LADY LUCK GAMING CORP
10-Q, 1997-11-14
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: METROCALL INC, 10-Q, 1997-11-14
Next: DRUMMOND FINANCIAL CORP, 10QSB, 1997-11-14




                                  UNITED STATES

                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-Q


             |X| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934
               For the quarterly period ended: September 30, 1997
                                       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

<TABLE>
<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)
</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

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

     Indicate by check mark whether the  registrant  has filed all documents and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court.

Yes               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 October 31, 1997,
there  were  29,285,698  shares of  common  stock,  $.001  par value per  share,
outstanding.

<PAGE>

PART I            FINANCIAL INFORMATION

         Item 1.           FINANCIAL STATEMENTS

<TABLE>
<CAPTION>
                                                    LADY LUCK GAMING CORPORATION
                                               CONDENSED CONSOLIDATED BALANCE SHEETS
                                                           (in thousands)
                                                            (Unaudited)

                                                               ASSETS

<S>                                                               <C>                       <C>
                                                                  September 30, 1997        December  31, 1996
Current assets:
     Cash and cash equivalents................................     $          19,334          $         15,490
     Accounts receivable, net.................................                16,985                     1,276
     Inventories..............................................                 1,178                     1,198
     Prepaid expenses.........................................                 1,876                     2,620
         Total current assets.................................                39,373                    20,584

Property and equipment, net of accumulated
     depreciation and amortization of $37,524 and
     $28,736 as of September 30, 1997 and December 31,
     1996, respectively.......................................               167,554                   173,119


Other assets:
     Pre-opening costs........................................                 1,416                     1,353
     Deferred financing fees and costs net of
         accumulated amortization of $3,131 and
         $2,482 as of September 30, 1997 and
         December 31, 1996, respectively......................                 2,956                     3,605
     Investment in unconsolidated affiliates, net.............                 8,732                    21,449
     Other....................................................                 3,090                     3,608
                                                                              16,194                    30,015
TOTAL ASSETS..................................................      $        223,121         $         223,718



















                    The accompanying notes are an integral part of these condensed consolidated balance sheets.
</TABLE>

                                        2
<PAGE>
<TABLE>
<CAPTION>
                                                   LADY LUCK GAMING CORPORATION
                                         CONDENSED CONSOLIDATED BALANCE SHEETS (continued)
                                                          (in thousands)
                                                            (Unaudited)


                                               LIABILITIES AND STOCKHOLDERS' EQUITY
<S>                                                               <C>                        <C>
                                                                  September 30, 1997         December 31, 1996

Current liabilities:
     Current portion of long-term debt........................     $           2,438         $           3,385
     Accrued interest.........................................                 1,832                     1,825
     Accounts payable.........................................                 5,199                     4,416
     Construction and retention payables......................                 1,957                     1,957
     Other accrued liabilities................................                 7,648                     8,309
         Total current liabilities............................                19,074                    19,892

Long-term debt:
     Mortgage notes payable...................................               173,500                   173,500
     Other long-term debt.....................................                 6,196                     7,581
         Total long-term debt.................................               179,696                   181,081

              Total liabilities...............................               198,770                   200,973

Commitments and contingencies (Notes 6, 7 and 8)

Series A mandatory cumulative redeemable preferred
     stock, $41.25 and $37.89, as of September 30, 1997
     and December 31, 1996, respectively per share
     liquidation value, 1,800,000 shares authorized,
     433,638 shares issued and outstanding....................                17,888                    16,430

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......................................               (24,948)                  (25,096)
         Total stockholders' equity...........................                 6,463                     6,315
TOTAL LIABILITIES AND
     STOCKHOLDERS' EQUITY.....................................      $        223,121         $         223,718













                    The accompanying notes are an integral part of these condensed consolidated balance sheets.
</TABLE>
                                        3
<PAGE>
<TABLE>
<CAPTION>
                                                   LADY LUCK GAMING CORPORATION
                                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
                                        (in thousands, except share and per share amounts)
                                                            (Unaudited)

                                                                 Three Months Ended                   Nine Months Ended
                                                                    September 30,                       September 30,
                                                             1997                 1996            1997                1996
<S>                                                        <C>                <C>                  <C>                 <C>
Revenues:
     Casino..........................................      $   32,404         $   38,319           $ 104,246           $ 109,664
     Food and beverage...............................           4,261              4,790              12,851              12,602
     Hotel...........................................           1,102              1,299               3,208               2,879
     Equity in net income of
         unconsolidated affiliates...................           1,768                789               4,144               3,450
     Other...........................................           1,328              2,053               4,190               4,377
         Gross revenues..............................          40,863             47,250             128,639             132,972
         Less: Promotional allowances................          (3,258)            (3,520)             (9,748)             (9,079)
         Net revenues................................          37,605             43,730             118,891             123,893

Costs and expenses:
     Casino..........................................          13,603             15,454              42,802              42,248
     Food and beverage...............................           1,580              1,975               5,064               5,358
     Hotel...........................................             535                643               1,701               1,358
     Other...........................................              60                 16                 202                 159
     Selling, general and
         administrative..............................          12,763             14,546              39,252              40,696
     Related party management/license fees...........             314                881               1,250               1,924
     Depreciation and amortization...................           2,970              2,955               8,899               8,348
     Settlement of a claim...........................               -              1,100                   -               1,100
     Loss on sale of investment in unconsolidated
         affiliate...................................           1,912                  -               1,912                   -
     Project development cost write-downs
         and reserves................................              50                  -                  50                   -
     Pre-opening expenses............................               -                  -                   -                 247
         Total costs and expenses....................          33,787             37,570             101,132             101,438

Operating income ....................................           3,818              6,160              17,759              22,455

Other income (expense):
     Interest income.................................             173                191                 543                 829
     Interest expense................................          (5,355)            (5,695)            (16,750)            (16,356)
     Other...........................................              25                156                 113                 253
         Total other income (expense)................          (5,157)            (5,348)            (16,094)            (15,274)

Income (loss) before income tax provision............          (1,339)               812               1,665               7,181

Income tax provision (benefit).......................             (46)              (175)                 59                  69

NET INCOME (LOSS)....................................          (1,293)               987               1,606               7,112

Preferred stock dividends............................            (500)              (446)             (1,458)             (1,302)
Income applicable to common stockholders.............      $   (1,793)      $        541         $       148          $    5,810

NET INCOME (LOSS) PER SHARE

     Applicable to common stockholders...............      $    (0.06)      $       0.02         $      0.01          $     0.20

Weighted average number of common shares
     outstanding.....................................      29,285,698         29,285,698          29,285,698          29,285,698

                         The accompanying notes are an integral part of these condensed consolidated statements.
</TABLE>
                                        4
<PAGE>
<TABLE>
<CAPTION>
                                                      LADY LUCK GAMING CORPORATION
                                             CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                             (in thousands)
                                                               (Unaudited)



                                                                              Nine Months Ended
                                                                                September 30,
                                                                     1997                          1996

<S>                                                         <C>                              <C>
Cash flows from operating activities:
    Net income...................................            $           1,606               $         7,112
    Adjustments to reconcile net
       income to net cash provided by
       (used in) operating activities:
    Depreciation and amortization................                        8,899                         8,348
    Amortization of bond offering
       fees and costs............................                          649                           649
    Loss on sale of investment in
       unconsolidated subsidiary.................                        1,912                             -
    Equity in net income of unconsolidated
       affiliates................................                       (4,144)                       (3,450)
    Project development cost write-downs
       and reserves..............................                           50                             -
    (Increase) decrease in assets:
       Accounts receivable.......................                         (459)                         (429)
       Inventories...............................                           20                          (244)
       Prepaid expenses..........................                          744                           175
    Increase (decrease) in liabilities:
       Accounts payable..........................                          783                         1,810
       Accrued interest..........................                            7                          (524)
       Other accrued liabilities.................                         (941)                         (898)
       Federal income taxes payable..............                          (21)                         (153)
Net cash provided by (used in)
    operating activities.........................                        9,105                        12,396

Cash flows from investing activities:
    Purchase of property and equipment...........                       (2,716)                      (19,514)
    Construction and retention payables..........                            -                        (1,169)
    Pre-opening costs............................                          (63)                         (228)
    Investments in unconsolidated affiliates                                 -                           (10)
    Restricted cash..............................                            -                         8,858
    Other assets.................................                          468                          (568)
Net cash provided by (used in) investing
    activities...................................                       (2,311)                      (12,631)









                         The accompanying notes are an integral part of these condensed consolidated statements.
</TABLE>

                                        5
<PAGE>
<TABLE>
<CAPTION>
                                                      LADY LUCK GAMING CORPORATION
                                       CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
                                              (in thousands, except supplemental schedule)
                                                               (Unaudited)



                                                                               Nine Months Ended
                                                                                 September 30,
                                                                       1997                        1996

<S>                                                                   <C>                          <C>
Cash flows from financing activities:
    Issuance of notes payable...................                           -                           40
    Payments on debt and slot contracts.........                      (2,950)                      (4,636)
Net cash provided by (used in) financing
    activities..................................                      (2,950)                      (4,596)

Net increase (decrease) in cash and cash
    equivalents.................................                       3,844                       (4,831)
Cash and cash equivalents,
    beginning of period.........................                      15,490                       22,148
Cash and cash equivalents, end of period                         $    19,334                  $    17,317


Supplemental disclosures of cash flow
    information:
       Cash paid during the period for
          interest (net of amount capitalized
          of $289 and $514 for the nine
          months ended September 30, 1997
          and 1996, respectively) ..............                 $    16,094                  $     16,231
       Income taxes paid........................                 $        80                  $        225
</TABLE>

Supplemental Schedule of Non-Cash Investing and Financing Activities:

     The Company entered into an agreement to sell its equity  investment in the
Bally's Joint Venture effective September 30, 1997 for $15,250,000.  On November
3, 1997,  after receiving  certain  regulatory  approvals,  such sales price was
remitted as cash to the Company and the account receivable was satisfied.

     The  liquidation  value of the  Series A  mandatory  cumulative  redeemable
preferred  stock  increased by  approximately  $1,458,000 and $1,302,000 for the
nine month periods ended September 30, 1997 and 1996, respectively.

     On  July  3,  1996,   Magnolia  Lady,  Inc.  acquired  the  Riverbluff  for
approximately   $1,000,000,   including   approximately   $600,000  cash  and  a
non-recourse mortgage note for the balance.

     On April  15,  1996,  Lady Luck  Mississippi  acquired  the River  Park for
approximately   $4,000,000,   including  approximately  $1,000,000  cash  and  a
non-recourse mortgage note for the balance.

     The Company  entered into  contracts for the purchase of slot machines and,
other equipment which totaled  approximately  $618,000 and $3,766,000 during the
nine month periods ended September 30, 1997 and 1996, respectively.




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

                                        6

<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  1996 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 three and nine
month periods ended September 30, 1997 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 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. and the carrying  value of Lady
Luck Biloxi, Inc.'s and Gold Coin Inc.'s long-lived assets. The Company has made
certain  financial  statement  reclassifications  for the three  and nine  month
periods  ended  September  30,  1996 in order to  classify  amounts  in a manner
consistent with the three and nine month periods ended September 30, 1997.

     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 93% owned 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.  The Company also owns investments in
joint  ventures with BRDC and Bally's (see Note 4) which are accounted for under
the equity  method.  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 H. Tompkins, Chairman and CEO of
LLGC,  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  and  acquired  and took  over  operation  of the
147-room  River Park in Natchez,  Mississippi on April 15, 1996; GCI reopened on
May 28,  1993;  LLB began  dockside  casino  operations  on December 13, 1993 in
Biloxi,  Mississippi;  MLI,  which does  business  as Lady Luck  Rhythm & Blues,
commenced  dockside  gaming  operations  on June  27,  1994 in  Coahoma  County,
Mississippi,  commenced  operation  of a  173-room  hotel on  August  16,  1994,
commenced  gaming  operations of Country  Casino and the Pavilion,  as described
below,  on May 21, 1996 and  acquired  and took over  operation  of the 120-room
Riverbluff in Helena,  Arkansas on July 3, 1996; LLQC commenced operation of the
Bettendorf Joint Venture on April 21, 1995 (see Note 4); ORD commenced operation
of a 240-room  hotel on August 24,  1994  contributed  it to the  Bally's  Joint
Venture  in March  1995 and sold its  equity  investment  to  Bally's  effective
September 30, 1997 (see Note 4); and LLQC and BRDC commenced  casino  operations
of the Bettendorf Joint Venture on April 21, 1995 (see Note 4). All of the other
Mississippi  Companies and LLK are in various stages of development  and have no
operating history.



                                        7
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



2.  Certain Risks and Uncertainties

     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.

     Mississippi  Gaming  Commission  regulations  require  licensees  to invest
certain  minimum  amounts  in  land-based,   non-  gaming   infrastructure  (the
"Land-Based Requirement").  The Mississippi Gaming Commission (the "Commission")
found,  during the quarter  ended March 31,  1997,  that LLB  complied  with the
Land-Based Requirement.

     A significant portion of the Company's  consolidated revenues and operating
income  are  generated  by the  Company's  Coahoma  County,  Mississippi  casino
operations.  These  casinos are highly  dependent  on  patronage by residents in
Arkansas. A change in general economic conditions,  closure of the Helena Bridge
or a change in the extent and nature of  regulations  enabling  casino gaming in
Arkansas could adversely affect these casinos' future operating results.

3.  Net Income Per Share

     Net income  per share is  computed  using the  weighted  average  number of
common shares and common stock equivalents,  if dilutive,  actually  outstanding
during the period.  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 and nine month periods
ended September 30, 1997 and 1996, as the effect would be anti-dilutive or would
dilute earnings per share by less than three percent.

     In February 1997, the Financial Accounting Standards Board issued Statement
of Financial Accounting Standards No. 128 "Earnings Per Share" ("SFAS No. 128").
SFAS No. 128  establishes  new  accounting  standards  for the  computation  and
financial  statement  presentation  of earnings per share data.  SFAS No. 128 is
effective for  statements  issued for periods ending after December 15, 1997 and
earlier implementation is not permitted.  The Company expects that there will be
no material  effect upon  implementing  SFAS No. 128 on its  earnings  per share
calculations.

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 and the Company's portion of income or
loss  from  the  joint   ventures  is  included  in  Equity  in  Net  Income  of
Unconsolidated  Affiliates in the accompanying Condensed Consolidated Statements
of Operations for the three and nine month periods ended  September 30, 1997 and
1996.

     In December 1994, the Company entered into a joint venture (the "Bettendorf
Joint  Venture") with BRDC to complete and operate a casino in Bettendorf,  Iowa
("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.  In addition,  BRDC is leasing certain real
property  to the  Bettendorf  Joint  Venture at the lease rate of  $150,000  per
month.  The Company is leasing a gaming vessel with a cost of $21,635,000  and a
carrying  value net of  accumulated  depreciation  as of September  30, 1997 and
December  31,  1996  of  $19,508,000  and  $20,168,000,   respectively,  to  the
Bettendorf  Joint Venture for  approximately  $189,000 per month plus applicable
taxes,  which  amount was  determined  based upon the cost of the assets and the
Company's  cost of capital at the time the lease was  consummated.  In addition,
the Company is leasing certain gaming  equipment with a cost of $3,705,000 and a
carrying  value net of  accumulated  depreciation  as of September  30, 1997 and
December 31, 1996 of $2,330,000 and $2,755,000,  respectively, to the Bettendorf
Joint Venture,  as discussed below, for approximately  $122,000 per month net of
applicable taxes,  which amount was determined based upon the cost of the assets
and the Company's cost of capital at the time the lease was consummated.


