agreement  dated as of February 17, 1994 by and between Lady
          Luck   Kimmswick,   Inc.   and  First  Trust   National   Association.
          Incorporated by reference to Exhibit 4.14 to the Form 10-K.

     4.15 Security  Agreement  dated as of February 17, 1994 by and between Lady
          Luck   Vicksburg,   Inc.   and  First  Trust   National   Association.
          Incorporated by reference to Exhibit 4.15 to the Form 10-K.

     4.16 Deed of Trust,  Assignment of Rents and Security Agreement dated as of
          February  17,  1994 by and among  Gold Coin  Incorporated,  the Public
          Trustee of the County of Gilpin,  State of  Colorado  and First  Trust
          National Association. Incorporated by reference to Exhibit 4.16 to the
          Form 10-K.

     4.17 Deed of Trust,  Assignment of Rents and Security Agreement dated as of
          February 17, 1994 by and among Lady Luck Biloxi,  Inc.,  Jim B. Tohill
          and First Trust  National  Association.  Incorporated  by reference to
          Exhibit 4.17 to the Form 10-K.

     4.18 Deed of Trust,  Assignment of Rents and Security agreement dated as of
          February  17, 1994 by and among Lady Luck  Mississippi,  Inc.,  Jim B.
          Tohill and First Trust National Association. Incorporated by reference
          to Exhibit 4.18 to the Form 10-K.

     4.19 Assignment  of  Option  dated as of  February  17,  1994 by Lady  Luck
          Gulfport,   Inc.  in  favor  of  First  Trust  National   Association.
          Incorporated by reference to Exhibit 4.19 to the Form 10-K.

     4.20 Assignment  of  Option  dated as of  February  17,  1994 by Lady  Luck
          Kimmswick,   Inc.  in  favor  of  First  Trust  National  Association.
          Incorporated by reference to Exhibit 4.20 to the Form 10-K.


                                                                 42

<PAGE>



     4.21 Assignment  of  Option  dated as of  February  17,  1994 by Lady  Luck
          Vicksburg,   Inc.  in  favor  of  First  Trust  National  Association.
          Incorporated by reference to Exhibit 4.21 to the Form 10-K.

     4.22 Stockholders Agreement dated as of April 1, 1993 by and among the Lady
          Luck  Gaming   Corporation,   Andrew  H.   Tompkins  and  all  current
          stockholders  and  warrant  holders of Lady Luck  Gaming  Corporation.
          Incorporated by reference to Exhibit 4.14 to the Form S-1.

     4.23 Cash  Collateral and  Disbursement  Agreement  dated February 17, 1994
          among First Trust National Association. the Company and the Guarantors
          named therein.  Incorporated  by reference to Exhibit 4.18 to the Form
          10-K.

     4.24 First Amendment to Stockholders Agreement dated as of June 9, 1993, by
          and among  Andrew H.  Tompkins  and the  Stockholders  named  therein.
          Incorporated  by  reference  to  Exhibit  4.24  to  the   Registration
          Statement on Form S-4  (Registration No. 33- 91616)(the "Form S-4, No.
          91616").

     4.25 Second Supplemental  Indenture dated as of March 17, 1995 by and among
          Lady Luck Gaming Finance Corporation, the Guarantors named therein and
          First Trust National Association. Incorporated by reference to Exhibit
          4.25 to the  Quarterly  Report on Form 10-Q for the  quarterly  period
          ended March 31, 1995.

     4.26 Third  Supplemental  Indenture  by and among Lady Luck Gaming  Finance
          Corporation,  Lady Luck Quad  Cities,  Inc.  and First Trust  National
          Association.  Incorporated  by  reference  to Exhibit 4.26 to the 1995
          Form 10-K.

     4.27 Fourth  Supplemental  Indenture by and among Lady Luck Gaming  Finance
          Corporation,  the  Guarantors  named therein and First Trust  National
          Association.   Incorporated  by  reference  to  Exhibit  4.27  to  the
          Registrant's Form 10-K for the year 1995 (the "1995 Form 10-K").

     4.28 Specimen  Common Stock  Certificate.  Incorporated by reference to the
          Form 10-K.

     4.29 Security  Agreement  (Lady Luck  Gaming  Finance  Corporation)  by and
          between Lady Luck Gaming Finance  Corporation and First Trust National
          Association.  Incorporated  by  reference  to Exhibit 4.29 to the 1995
          Form 10-K.

     4.30 Security Agreement (Lady Luck Gaming  Corporation) by and between Lady
          Luck  Gaming   Corporation  and  First  Trust  National   Association.
          Incorporated by reference to Exhibit 4.30 to the 1995 Form 10-K.

     4.31 Pledge Agreement  between Lady Luck Quad Cities,  Inc. and First Trust
          National Association. Incorporated by reference to Exhibit 4.31 to the
          1995 Form 10-K.

     10.1 Lease for  parking  lot in Biloxi,  Mississippi  dated May 28, 1993 by
          and between John M. Mladnick and Lady Luck Biloxi,  Inc.  Incorporated
          by reference to Exhibit 10.18 to the Form S-1.

     10.2 Lease Agreement dated January 12, 1994 by and among Tyrone J. Gollott,
          Gary F.  Gollott,  Thomas  H.  Gollott  and  Lady  Luck  Biloxi,  Inc.
          Incorporated by reference to Exhibit 10.10 to the Form 10-K.

     10.3 Lease  Agreement  dated  January 17,  1994 by and  between  Michael S.
          Sinopoli  and Lady Luck  Biloxi,  Inc.  Incorporated  by  reference to
          Exhibit 10.11 to the Form 10-K.

     10.4 Lease for Parcel in  Biloxi,  Mississippi  dated July 25,  1993 by and
          among  Lady Luck  Biloxi,  Inc.  and Joe G.,  Jackie R. and John Brett
          Aldrich. Incorporated by reference to Exhibit 10.12 to the Form S-1.


                                                                 43

<PAGE>



     10.5 Lease for casino  site in Tunica,  Mississippi,  dated  March 18, 1993
          between Lady Luck Tunica, Inc. and D.C. Parker and Richard B. Flowers.
          Incorporated by reference to Exhibit 10.5 to the Form S-1.

     10.6 Lease for casino site in Gulfport,  Mississippi  dated October 5, 1992
          between Lady Luck  Gulfport,  Inc. and  Mississippi  Coast Marine Inc.
          Incorporated by reference to Exhibit 10.6 to the Form S-1.

