Back to GetFilings.com





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

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

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

FORM 10-K

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES ACT OF 1934

FOR THE FISCAL YEAR ENDED
DECEMBER 31, 1997

COMMISSION FILE NO. 0-20508

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

MTR GAMING GROUP, INC.

(exact name of Company as specified in its charter)

DELAWARE IRS NO. 84-1103135
(State of Incorporation) (IRS Employer Identification)

STATE ROUTE 2, SOUTH, P.O. BOX 356, CHESTER, WEST VIRGINIA 26034
(Address of principal executive offices)

(304) 387-5712
(Company's telephone number, including area code)

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

Securities registered pursuant to Section 12(b) of the Act: NONE

Securities registered pursuant to Section 12(g) of the Act:

Title of each Class: COMMON STOCK $.00001 PAR VALUE
Name of each exchange on which registered: NASDAQ STOCK MARKET

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

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

Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K of Section 299.405 of this chapter) is not contained
herein, and will not be contained, to the best of Company's knowledge, in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K / /

The aggregate market value of the Company's common stock held by
non-affiliates (all persons other than executive officers or directors) of the
Company on March 20, 1998 (based on the closing sale price per share on the
NASDAQ Stock Market on that date) was $49,970,319.

The Company's common stock outstanding at March 20, 1998 was 20,021,049
shares.

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

TABLE OF CONTENTS



PART I

ITEM 1 BUSINESS........................................................... 1
Company History......................................................... 1
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION:............. 1
Mountaineer Race Track & Gaming Resort--Chester, West Virginia.......... 1
Lodge Facilities...................................................... 2
Video Lottery Facilities.............................................. 2
Recreational Facilities............................................... 3
Trailer Park.......................................................... 3
Undeveloped Land...................................................... 3
Current Operations.................................................... 3
Racing Operations..................................................... 3
Video Lottery Operations.............................................. 4
Racetrack, Food and Beverage Operations............................... 4
Improvement Plan and Expanded Operations.............................. 5
Business Strategy..................................................... 6
Develop and Market Mountaineer Park as a Diversified Entertainment
Facility............................................................. 6
Expand Video Lottery Operations....................................... 6
Relocate Off-Track Wagering........................................... 7
Improve Live Racing Product and Commence Export Simulcasting Outside
Hub Area............................................................. 7
Commence Export Simulcasting Outside Hub Area......................... 8
Increasing Import Simulcasting........................................ 8
Marketing............................................................. 8
Competition........................................................... 8
Employees............................................................. 9
Regulation And Licensing.............................................. 9
Racing................................................................ 9
Video Lottery......................................................... 10
Discontinued Operations............................................... 13
Bartlett Field Leases--Ohio........................................... 13
Bartlett Field Wells--Ohio............................................ 13
Marathon-Otter Lake Field--Michigan................................... 14
Plan of Orderly Liquidation........................................... 14

ITEM 2. PROPERTIES........................................................ 15
Gaming, Racing and Other Entertainment................................ 15
Oil and Gas........................................................... 15
Equipment Leases...................................................... 15

ITEM 3. LEGAL PROCEEDINGS................................................. 16
Pending Litigation.................................................... 16

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS............... 17

PART II

ITEM 5. MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER
MATTERS................................................................. 17

ITEM 6. SELECTED FINANCIAL DATA........................................... 18

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
RESULTS OF OPERATIONS................................................... 19
Results of Operations................................................. 19
Results of Continuing Operations
Years Ended December 31, 1997, 1996 and 1995........................ 19




Video Lottery Operations.............................................. 20
Parimutuel Commissions................................................ 20
Lodging, Food and Beverage............................................ 21
Other Revenues........................................................ 22
Operating Costs....................................................... 22
Video Lottery Terminals Operating Costs............................... 23
Parimutuel Commissions Operating Costs................................ 24
Lodging, Food and Beverage Operating Costs............................ 24
Costs of Other Operating Revenues..................................... 25
Marketing and Promotions Expense...................................... 25
Selling, General and Administrative Expenses, and Interest Expense.... 25
Nonrecurring Income................................................... 26
Liquidity and Sources of Capital...................................... 26
REDEEMABLE COMMON STOCK SETTLEMENTS................................... 26
LONG-TERM DEBT AND LINE OF CREDIT FINANCING........................... 27
CAPITAL IMPROVEMENTS.................................................. 27
ROAD IMPROVEMENTS..................................................... 28
INCREASE IN AUTHORIZED NUMBER OF SHARES............................... 28
OUTSTANDING OPTIONS AND WARRANTS...................................... 28
DEFERRED INCOME TAX BENEFIT........................................... 29
Commitments and Contingencies......................................... 29
Results of Discontinued Operations.................................... 29

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS...... 30

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA....................... 30

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE.................................................... 30

PART III

ITEM 10. DIRECTORS AND OFFICERS OF THE COMPANY............................ 30
Business Experience................................................... 30

ITEM 11. EXECUTIVE COMPENSATION........................................... 32
Summary Compensation Table............................................ 32
OPTION GRANTS IN 1997................................................. 33
FISCAL YEAR END OPTION VALUES......................................... 33
Section 16(a) Beneficial Ownership Reporting Compliance............... 33
Employment Agreement.................................................. 33
Compensation of Directors............................................. 35
Compensation Committee Interlocks and Insider Participation........... 35

ITEM 12. STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT...... 35

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS................... 37
Redeemable Common Stock............................................... 38

PART IV

ITEM 14. EXHIBITS, FINANCIAL SCHEDULES AND REPORTS ON FORM 8-K............ 40
SIGNATURES............................................................ 45
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS................................ F-1


ii

ITEM 1. BUSINESS

COMPANY HISTORY

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

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

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING INFORMATION:

This document includes "forward looking statements" within the meaning of
Section 27A of the Securities Act of 1933, as amended, and Section 21E of the
Securities Exchange Act of 1934, as amended. All statements other than
statements of historical fact included in this document, including, without
limitation, the statements under "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and "Liquidity and Sources of
Capital" regarding the Company's strategies, plans, objectives, expectations,
and future operating results are forward-looking statements. Although the
Company believes that the expectations reflected in such forward-looking
statements are reasonable at this time, it can give no assurance that such
expectations will prove to have been correct. Actual results could differ
materially based upon a number of factors including, but not limited to, history
of losses, leverage and debt service, gaming regulation, dependence on key
personnel, competition, no dividends, continued losses from horse racing, road
improvements, costs associated with maintenance and expansion of Mountaineer
Park's infrastructure to meet the demands attending increased patronage, failure
to liquidate discontinued operations, cyclical nature of business, limited
public market and liquidity, lack of public market, shares eligible for future
sale, impact of anti-takeover measures, the Company's common stock being subject
to penny stock regulation and other risks detailed in the Company's Securities
and Exchange Commission filings.