                                        8
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     The  Bettendorf  Joint  Venture is currently  constructing  a $39.5 million
expansion  project  pursuant  to  its  master-plan.  The  project,  which  began
construction  June 23,  1997,  is planned to include an  approximately  250 room
hotel, 47-slip marina, 500-car parking garage, a bypass over the nearby railroad
to improve  access and a fully  enclosed  walkway to the riverboat  casino.  The
project  financing is  non-recourse  to the Company and includes a $17.5 million
bank first  mortgage  note,  $5.0 million  second  mortgage  from an  affiliated
company  of BRDC,  $7.5  million  in tax  increment  financing  from the City of
Bettendorf  to be repaid from  property  taxes and in  exchange  for deeding the
overpass to the City of Bettendorf.  The cost of the overpass is not expected to
exceed such financing from the City of Bettendorf.  The balance of the expansion
project's cost is to be paid from the Bettendorf  Joint  Venture's cash on hand.
The project is scheduled to be completed in the Fall of 1998.

     The Company's rental income relating to these leases for the three and nine
month periods ended September 30, 1997 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
                                                     Three Months Ended                  Nine Months Ended
                                                        September 30,                      September 30,
                                                   1997              1996             1997                1996
<S>                                            <C>               <C>                 <C>               <C>
         Gaming vessel lease                   $     566         $     595           $  1,699          $  1,785
         Gaming equipment lease                      367               829              1,099             1,283
           Total Bettendorf lease
               rental income                   $     933         $   1,424           $  2,798          $  3,068
</TABLE>

     Lady  Luck  Bettendorf  commenced  operations  on April 21,  1995.  All net
profits and losses from operations of Lady Luck Bettendorf are allocated equally
between  the Company  and BRDC.  The Company has also been  granted the right to
manage Lady Luck  Bettendorf with  substantially  the same terms and fees as the
Company's  wholly owned  casinos,  less  $37,500 per month,  with up to $325,000
annually of the fees received by the Company paid to BRDC as consultants.

     Lady Luck Bettendorf  incurred management fees for the three and nine month
periods  ended  September  30,  1997 and 1996 as follows (in  thousands):  


<TABLE>
<CAPTION>
                                                          Three Months Ended                Nine Months Ended
                                                             September 30,                    September 30,
                                                       1997              1996             1997             1996
<S>                                                <C>              <C>                 <C>             <C>
   Lady Luck Bettendorf management fees            $     416        $     389           $  1,212        $  1,270
</TABLE>


     Summarized balance sheet information for the Bettendorf Joint Venture as of
September 30, 1997 and December 31, 1996 is as follows (in thousands): 

<TABLE>
<CAPTION>
                                                             September 30, 1997       December 31, 1996
<S>      <C>                                                   <C>                       <C>
         Current assets                                        $       6,078             $        5,935
         Property and equipment, net                                  17,232                     12,435
           Total assets                                        $      23,310             $       18,370

         Current liabilities                                   $       4,043             $        5,492
         Long-term liabilities                                         1,803                      1,107
         Members' equity                                              17,464                     11,771
           Total liabilities and
              members' equity                                  $      23,310             $       18,370
</TABLE>

                                        9
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Summarized  results of operations for the Bettendorf  Joint Venture for the
three and nine month  periods  ended  September 30, 1997 and 1996 are as follows
(in thousands):

<TABLE>
<CAPTION>
                                                     Three Months Ended                  Nine Months Ended
                                                        September 30,                      September 30,
                                                   1997              1996             1997                1996
<S>                                          <C>               <C>                <C>                <C>
         Net revenues                        $    17,954       $    17,192        $    54,427        $    48,869
         Costs and expenses                       15,791            15,281             48,734             43,709
         Net income                          $     2,163       $     1,911        $     5,693        $     5,160
</TABLE>

     The Company entered an agreement  effective  September 30, 1997 to sell its
35%  minority  interest in Bally's  Saloon,  Gambling  Hall and Hotel in Tunica,
Mississippi to Hilton Hotels Corporation,  the majority owner and manager of the
property.  In March 1995, the Company had formed a joint venture with affiliates
of Bally's to  complete  a  casino/hotel  project  in  northern  Tunica  County,
Mississippi.  Upon formation of the Bally's Joint Venture,  ORD  contributed its
existing  240-room  hotel in northern  Tunica  County,  as well as other related
assets and  liabilities,  with a total net 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  relocated to the ORD hotel site. The Bally's Joint Venture was
owned 58% by Bally's,  35% by ORD and 7% by D.J.  Brata,  a former 11%  minority
shareholder of ORD. Hotel operations under Bally's management commenced in April
1995 and casino operations commenced in December 1995.

     Pursuant to the Partnership Interest Redemption  Agreement,  on November 3,
1997, the Company received $15,250,000 cash for its investment after it received
certain regulatory  approvals.  At September 30, 1997, an account receivable for
the  sales  price had been  established  and the  reductions  in  investment  in
unconsolidated  affiliates and related assets had been made. The Company has 180
days  after  receiving  the  $15,250,000  cash to invest  the money in a Related
Business as defined in the indenture covering the 2001 Notes (as defined below).
If the Company does not make an  investment  or does not invest the  $15,250,000
cash in a Related  Business within 180 days,  under certain  circumstances,  the
Company must make an offer to  repurchase a portion of the 2001 Notes at a price
of 101% of par for the amount of the proceeds that was not invested in a Related
Business.  The  sale  resulted  in a loss of  $1,912,000  which  represents  the
difference  between the sales price and the net  investment in the Bally's Joint
Venture  and related  assets.  In 1995,  the  Company had  provided a reserve of
$350,000  relating to its  investment in the Bally's Joint  Venture.  Also,  the
Company's net investment included,  among other items,  $1,100,000  representing
the  Company's  recognition  of its  cumulative  35% share of the Bally's  Joint
Venture's net income for which no cash had been received to date.

     Summarized  balance sheet  information  for the Bally's Joint Venture as of
September 30, 1997 and December 31, 1996 is as follows (in thousands):

<TABLE>
<CAPTION>
                                                              September 30, 1997          December 31, 1996
<S>                                                              <C>                       <C>
              Current assets                                     $    11,099                $     8,630
              Property and equipment, net                             49,226                     51,537
              Other assets                                               868                      1,041
                  Total assets                                   $    61,193                $    61,208

              Current liabilities                                $     6,567                $     7,279
              Long-term liabilities                                    5,238                      6,994
              Partners' capital                                       49,388                     46,935
                  Total liabilities and
                      partners' capital                          $    61,193                $    61,208
</TABLE>


                                       10
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     Summarized  results of  operations  for the Bally's  Joint  Venture for the
three and nine month  periods  ended  September 30, 1997 and 1996 are as follows
(in thousands):

<TABLE>
<CAPTION>
                                                     Three Months Ended                  Nine Months Ended
                                                        September 30,                      September 30,
                                                   1997              1996             1997                1996
<S>                                          <C>               <C>                <C>               <C>
         Net revenues                        $    17,095       $    15,639        $    48,836       $    54,875
         Costs and expenses                       15,133            16,067             45,129            52,340
              Net income (loss)              $     1,962       $      (428)       $     3,707       $     2,535
</TABLE>

     Net loss of the  Bally's  Joint  Venture  for the nine month  period  ended
September  30, 1996  includes  pre-opening  expenses of $3.3 million  which were
fully expensed prior to the beginning of the quarter ended September 30, 1996.

5.            Long-Term Debt

     At September 30, 1997 and December 31, 1996,  long-term debt of the Company
consisted of the following (in thousands):
<TABLE>
<CAPTION>
<S>                                                                              <C>                           <C>
                                                                                 September 30, 1997            December 31, 1996

              11 7/8% First Mortgage Notes; quarterly payments
                  of interest only; 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 due July 2001,
                  collateralized by a deed of trust..........................              2,750                        2,750

              Note payable to a corporation; annual payments of
                  principal of $119 plus accrued interest at 8%; due
                  June 2003; collateralized by a land deed of trust..........                714                          833

              Notes payable to corporations; monthly payments of
                  principal and interest at rates up to prime plus 7%;
                  due through May 1998 secured by the equipment                            1,729                        3,589

              Mortgage note payable to a corporation; quarterly
                  payments of principal and interest at prime plus
                  1 1/2% based on a 20 year amortization; due
                  April 2006; collateralized by a deed of trust..............              2,813                        2,925

              Note payable to a corporation; quarterly payments of
                  principal and accrued interest at 9%; due
                  October 1998; collateralized by a deed of trust............                220                          385

              Other..........................................................                408                          484
                                                                                         182,134                      184,466
              Less: current portion.........................................              (2,438)                      (3,385)
                  Total long-term debt......................................           $ 179,696                    $ 181,081

</TABLE>

                                       11
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     The  Indenture  dated  February  17,  1994,  as amended  and  supplemented,
relating to 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, (d) to engage in other lines
of business,  and (e) to maintain a minimum  consolidated net worth, as defined.
The Company believes it was in compliance with the Indenture as of September 30,
1997 and December 31, 1996.

6.            Employment Agreements

     On October 24,  1994,  LLGC entered  into 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 each of 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  to  such  executive  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 number of options
held by such  executive and the  difference  between the exercise  price of each
option held by Mr. Uboldi or Mr. Reid (whether or not fully exercisable) and the
then 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.

7.            Litigation

              Shareholder Class Action Lawsuits

     In 1995,  LLGC was named as a defendant  in a purported  shareholder  class
action lawsuit  alleging  violations by the Company of Sections 11, 12 and 15 of
the Securities  Act of 1933 and Section 10(b) of the Securities  Exchange Act of
1934 for alleged  material  misrepresentations  and omissions in connection with
LLGC'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.
LLGC has retained  outside  counsel to respond to the  complaint.  On October 8,
1997,  the Company was served with an order of the court  dismissing  all of the
Plaintiff's  Section 10(b) and eleven of the Plaintiff's  sixteen Section 11, 12
and 15 allegations  with prejudice for failing to adequately  state a claim. The
court also ordered the  Plaintiffs  to file an amended  complaint  regarding the
five Section 11, 12 and 15 claims which were not dismissed with  prejudice.  The
lawsuit is still in the  preliminary  stages and its outcome cannot be predicted
with any degree of certainty;  however,  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")
are defendants in a lawsuit brought by the country of Greece and its Minister of
Tourism  before  the Greek  Multi-Member  Court of First  Instance.  The  action
alleges that the Defendants  failed to make certain  payments in connection with
the gaming license bid process for Patras,  Greece.  The payments the Company is
alleged  to have been  required  to make  aggregate  approximately  2.1  billion
drachma  (which was  approximately  $7,611,000 as of October 27, 1997 based upon
published  exchange  rates).  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 lawsuit.  The cases are
still in their preliminary stages and their outcome cannot be predicted with any
degree of certainty;  however, the Company believes,  based in part on advice of
counsel, that it has meritorious defenses.


                                       12
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     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  sought  damages of
approximately $800,000. On July 29, 1996, the Company's Greek counsel was served
with a decision by the Athens Court of First Instance in such matter.  The Greek
Court entered judgment  against the Company in the amount of approximately  87.1
million drachma (which was  approximately  $316,000 as of October 27, 1997 based
upon published  exchange  rates).  The Company has appealed the Court's decision
and has been  informed by its Greek counsel that it has  meritorious  grounds to
prosecute  such  appeal;  accordingly,  no reserve  has been  provided  for this
matter.

      Other Matters

     On November 5, 1996,  the United States  Bankruptcy  Court for the Northern
District of  Mississippi  dismissed a lawsuit which had been brought by Superior
Boat Works,  Inc.  ("Superior")  against  LLM on or about  September  23,  1993.
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 alleged damages of approximately $47,000,000, of
which approximately  $3,400,000 was alleged for additional  construction work on
Lady Luck Natchez and the  remaining  amount was alleged for unjust  enrichment,
for causing the bankruptcy of Superior and for future work Superior  expected to
perform for the  Company.  Superior  has  appealed  the  decision to dismiss the
action. The Company,  based in part on the advice of its counsel,  believes that
it has meritorious defenses and does not believe that the appeal of the decision
will have a material  adverse  effect on the  Company's  financial  condition or
results of operations.

8.    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 the monthly
lease payment would increase by $150,000 per month  beginning July 1, 1995 until
an  additional  casino  either  north or south of the Lady  Luck  Rhythm & Blues
property  commenced  operation.  In accordance  with the lease  agreement,  this
additional rent was paid by the Company.  With the opening of the Country Casino
on May 21, 1996, this provision was satisfied and the rental payment reverted to
a percentage basis.

     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 into 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
"Gulfport   Lease").   During  December  1996,  the  Company  agreed  to  accept
approximately   $400,000   compensation  from  the  Mississippi   Department  of
Transportation  in exchange for  surrendering  one of these leasehold  interests
pursuant to condemnation  proceedings.  The surrender of the leasehold  interest
also released the Company from its remaining  obligations  under the lease.  The
remaining leases currently require annual payments of approximately $830,000 and
provide for future  increases  based on the Consumer Price Index.  The principal
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 these 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 the  Gulfport  Project,  the
landlord, while not

                                       13
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



now  claiming  that the Company is in default,  has  reserved the right to claim
that LLG has not  satisfied  the  Improvement  Requirement.  The Company has had
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.  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, and an additional reserve of
approximately $350,000 was provided as of December 31, 1996 to reserve a portion
of future lease payments.

       Central City Memorandum of Understanding

     During  November  1996,  GCI  entered  into  a  non-binding  Memorandum  of
Understanding  (the  "Memorandum")  with  BWCC,  Inc.  which  does  business  as
Bullwhackers  - Central City  ("Bullwhackers").  The  Memorandum  provides for a
combination of the respective  companies' gaming  establishments which currently
operate on adjacent real property in Central City,  Colorado and the use of, but
not the title  transfer or  assumption of debt related to, the assets of GCI and
Bullwhackers.  Pursuant to the Memorandum,  Bullwhackers shall provide resources
and  expertise to manage the joint  operation  subsequent  to the  completion of
certain  capital  improvements  to be made by GCI to combine the  facilities and
improve GCI's gaming  equipment,  which capital  improvements  shall in no event
exceed $1.5 million.  The Memorandum  provides for  distributions  to be made at
least quarterly in accordance with certain  priorities which first recognize the
capital improvements to be made by GCI. The Memorandum provides GCI an option to
purchase the assets of Bullwhackers and gives Bullwhackers an option to purchase
the assets of GCI upon advance written notice after the joint facility commences
gaming  operations.  In  addition,  the  Memorandum  provides  a put  option for
Bullwhackers  to sell its assets to GCI under  similar  terms.  The option price
shall be determined based on carrying amounts or earnings multiples and shall be
at  discounted  amounts  if the sale is within a certain  period and shall be in
exchange for certain  consideration,  a portion of which may include LLGC common
stock.  The  transactions  contemplated by the Memorandum are subject to various
contingencies including,  inter alia, governmental approvals. The negotiation of
definitive agreements reflecting the provisions of the Memorandum is continuing.
No assurance can be provided that these  contingencies will be satisfied or that
a definitive agreement will be executed, or if executed,  that all contingencies
provided for therein will be satisfied.