     10.7 Lease in Gulfport,  Mississippi  dated  October 1, 1993 by and between
          Coast Materials Company and Lady Luck Gulfport,  Inc.  Incorporated by
          reference to Exhibit 10.15 to the Form 10-K.

     10.8 Agreement to Lease in Gulfport,  Mississippi  dated September 23, 1993
          by and among Robert C.  Fielding,  Lady Luck  Gulfport,  Inc. and Lady
          Luck Gaming Corporation. Incorporated by reference to Exhibit 10.16 to
          the Form 10-K.

     10.9 Leases of part of casino site in Natchez,  Mississippi  dated  October
          29, 1991 between  Lady Luck  Mississippi,  Inc. and Silver Land,  Inc.
          Incorporated by reference to Exhibit 10.7 to the Form S-1.

    10.10 Silver Land, Inc.  Amended and Restated Lease Agreement dated December
          31, 1992. Incorporated by reference to Exhibit 10.8 to the Form S-1.

    10.11 Lease for part of casino site in Natchez,  Mississippi  dated June 30,
          1992 by and  between  Lady  Luck  Mississippi,  Inc.  and the  City of
          Natchez and amendment thereto dated October 27, 1992.  Incorporated by
          reference to Exhibit 10.9 to the Form S-1.

    10.12 Lease for part of casino site in Natchez,  Mississippi  dated June 30,
          1992 by and  between  Lady  Luck  Mississippi,  Inc.  and the  City of
          Natchez and amendment thereto dated October 27, 1992.  Incorporated by
          reference to Exhibit 10.10 to the Form S-1.

    10.13 Sublease  Contract  dated  August  13,  1993  by  and  between  Callon
          Petroleum  Company and Lady Luck  Mississippi,  Inc.  Incorporated  by
          reference to Exhibit 10.22 to the Form 10-K.

    10.14 Lease for parking lot in Central City,  Colorado dated June 1, 1993 by
          and among Gold Coin  Incorporated  and J. Scott Bradley and Phyllis M.
          Brown (Lots 1-12).  Incorporated  by reference to Exhibit 10.21 to the
          Form S-4 Registration  Statement previously filed under the Securities
          Act (No. 33-65232) (the "Form S-4, No. 65232").

    10.15 Lease for parking lot in Central City,  Colorado dated June 1, 1993 by
          and  among J.  Scott  Bradley  and  Phyllis  M.  Brown  and Gold  Coin
          Incorporated (Lots 13-21).  Incorporated by reference to Exhibit 10.22
          to the Form S-4, No. 65232.

    10.16 Agreement of Option,  Purchase and Sale and Joint Escrow  Instructions
          for  Vicksburg,  Mississippi  casino  site  dated May 21,  1993 by and
          between Lady Luck Vicksburg, Inc. and Vicksburg Terminal Company, Inc.
          Incorporated by reference to Exhibit 10.11 to the Form S-1.

    10.17 Option to purchase site in Jefferson  County,  Missouri  dated July 8,
          1993 by and between  Lady Luck  Kimmswick,  Inc. and Donald J. Branch.
          Incorporated by reference to Exhibit 10.17 to the Form S-1.

    10.18 Lease in Coahoma,  Mississippi  dated  November  30, 1993 (sic) by and
          among Roger Allen  Johnson,  Jr.,  Charles Bryant Johnson and Magnolia
          Lady,  Inc.  Incorporated  by reference  to Exhibit  10.28 to the Form
          10-K.

    10.19 Agreement  dated  March  19,  1994  by  and  among  Lady  Luck  Gaming
          Corporation, Old River Development,  Inc. and D.J. Brata. Incorporated
          by reference to Exhibit 10.29 to the Form 10-K.

                                                                 44

<PAGE>



    10.20 Lady Luck Gaming Corporation Employee Stock Option Plan.  Incorporated
          by reference to Exhibit 10.31 to the Form 10-K.

    10.21 Indemnification  Agreement  dated  April 28,  1993 by and among  Terry
          Christensen, Barry Fink, Kimberly Harrison, Colorado Casino Properties
          Investment  L.P.  and Lady Luck Gaming  Corporation.  Incorporated  by
          reference to Exhibit 10.13 to the Form S-1.

    10.22 $2,300,000 Promissory Note of Gold Coin Incorporated  dated April 28,
          1993. Incorporated by reference to Exhibit 10.14 to the Form S-1.

    10.23 Warrant  Agreement  dated April 1, 1993.  Incorporated by reference to
          Exhibit 10.15 to the Form S-1.

    10.24 Amendment  to  Agreement  dated March 19, 1994 (sic) by and among Lady
          Luck Gaming Corporation,  Old River Development,  Inc. and D.J. Brata.
          Incorporated   by  reference   to  Exhibit   10.32  to  the  Form  S-4
          registration  statement filed under the Securities Act (No.  33-77184)
          ("the Form S-4, No. 77184").

    10.25 Option  Agreement  dated April 28,  1994 by and between  Seven-Thirty,
          Inc.  and Lady Luck Scott City.  Inc.  Incorporated  by  reference  to
          Exhibit 10.33 to the Form S-4, No. 77184.

    10.26 Lease dated  September  13, 1993 by and between  Nancy Harris  Holmes,
          James S. Williams, Tempe Kyser Adams and Ben C. Adams as Trustee under
          the Trust  Agreement dated September 9, 1993, as Lessor and D.J. Brata
          as Lessee. Incorporated by reference to Exhibit 10.34 to the Form 10-Q
          for the quarter ended June 30, 1994.

    10.27 Assignment of Lease  Agreement dated September 30, 1993 by and between
          D.J. Brata, as assignor, and Old River Development, Inc., as assignee.
          Incorporated  by reference  to Exhibit  10.35 to the Form 10-Q for the
          quarter ended June 30, 1994.

    10.28 Modification  of Lease Agreement dated February 8, 1994 by and between
          Old River Development,  Inc., Lady Luck Tunica,  Inc. and Nancy Harris
          Holmes, James S. Williams, Tempe Kyser Adams and Ben C. Adams, Jr., as
          Trustee  under the Trust  dated  September  9, 1993.  Incorporated  by
          reference to Exhibit 10.36 to the Form 10-Q for the quarter ended June
          30, 1994.