MOUNTAINEER RACETRACK & GAMING RESORT--CHESTER, WEST VIRGINIA

Pursuant to a stock purchase agreement dated May 5, 1992, the Company
acquired all of the common stock of Mountaineer Park, Inc. ("Mountaineer Park"),
a West Virginia corporation, in December 1992. Mountaineer Park, the site of the
Company's gaming business, offers an entertainment complex and destination
resort with hotel, dining and lounge facilities, and outdoor activities
including golf, swimming and tennis. Mountaineer Park is situated on a 956 acre
site on the Ohio River at the northern tip of West Virginia's northwestern
panhandle in Hancock County, approximately 40 miles south of Youngstown, Ohio
and 35 miles west of Pittsburgh, Pennsylvania.

1

Mountaineer Park offers live thoroughbred horse racing before expansive
clubhouse and grandstand viewing areas with enclosed seating for year-round
racing. The track also conducts simulcast (closed circuit television)
thoroughbred horse and greyhound dog racing from other prominent racetracks
around the country. Mountaineer Park's main racetrack consists of an oval dirt
track approximately one mile in length. Inside the main track is a natural turf
(grass) track measuring seven furlongs or 7/8 of a mile. The racetrack is
equipped with two chutes for races of lengths from 4 1/2 furlongs to over one
mile. The racetrack buildings consist of the clubhouse and grandstand which
provide glass-enclosed stadium and box seating for approximately 770 and 2,850
patrons, respectively. The buildings are each three-stories and are connected by
an enclosed walkway. Live and simulcast racing can be viewed by approximately
1,200 dining patrons in a restaurant and sandwich bar located in the clubhouse
and grandstand respectively. The grandstand building also houses the Hollywood
Grande Buffet which provides customers with low-cost meals featuring a variety
of foods from breakfast foods to prime rib and seats 120. In October 1997
Mountaineer converted a 2,400 square foot area of the Clubhouse into a
glass-enclosed meeting room which will accommodate approximately 200 people. In
addition to seating areas, the grandstand covers approximately 57,000 square
feet of interior space on the main and mezzanine levels containing 49 parimutuel
windows and food and beverage concession stands. The clubhouse covers
approximately 25,000 square feet of interior space containing 15 parimutuel
windows. The grandstand has an indoor stage with a seating capacity of
approximately 2,240, and has been the site of several concerts and boxing
matches, some of which have been nationally televised. The racetrack apron,
which is accessible from both buildings, provides racing fans with up-close
viewing of horses entering the racetrack and crossing the finish line. The
stable area accommodates approximately 1,250 horses and is located adjacent to
the main track. Mountaineer's racetrack parking lots have a combined capacity
for over 2,900 vehicles.

LODGE FACILITIES

The Mountaineer Lodge (the "Lodge") is a two-story facility which overlooks
the par three, nine hole "executive" golf course near Mountaineer Park's main
entrance on West Virginia State Route 2. The Lodge offers 101 rooms, including
50 standard rooms (one double bed), 46 superior rooms (two double beds), and
five king rooms and suites. The Lodge's Gatsby Dining Room seats 125 patrons for
casual dining overlooking the golf course and an additional 68 patrons may be
seated on an outside deck, weather permitting. In 1995, in response to increased
patronage of the off-track betting, video lottery gaming, dining and bar
facilities located at the Lodge, the Company expanded its 5,000 square foot
Speakeasy Gaming Saloon with an 8,000 square foot addition. The capacity of the
Speakeasy Gaming Saloon now stands at 750. Extensive off-track wagering
facilities continue to be maintained at the Speakeasy Gaming Saloon. Patrons may
also purchase pizza and sandwiches from Big Al's Deli, which is located in the
Speakeasy and is open until closing. The Lodge parking lots have a combined
capacity for approximately 700 vehicles.

VIDEO LOTTERY FACILITIES

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

In June of 1996, West Virginia law for the first time authorized VLT game
themes that simulate classic casino slot machines. On July 3, 1996, the Company
installed slot games on the first 350 of its VLTs. In October 1996, the Company
installed slot games on an additional 50 VLTs. In March, 1997, the Company

2

purchased 400 VLTs with slot games and removed 200 older VLTs. The new slot
games include Double Diamond, a classic casino slot game with cherries, bars and
items that "spin" on video reels, and the internationally popular Black Rhino
game. These new games are offered in addition to blackjack, poker and keno.

RECREATIONAL FACILITIES

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

TRAILER PARK

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

UNDEVELOPED LAND

Mountaineer Park owns, as part of its 956 acre site, a 375 acre tract and a
contiguous 350 acre tract (purchased in February 1998) that are currently
undeveloped. The undeveloped acreage is located directly across West Virginia
State Route 2 from the Lodge and racetrack main entrance. On October 7, 1997,
Mountaineer Park acquired an option to purchase approximately 349 additional
contiguous acres. The option, for which Mountaineer Park paid $100,000, has a
duration of one year and entitles Mountaineer Park to purchase the property for
$600,000. Management has no current plans to develop such property.

CURRENT OPERATIONS

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

RACING OPERATIONS

The Company is subject to annual licensing requirements established by the
West Virginia State Racing Commission (the "Racing Commission"). The Company's
license was renewed in December 1997, and will remain effective through December
1998.