     Construction Commitments

              Bettendorf Joint Venture

     The  Bettendorf  Joint  Venture is currently  constructing  a $39.5 million
expansion  project  pursuant  to  its  master-plan.  The  project,  which  began
construction  June 23,  1997,  is planned to include an  approximately  250 room
hotel, 47-slip marina, 500-car parking garage, a bypass over the nearby railroad
to improve  access and a fully  enclosed  walkway to the riverboat  casino.  The
project  financing is  non-recourse  to the Company and includes a $17.5 million
bank first  mortgage  note,  $5.0 million  second  mortgage  from an  affiliated
company  of BRDC,  $7.5  million  in tax  increment  financing  from the City of
Bettendorf  to be repaid from  property  taxes and in  exchange  for deeding the
overpass to the City of Bettendorf.  The cost of the overpass is not expected to
exceed such financing from the City of Bettendorf.  The balance of the expansion
project's cost is to be paid from the Bettendorf  Joint  Venture's cash on hand.
The project is scheduled to be completed in the Fall of 1998.

              Lady Luck Kimmswick

     The Company has an  agreement  for the  construction  of a cruising  gaming
vessel  in  the  amount  of  $16.0   million  and  as  of  September  30,  1997,
approximately  $6.0 million has been paid under this contract and  approximately
$1.9 million is included in construction  payables.  It is anticipated that this
vessel will be utilized by LLK. However,  construction has been discontinued and
is  not   anticipated  to  resume  until  such  time  as  LLK  is  selected  for
investigation  by the  State of  Missouri  with  regard  to its  gaming  license
application.

                                       14
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      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

     On November 30, 1995, LLK entered into an Agreement of General  Partnership
with Davis Gaming  Company II ("Davis") to form a joint venture (the  "Kimmswick
Joint  Venture")  to  construct  and operate a hotel and casino  (the  "Missouri
Project")  on an  approximately  45-acre  parcel  of land in  Jefferson  County,
Missouri (the "Kimmswick  Site").  Pursuant to the Kimmswick  Agreement,  either
party could elect to dissolve the  partnership  if a gaming license had not been
issued by the gaming authorities in the State of Missouri on or prior to May 31,
1997.  As the State of Missouri  did not issue on or before  that date,  LLK and
Davis mutually agreed to dissolve the Kimmswick Joint Venture.

     LLK intends to continue to develop the project.  The  project,  as planned,
includes a  land-based  hotel and a casino  onboard two  separate  vessels.  The
Missouri  Project is estimated to cost an  additional  $93.1 million to complete
development  of the  first  two  phases.  LLK has  the  rights  to the  proposed
Kimmswick  Site and owns the assets  which  will be  utilized  for the  Missouri
Project. The Kimmswick Site is located in Kimmswick, Missouri,  approximately 25
miles south of St.  Louis.  The proposed  project has  received the  appropriate
zoning  approval  from the Jefferson  County  Planning  Commission,  and has the
necessary U.S. Army Corps of Engineers 404 permit.  Through  September 30, 1997,
the  Company  had  expended  approximately  $8.5  million on the  project.  Such
investment  consists  of  approximately  $6.0  million for  construction  of the
partially finished cruising vessel and approximately $2.5 million in other costs
associated with the development of the project.

     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 future periods.

     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  September  30,  1997 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

     During the quarter  ended  September  30,  1997,  the Company  entered into
agreements  with Horseshoe  Gaming,  LLC to form a joint venture to complete and
operate the Vicksburg  Project as defined  below.  The planned casino project in
Vicksburg,  Mississippi 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  Project").
The Vicksburg Project will be operated by a wholly owned subsidiary of Horseshoe
Gaming,  LLC. Under the terms of the joint venture agreement,  the partners will
contribute  real property and other  previously  acquired assets with a combined
value of approximately  $42 million.  Horseshoe will maintain an equity interest
of 75%,  with LLV holding the  remaining  25%.  The total cost of the project is
initially  estimated to be approximately  $100 million including the contributed
assets,  and will include a riverboat casino, an approximate  200-room hotel, an
800-car  parking  garage,  and additional  amenities.  The  consummation  of the
transactions  contemplated  by the agreements are subject to the  fulfillment of
several conditions, including but not limited to, the partners' future agreement
as to the scope  and cost of the  project,  required  regulatory  approval,  and
completion  of  project  financing.  Thus,  there can be no  assurance  that the
Company will form the joint  venture or, if formed,  that the joint venture will
be successful.

                                       15
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



     A gaming license was granted to LLV on August 18, 1994 and has subsequently
been  renewed.  As of September 30, 1997,  approximately  $14.6 million had been
spent by the Company to develop the Vicksburg Project  (including  approximately
$7.3 million for 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.   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.

      Long-lived Assets

     Long-lived assets,  which are not to be disposed of, including property and
equipment,   are  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of the  asset  may  not be
recoverable. An estimate of undiscounted future cash flows produced by the asset
is compared to the carrying amount to determine whether an impairment exists. If
an asset is  determined  to be  impaired,  the loss is measured  based on quoted
market prices in active markets,  if available.  If quoted market prices are not
available,  the  estimate  of  fair  value  is  based  on the  best  information
available,  including  considering  prices for similar assets and the results of
valuation techniques to the extent available.

     The Company has evaluated the  recoverability of LLB's and GCI's long-lived
assets as of September 30, 1997 pursuant to Financial Accounting Standards Board
Statement  No. 121. In  performing  its review for  recoverability,  the Company
compared the estimated  undiscounted  future cash flows to the carrying value of
LLB's  and  GCI's  long-lived  assets.  The  carrying  value of LLB's  and GCI's
long-lived  assets  were  $32.0  million  and  $9.1  million,  respectively,  at
September 30, 1997. As the estimated undiscounted future cash flows exceeded the
carrying value of long-lived  assets,  the Company was not permitted or required
to recognize an impairment loss.

     Although the Company's latest evaluation of recoverability has not resulted
in the recognition of an impairment loss, given the additional  casino and hotel
capacity  being added to the Biloxi,  Mississippi  market and the  disappointing
performance of GCI,  management  expects to update its  assessment  during 1997.
These factors and other circumstances  affecting managements estimates could, in
the near future, affect the Company's estimate of undiscounted future cash flows
to be  generated  by LLB and GCI. A change  that  results in  recognition  of an
impairment  loss would  require the Company to reduce the carrying  value of LLB
and GCI to fair  market  value,  which may be  significantly  below the  current
carrying value of the long-lived assets.

      Leverage

     The Company is highly  leveraged.  As of September 30, 1997,  the Company's
total  long-term   indebtedness  was   approximately   $179.7  million  and  its
stockholders' equity was approximately $6.5 million.  This level of indebtedness
could have important consequences to stockholders. While management believes the
Company will have  sufficient  cash flow to meet its debt service and other cash
outflow   requirements  and  maintain  compliance  with  the  covenants  of  the
Indenture,  as supplemented,  during the remainder of 1997, to the extent that a
substantial  portion of the Company's cash flow from  operations is dedicated to
the payment of principal and interest on its indebtedness,  such cash flow would
not be available for other purposes such as general operations,  maintenance and
improvement  of casino and hotel  facilities  or expansion of existing  sites or
into  other  gaming  markets.  Furthermore,  the  Company's  ability  to  obtain
additional financing in the future for working capital,  capital expenditures or
acquisitions may be limited and the Company's level of indeb tedness could limit
its flexibility in planning for, or reacting to, changes in its industry.

                                       16
<PAGE>
                          LADY LUCK GAMING CORPORATION
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)



      Environmental Matters

     The Company is subject to certain  federal,  state and local  environmental
protection,  health and safety laws,  regulations  and ordinances  that apply to
businesses  generally,  such as the Clean  Air Act,  the Clean  Water  Act,  the
Resource  Conservation  and Recovery Act, CERCLA,  the  Occupational  Safety and
Health Act, and similar state statutes.  The Colorado casino  operations of Lady
Luck  Central City are located  generally  within the Central  City/Clear  Creek
Superfund  Site as designated by the EPA pursuant to CERCLA.  The Superfund Site
includes numerous specifically identified areas of mine tailings and other waste
piles  from  former  gold  mine  operations  that  are the  subject  of  ongoing
investigation and cleanup by the EPA and the State of Colorado.  CERCLA requires
cleanup of sites from which  there has been a release or  threatened  release of
hazardous  substances  and  authorizes  the EPA to take any  necessary  response
actions at Superfund sites,  including ordering Potentially  Responsible Parties
("PRP's") to clean up or  contribute to the cleanup of a Superfund  site.  PRP's
are  broadly  defined  under  CERCLA,  and include  past and present  owners and
operators of a site. Courts have interpreted CERCLA to impose strict,  joint and
several liability upon all persons liable for response costs.

     The Vicksburg Site had been used as a bulk petroleum storage facility since
the early 1950's,  and contained  above ground 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 been completed by the seller
at their own expense.  On February  21,  1996,  the  Mississippi  Department  of
Environmental Quality determined that the environmental remediation conducted by
the seller  meets all federal and state  standards,  and has  certified  that no
further  action is  required.  However,  no assurance  can be provided  that the
Mississippi  Department of  Environmental  Quality or the Federal  Environmental
Protection Agency will not alter target cleanup levels in the future,  resulting
in additional cleanup requirements.  This would expose the Company to additional
liability as the owner of the property,  and could result in a material delay of
the construction of new facilities on-site.

     In the course of conducting the environmental investigation at the proposed
site for Lady Luck Gulfport before development of the project was suspended, 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.

     Although  the  Company  knows of 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.  The Company  does not  anticipate
making material expenditures with respect to such environmental protection,  and
health and safety laws and  regulations;  accordingly,  no accrual for any costs
has been made.  However,  the compliance or cleanup costs  associated  with such
laws,  regulations and ordinances may result in future  additional  costs to the
Company's operations.





                                       17
<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.
Generally,  the words  "anticipates,"  "believes,"  "estimates,"  "expects"  and
similar  expressions  as they  relate  to the  Company  and its  management  are
intended to  identify  forward  looking  statements.  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
supplemented  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 Companys  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  September  30, 1997  Compared to the Three Months Ended
September 30, 1996

     The Company's gross revenues decreased  significantly from $47.3 million in
the three month  period ended  September  30, 1996 to $40.9  million  during the
three month period ended  September 30, 1997, a decrease of $6.4 million or 14%.
Decreases in casino revenues at each of the Company's wholly owned  subsidiaries
were  responsible  for $5.9  million  of this  decrease  and  food and  beverage
revenues at the Lady Luck Rhythm &  Blues/Country  Casino  Complex and Lady Luck
Natchez were responsible for $0.5 million of this decrease.  The effect of these
decreases and of certain reclassifications were offset partially by increases in
the Company's equity in net income of unconsolidated affiliates.

     Access  to the  Lady  Luck  Rhythm &  Blues/Country  Casino  Complex's  two
casinos,  hotel and pavilion,  which operate at the base of the Helena Bridge in
Coahoma County, Mississippi,  was severely restricted from July 16, 1997 through
August 3, 1997. On July 16, 1997, a barge with a large boom  attachment  hit the
Helena  Bridge which  crosses the  Mississippi  River and connects  Arkansas and
Mississippi.  The resulting  structural damage to the bridge caused the Arkansas
Department  of  Transportation  to close  the  bridge.  The Lady  Luck  Rhythm &
Blues/Country Casino Complex's operations are highly dependent upon patronage by
residents of Arkansas.  The Lady Luck Rhythm &  Blues/Country  Casino  Complex's
revenues  and  operating  results  during the bridge's  closure were  materially
adversely  affected by the  bridge's  closure.  However,  based on  management's
review of MLI's  revenues and operating  results  after the bridge's  reopening,
management believes no permanent material adverse changes have resulted from the
temporarily restricted access.

     Primarily due to this disruption, MLI's gross revenues decreased from $25.8
million in the three month  period  ended  September  30, 1996 to $20.7  million
during the three month  period  ended  September  30,  1997,  a decrease of $5.1
million or 20%. MLI's slot machine,  table games and food and beverage  revenues
decreased  $3.5  million,  $0.9 million and $0.3  million,  or 18%, 27% and 15%,
respectively, during the three month period ended September 30, 1997 compared to
the three month period ended September 30, 1996. These declines were also due in
part to increased competition from the nearby Tunica County,  Mississippi gaming
market.

     LLM's gross revenues  decreased from $8.7 million in the three month period
ended  September  30, 1996 to $7.8  million  during the three month period ended
September 30, 1997, a decrease of $0.9 million or 10%. LLM's slot machine, table
games and food and beverage  revenues  decreased $0.3 million,  $0.4 million and
$0.2 million, or 4%, 31% and 21%,

                                       18
<PAGE>
respectively, during the three month period ended September 30, 1997 compared to
the three month period ended  September 30, 1996.  This decrease in slot machine
revenues  was due to a decline in the win  percentage  as the amount  wagered by
slot machine customers was constant.  The decrease in LLM's table games revenues
was due primarily to decreases in the total amount wagered on table games. Table
games wagers decreased in part due to fewer rooms,  food and beverage  furnished
to  customers on a  complimentary  basis during the  comparative  periods.  This
decrease in  complimentary  food and  beverage was a  significant  factor in the
decline in gross food and beverage revenues.

     Casino  revenues  at LLB  decreased  from $7.3  million in the three  month
period ended  September  30, 1996 to $6.9 million  during the three month period
ended  September  30, 1997, a decrease of $0.4 million or 5%. This  decrease was
primarily due to a decrease in LLB's table games  revenues  which was the result
of reductions in the total amount wagered by table games customers.  The decline
in  table  games  wagers  has  been due in part to a  growing  disparity  in the
amenities  which LLB is able to offer its table games  customers  in relation to
its  competitors,  some of which  are  able to offer  on-site  hotel  rooms  and
entertainment.

     GCI's slot machine  revenues  declined $0.4 million between the three month
periods  ended  September  30, 1997 and 1996.  This  decrease  was due to both a
decrease  in the total  amount  wagered on slot  machines  and a decrease in the
related win percentage.  During these  comparative  periods,  GCI's total amount
wagered on slot machines  decreased  16% while the Central City  market's  total
amount wagered on slot machines increased slightly.  GCI's decreases were due in
part to operational  changes, an absence of capital improvements at the facility
and increased competition from certain nearby casinos.

     During the three month  period ended  September  30,  1997,  the  Company's
equity in net income of the  Bally's  Joint  Venture  was $0.7  million,  a $0.9
million  increase  from the $0.2 million  equity in net loss for the three month
period ended September 30, 1996. The three month period ended September 30, 1996
had been significantly adversely affected by the opening of competing facilities
which are located closer to its primary  customers.  An increase in slot machine
revenues in total and in relation to slot  department  expenses  was the primary
cause of the improvements during the current year three month period compared to
the three month period ended September 30, 1996.

     Casino operating  expenses  company-wide as a percentage of casino revenues
increased from 40% in the three month period ended  September 30, 1996 to 42% in
the three month period ended  September  30, 1997,  primarily  due to the severe
access  restrictions at the Lady Luck Rhythm & Blues/Country  Casino Complex and
the  decreases  in  casino  revenues  from  the  Company's  other  wholly  owned
subsidiaries  which caused fixed costs and certain  variable  costs to be spread
over a lower revenue base.

     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complementaries,  as a percentage of related revenues decreased from 92% for the
three month  period ended  September  30, 1996 to 91% for the three month period
ended  September 30, 1997.  This  approximately  constant  percentage was due to
increases  in costs  and  expenses  at LLM  being  offset  by cost  and  expense
decreases  at LLB.  MLI was able to keep  food  and  beverage  cost and  expense
percentages approximately constant despite the disruption to operations from the
severe access restriction.