    10.29 Second  Modification  of Lease  Agreement  dated  April 7, 1994 by and
          between Old River Development,  Inc., Lady Luck Gaming Corporation and
          Nancy Harris Holmes,  James S. Williams,  Tempe Kyser Adams and Ben C.
          Adams,  Jr., as Trustee under the Trust  Agreement  dated September 9,
          1993.  Incorporated by reference to Exhibit 10.37 to the Form 10-Q for
          the quarter ended June 30, 1994.

    10.30 Escrow Agreement  Concerning Agreement of Option and Purchase and Sale
          of  Property  dated  April 21,  1994 by and among  Vicksburg  Terminal
          Company,  Inc. and Lady Luck  Vicksburg,  Inc.,  including  Exhibit A,
          Agreement of Option,  Purchase and Sale and Joint Escrow Instructions.
          Incorporated  by reference  to Exhibit  10.38 to the Form 10-Q for the
          quarter ended June 30, 1994.

    10.31 Agreement  dated July 18, 1994 by and among Green Bridge  Company,  an
          Iowa corporation,  Bettendorf Riverfront Development Company, L.C., an
          Iowa  limited  liability  company,  Lady Luck  Casino,  Inc., a Nevada
          corporation,  and  Lady  Luck  Gaming  Corporation.   Incorporated  by
          reference to Exhibit 10.40 to the Form 10-Q for the quarter ended June
          30, 1994.

    10.32 Management  Agreement dated August 15, 1994 by and among the Pueblo of
          Santa Ana, (the "Pueblo"),  a federally recognized Indian Tribe, Santa
          Ana Nonprofit  Enterprise,  an enterprise at the Pueblo, and Lady Luck
          New Mexico, Inc., a New Mexico corporation.  Incorporated by reference
          to Exhibit 10.41 to the Form 10-Q for the quarter ended  September 30,
          1994.


                                                                 45

<PAGE>



    10.33 Letter  Agreement  dated  October 24, 1994 by and between Alain Uboldi
          and Lady Luck Gaming Corporation. Incorporated by reference to Exhibit
          10.41 to the  Annual  Report on Form 10-K for the  fiscal  year  ended
          December  31,  1994 by Lady Luck  Gaming  Corporation  (the "1994 Form
          10-K").

    10.34 Letter  Agreement  dated  October 24, 1994 by and between Rory J. Reid
          and Lady  Luck  Gaining  Corporation.  Incorporated  by  reference  to
          Exhibit 10.42 to the 1994 Form 10-K.

    10.35 Amended and Restated  Joint  Venture  Agreement by and among Old River
          Development,  Inc., D.J.  Brata,  Bally's  Operator,  Inc., a Delaware
          corporation,  Bally's  Tunica,  Inc., a  Mississippi  corporation  and
          Bally's Olympia Limited  Partnership,  a Delaware limited  partnership
          dated February 24, 1995.  Incorporated by reference to Exhibit 2(a) to
          the Form 8-K previously filed on February 28, 1995.

    10.36 Stock Exchange  Agreement dated December 30, 1994 by and between Grace
          Brothers,  Ltd. an Illinois  limited  partnership and Lady Luck Gaming
          Corporation.  Incorporated  by reference to Exhibit  10.44 to the 1994
          Form 10-K.

    10.37 Stock Exchange  Agreement dated February 17, 1995 by and between Grace
          Brothers,  Ltd. an Illinois  limited  partnership and Lady Luck Gaming
          Corporation.  Incorporated  by reference to Exhibit  10.45 to the 1994
          Form 10-K.

    10.38 Real  Estate  Lease dated  January  12, 1995 by and among  Greenbridge
          Company,  an  Iowa  corporation,   Bettendorf  Riverfront  Development
          Company,   L.C.,  an  Iowa  limited  liability   company,   Lady  Luck
          Bettendorf, L.C., an Iowa limited liability company and Lady Luck Quad
          Cities,  Inc., a Delaware  corporation.  Incorporated  by reference to
          Exhibit 10.46 to the 1994 Form 10-K.

    10.39 Operating  Agreement  dated  December 2, 1994 by and between Lady Luck
          Quad Cities,  Inc., a Delaware  corporation and Bettendorf  Riverfront
          Development   Company,   L.C.,  an  Iowa  limited  liability  company.
          Incorporated by reference to Exhibit 10.47 to the 1994 Form 10-K.

    10.40 Charter  Agreement  dated  December  9,  1994 by and  among  Lady Luck
          Gaming   Corporation,   Lady  Luck  Kimmswick,   Inc.  and  Lady  Luck
          Bettendorf,  L.C., an Iowa limited liability company.  Incorporated by
          reference to Exhibit 10.48 to the 1994 Form 10-K.

    10.41 Memorandum  of  Intent  dated  February  22,  1995  by and  among  C-A
          International Associates, a Virginia limited partnership and Lady Luck
          Mississippi,  Inc.  Incorporated  by reference to Exhibit 10.50 to the
          1994 Form 10-K.

    10.42 Agreement of General  Partnership dated as of November 30, 1995 by and
          among Lady Luck  Kimmswick,  Inc.,  a Missouri  corporation  and Davis
          Gaming Company II.  Incorporated by reference to Exhibit 2 to the Form
          8-K dated December 1, 1995.

    10.43 Memorandum of Understanding  between Lady Luck Biloxi, Inc., Lady Luck
          Gaming Corporation and Algernon Blair, Inc.  Incorporated by reference
          to Exhibit 10.58 to the Form S-4, No. 91616.

    10.44 Contribution  and Sale  Agreement  dated February 5, 1996 between Lady
          Luck Mississippi,  Inc. and Holstar, Inc. Incorporated by reference to
          Exhibit 2 to the Form 8-K dated February 5, 1996.

    10.45 License  Agreement dated as of January 1, 1996 among Lady Luck Casino,
          Inc., Lady Luck Gaming Corporation and the other parties listed on the
          signature pages thereto. Incorporated by reference to Exhibit 10.45 to
          the 1995 Form 10-K.

    10.46 Services  Agreement dated as of January 1, 1996 among Lady Luck Gaming
          Corporation and Marco Polo International Marketing,  Inc. Incorporated
          by reference to Exhibit 10.46 to the 1995 Form 10-K.

                                                                 46

<PAGE>



    10.47 Office  Lease  dated as of  January  1, 1996  among  Lady Luck  Gaming
          Corporation  and Gemini,  Inc.  Incorporated  by  reference to Exhibit
          10.47 to the 1995 Form 10-K.