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

3

Racing Commission. Such rates vary with each jurisdiction and may be more or
less favorable than the live racing commission rates. Out of its gross
commissions, the Company is required to distribute fixed percentages to its fund
for the payment of regular purses (the "regular purse fund"), the state of West
Virginia and Hancock County and, with respect to commissions derived from
simulcast operations, Mountaineer Park 's employee pension plan. After deducting
state and county taxes and, with respect to simulcast commission, simulcast fees
and expenses and employee pension plan contributions, approximately one-half of
the remainder of the commissions are payable to the regular purse fund.

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

VIDEO LOTTERY OPERATIONS

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

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

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

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

In March 1996, the West Virginia legislature approved the usage of video
game themes depicting symbols on reels, commonly referred to as "line games" or
"slot games" ("Slot Terminals") in addition to the poker, blackjack and keno
games previously permitted ("Card Terminals"). In July of 1996, Mountaineer Park
converted 350 Card Terminals into Slot Terminals. In October of 1996, another 50
VLTs were converted. On March 15, 1997, Mountaineer purchased and installed 400
new Slot Terminals and removed 200 older Card Terminals, resulting in an
increase in the number of VLTs currently in operation from 800 to 1,000,
consisting of 800 Slot Terminals and 200 Card Terminals.

RACETRACK, FOOD AND BEVERAGE OPERATIONS

The clubhouse restaurant is open a minimum of 220 days annually on live race
days (210 days beginning in 1998), and offers seating for 650 customers with
full lunch and dinner menus and a private

4

buffet. Clubhouse customers include racing fans, local residents and private
social groups. Beverages and cocktails are also available in the grandstand
building at the Hollywood Knights Saloon, which services video lottery players,
as well as racing fans. The Hollywood Grande Buffet, which is adjacent to the
Hollywood Knights Saloon, provides customers with low-cost, all-you-can-eat
meals featuring a variety of foods from breakfast foods to prime rib. The
grandstand also offers Big Al's Deli II, which serves sandwiches, hotdogs and
pizza. Closed circuit television monitors displaying Mountaineer Park's live and
simulcast races are provided at every table in both the Clubhouse and grandstand
restaurant for the convenience of racing fans. The racetrack food and beverage
facilities are intended to complement the entertainment experience for racing
fans and video lottery players and, therefore, are designed to offer familiar
menus with moderate pricing in a comfortable atmosphere.

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

IMPROVEMENT PLAN AND EXPANDED OPERATIONS

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

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

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

Mountaineer has expanded its off-track betting facilities in both the
racetrack and Lodge locations. In 1994 and 1995, the Company invested $1.9
million in two track-side restaurants offering seating for 1,200 racing patrons,
with new 13-inch television monitors located at each table, and a total of 32
overhead monitors with 40-inch screens. A simulcast control center is located in
the clubhouse restaurant, which also offers video and graphic overlay
capabilities. This system enables the Company to promote upcoming events and
Mountaineer Park's other entertainment facilities, in addition to the day's live
and off-track racing schedule. In 1995, the Company completed the renovation of
the Lodge off-track betting facility, offering seating for 198 patrons in the
Speakeasy Gaming Saloon. The Lodge simulcasting facility is served by fourteen
(14) 40-inch television monitors, seven (7) 13-inch screens, as well as four (4)
projection screens. The Company currently has available sixty-four (64) mutuel
windows in the racetrack facility and six (6) windows in the Speakeasy Gaming
Saloon. Patrons also have access to three (3) self-serve wagering machines at
the racetrack and two (2) at the Lodge.

5

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

In 1995 the Company restored forty-one (41) guest rooms that were damaged by
fire and in 1997 it completed a general renovation and upgrade of the sixty (60)
remaining guest rooms and common areas. The Lodge lobby and reception area were
renovated in 1996.

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

BUSINESS STRATEGY

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

DEVELOP AND MARKET MOUNTAINEER PARK AS A DIVERSIFIED ENTERTAINMENT FACILITY

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

EXPAND VIDEO LOTTERY OPERATIONS

At December 31, 1996, the Company planned to expand its video lottery
operations by installing an additional 200 VLTs, which were authorized by the
Lottery Commission in 1995, to replace existing VLTs which had been placed in
operation in 1994. By March 13, 1997, the Company had accomplished its plan by
removing 200 older Card Terminals and adding 400 new Slot Terminals, resulting
in an increase in the number of VLTs in operation from 800 to 1,000, consisting
of 800 Slot Terminals and 200 Card Terminals. The number and mix of machines
remained the same at December 31, 1997. The Company believes that its video
lottery revenues will continue to increase with the implementation of
progressive games, players' increased familiarity with the available games, and
the continuation of the Company's expanded marketing plan. The Company is also
continuing to study expansion of the Lodge's capacity and construction of a
convention facility to increase mid-week business. With its current involvement
in video lottery gaming and parimutuel racing, its substantial infrastructure
and grounds, and the attractive location of its facility, management believes
that Mountaineer Park is positioned to take advantage of any additional forms of

6

gaming which may be legalized in West Virginia in the future. There can be no
assurances, however, that the state of West Virginia will authorize additional
gaming activities or that, if authorized, the Company would be permitted to
engage in such operations.

On March 14, 1998, the West Virginia State Legislature passed House Bill
4632, which, among other things, amended Section 29-22A-12(b)(5) of the
Racetrack Video Lottery Act of 1994 (regarding the number and location of video
lottery terminals). Upon its effective date, the amendment will permit
Mountaineer Park to change the ratio of VLTs located in the Lodge versus the
racetrack building from 1:1 to 2:1. The amendment will become effective ninety
(90) days after its passage unless vetoed by the Governor of West Virginia
within fifteen (15) days of the end of the legislative session, at which time
(April 8, 1998) the amendment becomes law. If the amendment becomes law,
Mountaineer Park intends to: (i) apply to the Lottery Commission for permission
to increase the number of VLTs from 1,000 to 1,200; (ii) purchase or lease 200
new Slot Terminals to be located in the Lodge, together with 100 VLTs to be
relocated from the racetrack; and (iii) construct a second addition of
approximately 8,000 square feet to the Speakeasy Gaming Saloon to house the 300
additional VLTs. If this plan is implemented, which management anticipates will
occur in 1998, Mountaineer Park will operate 800 VLTs at the Lodge and 400 at
the racetrack.