     Gross room revenues at MLI's  173-room hotel adjacent to Lady Luck Rhythm &
Blues  decreased  25% during the three month  period  ended  September  30, 1997
compared to the three month period ended  September  30, 1996  primarily  due to
access restriction.  Gross room revenues at MLI's 120-room Riverbluff in Helena,
Arkansas  increased  36% during the three month period ended  September 30, 1997
compared to the three month period ended September 30, 1996 in part due to rooms
out of service and under renovation upon MLI's  acquisition of the Riverbluff on
July 3, 1996.  Gross room revenues at LLM's River Bluff hotel  decreased 19% due
in part to fewer rooms  furnished on a complimentary  basis to customers  during
the three month  period  ended  September  30, 1997  compared to the three month
period ended September 30, 1996.

     Selling, general and administrative expenses as a percentage of total gross
revenues  remained  constant in the three month period ended  September 30, 1996
compared  to the three  month  period  ended  September  30,  1997.  MLI's lease
payments  decreased  because they are primarily based on a percentage of gaming,
food and  beverage  revenues  which  declined as described  above.  In addition,
marketing programs and other administrative expenses at MLI were reduced

                                       19
<PAGE>
while  access  was  restricted.  LLM  decreased  marketing  programs  and  other
administrative  expenses in response to revenue  decreases at Lady Luck Natchez.
These decreases were offset partially by increases at LLB.

     Operating  income was $3.8  million  and $6.2  million  for the three month
periods  ended  September  30, 1997 and 1996,  respectively.  In addition to the
changes  described  above,  this $2.4  million or 39% decrease was due to a $1.9
million  loss  on the  sale  of the  Bally's  Joint  Venture  to  Hilton  Hotels
Corporation.  The loss represents the difference between the sales price and the
net  investment in the Bally's Joint Venture and related  assets as of September
30, 1997. The effects of the changes  described  above and the loss on sale were
partially  offset by the absence of a $1.1 million  settlement  of a claim which
was  recognized  during the three month  period ended  September  30, 1996 and a
reduction in current period related party management/license fees.

     The net loss  applicable to common  stockholders  was $1.8 million or $0.06
per share in the three month period ended  September  30, 1997 compared with net
income applicable to common  stockholders of $0.5 million or $0.02 per share for
the three month period ended  September 30, 1996. This $2.3 million or $0.08 per
share  decrease  was  primarily  due to the $2.4  million  decrease in operating
income as described above offset partially by a decrease in interest expense due
to  capitalizing  interest on  preconstruction  stage assets  under  development
during the three month period ended September 30, 1997.


     Nine Months  Ended  September  30, 1997  Compared to the Nine Months  Ended
September 30, 1996

     An improvement in gross revenues of $2.1 million  realized during the first
six months of 1997 compared to the prior year was overshadowed by a $6.4 million
or 14% decrease in gross revenues  during the three month period ended September
30,  1997.  This  resulted in a $4.3  million or 3%  decrease in gross  revenues
during the nine month period ended September 30, 1997 compared to the prior year
period. The significant decline in gross revenues was primarily due to Lady Luck
Rhythm & Blues/Country  Casino  Complex's  revenues and operating  results being
materially  adversely affected by a temporary closure by the Arkansas Department
of  Transportation  of the Helena Bridge.  The bridge  provides  access to MLI's
Arkansas  customers  upon  which it is  highly  dependent.  Other  causes of the
decrease in gross  revenues to $128.6 million during the nine month period ended
September 30, 1997 from $133.0 during the prior year period include: (i) closure
due to flooding on the Mississippi  and adverse weather  conditions of Lady Luck
Natchez for approximately 18 days and lingering  disruptive effects for a period
after each reopening;  (ii) consistent  declines in table games revenues at each
wholly owned  subsidiary;  (iii) the addition of two  competitive  casinos and a
significant number of hotel rooms by MLI's competitors; (iv) a growing disparity
in relation to its  competitors in the amenities  which LLB is able to offer its
customers  such as on-site  hotel  rooms;  and (iv)  operational  changes and an
absence of capital improvements at GCI in addition to increased competition from
certain nearby casinos. The effects of these items were partially offset by: (i)
increases in the Company's  equity in net income of  unconsolidated  affiliates;
(ii) LLB's increase in slot machine revenues;  (iii) LLM's purchase of the River
Park on April 15, 1996; and (iv) MLI's acquisition of the 120-room Riverbluff in
Helena, Arkansas on July 3, 1996.

     Although  MLI's Country  Casino opened May 21, 1996,  during the nine month
period  ended  September  30,  1997,  gross  revenues  at the Lady Luck Rhythm &
Blues/Country  Casino  Complex  decreased to $70.2  million  from $72.6  million
during the nine month  period  ended  September  30,  1996,  a decrease  of $2.4
million or 3%. The decrease was due  primarily to access to the Lady Luck Rhythm
& Blues/Country Casino Complex's two casinos,  hotel and pavilion being severely
restricted  from July 16, 1997 through August 3, 1997. On July 16, 1997, a barge
with a large boom attachment hit the Helena Bridge which crosses the Mississippi
River and connects Arkansas and Mississippi.  The resulting structural damage to
the bridge caused the Arkansas  Department of Transportation to close the bridge
until  August 4,  1997.  As noted  above,  the bridge  provides  access to MLI's
Arkansas customers upon which it is highly dependent.

     MLI's decline during the nine month period ended September 1997 compared to
the prior  year  period  may also have been due in part to the  addition  of two
competitive  casinos and a  significant  number of hotel rooms in nearby  Tunica
County, Mississippi during 1996. Nevertheless, during the six month period ended
June 30,  1997  compared to the prior year  period,  MLI's  gross  revenues  had
increased $2.7 million or 6%. During these  comparative six month periods,  slot
machine  revenues  increased  $2.0  million,  primarily  between the three month
periods ended March 31, 1997 and 1996, and

                                       20
<PAGE>
food and beverage  revenues  increased  $1.0 million  primarily due to increased
food and beverage  furnished to  customers as  complimentaries.  These and other
increases  were  offset  partially  by a $1.0  million  decrease  in table games
revenues  between  the six month  periods  ended  June 30,  1997 and  1996.  The
decrease  in table  games  revenues  was due to  decreases  in the total  amount
wagered on table games and in the  related  win  percentage.  The  increases  in
complimentaries   were  a  necessary  response  to  the  additional   competitor
facilities added in 1996 as described above.

     Declines during the three month period ended September 30, 1997 compared to
the prior year period; however, eclipsed the earlier gains due to the opening of
Country Casino.  MLI's gross revenues  decreased from $25.8 million in the three
month period ended  September 30, 1996 to $20.7  million  during the three month
period ended  September 30, 1997, a decrease of $5.1 million or 20%.  MLI's slot
machine, table games and food and beverage revenues decreased $3.5 million, $0.9
million and $0.3 million,  or 18%, 27% and 15%,  respectively,  during the three
month period ended  September  30, 1997 compared to the three month period ended
September 30, 1996. However,  based on management's review of MLI's revenues and
operating results after the bridge's reopening, management believes no permanent
material adverse changes have resulted from the temporarily restricted access.

     Slot machine,  table games and food and beverage  revenues  decreased  $0.9
million,  $1.1 million and $0.4 million,  or 5%, 29% and 15%,  respectively,  at
Lady Luck Natchez during the nine month period ended September 30, 1997 compared
to the prior year period.  In addition to the adverse effects of flooding on the
Mississippi  and other adverse weather  conditions,  which closed its operations
for  approximately 18 days during the nine month period ended September 30, 1997
and had  lingering  disruptive  effects for a period after each  reopening,  the
decrease in slot machine  revenues  was due to a decline in the win  percentage.
The decrease in LLM's table games  revenues,  while also due in part to business
interuption  from weather  conditions and a decline in the win  percentage,  was
primarily  due to  continuing  decreases  in the total  amount  wagered on table
games.  Table  games  wagers  decreased  in part  due to fewer  rooms,  food and
beverage furnished to customers on a complimentary  basis during the comparative
periods.  This  decrease in  complimentary  food and beverage was a  significant
factor in the decline in gross food and beverage revenues.

     Lady Luck Biloxi's  gross  revenues  increased $0.6 million during the nine
month  periods  ended  September  30,  1997 and  1996.  This  increase  occurred
primarily  between the three month  periods ended March 31, 1997 and 1996 during
which time an 8%  increase  in the  average  number of slot  machines  and a 20%
increase  in the  average  daily net win per slot  machine  increased  Lady Luck
Biloxi's slot machine revenues by $1.2 million.  Lady Luck Biloxi's  increase in
slot machine revenues was primarily a result of increased marketing expenditures
and increased food and beverage furnished as  complimentaries to customers.  The
increase  in slot  revenues  was offset  partially  by  decreases  in table game
revenues each quarter during the nine month period ended September 1997 compared
to the respective  prior year  quarters.  These declines in table games revenues
were  primarily due to decreases in total amounts  wagered which has been caused
in part due to a growing  disparity in the amenities  which LLB is able to offer
its table games customers in relation to its competitors, some of which are able
to offer on-site hotel rooms and entertainment.

     GCI's slot machine  revenues  declined $0.7 million  between the nine month
periods  ended  September  30, 1997 and 1996.  This  decrease  was due to both a
decrease  in the total  amount  wagered on slot  machines  and a decrease in the
related win percentage.  During these  comparative  periods,  GCI's total amount
wagered on slot  machines  decreased  9% while the Central City  market's  total
amount wagered on slot machines increased slightly.  GCI's decreases were due in
part to operational  changes, an absence of capital improvements at the facility
and increased competition from certain nearby casinos.

     The  Company's  equity  in net  income  of  the  Bettendorf  Joint  Venture
increased $0.3 million, or 12%, during the nine month period ended September 30,
1997 compared to the prior year period.  This increase is primarily due to a 15%
increase in slot  machine  revenues  offset  partially  by  increases  in casino
operating and selling, general and administrative expenses.

     Although the  Company's  equity in net income of the Bally's  Joint Venture
increased  $0.9 million  during the three month period ended  September 30, 1997
compared to the prior year period, its equity in net income of the Bally's Joint
Venture  increased  only $0.4 million,  from $0.9 million to $1.3 million during
the nine month periods ended  September 30, 1996 and 1997,  respectively.  Thus,
despite the increases in slot machine revenues in total and in relation to slot

                                       21
<PAGE>
department expenses during the comparative quarters ended September 30, 1997 and
1996, the opening of additional competitor  facilities during mid-1996,  some of
which are located closer to its primary customers, has necessitated increases in
marketing  expenditures from the prior year period.  Furthermore,  the Company's
equity in net income for the nine month period ended September 30, 1996 reflects
a $1.2 million  deduction for the Company's share of pre-opening  expenses while
none were recognized during the current year period.

     Casino operating  expenses  company-wide as a percentage of casino revenues
increased  from 39% in the nine month period ended  September 30, 1996 to 41% in
the nine month period ended September 30, 1997,  primarily due to the following:
(i) severe access  restrictions at the Lady Luck Rhythm &  Blues/Country  Casino
Complex and the decreases in casino  revenues  from the  Company's  other wholly
owned  subsidiaries  which caused fixed costs and certain  variable  costs to be
spread  over  a  lower  revenue  base;  (ii)  a  1%  increase  in  the  cost  of
complimentary rooms, food and beverage furnished to casino customers in relation
to casino revenues; and (iii) an increase in table games payroll expense at each
property in relation to table games revenue,  and (iv) increases in slot machine
rentals and slot department  special events and cash incentives for slot machine
players in relation to slot revenues.

     Food and beverage costs and expenses,  prior to  reclassifying  the cost of
complementaries,  as a percentage of related revenues increased from 90% for the
nine month  period  ended  September  30, 1996 to 93% for the nine month  period
ended  September 30, 1997,  due to increases in the cost of sales in relation to
revenues primarily at Lady Luck Natchez. This increase in expenses was primarily
due to marketing an improved "restaurant experience" to casino customers at Lady
Luck Natchez and increased beverage costs during the current year period.

     Gross room revenues for the River Park and the Riverbluff increased 25% and
261%,  respectively,  and decreased 17% for the 173-room  hotel adjacent to Lady
Luck  Rhythm & Blues  during the nine month  periods  ended  September  30, 1997
compared  with the prior year period.  However,  these  comparisons  are not for
equivalent periods and quarterly results described previously and above are more
comparable  because LLM purchased the River Park on April 15, 1996, MLI acquired
the 120-room Riverbluff in Helena,  Arkansas on July 3, 1996 and access to MLI's
173-room hotel adjacent to Lady Luck Rhythm & Blues was  temporarily  restricted
during the current year period.

     Selling, general and administrative expenses as a percentage of total gross
revenues  remained a constant 31% during the nine month periods ended  September
30,  1996  and  1997.  A  significant  reduction  in rent  paid by the  Rhythm &
Blues/Country  Casino  Complex  was  offset by  increases  in  casino  marketing
expenditures  at MLI, LLM and LLB and increases in facility  expenses at MLI for
utilities,  insurance and property taxes. MLI's increase in facility expense was
due to the  addition  of  Country  Casino.  Rent paid by MLI  decreased  because
percentage rents under the lease during the current year period were reduced due
to the temporary access  restriction.  In addition,  rent was greater during the
five month period ended May 31, 1996 compared to the corresponding  current year
period.  An additional  fixed monthly rental expense of $150,000 was required to
be paid prior to the opening of Country Casino on May 26, 1996 at which time the
fixed rent was  replaced  with a  percentage  rent which was less than the fixed
rent.

     Operating  income was $17.8  million  and $22.5  million for the nine month
periods  ended  September  30, 1997 and 1996,  respectively.  In addition to the
changes  described  above,  this $4.7  million  or 21%  decrease  was due to the
following:  (i) a $0.6  million  increase  in  depreciation  expense  during the
current year period  primarily  related to the acquisition of the River Park and
Riverbluff  hotels and the  opening of Country  Casino and the  Pavilion  during
1996; (ii) decreased hotel operating  margins;  (iii) a $1.9 million loss on the
sale of the  Bally's  Joint  Venture  to Hilton  Hotels  Corporation  during the
current year period.  The loss represents the difference between the sales price
and the net  investment in the Bally's  Joint  Venture and related  assets as of
September  30,  1997.  The effects of these items were  partially  offset by the
following:  (i) the absence of a $1.1  million  settlement  of a claim which was
recognized  during the three month period ended  September 30, 1996; (ii) a $0.7
million decrease in related party  management fees from lower operating  results
during  the  current  year  period;  and (iii) the  absence  of $0.2  million of
pre-opening  expense which was  recognized  during the second quarter of 1996 in
conjunction with the opening of Country Casino and the Pavilion.

     The net income applicable to common  stockholders was $0.1 million or $0.01
per share in the nine month period ended  September  30, 1997  compared with net
income applicable to common  stockholders of $5.8 million or $0.20 per share for
the nine month period ended  September 30, 1996.  This $5.7 million or $0.19 per
share decrease was primarily due

                                       22
<PAGE>
to the following: (i) the $4.7 million decrease in operating income as described
above;  (ii) a $0.2 million  increase in  preferred  stock  dividends  caused by
compounding  return on dividends not paid in cash; (iii) a $0.4 million increase
in interest  expense  primarily  from the financing of slot machines for Country
Casino and a portion  of the  purchase  prices of the River Park and  Riverbluff
while capitalized  interest decreased due to the interest  capitalized by LLV in
the  current  year  period  being  surpassed  in  the  prior  year  by  interest
capitalized for the construction of Country Casino and the Pavillion; and (iv) a
$0.3 million  decrease in interest  income due to greater  cash  invested in the
prior year period prior to the opening of Country Casino.



                                       23
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Operating Casinos

     Amounts shown in the following  tables are in millions  except  percentage,
unit and per unit amounts.  Operating  margin is calculated as operating  income
divided by net revenues.