    10.48 Assignment and Assumption  Agreement dated as of January 1, 1996 among
          Lady Luck Gaming Corporation and Lady Luck Casinos,  Inc. Incorporated
          by reference to Exhibit 10.48 to the 1995 Form 10-K.

    10.49 Contract  for  the  Purchase  and  Sale of Real  Estate  and  Personal
          Property  dated as of April 12, 1996 by and  between  River Park Hotel
          Group, Inc. and Lady Luck Mississippi, Inc.

     21   Subsidiaries  of  Lady  Luck  Gaming   Corporation.   Incorporated  by
          reference to Exhibit 21 to the Form S-4, No. 91616.

     27   Financial Data Schedule


     (b)  Reports on Form 8-K.

          Form 8-K dated February 2, 1996 relating to Item 5.




                                                                  47
                                                                 

<PAGE>


                                   SIGNATURES



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




                                                  Lady Luck Tunica, Inc.
                                                  Registrant


    DATE:  May 14, 1996

                                                  /s/Andrew H. Tompkins
                                                  Andrew H. Tompkins
                                                  (Sole Director and President)

                                                                  
                                                                 48

                CONTRACT FOR THE PURCHASE AND SALE OF REAL ESTATE
                              AND PERSONAL PROPERTY

         This Contract made and entered into this the day of April, 1996, by and
between  RIVER PARK HOTEL GROUP,  INC., a Mississippi  corporation  (hereinafter
referred  to as  "Seller"),  and LADY  LUCK  MISSISSIPPI,  INC.,  a  Mississippi
corporation (hereinafter referred to as "Purchaser").
         In  consideration  of  the  mutual  terms,  covenants,  conditions  and
agreements hereinafter contained, and other good and valuable consideration,  it
is hereby agreed by and between the parties hereto as follows:
         I.  SALE OF PROPERTY.  Seller agrees to sell, convey, warrant,
assign, transfer and deliver to Purchaser, and the Purchaser agrees
to purchase, acquire and take from Seller the following described
property:
         A. All of Seller's  right,  title and  interest in and to that  certain
real property  used in  connection  with the operation of the hotel known as the
Best  Western  River Park (the  "Hotel")  located in the City of Natchez,  Adams
County, Mississippi,  more particularly described in Exhibit "A" attached hereto
and incorporated herein by reference,  together with all hereditaments,  rights,
privileges,   franchises,   tenements,  easements  and  appurtenances  thereunto
belonging  or in  any  way  appertaining,  and  all  buildings,  structures  and
improvements  situate  thereon,  (hereinafter  collectively  referred  to as the
"Subject Premises").
         B.  All furniture, fixtures (whether actually or
constructively attached), equipment, machinery, fittings,

                                                         1

<PAGE>



appliances  and other  items of  personal  property  owned by Seller and used in
connection  with the operation of the Subject  Premises and now located upon the
Subject  Premises,  except that certain antique Grand Piano located in the lobby
of the Subject Premises as completely and  comprehensively  described on Exhibit
"B" hereto and incorporated herein by reference.
         C. All of Seller's  right,  title and  interest,  if any, in and to the
assignable licenses, permits,  contracts,  guaranties and warranties relating to
the  operation  of  the  Subject  Premises  as  completely  and  comprehensively
described on Exhibit "C" attached hereto and incorporated herein by reference.
         D. All of Seller's  right,  title and  interest,  if any, in and to the
non-exclusive business and trade name "River Park Hotel" under which the Subject
Premises have been managed and operated.
         E. All opened and unopened  food,  sundry and beverages  located at the
Subject  Premises  and  relating  to the  operation  thereof,  subject  to  such
depletions,  substitutions  and  replacements  as shall occur and be made in the
ordinary course of business prior to the date of closing.
         F. All china,  glassware,  linens and  silverware,  as  completely  and
comprehensively described on Exhibit "B" attached hereto and incorporated herein
by  reference,  and kitchen and bar small goods,  paper goods,  guest  supplies,
cleaning supplies,  operation supplies, printing stationery and uniforms and use
in  connection  with the  operation  of the  Subject  Premises,  subject to such
depletions, substitutions and replacements as shall occur and be made in the

                                                         2

<PAGE>



ordinary course of business prior to the date of closing (The property described
in  subparagraphs  A  through  F  hereof  sometimes  being  referred  to as  the
"Property").
         G. There is  specifically  reserved  from the sale of the  Property all
accounts receivable,  credit card charges and cash in hand for services rendered
through 6:59 A.M. on April 15, 1996.  Further,  Seller shall remain  responsible
for all accounts  payable  accruing  through  6:59 A.M. on April 15,  1996,  and
warrants that Purchaser shall have no liability for said accounts payable.
         II.  PRICE.  The purchase price to be paid by Purchaser to
Seller for the Property shall be FOUR MILLION DOLLARS
($4,000,000.00) (hereinafter referred to as the "Purchase Price"),
payable as follows:
         (a) Twenty-Five  Thousand  Dollars  ($25,000.00)  cash in earnest money
delivered to Seller  contemporaneous  with the execution  hereof by Seller.  The
$25,000.00  deposit shall  hereinafter be referred to as the "Earnest Money." If
the transaction  contemplated by this contract is consummated in accordance with
the terms hereof,  the Earnest  Money shall be credited  against the cash due at
closing.  In the event the  transaction  contemplated  by this  contract  is not
consummated  in  accordance  with the terms  hereof,  the Earnest Money shall be
delivered in accordance with Section V hereinafter.
         (b) At closing,  an  additional  payment of Nine  Hundred  Seventy-Five
Thousand Dollars  ($975,000.00) shall be due in cash or by federal wire transfer
or other good federal  funds to be received by Seller on the date of closing (as
herein defined). There shall