RELOCATE OFF-TRACK WAGERING

The Company recently relocated its primary simulcasting operations to the
Speakeasy Gaming Saloon at the Lodge. Management believes that by exposing video
lottery patrons to simulcast and live racing, new racing fans can be developed,
thereby increasing parimutuel operations. The Company also recently relocated
its simulcast facilities at the racetrack, creating off-track wagering areas
adjacent to the Hollywood Knight's Saloon in the grandstand's mezzanine level
(133 seats served by eight (8) 40-inch monitors and eight (8) 20-inch monitors)
and on the lower level of the grandstand (114 seats served by ten (10) 27-inch
monitors and one hundred thirty-one (131) 13-inch monitors). These new simulcast
facilities are also expected to create additional excitement and increase the
level of activity at the racetrack on live race days.

IMPROVE LIVE RACING PRODUCT AND COMMENCE EXPORT SIMULCASTING OUTSIDE HUB
AREA

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

Mountaineer Park sponsored several stakes races in 1996 and 1997, with
purses of up to $25,000 per race. In September 1995, Mountaineer Park hosted the
West Virginia Breeders' Classics stakes races, with purses totaling $330,000
funded by state-wide video lottery tax revenue. Mountaineer Park broadcast
certain of these races to a number of other racetracks around the country and
intends to simulcast its regular card of live races commencing in the third or
fourth quarter of 1998. Wagering handles from participating racetracks are
commingled with Mountaineer Park's on-site wagering handle when it exports its
simulcast signal.

7

COMMENCE EXPORT SIMULCASTING OUTSIDE HUB AREA

Export simulcasting is a highly desirable source of revenue because the
direct costs associated with such operations are relatively low. The Company
believes that the higher average purses anticipated from video lottery
contributions will improve the quality of races which it can export to other
racetracks, off-track betting facilities, casinos and other gaming
establishments once it has completed its improvement plan. In order to make its
races more attractive to simulcast outlets, the Company anticipates that
Mountaineer Park will experiment with different post times, possibly adopting
more evening racing days which are preferable because they do not compete with
live racing conducted by host tracks. Although the Company intends to pursue
export simulcasting possibilities vigorously, there can be no assurance that
such opportunities will prove realistic or that the Company will be successful
in its pursuit of such business. Further, commencement of export simulcasting
will involve substantial capital expenditures related to satellite uplink
equipment, lighting and camera equipment, which the Company estimates will be
approximately $2 million.

INCREASING IMPORT SIMULCASTING

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

MARKETING

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

The Company has adopted and is in the process of implementing a
comprehensive marketing program to capitalize on Mountaineer Park's recently
expanded gaming facilities to create a larger and more loyal customer base. The
program includes (i) the Players Club, a player rating and tracking system
designed to reward qualified play through the issuance of reward certificates
which are redeemable for food and beverages, merchandise and other services,
(ii) entertainment programming featuring boxing and other special events, (iii)
attractive food and beverage pricing, (iv) comprehensive advertising, and (v) a
bus program. Some features of the program are subject to approval by the Lottery
Commission. Prior to the formulation of the new marketing program, the Company's
marketing efforts consisted of limited television, radio and print advertising
and promotional events tied to major holidays or horse racing events.

COMPETITION

Mountaineer Park's principal direct competitors are Wheeling Downs, located
approximately 40 miles to the south in Wheeling, West Virginia, Thistledown,
located approximately 85 miles to the northwest in Cleveland, Ohio, and Ladbroke
located approximately 80 miles away from Mountaineer Park in Washington,
Pennsylvania. Wheeling Downs conducts parimutuel greyhound dog racing and video
lottery gaming. Thistledown conducts parimutuel thoroughbred horse racing but
not video lottery. Ladbroke conducts live harness racing and provides import
simulcasting, but does not have video lottery gaming. Other than

8

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

The Company is attempting to attract patrons by promoting Mountaineer Park
as a complete entertainment complex and destination resort offering a unique
combination of quality racing, video lottery wagering, dining, special events
and other entertainment options, all in a physically attractive setting which is
easily accessed with ample on-site parking. To the extent that Pennsylvania or
Ohio legalize any forms of casino gaming, the Company's video lottery operations
will compete with new gaming facilities located within driving distances of
Mountaineer Park's geographic market. Such facilities may offer more gaming
machines than Mountaineer Park as well as forms of gaming not available in West
Virginia.

EMPLOYEES

As of December 31, 1997, Mountaineer Park had approximately 480 full-time
employees and 30 part-time employees, of whom approximately 70 were represented
by a labor union under a collective bargaining agreement. During its peak season
in 1997, the Company had as many as approximately 700 employees, including
full-time temporary employees. The union representing mutuel clerks at the
racetrack has been expanded in recent years to cover certain employees providing
off-track betting services at the Lodge. The collective bargaining agreement was
extended until November 30, 2002. In September a vote was held on a proposal to
make approximately 200 other employees union members. Based on the information
available to the Company, the Company believes that the vote on the proposal to
expand the union coverage was 72 against and 60 for, with 87 votes challenged
and under review for eligibility. Pending the outcome of such review, the
Company is unable to predict the ultimate outcome of this vote. As of December
31, 1997, the Company also employed two persons in Orange County, California.
The Company believes that its employee relations are good; however, there can be
no assurance that if such expansion of the union is approved, the Company's
employee relations will remain on the same terms as in the past.

REGULATION AND LICENSING

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

RACING

The Company's horse racing operations are subject to extensive regulation by
the Racing Commission, which is responsible for, among other things, granting
annual licenses to conduct race meets, approving simulcasting post times, and
other matters. When granting licenses, the Racing Commission has the authority
to determine the dates on which Mountaineer Park may conduct races. In order to
conduct

9

simulcast racing, Mountaineer Park is required under West Virginia law to hold a
minimum of 220 (210 beginning in 1998) live race days each year. Mountaineer
Park was granted a license to conduct 220 live race days for 1997 and 210 for
1998.