         Lady Luck Rhythm & Blues/County Casino Complex (a)

<TABLE>
<CAPTION>
                                                                              % Increase                                 % Increase
                                                 Three months ended            (Decrease)       Nine months ended        (Decrease)
                                                     September 30,              1997 vs.          September 30,            1997 vs.
                                               1997                1996          1996         1997              1996        1996
<S>                                            <C>               <C>             <C>         <C>               <C>          <C>
         Gross revenues....................    $20.7              $25.8          (20)        $70.2             $72.5         (3)
         Net revenues......................     19.0               23.9          (21)         64.7              68.0         (5)
         Management/license fee............      0.6                0.8          (25)          2.2               2.3         (4)
         Operating income..................      3.6                5.8          (38)         15.1              18.5        (18)
         Operating margin..................      19%                24%           (5)pts       23%               27%         (4) pts
 
         Average daily net win per
             table game....................     $517               $708          (27)         $584              $905        (35)
         Average number of
             tables in operation...........       50                 50            -            51                40         28
         Average daily net win per
             slot machine..................     $125               $154          (19)         $142              $183        (22)
         Average number of slot
             machines in operation.........    1,326              1,323            -         1,347             1,076         25
</TABLE>

     (a) Country  Casino and the  Pavilion  opened May 21,  1996;  therefore,  a
comparison  of  nine  months  ended  September  30,  1997  to  1996  may  not be
meaningful.

Lady Luck Natchez
<TABLE>
<CAPTION>
                                                                               % Increase                                 %Increase
                                                 Three months ended            (Decrease)        Nine months ended        (Decrease)
                                                     September 30,              1997 vs.           September 30,           1997 vs.
                                               1997                1996          1996         1997              1996        1996
<S>                                             <C>                <C>           <C>         <C>               <C>          <C>
         Gross revenues....................     $7.8               $8.7          (10)        $23.1             $25.2         (8)
         Net revenues......................      7.2                7.9           (9)         21.5              23.1         (7)
         Management/license fee............      0.2                0.3          (33)          0.7               0.8        (13)
         Operating income..................      1.0                1.0            -           2.1               4.2        (50)
         Operating margin..................      14%                13%            1pts        10%               18%         (8)pts

         Average daily net win per
             table game....................     $556               $810          (31)         $620              $786        (21)
         Average number of
             tables in operation...........       16                 16            -            16                17         (6)
         Average daily net win per
             slot machine..................      $98               $109          (10)         $106              $112         (5)
         Average number of slot
             machines in operation.........      627                593            6           612               577          6
</TABLE>


                                       24
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Lady Luck Bettendorf (a)

<TABLE>
<CAPTION>
                                                                              % Increase                                  %Increase
                                                 Three months ended            (Decrease)        Nine months ended       (Decrease)
                                                     September 30,              1997 vs.           September 30,          1997 vs.
                                               1997                1996          1996         1997              1996        1996
<S>                                            <C>                <C>              <C>       <C>               <C>           <C>
         Gross revenues....................    $18.9              $18.2            4         $57.6             $51.3         12
         Net revenues......................     18.0               17.2            5          54.4              48.9         11
         Management/license fee............      0.4                0.4            -           1.2               1.3         (8)
         Operating income..................      2.1                2.0            5           5.7               5.4          6
         Operating margin..................      12%                12%            -           10%               11%         (1)pt

         Average daily net win per
             table game....................     $629               $603            4          $680              $736         (8)
         Average number of
             tables in operation...........       38                 40           (5)           38                35          9
         Average daily net win per
             slot machine..................     $176               $184           (4)         $185              $174          6
         Average number of slot
             machines in operation.........      922                831           11           889               820          8
</TABLE>
     (a) 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.

Lady Luck Biloxi

<TABLE>
<CAPTION>
                                                                              % Increase                                  %Increase
                                                 Three months ended            (Decrease)         Nine months ended       (Decrease)
                                                     September 30,                1997 vs.          September 30,          1997 vs.
                                               1997                1996          1996         1997              1996        1996
<S>                                             <C>                <C>            <C>        <C>               <C>            <C>
         Gross revenues....................     $8.3               $8.7           (5)        $24.1             $23.5          3
         Net revenues......................      7.4                7.9           (6)         21.8              21.5          1
         Management/license fee............      0.3                0.3            -           0.8               0.8          -
         Operating income (loss)...........     (0.4)               0.2         (300)         (1.7)             (0.6)      (183)
         Operating margin..................      (5)%                 3%          (8)pts       (8)%              (3)%        (5)pts

         Average daily net win per
             table game....................    $574              $638            (10)         $566              $606         (7)
         Average number of
             tables in operation...........      20                23            (13)           21                23         (9)
         Average daily net win per
             slot machine..................     $92              $100             (8)          $93               $92          1
         Average number of slot
             machines in operation.........     690               648              6           666               623          7

</TABLE>

                                       25
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Lady Luck Central City

<TABLE>
<CAPTION>
                                                                               % Increase                                  %Increase
                                                 Three months ended            (Decrease)         Nine months ended       (Decrease)
                                                     September 30,                1997 vs.          September 30,          1997 vs.
                                               1997                1996          1996         1997              1996        1996
<S>                                             <C>                <C>          <C>           <C>               <C>         <C>
         Gross revenues....................     $1.4               $1.9          (26)         $4.2              $5.1        (18)
         Net revenues......................      1.3                1.8          (28)          3.9               4.8        (19)
         Management/license fee............        -                0.1         (100)          0.1               0.2        (50)
         Operating income (loss)...........     (0.5)              (0.3)         (67)         (1.1)             (0.8)       (38)
         Operating margin..................     (38)%              (17)%         (21)pts      (28)%             (17)%       (11)pts

         Average daily net win per
             table game....................      $104              $131          (21)          $99              $143        (31)
         Average number of
             tables in operation...........         6                 6            -             6                 6          -
         Average daily net win per
             slot machine..................       $39               $56          (30)          $42               $52        (19)
         Average number of slot
             machines in operation.........       300               300            -           300               293          2
</TABLE>


                                       26
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



Liquidity and Capital Resources

     During  the nine  month  period  ended  September  30,  1997,  the  Company
generated $9.1 million in cash from  operations.  Cash flow from  operations and
cash on hand at the  beginning  of the period were the  primary  sources of cash
during the nine month period ended  September 30, 1997. The primary uses of cash
and non-cash  resources  during the nine month period ended  September 30, 1997,
other than operating expenditures, include:

     A. $2.7  million  cash for the  purchase of property  and  equipment.  Also
included are costs of remodeling a portion of the River Park.

     B. $3.0 million cash for payment of debt and slot contracts.

     C. $0.6 million for the  acquisition  of slot  machines and other assets by
certain subsidiaries for the incurrence of indebtedness.

     GCI did not  generate  positive  operating  cash flow during the nine month
period ended  September 30, 1997. Due primarily to debt service  requirements on
an equipment  note payable and a mortgage  note,  GCI required cash infusions of
$0.7 million  during the nine month period ended  September 30, 1997 and for the
remainder of 1997 is expected to require  additional  cash infusions to cover up
to $0.5  million of  scheduled  repayments  on an  equipment  note  payable  and
anticipated operating cash shortfalls. The extent of cash infustions will depend
in part upon the timing of the  transaction  contemplated  by the  Memorandum as
described below becoming effective, if at all.

     Access to MLI's two casinos, hotel and pavilion operated at the base of the
Helena Bridge in Coahoma County,  Mississippi was severely  restricted from July
16, 1997  through  August 3, 1997.  On July 16,  1997, a barge with a large boom
attachment  hit the  Helena  Bridge  which  crosses  the  Mississippi  River and
connects  Arkansas  and  Mississippi.  The  resulting  structural  damage to the
bridge's structure caused the Arkansas Department of Transportation to close the
bridge.  MLI's  operations  are highly  dependent upon patronage by residents of
Arkansas.  MLI's operating  results during the bridge's  closure were materially
adversely  affected by the  bridge's  closure.  However,  based on  management's
review of MLI's  revenues and operating  results  after the bridge's  reopening,
management believes no permanent material adverse changes have resulted from the
temporarily restricted access.

     A significant portion of the Company's  consolidated revenues and operating
income are generated by the Company's  Rhythm & Blues and Country  Casino gaming
operations in Coahoma County, Mississippi. These casinos are highly dependent on
patronage by residents of  Arkansas.  A change in general  economic  conditions,
closure of the Helena Bridge or a change in the extent and nature of regulations
enabling casino gaming in Arkansas could adversely  affect these casinos' future
operating results. In addition,  casino and hotel capacity has been added to the
nearby Tunica,  Mississippi  market,  which competition the Company believes has
adversely   affected   revenues  and  operating  results  at  MLI,  the  extent,
materiality and permanence of which are not presently known.

     Additional  hotel  capacity  has been added in close  proximity  to LLB and
additional casino and hotel capacity are currently under construction in Biloxi.
The Company believes the opening of certain of the facilities under construction
may initially have an adverse effect upon LLB's  operating  results and that the
long-term effects on LLB's results of operations cannot presently be estimated.




                                       27
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



     The  Bettendorf  Joint  Venture is currently  constructing  a $39.5 million
expansion  project  pursuant  to  its  master-plan.  The  project,  which  began
construction  June 23,  1997,  is planned to include an  approximately  250 room
hotel, 47-slip marina, 500-car parking garage, a bypass over the nearby railroad
to improve  access and a fully  enclosed  walkway to the riverboat  casino.  The
project  financing is  non-recourse  to the Company and includes a $17.5 million
bank first  mortgage  note,  $5.0 million  second  mortgage  from an  affiliated
company  of BRDC,  $7.5  million  in tax  increment  financing  from the City of
Bettendorf  to be repaid from  property  taxes and in  exchange  for deeding the
overpass to the City of Bettendorf.  The cost of the overpass is not expected to
exceed such financing from the City of Bettendorf.  The balance of the expansion
project's cost is to be paid from the Bettendorf  Joint  Venture's cash on hand.
The project is scheduled to be completed in the Fall of 1998.

     During  November  1996,  GCI  entered  into  a  non-binding  Memorandum  of
Understanding  (the  "Memorandum")  with  BWCC,  Inc.  which  does  business  as
Bullwhackers  - Central City  ("Bullwhackers").  The  Memorandum  provides for a
combination of the respective  companies' gaming  establishments which currently
operate on adjacent real property in Central City,  Colorado and the use of, but
not the title  transfer or  assumption of debt related to, the assets of GCI and
Bullwhackers.  Pursuant to the Memorandum,  Bullwhackers shall provide resources
and  expertise to manage the joint  operation  subsequent  to the  completion of
certain  capital  improvements  to be made by GCI to combine the  facilities and
improve GCI's gaming  equipment,  which capital  improvements  shall in no event
exceed $1.5 million.  The Memorandum  provides for  distributions  to be made at
least quarterly in accordance with certain  priorities which first recognize the
capital improvements to be made by GCI. The Memorandum provides GCI an option to
purchase the assets of Bullwhackers and gives Bullwhackers an option to purchase
the assets of GCI upon advance written notice after the joint facility commences
gaming  operations.  In  addition,  the  Memorandum  provides  a put  option for
Bullwhackers  to sell its assets to GCI under  similar  terms.  The option price
shall be determined based on carrying amounts or earnings multiples and shall be
at  discounted  amounts  if the sale is within a certain  period and shall be in
exchange for certain  consideration,  a portion of which may include LLGC common
stock.  The  transactions  contemplated by the Memorandum are subject to various
contingencies including,  inter alia, governmental approvals. The negotiation of
definitive agreements reflecting the provisions of the Memorandum is continuing.
No assurance can be provided that the contingencies  will be satisfied or that a
definitive  agreement will be executed,  or if executed,  that all contingencies
provided for therein will be satisfied.

     The Company entered an agreement  effective  September 30, 1997 to sell its
35%  minority  interest in Bally's  Saloon,  Gambling  Hall and Hotel in Tunica,
Mississippi to Hilton Hotels Corporation,  the majority owner and manager of the
property.   Pursuant  to  the  Partnership  Interest  Redemption  Agreement,  on
Novemeber 3, 1997,  the Company  received  $15,250,000  cash for its  investment
after it received  certain  regulatory  approvals.  At September  30,  1997,  an
account  receivable for the sales price had been  established and the reductions
in investment in unconsolidated affiliates and related assets had been made. The
Company has 180 days after receiving the $15,250,000 cash to invest the money in
a Related  Business as defined in the indenture  covering the 2001 Notes. If the
Company does not make an investment or does not invest the $15,250,000 cash in a
Related Business within 180 days, under certain circumstances,  the Company must
make an offer to  repurchase  a portion  of the 2001 Notes at a price of 101% of
par for the amount of the proceeds that was not invested in a Related  Business.
The sale  resulted  in a loss of  $1,912,000  which  represents  the  difference
between the sales price and the net  investment in the Bally's Joint Venture and
related assets. In 1995, the Company had provided a reserve of $350,000 relating
to its  investment  in the  Bally's  Joint  Venture.  Also,  the  Company's  net
investment included,  among other items,  $1,100,000  representing the Company's
recognition  of its  cumulative  35% share of the Bally's  Joint  Venture's  net
income for which no cash had been received to date.

     Various  amounts  of cash and  non-cash  resources  may be used  during the
remainder of 1997 for capital  improvements,  expansions or  acquisitions  which
cannot  currently be estimated and may be contingent upon market  conditions and
other factors.  If significant  cash or other resources  become  available,  the
Company may make additional capital expenditures.

                                       28
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



     If  availabile,  Lady Luck  Rhythm & Blues  could add up to 250 hotel rooms
which would be located adjacent to Country Casino.  Up to $6 million of the cost
of  such  additional   hotel  rooms  including  site   preparation  and  related
construction is permitted by the indenture  covering the 2001 Notes to be funded
by secured non-recourse  indebtedness;  however,  there can be no assurance that
such  financing  would  be  available,  or  if  available,   will  be  on  terms
satisfactory to the Company.

     Lady Luck  Natchez is required  under its current  lease to move its casino
barge several  hundred feet to another  docking  facility on land subject to the
existing lease by February 1998. Management has commenced  negotiations with the
lessor to allow the casino to remain in its current location.  Should such lease
amendment  not be available on terms  satisfactory  to the Company,  the cost of
relocating  the  barge is  currently  estimated  not to exceed  $2  million.  In
addition,  the Company intends to remodel certain  portions of the barge and may
acquire a nearby restaurant  leasehold.  Such capital expenditures are currently
estimated to be between $0.5 million and $1.0 million.

     Lady Luck Biloxi is exploring  remodeling options to better position itself
within the  Mississippi  Gulf Coast gaming market.  Such remodeling of the barge
and adjoining beach area are currently estimated not to exceed $1.0 million.

     Other  capital  acquisitions,  improvements,  or  expansions  which  cannot
currently be estimated  and may be  contingent  upon market  conditions  and the
amount of excess cash or non-cash resources available,  if any. In any case, the
amount of  capital  expenditures  will be based upon cash  available  and market
conditions at the time any commitment is made.

     The  Company may also  repurchase  a portion of the 2001 Notes from time to
time in early satisfaction of any required  repurchase  expected pursuant to the
Indenture or otherwise,  the amount of which and the timing of repurchase cannot
currently be estimated and is dependent on adequate cash availability and market
conditions.

     The Company has an  agreement  for the  construction  of a cruising  gaming
vessel  in  the  amount  of  $16.0   million  and  as  of  September  30,  1997,
approximately  $6.0 million has been paid under this contract and  approximately
$1.9 million is included in construction  payables.  It is anticipated that this
vessel will be utilized by LLK. However,  construction has been discontinued and
is  not   anticipated  to  resume  until  such  time  as  LLK  is  selected  for
investigation  by the  State of  Missouri  with  regard  to its  gaming  license
application.