                                                         3

<PAGE>



be deducted from the cash paid to Seller at the time of closing Fifteen Thousand
Dollars  ($15,000.00)  to be paid toward closing costs,  and there shall also be
deducted  Seller's pro-rata portion of the real and personal property ad valorem
taxes due for 1996.
         (c) At the time of closing, Lady Luck Mississippi, Inc., will execute a
Non-Recourse  Promissory  Note (the "Note") made payable to Seller in the amount
of Three  Million  Dollars  ($3,000,000.00)  and  shall  execute  such  security
instruments  as are  reasonably  necessary  to pledge the Subject  Premises  and
Property as security  for  repayment of said  indebtedness.  The note shall bear
interest  calculated  quarterly  at the  annual  rate of 1 1/2%  over  prime (as
published by the Wall Street Journal or such other national  publication  agreed
to by the parties), and shall be due and payable as follows:
         Commencing  three  (3)  months  from  the date of the  transaction  and
         continuing on a quarterly  basis until such time as the total principal
         amount is repaid in full, such payments shall be based on a twenty (20)
         year  amortization  schedule  providing equal payments each three month
         period  based on the  outstanding  principal  amount  as of the date of
         calculation.  Lady  Luck  shall  pay  all  of the  remaining  principal
         (together  with any accrued and unpaid  interest) owed on or before the
         tenth  anniversary  of  the  closing.  Notwithstanding  the  foregoing,
         Purchaser shall, at its option, have the right at any time or from time
         to time,  to  repay  the  principal  balance  owed at any time  without
         penalty.

         Payments shall be made to Concordia Bank & Trust Company
pursuant to a Loan Servicing Agreement executed between the
parties.  The negotiation and execution of such Loan Servicing
Agreement by the parties and Concordia is a condition precedent to
Purchaser's obligations hereunder.  The Purchaser hereby

                                                         4

<PAGE>



acknowledges  that its title to the premises  shall be encumbered by outstanding
debts  (the  "Existing  Debt")  owed  by  Seller  to  Concordia  and  that  such
indebtedness  will not be  cancelled  at the  time of  closing  and  conveyance.
Pursuant to the Loan Servicing Agreement, however, Lady Luck Mississippi,  Inc.,
shall make  quarterly  payments  directly  to  Concordia  who will credit to the
account  of Seller  such funds as are  necessary  to keep the note  current  and
disburse the remainder to Seller.  The Loan  Servicing  Agreement  shall provide
that so long as Purchaser makes the payments required by the Note, Concordia and
Seller will not  exercise any rights or remedies  available to them  pursuant to
any agreement or understanding relating to the Existing Debt.
         III.  CLOSING.  The closing of the transaction contemplated
herein shall take place on April 15, 1996, or such day prior
thereto as may be mutually agreed upon by Purchaser and Seller,
which day is herein referred to as the "Date of Closing."  The
parties can mutually agree to extend the Date of Closing upon
written modification to this contract.
         (a) On the  Date of  Closing,  Seller  shall  execute  and  deliver  to
Purchaser the following documents:
         (i)  A general warranty deed in recordable form, conveying
Seller's title to the Subject Premises to Purchaser;
         (ii)  A bill of sale in from reasonably acceptable to
Purchaser's counsel conveying Property as described above;
         (iii)  An  assignment  in form  reasonably  acceptable  to  Purchaser's
counsel of Seller's  interest in the assignable  licenses,  permits,  contracts,
guaranties and warranties listed on

                                                         5

<PAGE>



Exhibit "C", and an  assumption,  in form  reasonably  acceptable to Purchaser's
counsel, by Purchaser of all responsibility and liability thereunder existing on
or after the Date of Closing;
         (iv)  An owner's policy of title insurance covering the
"Subject Premises";
         (v) Such  documents  in a form  reasonably  acceptable  to  Purchaser's
counsel of Seller which  authorize the sale of the Property to Purchaser and the
execution of closing  documents by Seller as are required by the title insurance
company issuing the owner's policy of title insurance;
         (vi)  Closing Statement; and
         (vii)  Copies of all books and records relating to the
property in Seller's possession;
         (viii) All  additional  documents and  instruments,  in the  reasonable
discretion  of  Purchaser's  counsel,   necessary  to  properly  consummate  the
transaction contemplated hereby.
         Purchaser  hereby agrees to indemnify,  defend and hold Seller harmless
from and against all costs,  damages and expenses  (including  attorney's  fees)
resulting directly or indirectly from any claim arising out of the matters which
Purchaser is required to assume as of the Date of Closing.
         (b)  On the Date of Closing, Purchaser shall deliver to
Seller:
         (i)  The Purchase Price calculated pursuant to Paragraph II
hereof.
         (ii)  The assignment and assumption of licenses, permits and

                                                         6

<PAGE>



contracts described above;
         (iii)  Closing Statement;
         (iv)  Promissory Note, in a form reasonably acceptable to
Purchaser's counsel, in the sum of Three Million Dollars
($3,000,000.00);
         (v)  Such documents as are reasonably necessary to authorize
fully the purchase of the Property by Purchaser and the execution
of all closing documents;
         (vi) Deed of Trust,  Security  Agreement and UCC  documents,  in a form
reasonably  acceptable to Purchaser's counsel,  reasonably necessary to grant to
Seller a security  interest in the Subject  Premises  and  Property  conveyed to
insure repayment of the Promissory Note.
         Purchaser  shall  execute and deliver  such other  documents  as may be
reasonably  required to close and effectuate this transaction in accordance with
the terms and conditions as set forth in this contract.
         The  obligations  of  Purchaser  hereunder  shall  be  subject  to  the
satisfaction  of the conditions  set forth below,  any of which may be waived by
Purchaser  in writing,  to be  fulfilled or performed at or prior to the Closing
Date.
         (a)  Seller  shall  have  performed,  in  all  material  respects,  all
obligations  required to be performed  by it under this  Contract at or prior to
the Closing date.
         (b)  Purchaser shall have received a certificate signed on
behalf of Seller by an executive officer of Seller stating that the

                                                         7

<PAGE>



conditions set forth in this Section have been satisfied.
         (c)  The representations and warranties of Seller contained in
this Contract shall be true and correct in all material respects, both as of the
date when made and as though restated and made again on the Closing Date.
         (d)  There  shall  have  been no  order  or  preliminary  or  permanent
injunction  entered in any action or proceeding  before any governmental  entity
including,  but not limited  to, any court of  competent  jurisdiction  or other
action  taken,  nor  statute,  rule,  regulation,  legislation,  interpretation,
judgment or order enacted, entered,  enforced,  promulgated,  amended, issued or
deemed applicable to Seller,  the transactions  contemplated by this Contract by
any  governmental  entity  and which  shall have or would have the effect of (i)
making  illegal,   materially  delaying  or  otherwise  directly  or  indirectly
restraining or prohibiting the consummation of the transactions  contemplated by
this  Contract;  or (ii)  prohibiting  or  materially  limiting the ownership or
operation by Purchaser of all or any material portion of the Subject Premises or
the  Property.  In  addition,  none of the above shall be pending or  threatened
against Seller which attacks the legality of the  transactions  contemplated  by
this Contract or which seeks  preliminary or permanent  equitable relief against
such transactions.
         (e) A Loan  Servicing  Agreement by and between  Purchaser,  Seller and
Concordia shall have been fully executed by all parties thereto and delivered.