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

Mountaineer Park's revenues from live racing operations are derived
substantially from its parimutuel commissions, which are fixed by the State of
West Virginia as percentages of Mountaineer Park's wagering handles. West
Virginia law fixes these percentages at three levels, 17.25%, 19% and 25%,
depending on the complexity of the wager, as previously discussed. The West
Virginia legislature could change these percentages at any time, although the
Company is not aware of any current proposal to do so.

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

VIDEO LOTTERY

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

Prior to the adoption of the Lottery Act in March 1994, the Company
conducted video lottery gaming pursuant to an agreement with the Lottery
Commission which authorized the Company to operate video lottery machines at the
racetrack and Lodge as part of a video lottery pilot project. Under the terms of
the agreement, Mountaineer Park retained ownership or control of the video
lottery machines and other equipment it provided for use in video lottery
gaming. In March 1993, the Attorney General of West Virginia issued an opinion
that, under the West Virginia Constitution, video lottery machines could not be
privately owned. As a result of the Attorney General's opinion, the Company was
unable to renew its agreement with the Lottery Commission, which was scheduled
to expire in June 1993. In October 1993, the Supreme Court of West Virginia (the
"Court") found that the legislature had not adequately defined and authorized
video lottery gaming and, as a result, the Lottery Commission's authorization of
video lottery gaming at Mountaineer Park was invalid. The Court's order was to
become effective in late November 1993, at which time video lottery gaming at
Mountaineer Park would have had to terminate. However, the court stayed its
order pending consideration and passage of satisfactory video lottery
legislation. The subsequent adoption of the Lottery Act has not been contested
in, or otherwise addressed by, the Court or any other West Virginia court.

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

10

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

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

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

On December 26, 1996, Mountaineer Park prepaid the Bennett loan with funds
obtained through a new financing from Madeleine LLC. Because the terms of the
new financing provide that Madeleine does not have the right to vote more than
5% of the Company's voting stock or the right to take an active role in the
affairs of Mountaineer Park, no Lottery Commission approval of Madeleine was
required in 1996 or 1997. Assuming the Lottery Commission does not change its
current position, if no new lender acquires the right to vote more than 5% of
the voting stock and does not obtain the right to take an active role in the
affairs of Mountaineer Park, no Lottery Commission approval will be required.
While the Company has no

11

reason to believe that its license is in jeopardy as a result of either loan, a
change in policy by the Lottery Commission could affect Mountaineer Park's
license and thus adversely affect the Company.

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

Accordingly, should a party unaffiliated with the Company acquire 5% or more
of the voting stock of the Company in a manner inconsistent with the statute,
the Company's license could be jeopardized insofar as such party would be
required to undergo approval by the Lottery Commission. Under the Company's
Restated Certificate of Incorporation, any person who purchases 5% or more of
the Common Stock without first securing Lottery Commission approval to own such
shares, is subject to the Company's right to repurchase such shares from the
holder.

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

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

On March 14, 1998, the West Virginia State Legislature passed House Bill
4632, which, among other things, amended Section 29-22A-12(b)(5) of the
Racetrack Video Lottery Act of 1994 (regarding number and location of video
lottery terminals). Upon its effective date, the amendment will permit
Mountaineer Park to change the ratio of VLTs located in the Lodge versus the
racetrack building from 1:1 to 2:1. The amendment will become effective ninety
(90) days after its passage unless vetoed by the Governor of West Virginia on or
before April 18, 1998, at which time the amendment will become law.

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

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

12

the State's general revenue fund, 15.5% is deposited in the racetrack's fund for
the payment of purses, and the remaining 9% is divided among tourism promotion,
Hancock County, the Breeders' Classics, the Veterans Memorial Program and the
Racetrack Employees Pension Fund.

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

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

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

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

DISCONTINUED OPERATIONS

BARTLETT FIELD LEASES--OHIO

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

BARTLETT FIELD WELLS--OHIO

In January 1992, ExCal acquired 77 gas wells in the Bartlett Field from 18
limited partnerships controlled by Mr. Arneault and operated by his affiliate,
Century Energy Management Company, Inc. The wells were in need of repair and the
Company planned to incur rework costs to increase production and

13

maximize the value of the assets. Aggregate annual gas production was 100,000 to
150,000 MCF, and management believed that with limited rework, production could
be increased by at least 100%. In December 1994, all of the wells were sold
pursuant to the plan of orderly liquidation described below.

MARATHON-OTTER LAKE FIELD--MICHIGAN

In January 1992, ExCal acquired all the issued and outstanding shares of
Crystal Oil Company, Inc. ("Crystal"). Crystal's assets consisted of an average
of a 64% net revenue interest in approximately 3.3 million barrels of oil
(proved reserves) plus 34 oil and gas wells and related equipment in the
Marathon-Otter Lake Field in the State of Michigan. In 1991, the wells were
shut-in by Crystal which had undertaken no material drilling since then. In
December 1992, ExCal entered into a joint venture agreement with Fleur-David
Corporation ("Fleur-David"), then a minority stockholder of the Company, to
perform rework and remediation activities to re-establish production and provide
activities necessary for compliance with state environmental standards on the
acreage then held as well as any leases taken in the future within a defined
area of mutual interest. ExCal contributed its net revenue interest in the
proved reserves and agreed to pay 25% of on-going costs in exchange for a 25%
interest in the joint venture. For a 75% interest in the joint venture,
Fleur-David agreed to provide technical expertise and 75% of on-going costs.
Fleur-David also obtained a covenant not to sue for clean-up and abandonment
costs from the state of Michigan by funding $188,000 in an environmental escrow
fund required by the state. Costs were estimated at $2,200,000 and have included
rework of wells, repairs to oil storage tank batteries, acid treatments of
producing formations, plugging, clean-up, equipment removal, waste disposal and
soil removal costs required by the Michigan Department of Natural Resources. The
Company is responsible to provide 25%, or approximately $550,000 of such costs,
of which $286,000 as of December 31, 1997, has been paid primarily from proceeds
from the exercise of certain stock options granted to Fleur-David by the
Company, as well as cash from continuing operations. During 1997, ExCal had no
revenues or expenses.