     No further  significant  expenditures  for projects under  development  are
anticipated  to be made by the  Company  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.

     Long-lived assets,  which are not to be disposed of, including property and
equipment,   are  reviewed  for  impairment   whenever   events  or  changes  in
circumstances  indicate  that  the  carrying  amount  of the  asset  may  not be
recoverable. An estimate of undiscounted future cash flows produced by the asset
is compared to the carrying amount to determine whether an impairment exists. If
an asset is  determined  to be  impaired,  the loss is measured  based on quoted
market prices in active markets,  if available.  If quoted market prices are not
available,  the  estimate  of  fair  value  is  based  on the  best  information
available,  including  considering  prices for similar assets and the results of
valuation techniques to the extent available.

     The Company has evaluated the  recoverability of LLB's and GCI's long-lived
assets as of September 30, 1997 pursuant to Financial Accounting Standards Board
Statement  No. 121. In  performing  its review for  recoverability,  the Company
compared the estimated  undiscounted  future cash flows to the carrying value of
LLB's  and  GCI's  long-lived  assets.  The  carrying  value of LLB's  and GCI's
long-lived assets were $32.0 million and $9.1 million, respectively, at

                                       29
<PAGE>
                          LADY LUCK GAMING CORPORATION
           MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS



September 30, 1997. As the estimated undiscounted future cash flows exceeded the
carrying value of long-lived  assets,  the Company was not permitted or required
to recognize an impairment loss.

     Although the Company's latest evaluation of recoverability has not resulted
in the recognition of an impairment loss, given the additional  casino and hotel
capacity  being added to the Biloxi,  Mississippi  market and the  disappointing
performance of GCI,  management  expects to update its  assessment  during 1997.
These factors and other circumstances affecting management's estimates could, in
the near future, affect the Company's estimate of undiscounted future cash flows
to be  generated  by LLB and GCI. A change  that  results in  recognition  of an
impairment  loss would  require the Company to reduce the carrying  value of LLB
and GCI to fair  market  value,  which may be  significantly  below the  current
carrying value of the long-lived assets.

     The Company is  involved in several  lawsuits  which if  adversely  decided
could have a material adverse effect upon the Company's  financial  position and
results  of  operations  (see  note 7 to the  condensed  consolidated  financial
statements included in Item 1, Part 1).

     The Company is highly  leveraged.  As of September 30, 1997,  the Company's
total  long-term   indebtedness  was   approximately   $179.7  million  and  its
stockholders' equity was approximately $6.5 million.  This level of indebtedness
could have important consequences to stockholders. While management believes the
Company will have  sufficient  cash flow to meet its debt service and other cash
outflow requirements and maintain compliance with the covenants of the Indenture
during the remainder of 1997 as  supplemented, to  the extent that a substantial
portion of the Company's  cash flow from  operations is dedicated to the payment
of  principal  and  interest  on its  indebtedness,  such cash flow would not be
available  for  other  purposes  such as  general  operations,  maintenance  and
improvement  of casino and hotel  facilities  or expansion of existing  sites or
into  other  gaming  markets.  Furthermore,  the  Company's  ability  to  obtain
additional financing in the future for working capital,  capital expenditures or
acquisitions may be limited and the Company's level of indebtedness  could limit
its flexibility in planning for, or reacting to, changes in its industry.

Impact of Inflation

     Absent changes in competitive and economic conditions or in specific prices
affecting the industry,  management  does not expect that  inflation will have a
significant impact on the Company's operations. Changes in specific prices (such
as fuel and transportation prices) relative to the general rate of inflation may
have a material effect on the hotel-casino industry.  There has been no material
impact from inflation during the periods covered by the  accompanying  financial
statements.


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  materially
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.


                                       30
<PAGE>

PART II        OTHER INFORMATION


    Item 1.        LEGAL PROCEEDINGS

                    In  1995,  LLGC  was  named as a  defendant  in a  purported
                    shareholder class action lawsuit alleging  violations by the
                    Company of Sections 11, 12 and 15 of the  Securities  Act of
                    1933 and Section  10(b) of the  Securities  Exchange  Act of
                    1934 for alleged material  misrepresentations  and omissions
                    in connection with LLGC'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.  LLGC has  retained  outside
                    counsel to respond to the complaint. On October 8, 1997, the
                    Company was served with an order of the court dismissing all
                    of  the   Plaintiff's   Section  10(b)  and  eleven  of  the
                    Plaintiff's  sixteen Section 11, 12 and 15 allegations  with
                    prejudice for failing to adequately state a claim. The court
                    also  ordered the  Plaintiffs  to file an amended  complaint
                    regarding  the five  Section 11, 12 and 15 claims which were
                    not dismissed  with  prejudice.  The lawsuit is still in the
                    preliminary  stages and its outcome cannot be predicted with
                    any degree of  certainty;  however,  the  Company  believes,
                    based in part on advice of counsel,  that it has meritorious
                    defenses.


    Item 2.       CHANGES IN SECURITIES

                    None.


    Item 3.       DEFAULTS UPON SENIOR SECURITIES

                  (a)      None.

                  (b)      None.


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

                  (a)      Not applicable.

                  (b)      Not applicable.

                  (c)      Not applicable.

                  (d)      Not applicable.


    Item 5.       OTHER INFORMATION - None.



                                       31
<PAGE>

Item 6.    EXHIBITS AND REPORTS ON FORM 8-K

           (a) Exhibits.

           Exhibit
           Number   Description of Exhibits

            10.51   Partnership  Interest  Redemption  Agreement dated September
                    30, 1997 between  Bally's  Olympia  Limited  Partnership,  a
                    Delaware  limited  partnership,  and Old River  Development,
                    Inc., a Mississippi corporation.

               27   Financial Data Schedule


            (b)     Reports on Form 8-K.

                    Form 8-K dated August 26, 1997 relating to Item 5.



                                       32
<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 Gaming Corporation
    DATE: November 14, 1997               Registrant


                                         /s/James D. Bowen
                                         Its: Vice President Finance and
                                           Principal Accounting Officer and duly
                                           authorized officer



    DATE: November 14, 1997               /s/James D. Bowen
                                         James D. Bowen
                                           Vice President Finance and
                                           Principal Accounting Officer
                                           and duly authorized officer


                                       33
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
     This schedule  contains  summary  financial  informtion  extracted from the
Condensed  Consolidated  Statement of Financial  Condition at September 30, 1997
(Unaudited)  and the  Condensed  Consolidated  Statement of Income for the Three
Months Ended September 30, 1997  (Unaudited) and is qualified in its entirety by
reference to such financial statements.
</LEGEND>
<CIK>                         0000906527
<MULTIPLIER>                  1,000
       
<S>                                       <C>
<PERIOD-TYPE>                             9-MOS
<FISCAL-YEAR-END>                         Dec-31-1996
<PERIOD-START>                            Jan-01-1997
<PERIOD-END>                              Sep-30-1997
<CASH>                                         19,334
<SECURITIES>                                        0
<RECEIVABLES>                                  17,328
<ALLOWANCES>                                      343
<INVENTORY>                                     1,178
<CURRENT-ASSETS>                               39,373
<PP&E>                                        205,078
<DEPRECIATION>                                 37,524
<TOTAL-ASSETS>                                223,121
<CURRENT-LIABILITIES>                          19,073
<BONDS>                                       179,696
                          17,889
                                         0
<COMMON>                                           29
<OTHER-SE>                                      6,434
<TOTAL-LIABILITY-AND-EQUITY>                  223,121
<SALES>                                       118,891
<TOTAL-REVENUES>                              128,639
<CGS>                                          49,768
<TOTAL-COSTS>                                  49,768
<OTHER-EXPENSES>                               49,401
<LOSS-PROVISION>                                  136
<INTEREST-EXPENSE>                             16,750
<INCOME-PRETAX>                                 1,665
<INCOME-TAX>                                       59
<INCOME-CONTINUING>                             1,606
<DISCONTINUED>                                      0
<EXTRAORDINARY>                                     0
<CHANGES>                                           0
<NET-INCOME>                                    1,606
<EPS-PRIMARY>                                     .01
<EPS-DILUTED>                                     .01
        


</TABLE>


                    PARTNERSHIP INTEREST REDEMPTION AGREEMENT

                                 by and between

                      BALLY'S OLYMPIA LIMITED PARTNERSHIP,
                         a Delaware limited partnership,

                               as the Partnership

                                       and

                          OLD RIVER DEVELOPMENT, INC.,
                           a Mississippi corporation,

                                    as Seller






<PAGE>
     THIS PARTNERSHIP INTEREST REDEMPTION AGREEMENT (the "Agreement"),  dated as
of  September  30,  1997,  is  made  by  and  between  Bally's  Olympia  Limited
Partnership,  a Delaware  limited  partnership  (the  "Partnership"),  Old River
Development,  Inc.,  a  Mississippi  corporation  ("Seller"),  Lady Luck  Gaming
Corporation (solely for purposes of Section 15 hereof,  "Lady Luck") and Bally's
Operator, Inc., a Delaware corporation (solely for purposes of Section 6 hereof,
the "General Partner").

                                    RECITALS

     A. The Partnership was formed pursuant to that certain Limited  Partnership
Agreement of Bally's  Olympia  Limited  Partnership,  dated as of March 31, 1995
(the "Original  Partnership  Agreement"),  by and among the General Partner, and
Bally's Tunica, Inc. ("Bally's Tunica") and Seller as limited partners.

     B. The Original  Partnership  Agreement  was amended by that certain  First
Amendment to Agreement of Bally's Olympia Limited Partnership, dated as of March
31,  1995 by and  between  the  Partnership  and Joe Brata as  assignee  of a 7%
limited  partnership  interest in the  Partnership  ("Brata,"  and together with
Bally's  Tunica and Seller,  the "Limited  Partners") and by that certain Second
Amendment  to  Limited   Partnership   Agreement  of  Bally's   Olympia  Limited
Partnership dated as of March 18, 1996, by and among the General Partner and the
Limited Partners (as amended, the "Partnership Agreement").

     C. The  General  Partner  and the  Limited  Partners  desire  to cause  the
Partnership to redeem  Seller's  entire  interest in the  Partnership and Seller
desires to allow the Partnership to redeem such interest.

                                    AGREEMENT

     NOW,  THEREFORE,  in  consideration  of the mutual covenants and conditions
hereinafter set forth and for other good and valuable consideration, the receipt
and sufficiency of which are hereby  acknowledged by Seller and the Partnership,
Seller and the Partnership agree as follows:

     SECTION Defined Terms.

     "Affiliate"  of any  Person  means  any  other  Person  that,  directly  or
indirectly,  controls,  is controlled  by, or is under common  control with such
Person.

     "Amended  Partnership  Agreement" has the meaning assigned to it in Recital
"B" hereof.

     "Brata  Agreement" means that certain Asset Purchase  Agreement dated as of
September  30,  1997 by and  between  D. J.  Brata and  Hilton  Corporation,  as
attached hereto.

     "Claims"  means  any and all  damages,  losses,  liabilities,  obligations,
penalties, claims, litigation, demands, defenses, judgments, suits, proceedings,
costs,  disbursements  or  expenses  of any  kind  or of any  nature  whatsoever
(including,  without limitation,  court costs,  attorneys' and experts' fees and
disbursements).

     "Closing" has the meaning assigned to it in Section 2(a) hereof.

     "Closing  Documents"  means  any of the  agreements,  instruments  or other
documents to be executed in connection with the Closing.

     "Code"  means the Internal  Revenue  Code of 1986,  as amended from time to
time hereafter, and any successor statute.

     "Consents" has the meaning assigned to it in Section 4(e) hereof.

     "Contracts" means all agreements,  contracts and other  contractual  rights
and  obligations  relating to the  Property or held by the  Partnership  and all
amendments and other modifications thereof.

     "Exception" means, with respect, to any property, asset or interest (as the
case  may  be),  any  mortgage,   lien,  pledge,   charge,   security  interest,
encumbrance,  right of way, easement, servitude,  covenant,  restriction,  title
exception or defect in title of any kind with respect to such property, asset or
interest,   including   the   interest   of  a  vendor  or   lessor   under  any
conditional-sale  agreement,  capital lease or other title-retention  agreement,
with respect to such property, asset or interest.

     "General Partner" has the meaning assigned to it in Recital "A" hereof.

     "Material  Adverse Effect" means a material adverse effect on the condition
(financial  or  otherwise,  determined in  accordance  with  generally  accepted
accounting  principles  as in  effect  from time to time of  application  to the
provisions hereof), business,  operations, or properties of a Person, taken as a
whole.

     "Nonsolicitation Period" means the period beginning on the Closing Date and
ending on the second anniversary of the Closing Date.

     "Original Partnership  Agreement" has the meaning assigned to it in Recital
"A" hereof.

     "Partnership  Interest" of any Person means that  Person's  interest in the
Partnership.

     "Person"  means  any  natural  person,   employee,   corporation,   limited
partnership,   general  partnership,  joint  stock  company,  limited  liability
company, joint venture,  association,  company, trust, bank, trust company, land
trust,  business trust or other organization,  whether or not a legal entity, or
any other nongovernmental entity, or any governmental authority.

     "Property" means all real and personal property owned by the Partnership.

     "Redemption Price" has the meaning assigned to it in Section 3(b) hereof.

     SECTION Closing.

     The  closing  of the  transactions  contemplated  in  this  Agreement  (the
"Closing")  shall take place on or before October 31, 1997 (the "Closing Date");
provided,  however,  that the Closing  Date may be extended  (at any one or more
times) by either party upon written notice to the other party until December 31,
1997 (the  "Extension  Period") if permits and/or  approvals  from  governmental
authorities  necessary to the consummation of the  transactions  contemplated by
this Agreement have not been obtained as of the Closing Date.

     If this  Agreement is not terminated  pursuant to any applicable  provision
hereof,  subject to the provisions of this Agreement,  the Closing shall be held
at the offices of the General Partner's counsel,  Latham & Watkins, Sears Tower,
Suite 5800, Chicago, Illinois, 60606, at 10:00 a.m., Chicago time.

     If the  Closing has not  occurred  on or prior to the  Closing  Date or, if
applicable,  the  expiration  of the  Extension  Period,  this  Agreement  shall
terminate,  and all rights and duties of Seller,  the  Partnership,  the General
Partner and the Limited Partners  hereunder shall expire and the foregoing shall
have no further  rights or  obligations  hereunder,  and  without  liability  or
obligation on the part of any party,  except for claims for damages  arising out
of a  breach  of  the  representations  and  warranties  or  covenants  of  this
Agreement, provided that this sentence shall survive such termination.

     SECTION Redemption.

     Subject to the provisions of this  Agreement,  on the Closing Date,  Seller
shall sell, convey, assign and transfer to the Partnership,  and the Partnership
shall purchase from Seller, Seller's Partnership Interest, free and clear of all
Exceptions.

     On the Closing Date, the Partnership  shall pay to Seller, in redemption of
Seller's  Partnership  Interest,  Fifteen  Million  Two Hundred  Fifty  Thousand
Dollars ($15,250,000) (the "Redemption Price").

     On the Closing Date,  the  Partnership  shall pay the  Redemption  Price by
Federal Reserve wire, bank wire or bank transfer of immediately  available funds
to Seller, pursuant to wiring instructions provided by Seller.