                                                         8

<PAGE>



         (f)  Seller shall have delivered the commitment in a form
reasonably suitable to Purchaser.
         (g)  Seller  shall  have  provided  to  Purchaser  such  bills of sale,
assignments and other instruments of transfer or any other necessary  documents,
in form and substance reasonably acceptable to the Purchaser,  and sufficient to
transfer  ownership of the Subject Premises and the Property,  free and clear of
all liens and encumbrances except the Existing Debt.
         IV.  TAXES.  All real and personal ad valorem taxes and
special assessments payable upon the Property shall be pro-rated
between Seller and Purchaser for the tax year in which the Closing
is held on the basis of the tax statement for the immediate prior
tax year.
         V.  TITLE EXAMINATION AND SURVEY.  On or before April     ,
1996, Seller shall cause to be furnished to Lady Luck a current
title commitment (the "Commitment") to issue an owner's policy of
title insurance, through a title company mutually acceptable to the
parties hereof, setting forth the status of title to the Subject
Premises and setting forth all exceptions, including liens,
easements, conditions, restrictions, rights-of-way, covenants,
leases, reservations and all other matters affecting the Subject
Premises which would appear as exceptions in the owner's policy of
title insurance to be issued at Closing.  In the event any
exceptions appear in the Commitment that are unacceptable to the
Purchaser, then Purchaser shall notify Seller in writing of any
exceptions to which it objects.  Thereafter, Seller, at Seller's

                                                         9

<PAGE>



sole option and expense,  may correct or remove all title objections and deliver
an amended  title  Commitment  reflecting  the  correction  or  deletion of such
matters.  In the event Seller fails or refuses to  eliminate  the  objectionable
exceptions to satisfaction of Purchaser, then Purchaser, at its sole discretion,
shall  have the  option to  terminate  this  agreement  and  receive a refund of
Twenty-  Five  Thousand  Dollars  ($25,000.00)  in  Earnest  Money paid upon the
execution of this contract.
         VI.  DAMAGE, DESTRUCTION AND CONDEMNATION.
         A.  In the event that all or any portion of the Property shall
be taken in condemnation or under the right of eminent domain before the Date of
Closing,  Purchaser  may, at its option,  either (i) terminate  this contract by
delivering  written notice thereof to Seller and receive an immediate  refund of
the earnest money, or (ii) proceed to close the transaction  contemplated herein
pursuant  to the terms  hereof,  in which  event  Seller  shall  deliver  to the
Purchaser  at the  Closing,  or as  soon as  available,  any  proceeds  actually
received by Seller or to be awarded from the Property from such  condemnation or
eminent  domain  proceeding,  shall assign to Purchaser any right it may have to
receive proceeds  attributable to the Property from such condemnation or eminent
domain proceedings, and there shall be no reduction in the Purchase Price.
         B. In the  event  that  all or any  portion  of the  Property  shall be
damaged or  destroyed by fire or other  casualty  after the  effective  date and
before the Date of Closing,  Purchaser may, at its option,  either (i) terminate
this contract by written notice

                                                        10

<PAGE>



thereof to Seller and receive an immediate  refund of the earnest money, or (ii)
proceed  to close the  transaction  contemplated  herein  pursuant  to the terms
hereof,  in which event Seller shall deliver to Purchaser at the Closing,  or as
soon  as  available,   any  insurance   proceeds  actually  received  by  Seller
attributable  to the Property from such casualty,  shall assign to Purchaser any
right it may have to receive  insurance  proceeds  attributable  to the Property
from such casualty, and there shall be no reduction in the Purchase Price.
         C. Purchaser shall have the right to terminate this contract within ten
(10) days after written notice of such damage,  destruction or  condemnation  as
described  in the  preceding  two  paragraphs.  If  Purchaser  does not elect to
terminate this  contract,  the Purchaser  shall be obligated to consummate  this
transaction as provided.
         VII.  ASSIGNMENT.  Purchaser shall not assign its rights,
duties or obligations under this contract without the prior written
consent of Seller, which approval shall be at the sole discretion
of Seller.
         VIII.  SURVIVAL.  The terms, covenants, conditions,
indemnities, representations, warranties, disclaimers and
agreements of this contract shall survive and remain enforceable
after the Date of Closing, except as expressly provided herein and
shall survive the filing of the deed for record and shall not be
merged therein.
         IX.  NOTICES.  Any notices or elections required or permitted

                                                        11

<PAGE>



to be given or served by any party  hereto  upon any other party shall be deemed
given or served in accordance  with the provisions of this contract if delivered
personally  or  telecopies  (which is confirmed) to the parties at the following
addresses (or at such other address as shall be specified by like notice):
         In the case of notices directed to Seller:
         River Park Hotel Group, Inc.
         c/o Joe Fortunato, President
         P.O. Box 1087
         Natchez, MS  39121;
         Fax:

         In the case of notices directed to Purchaser:

         Mr. Andrew H. Tompkins
         President
         Lady Luck Mississippi, Inc.
         P.O. Box 1060
         Las Vegas, NV  89125.
         Fax:  702-477-3003

         With a copy to:

         Rory J. Reid
         Secretary
         Lady Luck Mississippi, Inc.
         P.O. Box 1060
         Las Vegas, NV  89125
         Fax:  702-477-3003.