PLAN OF ORDERLY LIQUIDATION

On March 31, 1993, the Company's Board approved a formal plan to divest its
oil and gas operations over a period of two years. This decision was based upon
several factors including (i) the anticipated potential of the Company's gaming
operations and the anticipated time to be devoted to it by management, (ii) the
expiration of "Section 29" credits, and (iii) the impact of delays in connection
with a political controversy over video lottery in West Virginia during 1993
which caused management to focus the Company's efforts and financial resources
on Mountaineer Park. To enhance the value of the properties for sale, the plan
of orderly liquidation provided for remediation costs to address certain
environmental matters and rework and development costs to increase future
production.

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

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

14

Director of the Company, for notes valued at approximately $426,000, of which
$150,000 (discounted to $126,000) is non-recourse, secured solely by the assets
sold. See "Certain Relationships and Related Transactions".

At the time of the sale, the Company remained obligated on a $590,000, 9%
note to the previous owners of the Bartlett Field wells. On March 31, 1995, the
note was amended to provide the Company with a credit for the then current value
of 98,333 shares of the Company's Common Stock issued to the previous owners in
March 1993 in the amount of $123,000. The amendment further provided for the
$467,000 balance of the note to be paid in monthly payments of interest only at
10% from May through October 1995, with principal amortized over 36 months
thereafter with a balloon payment after 12 months on October 1, 1996. The note
was payable at the option of the Company through the issuance of Common Stock on
or before November 1, 1995 at the then current market value, provided that such
shares were registered by the Company at the time of issuance. The Company paid
monthly interest payments in May and June 1995, and in October 1995, the note
was canceled in exchange for interest payments for the months of July, August
and September 1995, and 373,600 shares of the Company's Common Stock, subject to
registration rights and valued for purposes of the transaction at the then
current market value of $1.25 per share.

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

ITEM 2. PROPERTIES

GAMING, RACING AND OTHER ENTERTAINMENT

Mountaineer Park is comprised of a thoroughbred racetrack and the Lodge
providing video lottery gaming, off-track wagering, dining and lounge facilities
as well as facilities for golf, swimming, tennis and other outdoor activities
covering approximately 956 acres (including approximately 725 undeveloped acres)
in Chester, West Virginia. The Mountaineer Park facility encompasses
approximately 4,100 feet of frontage on the Ohio River and approximately 2,500
feet of highway frontage straddling West Virginia State Route 2. Substantially
all of Mountaineer Park's assets are pledged to secure the debt evidenced by the
Second Amended and Restated Term Loan Agreement, dated as of July 2, 1996, as
amended and restated as of December 10, 1996, and as further amended and
restated as of July 2, 1997, among Mountaineer Park, Inc. the Company and
Madeleine LLC (the "Second Amended Term Loan Agreement").

OIL AND GAS

The Company's oil and gas interest constitutes a 25% working interest in a
64% net revenue interest in proved reserves with 34 net producible wells as well
as future development within a defined area of mutual interest in the
Marathon-Otter Lake field in Lapeer and Genesee Counties, Michigan. Proved
reserves are estimated at 3,314,800 BBL. For financial and other information
about the Company's oil and gas interests, see "Discontinued Operations,"
"Management's Discussion and Analysis of Financial Condition and Results of
Operations--Results of Discontinued Operations," and Note 12 of the Notes to
Consolidated Financial Statements.

EQUIPMENT LEASES

At December 31, 1996, in connection with video lottery and racing
operations, Mountaineer Park leased 800 video lottery machines, a totalisator
system, video tape and closed circuit television systems and other equipment
required for operations. During the first quarter of 1997, the Company agreed to
amend its master lease agreement, reducing the number of VLTs under lease to
600.

15

ITEM 3. LEGAL PROCEEDINGS

PENDING LITIGATION

OVELLE HOLDINGS, INC. V. MTR GAMING GROUP, INC., Circuit Court of Hancock,
West Virginia, Civil Action 97-C-133G. On July 24, 1997, the Company and
Mountaineer Park were served with a complaint filed by Ovelle Holdings, Inc.
claiming breach of contract and breach of the implied covenant of good faith and
fair dealing in connection with a financing commitment allegedly obtained by the
plaintiff for Mountaineer Park. The complaint seeks recovery of $350,000 in
fees, as well as lost profits on shares of the Company's stock the plaintiff
alleges it could have purchased upon the exercise of warrants it was to have
earned, and loan servicing fees, which lost profits and servicing fees are
alleged to exceed $75,000, pre-and post-judgment interest, and costs.

The Company and Mountaineer Park have filed a motion for summary judgment on
the grounds that letters authored by plaintiff constitute an admission that
plaintiff was unable to arrange closing of the subject financing by the express
deadline contained in the parties' agreement and that no agreement to extend the
closing date was reached. Thus, plaintiff did not satisfy the conditions
precedent to its right to compensation of any kind. Management therefore intends
to defend the action vigorously.

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

The Company and Mountaineer Park have answered the complaint, denying any
liability to Mr. Jones. Management has determined to defend the case vigorously
on the grounds that all of the claims should be dismissed because Mr. Jones'
employment was not terminated but rather abandoned by Mr. Jones, or, if
terminated was done so properly and justifiably. The Company and Mountaineer
Park will also defend against the retaliatory discharge claim based upon Mr.
Jones' own deposition testimony that whenever Mr. Jones raised with management
issues he perceived as problems, management acted promptly and properly to
address those concerns.

Although when the case was filed Mountaineer Park was advised that the
claims were covered by insurance, in April of 1997 Mountaineer Park was advised
by its insurance carrier that only the defamation claims against it are covered
by insurance, and that the carrier would provide a defense to all claims under a
reservation of rights. Discovery is in progress (after delays largely because
Mr. Jones' counsel had been unable to locate him).