     Seller  agrees  that,  from  the  date  hereof  until  termination  of this
Agreement  in  accordance  with its terms  ("Acquisition  Exclusivity  Period"),
neither Seller nor any of its  subsidiaries or affiliates will, and none of them
will permit any of their respective officers, directors, members,  stockholders,
agents,  advisors,  counsel or representatives  to, directly or indirectly,  (a)
solicit or  entertain  any  inquiries or proposals or enter into or continue any
discussions,  negotiations or agreements relating to the direct or indirect sale
or other  disposition  of  Seller' s  Partnership  Interest  (whether  through a
merger, reorganization,  stock purchase or otherwise) (a "Proposed Acquisition")
to or with any  person  or entity  other  than the  Partnership  or (b) take any
action to initiate, assist, solicit, receive, negotiate,  encourage or accept or
make any offer or inquiry  from or to, or furnish or cause to be  furnished  any
information with respect to Seller's Partnership Interest or the Partnership to,
any person (other than as contemplated by this Agreement) who Seller or any such
affiliate,  stockholder or representative knows is in the process of considering
a Proposed  Acquisition.  Seller agrees that it will immediately cease and cause
to be terminated any existing  activities,  discussions or negotiations with any
parties (other than the Partnership)  heretofore conducted,  or the provision of
any information related to Seller's  Partnership  Interest or the Partnership to
any party (other than the Partnership) to which information  heretofore has been
provided, with respect to any Proposed Acquisition.  If Seller receives any such
inquiry or proposal or request for information, or offer to discuss or negotiate
any Proposed Acquisition,  Seller will immediately provide notice thereof to the
Partnership, indicating therein the name of the person or entity initiating such
activity and the terms and conditions of any such offer.  During the Acquisition
Exclusivity  Period,  Seller  shall  not  dispose  of any  portion  of  Seller's
Partnership Interest.

     The parties agree that the Partnership may suffer  irreparable  harm from a
breach by Seller or any of its  Affiliates of any of the covenants or agreements
contained  in Section  3(d)  herein.  In the event of an  alleged or  threatened
breach by Seller or any of its  Affiliates  of any of the  provisions of Section
3(d) hereof,  the  Partnership  or its successors or assigns may, in addition to
all other  rights and  remedies  existing  in its  favor,  apply to any court of
competent  jurisdiction  for specific  performance  and/or  injunctive  or other
relief in order to enforce or prevent any violations of the provisions hereof.

     SECTION Representations and Warranties of Seller.

     Seller hereby represents and warrants to the Partnership as follows:

     Seller is a corporation,  duly  organized,  validly  subsisting and in good
standing  under the laws of the State of  Mississippi.  Seller has all requisite
corporate  power and  authority to carry on its business as now conducted and to
execute,  deliver and  perform  its  obligations  under this  Agreement  and the
Closing Documents to be executed and delivered by Seller.

     The execution, delivery and performance by Seller of this Agreement and the
Closing Documents to be executed and delivered by Seller have been authorized by
all necessary corporate action, including the shareholders of Seller, and do not
contravene any provision of Seller' s Articles of Incorporation or By-Laws. This
Agreement  has been duly  executed  and  delivered by an  authorized  officer of
Seller.  The Closing  Documents to be executed  and  delivered by Seller will be
duly executed and delivered by an authorized officer of Seller.

     This  Agreement  is a valid and binding  obligation  of Seller  enforceable
against  Seller  in  accordance  with its terms  (except  as may be  limited  by
applicable  bankruptcy,  insolvency,   reorganization,   moratorium,  fraudulent
conveyance or similar laws affecting  creditor's  rights and remedies  generally
and general  principles of equity).  The Closing  Documents to which Seller is a
party,  when  executed  and  delivered  by  Seller,  will be valid  and  binding
obligations  of Seller  enforceable  against  Seller in  accordance  with  their
respective terms (except as may be limited by applicable bankruptcy, insolvency,
reorganization,  moratorium,  fraudulent  conveyance  or similar laws  affecting
creditor's rights and remedies generally and general principles of equity).

     Except  as  set  forth  in  Schedule  4(d),  the  execution,  delivery  and
performance by Seller of this Agreement and the Closing Documents to be executed
and delivered by Seller do not conflict  with, or result in the breach of any of
the  provisions  of, or  constitute  a default  under,  any bond,  note or other
evidence of indebtedness,  indenture, mortgage, deed of trust, loan agreement or
similar  instrument,  any lease or other material agreement or material contract
by which Seller or any of its  Affiliates  or their  respective  assets is bound
(other than the  Partnership  Agreement) or any applicable law binding Seller or
any  of its  Affiliates  or  their  respective  assets  or any  order,  rule  or
regulation of any court or government agency having  jurisdiction over Seller or
any of its Affiliates or their respective assets.

     Except as set  forth in  Schedule  4(e),  no  order,  permission,  consent,
approval,  license,  authorization,  registration  or  filing  by  or  with  any
government agency (each, a "Consent") having  jurisdiction over Seller or any of
its  Affiliates  or their  respective  assets  is  required  for the  execution,
delivery or performance by Seller of this Agreement or the Closing  Documents to
be executed and delivered by Seller.

     Except as set forth in Schedule 4(f), Seller owns its Partnership  Interest
free  and  clear  of  all  Exceptions.  Except  for  this  Agreement  and in the
Partnership  Agreement,  there are no  outstanding  agreements  to sell Seller's
Partnership  Interest or  options,  rights of first  refusal or other  rights to
purchase Seller's Partnership Interest.

     Upon the  Closing,  to the best  knowledge  of  Seller,  Seller  shall have
neither possession of nor control over any asset of the Partnership.

     To the best knowledge of Seller, other than Seller's Partnership  Interest,
neither  Seller  nor  any  of  its  Affiliates  has  any  (i)  interest  in  the
Partnership,  (ii)  right,  title  or  interest  in or to  any  Contract  of the
Partnership,  or (iii) Contract with the Partnership (other than the Partnership
Agreement).

     To the best knowledge of Seller,  there are no Contracts executed by Seller
or its  Affiliates on behalf of the  Partnership  since the date of the Original
Partnership Agreement which have not been consented to by the General Partner.

     (j) Seller (i) has had an opportunity to make such investigations as Seller
has  deemed  necessary  or  useful  with  respect  to the  Partnership  and  the
Partnership's financial condition and prospects, (ii) has made such inquiries of
and has  received  responses  from the  General  Partner as Seller  deemed to be
useful or necessary  for purposes of  evaluating  the  financial  condition  and
prospects  of the  Partnership  and the value of Seller's  interests  therein in
connection with entering into the transactions  contemplated  hereby,  and (iii)
has  been  represented  by  counsel  in  connection  with  the  negotiation  and
documentation of this Agreement and the transactions contemplated hereby.

     SECTION Representations and Warranties of the Partnership.

     The Partnership hereby represents and warrants to Seller as follows:

     The Partnership is a limited partnership, duly formed, validly existing and
in good standing under the laws of the State of Delaware.  The  Partnership  has
all requisite  power and authority to carry on its business as now conducted and
to execute,  deliver and perform this Agreement and the Closing  Documents to be
executed and delivered by the Partnership.

     The  execution,  delivery  and  performance  by  the  Partnership  of  this
Agreement  and  the  Closing  Documents  to be  executed  and  delivered  by the
Partnership have been authorized by all necessary  partnership action and do not
contravene any provision of the Partnership  Agreement.  This Agreement has been
duly executed and delivered by an authorized officer of the General Partner,  on
behalf of the Partnership, and the Limited Partners. The Closing Documents to be
executed and delivered by the Partnership will be duly executed and delivered by
an authorized officer of the General Partner, on behalf of the Partnership,  and
the Limited Partners.

     This  Agreement  is a  valid  and  binding  obligation  of the  Partnership
enforceable  against the Partnership in accordance with its terms (except as may
be limited by applicable  bankruptcy,  insolvency,  reorganization,  moratorium,
fraudulent  conveyance or similar laws affecting  creditor's rights and remedies
generally  and general  principles  of  equity).  The  Closing  Documents,  when
executed and delivered by the Partnership, will be valid and binding obligations
of the Partnership  enforceable against the Partnership in accordance with their
respective terms (except as may be limited by applicable bankruptcy, insolvency,
reorganization,  moratorium,  fraudulent  conveyance  or similar laws  affecting
creditor's rights and remedies generally and general principles of equity).

     The  execution,  delivery  and  performance  by  the  Partnership  of  this
Agreement,  and the  Closing  Documents  to be  executed  and  delivered  by the
Partnership,  do not conflict with,  violate or result in a breach of any of the
provisions of, or constitute a default under,  any bond,  note or other evidence
of indebtedness,  indenture,  mortgage, deed of trust, loan agreement or similar
instrument,  any lease or other material agreement or material contract by which
the  Partnership  or any of its Affiliates or their  respective  assets is bound
(other than the  Partnership  Agreement) or any  applicable law binding upon the
Partnership  or any of its Affiliates or their  respective  assets or any order,
rule  or  regulation  of  any  court  or  governmental  agency  that  will  have
jurisdiction  over the Partnership or any of its Affiliates or their  respective
assets.

     Except as set forth in Schedule 5(e), no Consent of any  government  agency
having  jurisdiction  over the  Partnership  or any of its  Affiliates  or their
respective  assets  is  required  to be  obtained  by the  Partnership  for  the
execution,  delivery or performance  of this Agreement or the Closing  Documents
executed and delivered by the Partnership.

     The Partnership  will have on the Closing Date sufficient  funds with which
to pay the  Redemption  Price  and is  solvent  as of the date  hereof,  will be
solvent on the Closing Date,  and the payment of the  Redemption  Price will not
render the  Partnership  insolvent.  No insolvency  proceedings of any character
affecting  the  Partnership  or any of the  Partnership's  assets or business is
pending or, to the knowledge of the Partnership, threatened.

     There are no suits, actions, claims or legal,  administrative,  arbitration
or other proceedings or governmental investigations pending or threatened in any
federal,  state or local court, or before any administrative  agency against the
Partnership or any of its assets or which seek to enjoin, prohibit, or otherwise
question  the  validity  of any action  taken or to be taken  pursuant  to or in
connection with this Agreement or any of the transactions contemplated hereby.

     SECTION Representations and Warranties of the General Partner.

     The  General  Partner  hereby  represents  and  warrants to Seller that the
representation  and warranty  made to the Seller by the  Partnership  in Section
5(f) hereof is true and correct as of the date hereof and shall be the joint and
several representation and warranty of the General Partner and the Partnership.

     SECTION Conditions to the Obligations of the Partnership.

     The obligations of the Partnership to consummate the transactions described
herein  are  subject  to the  fulfillment,  prior to or at the  Closing,  of the
following conditions:

     The  representations  and  warranties of Seller set forth in this Agreement
that are qualified as to materiality  shall be true and correct,  and those that
are not so qualified shall be true and correct in all material  respects,  as of
the Closing Date as though made on the Closing  Date,  except to the extent such
representations  and  warranties  expressly  relate to an earlier date (in which
case such  representations  and warranties  that are qualified as to materiality
shall be true and correct, and those that are not so qualified shall be true and
correct in all material respects, as of such earlier date).

     Seller shall have  performed or complied in all material  respects with all
of the  obligations  under this  Agreement to be  performed or complied  with by
Seller prior to the Closing.

     Seller shall have  delivered to the  Partnership  a  certificate  dated the
Closing  Date,  in form and  substance  reasonably  satisfactory  to the General
Partner,  certifying (i) that the  representations  and warranties of Seller set
forth  in this  Agreement  that are  qualified  as to  materiality  are true and
correct,  and  those  that are not so  qualified  are true  and  correct  in all
material  respects,  as of the Closing Date as though made on the Closing  Date,
except to the extent such  representations and warranties expressly relate to an
earlier  date (in  which  case  such  representations  and  warranties  that are
qualified  as to  materiality  are true and  correct,  and those that are not so
qualified  are true and correct in all  material  respects,  as of such  earlier
date) and (ii) that Seller has  performed or complied in all  material  respects
with all of the  obligations  under this  Agreement  to be performed or complied
with by Seller prior to the Closing.

     Each of Seller and Lady Luck  shall have  delivered  to the  Partnership  a
general  release of claims in all  material  respects  in the forms  attached as
Exhibits  7(d)-1  and  7(d)-2,  respectively,   duly  completed,   executed  and
acknowledged by Seller.

     The  transactions  contemplated  by the  Brata  Agreement  shall  have been
consummated in all material respects.

     Seller  shall  have  delivered  to the  Partnership  a waiver of its rights
contained  in  Sections  9.1(a)  and  9.2 of the  Partnership  Agreement  in all
material  respects in the form  attached as Exhibit  7(f),  with  respect to the
Brata Agreement, duly executed and acknowledged by Seller.

     Seller shall have delivered to the Partnership all documents  sufficient to
release Seller's  Partnership  Interest from all Exceptions,  including  without
limitation,   release  of  the  security   interests  of  First  Trust  National
Association, as trustee ("First Trust").

     No event,  circumstance or condition which has had or is reasonably  likely
to have a Material Adverse Effect upon the Partnership shall have occurred since
the date hereof.

     Seller  shall have  delivered  (or the  General  Partner,  on behalf of the
Partnership,  shall have  received  from the  appropriate  Person) the following
Closing Documents, each dated as of the Closing Date:

     (i)  An  assignment  of  partnership  interest  (the  "Assignment")  in all
material  respects in the form  attached  as Exhibit  7(i)(i),  duly  completed,
executed and acknowledged by Seller;

     (ii)A good standing  certificate with franchise tax clearance issued by the
Secretary of State of the State of  Mississippi,  certifying that Seller is duly
formed and in good standing under the laws of said State;

     (iiiA non-foreign certificate in all material respects in the form attached
as Exhibit 7(i)(iii), duly completed, executed and acknowledged by Seller;

     (iv)A certificate by the secretary or an assistant secretary of Seller with
respect to (A) Seller's  Articles of Incorporation,  (B) Seller's  By-Laws,  (C)
resolutions of the board of directors and shareholders of Seller authorizing the
sale to the Partnership of Seller's Partnership Interest and execution, delivery
and  performance  of this  Agreement  and (D) the  incumbency of the officers of
Seller who executed this Agreement and the Closing Documents;

     (v)  Opinions  of  counsel  to  Seller  and  Lady  Luck  addressed  to  the
Partnership,  as to the  matters  set  forth  in the  form as  attached  Exhibit
7(i)(v);

     (vi)An  opinion of  McDermott,  Will & Emery,  counsel to Lady Luck  Gaming
Finance Corporation,  addressed to the Partnership,  as to the matters set forth
in  the  form  as  attached  Exhibit  7(i)(vi);   provided,  however,  that  the
qualifications  and/or  exceptions set forth in such opinion shall be reasonably
satisfactory to the Partnership;

     (viii) Any documentary stamp,  transfer or other tax return or affidavit of
Seller required under  applicable law with respect to the transaction  described
herein,  duly completed,  executed and  acknowledged or sworn and in proper form
for filing.

     SECTION Conditions to the Obligations of Seller.

     The obligations of Seller to consummate the  transactions  described herein
are subject to the  fulfillment,  prior to or at the Closing,  of the  following
conditions:

     The  representations  and warranties of the  Partnership  set forth in this
Agreement  that are qualified as to materiality  shall be true and correct,  and
those  that  are not so  qualified  shall be true and  correct  in all  material
respects,  as of the Closing Date as though made on the Closing Date,  except to
the extent such  representations  and warranties  expressly relate to an earlier
date (in which case such representations and warranties that are qualified as to
materiality shall be true and correct, and those that are not so qualified shall
be true and correct in all material respects, as of such earlier date).

     The  Partnership  shall have  performed  or complied  with all of the other
obligations  under  this  Agreement  to be  performed  or  complied  with by the
Partnership prior to the Closing.