         X. ENTIRE CONTRACT, MODIFICATION. This written contract constitutes the
entire,  complete  agreement between the parties hereto and supersedes any prior
oral or written agreements between the parties with respect to the Property.  It
is expressly agreed that there are no verbal  understandings or agreements which
in any way change the terms, covenants and conditions herein set forth, and that
no  modification  of  this  contract  and no  waiver  of any  of its  terms  and
conditions shall be effective unless made in writing

                                                        12

<PAGE>



and duly executed by the parties hereto.
         XI.  BINDING EFFECT.  All covenants, agreements, warranties,
representations and provisions of this contract shall be binding
upon and inure to the benefit of the parties hereto and their
respective heirs, executors, administrators, personal
representatives, successors and permitted assigns.
         XII.  CONTROLLING LAW.  This contract has been made and
entered into under the laws of the United States of America and the
State of Mississippi, and said law shall control the interpretation
hereof.
         XIII.  RISK OF LOSS.  Between the date hereof and Date of Closing,  the
risks and  obligations of ownership in loss of the Property and the  correlative
rights against insurance  carriers and third parties shall belong to the Seller,
but  after  the  Date of  Closing,  such  risks  relating  to  events  occurring
subsequent to the Date of Closing shall be borne by Purchaser.
         The parties hereto agree that if any of the provisions of this contract
were not performed in accordance  with their  specific  terms or were  otherwise
breached  irreparable  injury would occur, no adequate remedy at law would exist
and damages  would be  difficult  to  determine  and that the  parties  shall be
entitled to specific  performance  on the terms  hereof in addition to any other
remedy.
         XIV.  DELIVERY OF POSSESSION.  Possession of the Property
shall be granted to Purchaser no later than the time of Closing.
         XV.  CONDITION OF PROPERTY.  Commencing on the date of this
agreement and extending through the Date of Closing hereunder,

                                                        13

<PAGE>



Seller shall use reasonable best efforts to ensure the Subject  Premises and the
Property  shall  remain in the same  condition  as on the date  hereof,  except,
however, wear and tear, condemnation,  eminent domain, damage or destruction due
to  casualties,  acts of God and  occurrences  over which Seller has no control.
Seller shall also use reasonable  best efforts to safeguard the Property.  On or
before the Date of Closing, Seller shall provide Purchaser access to the Subject
Premises and the Property so that  Purchaser  can ascertain the condition of the
Subject Premises and the Property described on Exhibits "B" and "C" hereof.
         XVI.  ATTORNEY'S  FEES.  Should  either  Purchaser or Seller  employ an
attorney or attorneys to enforce any of the provisions and conditions hereof, or
to protect  any right,  title or interest  created or  evidenced  hereby,  or to
recover  damages  for  the  breach  of the  terms  and  conditions  hereof,  the
non-prevailing party in any action pursued in a court of competent  jurisdiction
shall pay to the prevailing party all reasonable costs,  damages,  and expenses,
including attorney's fees expended or incurred by the prevailing party in trial,
appellate and bankruptcy proceedings.
         XVII. Each of the parties hereto represents that to the extent that any
broker's or finder's fee or commission,  loan  modification fee or other similar
fee is due to any entity or person in  connection  with any of the  transactions
contemplated  hereby,  then each party shall be responsible for the fee incurred
by them and that the other  party  shall  have no  responsibility  or  liability
therefor.

                                                        14

<PAGE>



         XVIII.  SELLER'S WARRANTIES.  Seller, at the Closing, shall
represent and warrant to Purchaser that:
         (a)  Seller owns indefeasible title to the Property and is
fully authorized to convey the Subject Premises and Property to
Purchaser;
         (b) That there are no existing or pending  litigation  claims or to the
best knowledge of Seller threatened litigation, with respect to the Property and
as of the  Closing  Date,  no such  actions,  suits,  proceedings  or claims are
threatened  or  asserted;  and all work that has been  performed in or about the
Subject Premises and all materials  furnished in connection  therewith have been
paid for in full;
         (c) During the period  that  Seller has owned the  Property,  there has
been no storage, production,  transportation,  disposal, treatment or release of
any solid waste,  hazardous  waste,  toxic substance or any other  pollutants or
contaminants  on or in the Subject  Premises,  and that Seller has complied with
all  applicable  local,  state or federal  environmental  laws and  regulations.
Further,  there  are  no  wells,  underground  storage  tanks,  covered  surface
impoundments or other sources of environmental pollutants or contaminants on the
Property and has received no oral or written  communication  from any party that
alleges Seller and the Hotel are not in compliance with such laws;
         (d)  That Seller has no knowledge of any roadway easements
across the land for the purposes of providing access to adjoining
properties;

                                                        15

<PAGE>



         (e)  Seller has no knowledge of any condemnation proceedings
having been instituted or threatened against the Property;
         (f) Seller is a corporation  duly  organized,  validly  existing and in
good standing under the laws of Mississippi, and has all the requisite power and
authority to own,  lease and operate its properties and to carry on its business
as now being  conducted.  Seller has all requisite  power and authority to enter
into this contract and to consummate the transactions  contemplated  hereby, and
is duly  qualified and in good standing to do business in each  jurisdiction  in
which it is required by law to be so  qualified.  This  contract  and the deeds,
bills of sale,  assignments and the other agreements and instruments of transfer
to be executed on behalf of Seller and delivered to Purchaser in consummation of
the transactions contemplated hereby have been (or, upon execution and delivery,
shall have been) duly executed and delivered,  have been effectively  authorized
by all necessary action, and the legal, valid and binding  obligations of Seller
enforceable against Seller in accordance with their terms;
         (g) The execution and delivery of this contract,  the  consummation  of
the  transactions  contemplated  hereby and the  fulfillment of the terms hereof
will not (i)  constitute,  with or  without  the  giving of notice or passage of
time,  or both,  a breach  of any of the  terms or  provisions  of, or a default
under, any agreement,  indenture or other instrument to which Seller is a party,
(ii) result in the creation of any claim, lien, encumbrance,  security interest,
restriction or other charge upon the Subject

                                                        16

<PAGE>



Premises or the Property, or (iii) violate any judgment,  decree, order or award
of any court,  governmental body or arbitrator  binding upon or affecting Seller
or any of its Property;
         (h) No  consent,  approval  or  authorization  prescribed  by any  law,
statute, rule or regulation,  or by any agreement to which Seller is a party, or
by which Seller or its property or business is bound or affected, is required in
order to  permit  the  consummation  of the  transactions  contemplated  by this
Seller;
         (i) Seller holds all permits, licenses, warranties,  exemptions, orders
and approvals of all governmental  entities  necessary for the lawful conduct of
the  Hotel  operation  is in  compliance  with  the  terms  of the  Permits.  No
investigation or review by any governmental  entity with respect to the Hotel is
pending or threatened, nor has any governmental entity indicated an intention to
conduct the same;
         (j) Except as disclosed on Exhibit "C" attached hereto, Seller is not a
party to or is not bound by any contract or  agreement  which will or could bind
the  Company  or affect or relate to the Hotel or the  Subject  Premises  or the
Property after the Closing Date;
         (k) The Seller's  Subject Premises is in compliance with all applicable
zoning,  building,   health,  fire,  water,  use  or  similar  statutes,  codes,
ordinances,  laws,  rules or  regulations.  The zoning of each parcel of Subject
Premises  permits  the  existing  improvements  and the  continuation  following
consummation  of the  transaction  contemplated  hereby of the Hotel business as
presently