JUANITA REINHOLD V. MOUNTAINEER PARK, INC., Circuit Court of Hancock County,
West Virginia, Civil Action No. 98-C-30 W. On February 26, 1998, Mountaineer
Park, Inc. was served with a complaint filed by Juanita Reinhold claiming
wrongful termination of employment and improper administration of a polygraph
test. The complaint alleges that pursuant to statute concerning such tests,
Mountaineer Park is criminally liable to the State of West Virginia and civilly
liable to the plaintiff. The complaint seeks $250,000 in compensatory damages
and a like amount in punitive damages.

The Company (including its subsidiaries) is also a defendant in various law
suits relating to routine matters incidental to its business.

16

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

The annual meeting of stockholders of the Company was held on October 8,
1997, for the purpose of (i) electing three persons to serve as directors of the
Company until the next annual meeting of stockholders; (ii) ratifying the
adoption of the Company's 1996 Amended Stock Option Plan; and (iii) ratifying
the appointment of the Company's independent certified public accountants to
serve as auditors for the fiscal year ending December 31, 1997.

1. At the meeting, Edson R. Arneault, Robert L. Ruben and Robert A. Blatt
were elected as directors of the Company by the following vote:



VOTES
--------------------
FOR WITHHELD
---------- --------

Edson R. Arneault......................................... 14,783,312 901,261
Robert L. Ruben........................................... 14,787,962 896,611
Robert A. Blatt........................................... 14,785,962 898,611


2. The proposal to adopt the Company's 1996 Amended Stock Option Plan was
approved by the following vote:



FOR AGAINST NON-VOTES ABSTENTIONS
- ------------ ---------- ----------- -----------

13,939,973 1,154,210 270,407 319,983


3. The proposal to confirm the ratification of Corbin & Wertz as the
Company's Independent Public Accountants for the fiscal year ending December 31,
1997 was approved by the following vote:



FOR AGAINST ABSTENTIONS
- ------------ --------- -----------

15,215,288 141,185 328,100


ITEM 5. MARKET FOR COMPANY'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS

The Company's Common Stock is quoted on the NASDAQ SmallCap Market under the
symbol "MNTG". On March 20, 1998, the closing trade price for the Company's
Common Stock was $2.75. As of March 20, 1998, there were approximately 550
stockholders of record of the Company's Common Stock.

The following table sets forth the range of high and low trade price
quotations obtained from the National Quotations Bureau for the Common Stock for
the two fiscal years ended December 31, 1996 and 1997 and for the period of
January 1, 1998 through March 20, 1998. These quotes are believed to be
representative of inter-dealer quotations, without retail mark-up, mark-down or
commission, and may not necessarily represent actual transactions.



HIGH LOW
--------- ---------

Year Ended December 31, 1996:
First Quarter........................................ 15/16 3/8
Second Quarter....................................... 1 9/16 19/32
Third Quarter........................................ 1 15/32 27/32
Fourth Quarter....................................... 1 9/16 29/32


17



HIGH LOW
--------- ---------

Year Ended December 31, 1997:
First Quarter........................................ 1 1/2 27/32
Second Quarter....................................... 1 11/32 1
Third Quarter........................................ 1 15/32 1 1/4
Fourth Quarter....................................... 2 15/32 1 7/16
Year Ending December 31, 1998:
First Quarter (January 1, 1998 through March 20,
1998).............................................. 2 3/4 2


ITEM 6. SELECTED FINANCIAL DATA

The selected financial data set forth below as of and for each of the five
years ended December 31, 1997, have been derived from the audited consolidated
financial statements of the Company, certain of which are included elsewhere in
this Report, and should be read in conjunction with those consolidated financial
statements (including the notes thereto) and with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" also included
elsewhere herein.



FISCAL YEAR ENDED DECEMBER 31,
-------------------------------------------------------------------------
1997 1996 1995 1994 1993
------------- ------------- ------------- ------------- -------------

Statement of Operations Data:
Revenues............................. $ 60,138,000 $ 40,204,000 $ 24,927,000 $ 14,656,000 $ 12,797,000
Income/(loss) from continuing
operations......................... $ 4,694,000 1,155,000 (5,313,000) (6,902,000) (5,913,000)
Income/(loss) per share from
continuing operations..............
Basic:............................... .24 .06 (.33) (.48) (.46)
Assuming dilution:................... .22 .06 (.33) (.48) (.46)
Discontinued operations data:
Revenues............................. -- -- -- 184,000 268,000
Loss from discontinued operations.... -- -- -- (640,000) (1,653,000)
Loss per share from discontinued
operations......................... -- -- -- (.04) (.13)
Balance Sheet Data:
Working Capital (Deficiency)......... 9,785,000 3,897,000 (7,453,000) (1,763,000) 313,000
Current Assets....................... 13,017,000 7,016,000 1,972,000 3,600,000 2,354,000
Current Liabilities.................. 3,232,000 3,119,000 9,425,000 5,363,000 2,041,000
Total assets--continuing
operations......................... 38,418,000 28,262,000 23,131,000 21,387,000 16,347,000
Net assets--discontinued
operations......................... 2,616,000 2,616,000 2,616,000 2,571,000 2,790,000
Total Liabilities.................... 25,921,000 20,612,000 19,763,000 14,200,000 6,040,000
Total Stockholders' Equity (Capital
Deficiency)........................ 15,113,000 10,266,000 5,984,000 9,758,000 13,097,000


18

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

RESULTS OF OPERATIONS

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

RESULTS OF CONTINUING OPERATIONS
YEARS ENDED DECEMBER 31, 1997, 1996 AND 1995

Mountaineer Park has exhibited steady, pronounced revenue growth under its
expansion plan begun in September 1994. The emergence of video lottery as
Mountaineer Park's dominant profit center and the 1996 amendment of the West
Virginia video lottery law to permit the addition of Slot Terminals have allowed
the Company to generate increased revenues. Primarily as a result of this
significant increase in gaming revenues, the Company earned a $4.7 million
profit from continuing operations in 1997.

In 1996, the Company earned a $1.2 million profit from continuing operations
substantially as a result of the emergence of video lottery as Mountaineer
Park's dominant profit center and the 1996 amendment of the West Virginia
lottery law described above.