     The General Partner, on behalf of the Partnership,  shall have delivered to
Seller a certificate  dated the Closing  Date, in form and substance  reasonably
satisfactory to Seller,  certifying (i) that the  representations and warranties
of the  Partnership  set  forth  in this  Agreement  that  are  qualified  as to
materiality  are true and correct,  and those that are not so qualified are true
and correct in all material  respects,  as of the Closing Date as though made on
the Closing  Date,  except to the extent  such  representations  and  warranties
expressly  relate to an  earlier  date (in which case such  representations  and
warranties that are qualified as to materiality are true and correct,  and those
that are not so qualified are true and correct in all material  respects,  as of
such earlier  date) and (ii) that the  Partnership  has performed or complied in
all material  respects with all of the  obligations  under this  Agreement to be
performed or complied with by the Partnership prior to the Closing.

     The  Partnership,  the General Partner and the Limited Partners (other than
Seller) each shall have  delivered to Seller a general  release of claims in the
forms  attached as Exhibits  8(d)-1 and 8(d)-2,  respectively,  duly  completed,
executed and acknowledged by all parties other than Seller.

     The  Partnership,  the General Partner and the Limited Partners (other than
Seller) shall have delivered to Seller a consent to transactions contemplated by
this Agreement as required by Section  9.1(a) of the  Partnership  Agreement,  a
waiver of their  respective  rights  contained in Section 9.2 of the Partnership
Agreement and a waiver of Seller's  obligations  contained in Section  9.4(b) of
the  Partnership  Agreement in the form attached as Exhibit 8(e) with respect to
this Agreement, duly executed and acknowledged by such parties.

     Seller shall have  received all documents  sufficient  to release  Seller's
Partnership  Interest from all  Exceptions  upon the  occurrence of the Closing,
including, without limitation, a release by First Trust of the security interest
in and to the Seller's Partnership Interest held by First Trust.

     The  Partnership  shall  have  delivered  to Seller the  following  Closing
Documents, each dated as of the Closing Date:

     (i) A good  standing  certificate  issued by the  Secretary of State of the
State of Delaware,  certifying  that the  Partnership is duly formed and in good
standing under the laws of said State;

     (ii)A certificate by the secretary or an assistant secretary of the General
Partner,  with  respect  to (A)  resolutions  of the board of  directors  of the
General  Partner  authorizing  the  purchase  by  the  Partnership  of  Seller's
Partnership  Interest  and  the  execution,  delivery  and  performance  of this
Agreement  and (B) the  incumbency  of the  officers of the General  Partner who
executed this Agreement and the Closing Documents on behalf of the Partnership;

     (iiiAn opinion from each of Hilton Gaming  Corporation and Lott,  Franklin,
Fonda & Flanagan  addressed  to Seller as to the  matters  set forth in the form
attached as Exhibit 8(g)(iii); and

     (iv)An  opinion of Latham & Watkins  addressed  to Seller as to the matters
set forth in the form attached as Exhibit 8(g)(iv);  provided, however, that the
qualifications  and/or  exceptions set forth in such opinion shall be reasonably
satisfactory to Seller.

     SECTION  Conditions to the Obligations of the  Partnership and Seller.  The
obligations of Seller on the one hand, and the Partnership on the other hand, to
consummate the  transactions  described  herein are subject to the  fulfillment,
prior to or at the Closing, of the following conditions:

     All Consents necessary to the consummation of the transactions contemplated
hereby shall have been obtained,  including,  without limitation,  approval from
the  Mississippi  gaming  commission.  The  applicable  waiting period under the
Hart-Scott-Rodino  Antitrust  Improvements  Act of 1976, as amended,  shall have
expired or been terminated.

     Neither Seller or the  Partnership nor any of their  respective  Affiliates
shall be subject to any order, decree or injunction by a governmental  authority
having  jurisdiction  over such entity which prevents or materially  impairs the
consummation of the transactions contemplated hereby.

     No  statute,  rule,  regulation,   order,  decree,  judgment,   injunction,
stipulation  or  determination  shall  have  been  enacted  by any  governmental
authority having  jurisdiction over either Seller or Partnership or any of their
respective   Affiliates  that  makes  the   consummation  of  the   transactions
contemplated hereby illegal.

     SECTION Covenants of the Partnership and Seller.

     Between  the date of this  Agreement  and the  Closing  Date or date of any
termination  hereof, as the case may be, the parties hereto agree (i) to use all
reasonable  efforts to (A)  obtain  all  consents,  permits  or  approvals  from
governmental authorities or other third parties necessary to consummate and make
effective the  transactions  contemplated  by this Agreement and (B) release the
Seller's Partnership  Interest from any and all Exceptions;  (ii) not to take or
omit to take any action which would be reasonably  likely to cause any condition
of Closing set forth in Sections 7, 8 or 9 of this  Agreement not to occur;  and
(iii) to cooperate with each other in connection with the foregoing.

     Neither  Seller  nor any of its  Affiliates  shall take or omit to take any
action  which  would  cause  Seller's  Partnership  Interest to be subject to an
Exception.

     Each party  represents  to the other that it has not dealt with any brokers
in connection  with this Agreement and no broker is entitled to any  commissions
in connection with the transactions  contemplated by this Agreement.  Each party
agrees  to  indemnify,  defend  and hold the  other  party  and its  Affiliates,
employees,  agents,  their  officers and partners  harmless from and against any
claims made by any broker or finder for a commission or fee in  connection  with
the  transactions  contemplated  by this  Agreement  alleged  to arise out of an
agreement or arrangement with such indemnifying party.

     SECTION Payment of Fees and Expenses. The parties shall each bear their own
costs and expenses incurred in connection with the transactions  contemplated by
this Agreement.

     SECTION  Further  Assurances.  Upon the  reasonable  request of the General
Partner,  on  behalf  of  the  Partnership,  Seller  shall  deliver  such  other
assignments,  instruments  and  documents  and take such other  actions,  as the
General  Partner,  on behalf of the  Partnership,  shall  reasonably  request to
effectuate  the  transaction  described  herein and in the Closing  Documents in
accordance with the provisions hereof and thereof.

     SECTION Obligations Discharged at Closing.

     Except for  provisions  specifically  stated to survive  the  Closing,  the
acceptance by the  Partnership  of the Closing  Documents and the  acceptance by
Seller of the Redemption Price shall be an  acknowledgment  by each party of the
full  performance  and  observance  of  every  covenant  and  condition  in this
Agreement to be performed or observed by the other party.






<PAGE>
     SECTION  Tax  Matters.

     As of  December  31,  1996,  Seller's  tax  basis in  Seller's  Partnership
Interest is $14,700,000.

     (b)  Pursuant  to  Section  4.6(b)  of  the  Partnership   Agreement,   the
Partnership shall distribute to Seller a copy of the  Partnership's  federal tax
return (and the  accompanying  Schedule K-1 of Seller) for the period  ending on
the  Closing  Date not  later  than  thirty  days  before  the date on which the
Partnership's federal tax return is required to be filed.

     SECTION Nonsolicitation; Confidentiality.

     During the  Nonsolicitation  Period,  none of  Seller,  Lady Luck or any of
their  respective  Affiliates  shall induce or attempt to induce any Employee to
leave  their  employ  with  the  Partnership  or in any way  interfere  with the
relationship between the Partnership and any of its employees.

     At all times Seller, Lady Luck and all of their respective Affiliates shall
keep secret and retain in strictest confidence,  and all not use for the benefit
of himself or others, confidential matters of the Partnership or its Affiliates,
including,  without  limitation,  "know-how",   trade secrets,  customer  lists,
supplier lists,  details of contacts,  pricing  policies,  operational  methods,
marketing  plans or  strategies,  product  development  techniques or plans,  or
technical  processes  (collectively,   "Confidential  Information");   provided,
however,  that the  term  Confidential  Information  of the  Partnership  or its
Affiliates  does not  include  information  (i) that  was or  becomes  generally
available to the public other than as a result of  disclosure  by Seller or Lady
Luck; (ii) was available on a non-confidential  basis prior to its disclosure by
Seller or Lady  Luck;  or (iii)  becomes  available  to Seller or Lady Luck on a
non-confidential  basis  from  a  source  other  than  the  Partnership  or  its
Affiliates  who was not,  to Seller's  or Lady  Luck's  knowledge,  bound by any
fiduciary  or  confidentiality  obligation  to  the  Partnership  or  any of its
Affiliates. The prohibition against disclosure of Confidential Information shall
survive  the Closing  Date,  and the  restrictive  covenants  contained  in this
Section 15(b) shall not terminate until such Confidential  Information ceases to
be Confidential  Information as defined herein.  Seller's and Lady Luck's duties
under  this  Section  15(b)  shall  not  extend to any  disclosures  that may be
required by law in connection with any judicial or administrative  proceeding or
inquiry.

     The parties agree that the Partnership may suffer  irreparable  harm from a
breach by Seller or any of its  Affiliates of any of the covenants or agreements
contained  herein.  In the event of an alleged or  threatened  breach by Seller,
Lady Luck or any of their respective Affiliates of any of the provisions of this
Section 15, the Partnership or its successors or assigns may, in addition to all
other rights and remedies existing in its favor, apply to any court of competent
jurisdiction for specific performance and/or injunctive or other relief in order
to enforce or prevent any violations of the provisions hereof.

     If, at the time of enforcement of any of the provisions of this Section 15,
a court holds that the  restrictions  stated herein are  unreasonable  under the
circumstances  then existing,  the parties hereto agree that the maximum period,
scope  or  geographical  area  reasonable  under  such  circumstances  shall  be
substituted for the stated period, scope or area.

     SECTION Miscellaneous.

     This Agreement  constitutes the entire agreement of the parties hereto with
respect  to  the  subject   matter  hereof  and   supersedes  all  previous  and
contemporaneous  oral or  written  negotiations,  agreements,  arrangements  and
understandings  relating  to the  subject  matter  hereof.  There  have  been no
representations or statements,  oral or written, that have been relied on by any
party hereto, except those expressly set forth in this Agreement.

     This Agreement shall not be amended,  supplemented or modified except by an
instrument in writing signed and delivered by each of the parties hereto.

     THIS AGREEMENT SHALL BE GOVERNED BY, AND SHALL BE CONSTRUED AND ENFORCED IN
ACCORDANCE  WITH,  THE  LAWS OF THE  STATE OF  ILLINOIS  WITHOUT  REGARD  TO THE
APPLICATION OF ITS CONFLICT OF LAWS RULES.

     The  representations,  warranties,  agreements and covenants of the parties
set forth in this Agreement shall survive the Closing Date.

     This Agreement may be executed in any number of  counterparts,  and by each
of the undersigned on separate counterparts,  and each such counterpart shall be
deemed  to  be an  original,  but  all  such  counterparts  put  together  shall
constitute but one and the same Agreement.

     This Agreement  shall be binding upon and shall inure to the benefit of the
parties hereto and their respective successors and permitted assigns, if any.

     The headings  preceding the text of Sections of this Agreement are provided
for  convenience  and reference  only and should not be used in construing  this
Agreement.

     Except as otherwise set forth herein, no remedy set forth in this Agreement
or  otherwise  conferred  upon or  reserved  to any  party  shall be  considered
exclusive of any other remedy  available  hereunder,  at law or in equity to any
party,  but the same  shall be  distinct,  separate  and  cumulative  and may be
exercised  from time to time as often as occasion  may arise or as may be deemed
expedient.

     If any  provision  of this  Agreement  is or  becomes  invalid,  illegal or
unenforceable  in any  respect,  it shall be  ineffective  to the extent of such
invalidity,  illegality  or  unenforceability,  and the  validity,  legality and
enforceability  of  the  remaining  provisions  contained  herein  shall  not be
affected thereby.

     No party hereto shall make any public  disclosure of the specific  terms of
this Agreement,  except as required by law and then only upon joint consultation
as to the  substance of such  disclosure;  provided,  however,  that the parties
hereto may disclose  the  material  financial  terms of this  Agreement  and the
occurrence  of the  Closing  in  applicable  regulatory  filings  and  financial
statements without such prior  consultation.  In connection with the negotiation
of this Agreement and the preparation for the  consummation of the  transactions
contemplated  hereby,  each party acknowledges that it will have the opportunity
to have access to confidential  information relating to the other parties.  Each
party shall treat such information as confidential, preserve the confidentiality
thereof  and  not  duplicate  or  use  such  information,  except  to  advisors,
consultants  and  affiliates in connection  with the  transactions  contemplated
hereby,  and except as required to comply with any law or any  provision of this
Agreement.

     All notices,  approvals or other  communications  Seller or the Partnership
may  desire  or be  required  to give to each  other  under  the  terms  of this
Agreement  shall be in writing and shall be deemed to have been properly  given,
served and  received  (i) if delivered by  messenger,  when  delivered,  (ii) if
mailed in the United  States  certified or  registered  mail,  postage  prepaid,
return receipt requested,  on the third (3rd) business day after mailing,  (iii)
if telexed,  telegraphed or telecopied,  six (6) hours after being dispatched by
telex,  telegram or  telecopy  if such sixth (6th) hour falls on a business  day
within  the hours of 8:00 a.m.  through  5:00 p.m.  of the time in effect at the
place of receipt,  or at 8:00 a.m. on the next  business day  thereafter if such
hour is later than 5:00 p.m., or (iv) if delivered by reputable express carrier,
freight prepaid, the next business day after delivery to such carrier, addressed
to such party as follows:

     If to Seller, addressed as follows:

     Old River Development, Inc.
     206 North Third St.
     Las Vegas, Nevada 89101
     Telecopy Number: (702) 477-3003
     Attention: Rory Reid, Esq.

     with a copy to:

     McDermott, Will & Emery
     50 Rockefeller Plaza, 11th Floor
     New York, New York 10020
     Telecopy Number: (212) 547-5444
     Attention: Brian Hoffmann, Esq.

     If to the Partnership, addressed as follows:

     Bally's Olympia Limited Partnership
     c/o Bally's Park Place
     Park Place & Boardwalk
     Atlantic City, New Jersey 08401
     Telecopy Number: (609) 340-2410
     Attention: Dennis Venuti, Esq.

     with a copy to:

     Latham & Watkins
     Sears Tower, Suite 5800
     Chicago, Illinois 60606
     Telecopy Number: (312) 993-9767
     Attention: Mark D. Gerstein, Esq.

     Any notice to the other parties to this  Agreement  shall be deemed to have
been properly given,  served and received if given in the manner described above
to the address of such party as set forth on a signature page of this Agreement.
Any party may change the address or party to which notices may be sent by notice
to the other party or parties as provided herein.

     [SIGNATURE PAGE FOLLOWS.]






<PAGE>
     IN WITNESS WHEREOF, the parties hereto or the authorized representatives of
the parties  hereto have  executed and delivered  this  Agreement as of the date
first above written.

     SELLER:

     OLD RIVER DEVELOPMENT, INC., a Mississippi corporation

     By:

     Name: Andrew H. Tompkins
     Title: President



     BALLY'S OLYMPIA LIMITED PARTNERSHIP a Delaware limited partnership

     General Partner

     BALLY'S OPERATOR, INC., a Delaware corporation

     By:

     Name: Wallace R. Barr
     Title: President



     BALLY'S OPERATOR, INC., a Delaware corporation

     By:

     Name: Wallace R. Barr
     Title: President

     Solely with respect to Section 6 hereof



     LADY LUCK GAMING CORPORATION, a Delaware corporation

     By:

     Name: Andrew H. Tompkins
     Title: Chairman and C.E.O.

     Solely with respect to Section 15 hereof



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