                                                        17

<PAGE>



conducted thereon.
         XIX.  CAPITAL  IMPROVEMENTS.  During the period of time that the Seller
retains a security  interest in the subject  premises  and  Property,  Purchaser
agrees to expend no less than three percent (3%) of the gross revenues generated
by the Hotel or Fifty Thousand Dollars  ($50,000.00),  whichever is greater, for
capital  improvements to the Subject Premises and the Property and shall provide
Seller  verification  of that  expenditure on an annual basis. In the event that
Purchaser fails to make such expenditures for capital improvements, such failure
shall  constitute a default under the deed of trust which will trigger  remedies
available to Seller as provided in said deed of trust.
         Seller  hereby  agrees to indemnify and hold harmless the Purchaser and
its  affiliates,  directors,  officers  and agents  from and against any and all
costs, losses, liabilities,  damages, claims or expenses incurred by any of them
arising out of or resulting from:
         (a)   Any   misrepresentation,   breach   of  any   warranty,   or  the
non-fulfillment of any obligation or covenant made by Seller in this contract or
the exhibits  annexed hereto in connection with this contract or the transaction
contemplation hereby;
         (b) Any liability, obligation or commitment of Seller (whether known or
unknown, fixed or contingent, due or to become due) not expressly assumed by the
Purchaser including, but not limited to, (i) any and all liabilities,  direct or
indirect, absolute or contingent for taxes (A) of Seller or any member of the

                                                        18

<PAGE>



affiliated  group of which Seller is a member,  whether or not incurred prior to
the Closing Date, or (B) incurred in connection  with the operation of the Hotel
prior to the Closing Date, including, without limitation, any property, sales or
other taxes which are not due or assessed until after the Closing Date but which
are attributable to any period prior to and including the Closing Date, and (ii)
except as otherwise  provided  herein,  any and all taxes due as a result of the
transactions contemplated by the contract;
         (c) Any liability  (whether  contingent,  liquidated or otherwise) that
the  Purchaser  may incur as result of any  failure of Seller to comply with any
United States federal,  state or local laws regarding bulk sales or transfers as
such laws relate to the Hotel; and
         (d) Any  failure of Seller to comply  with the  continued  health  care
requirements of COBRA with respect to qualifying events occurring up through and
including the Closing Date.
                                                   SELLER:

                                                   RIVER PARK HOTEL GROUP, INC.

                                                   BY:/s/Joe Fortunato
                                                   Joe Fortunato, President

                                                   PURCHASER:

                                                   LADY LUCK MISSISSIPPI, INC.

                                                   BY:/s/Rory J. Reid
                                                   Rory J. Reid, Secretary



C:\WPDOCS\CONTRACT\LL-RP-RE
                                                        19

<PAGE>


STATE OF MISSISSIPPI
COUNTY OF ADAMS
         Personally  appeared  before me, the  undersigned  authority in and for
said county and state, on this day of , 1996, within my jurisdiction, the within
named JOE FORTUNATO,  who acknowledged  that he is President of RIVER PARK HOTEL
GROUP,  INC.,  a  Mississippi  corporation,  and that for and on  behalf of said
corporation  and as its act and  deed,  he  executed  the  above  and  foregoing
instrument,  after first having been duly  authorized by said  corporation so to
do.


                                                     Notary Public
MY COMMISSION EXPIRES:



STATE OF
COUNTY OF
         Personally  appeared  before me, the  undersigned  authority in and for
said county and state, on this day of , 1996, within my jurisdiction, the within
named  RORY J.  REID,  who  acknowledged  that  he is  Secretary  of  LADY  LUCK
MISSISSIPPI, INC., a Mississippi corporation, and that for and on behalf of said
corporation  and as its act and  deed,  he  executed  the  above  and  foregoing
instrument,  after first having been duly  authorized by said  corporation so to
do.


                                                     Notary Public
MY COMMISSION EXPIRES:




C:\WPDOCS\CONTRACT\LL-RP-RE
                                                        20
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>

       

<ARTICLE>                     5
<LEGEND>
     This schedule  contains summary  financial  information  extracted from the
Condensed  Consolidated  Statement  of  Financial  Condition  at March 31,  1996
(Unaudited)  and the  Condensed  Consolidated  Statement of Income for the Three
Months  Ended March 31, 1996  (Unaudited)  and is  qualified  in its entirety by
reference to such financial statements.
</LEGEND>
<CIK>                         0000906527                      
<MULTIPLIER>                  1,000
       
<S>                           <C>
<PERIOD-TYPE>                 3-MOS
<FISCAL-YEAR-END>                              DEC-31-1995
<PERIOD-START>                                 JAN-01-1996
<PERIOD-END>                                   MAR-31-1996
<CASH>                                              31,906
<SECURITIES>                                             0
<RECEIVABLES>                                        1,218
<ALLOWANCES>                                           442
<INVENTORY>                                            899
<CURRENT-ASSETS>                                    36,070
<PP&E>                                             179,672
<DEPRECIATION>                                      20,358
<TOTAL-ASSETS>                                     222,562
<CURRENT-LIABILITIES>                               26,393
<BONDS>                                            176,595
                               15,091
                                              0
<COMMON>                                                29
<OTHER-SE>                                           4,454
<TOTAL-LIABILITY-AND-EQUITY>                       222,562
<SALES>                                             38,664
<TOTAL-REVENUES>                                    41,395
<CGS>                                               15,321
<TOTAL-COSTS>                                       15,321
<OTHER-EXPENSES>                                    15,303
<LOSS-PROVISION>                                        53
<INTEREST-EXPENSE>                                   5,320
<INCOME-PRETAX>                                      3,092
<INCOME-TAX>                                           124
<INCOME-CONTINUING>                                  2,968
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         2,968
<EPS-PRIMARY>                                          .09
<EPS-DILUTED>                                          .09
        


</TABLE>


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