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

REVENUES



YEARS ENDED DECEMBER 31
-------------------------------------
1997 1996 1995
----------- ----------- -----------

Video Lottery Terminals.................. $49,187,000 $30,700,000 $16,479,000
Parimutuel Commissions................... 4,437,000 4,299,000 4,263,000
Lodging, Food and Beverage............... 5,417,000 3,945,000 3,046,000
Other.................................... 1,097,000 1,260,000 1,139,000
----------- ----------- -----------
$60,138,000 $40,204,000 $24,927,000
----------- ----------- -----------
----------- ----------- -----------


Total revenues increased by $19,934,000 from 1996 to 1997, an increase of
49.58%. Approximately $18.5 million of the increase was produced by video
lottery operations, while the parimutuel commissions and lodging, food, beverage
and other operations at Mountaineer Park contributed approximately $1.4 million
of additional revenues. Management believes the increase resulted primarily from
increased patronage resulting from the Company's expanded advertising
activities, the increase to 800 Slot Terminals in March 1997 (as compared to
1996 when the Company had no Slot Terminals until July of that year), greater
familiarity of customers with the Company's gaming machines, and other enhanced
facilities.

Total revenues increased by $15.3 million from 1995 to 1996, an increase of
61%. Video lottery operations accounted for $14.2 million of the increase, and
lodging, food and beverage operations contributed $899,000 of the increase. The
region surrounding Mountaineer Park experienced extensive

19

flooding and unusually heavy snowfall in the first quarter of 1996, producing
difficult travel conditions and resulting in portions of Ohio, West Virginia and
Western Pennsylvania being designated as Federal disaster areas. The Company's
revenue increases have been achieved despite these unusual weather conditions.
Mountaineer Park's facilities are situated well above the flood plain and did
not sustain any damage; Mountaineer Park's nearest competitor was extensively
damaged and ceased operations for approximately four weeks in the first quarter
of 1996.

VIDEO LOTTERY OPERATIONS

Revenues from video lottery operations increased 60% from $30.7 million in
1996 to $49.2 million in 1997. Management believes the increase resulted
primarily from increased patronage resulting from the Company's expanded
advertising activities, the increase to 800 Slot Terminals in March 1997 (as
compared to 1996 when the Company had no Slot Terminals until July of that
year), greater familiarity of customers with the Company's gaming machines and
other enhanced facilities.

Revenues from video lottery operations increased 86%, from $16.5 million in
1995 to $30.7 million in 1996. In response to increased patronage and a trend
towards increased productivity of video lottery activities, Mountaineer Park
doubled the number of VLTs to 800 in June 1995. In December 1995, the Company
completed an expansion of its Lodge gaming facilities, allowing the placement of
half of its VLTs at the Lodge with the other half remaining in the racetrack
grandstand and clubhouse, in response to a perceived demand for more terminal
availability on days when live racing is not conducted. In July of 1996, after
passage of legislation permitting the use of Slot Terminals as opposed to only
Card Terminals, Mountaineer Park converted 350 Card Terminals into Slot
Terminals. Also in July of 1996 the Company began a large scale marketing
campaign aimed beyond the 40 mile radius from which the Company has
traditionally drawn the bulk of its patrons. In October of 1996, Mountaineer
Park converted an additional 50 Card Terminals to Slot Terminals. In March of
1997, Mountaineer Park purchased and installed 400 new Slot Terminals and
removed 200 previously leased Card Terminals, bringing the total number of VLTs
to 1,000 as of March 13, 1997, consisting of 800 Slot Terminals and 200 Card
Terminals.

The results of video lottery operations reflect a three-year trend of
significantly increasing aggregate net win, coupled with an increase in average
daily net win per terminal in 1997. The Company plans to pursue additional
growth in its video lottery operations. The aggressive newspaper marketing
campaign begun in July 1996 continued through December 31, 1997 and is still
continuing. In January of 1997, Mountaineer also began broadcasting a 30 minute
"infomercial" advertisement on television affiliates within a two hour driving
radius.

The Company has completed a large scale redecoration of its racetrack
grandstand video lottery facilities, including expansion of ancillary dining and
bar areas. The Company has spent $18 million on this redecoration and expects to
incur no additional related material expense. Management believes that the
redecoration has made the facility more attractive to patrons and has and will
continue to have a positive effect on video lottery operations. Management
believes that the redecoration will draw and accommodate significantly heavier
patronage to the grandstand gaming facilities, which currently operate only on
the Company's 210 annual live race dates. For the twelve months ended December
31, 1997, average daily net win on the VLTs placed at the racetrack was $56
(including $0 for days when there was no live racing), compared to $224 earned
on the Lodge-based terminals for a facility-wide average of $140 per VLT per
day.

PARIMUTUEL COMMISSIONS

Parimutuel commissions revenue is a function of wagering handle, which means
the total amount wagered without regard to predetermined deductions, with a
higher commission earned on a more exotic wager, such as a trifecta, than on a
single horse wager, such as a win, place, or show bet. In parimutuel wagering,
patrons bet against each other rather than against the operator of the facility
or with pre-set

20

odds. The total wagering handle is composed of the amounts wagered by each
individual according to the wagering activity. The total amounts wagered form a
pool of funds from which winnings are paid based on odds determined solely by
the wagering activity. The racetrack acts as a stakeholder for the wagering
patrons and deducts from the amounts wagered a "take-out" or gross commission,
from which the racetrack pays state and county taxes and racing purses. The
Company's parimutuel commission rates are fixed as a percentage of the total
wagering handle or total amounts wagered. The Company earned an average
commission rate of 20% in each of the past three years.

For the twelve (12) months ended December 31, 1997, simulcast handle rose by
$1.2 million to $20.9 million, an increase of 6.1% compared to $19.7 million for
the same period in 1996. Management believes the increase resulted primarily
from increased video lottery attendance and cross-marketing from such activity.
Live racing handle for the year ended 1997 was $20.1 million, a decrease of
$300,000 from the year ended 1996, which management believes is immaterial.
During 1997 management raised average daily purses from $54,000 to $58,000 and
sponsored stakes races of up to $25,000 as compared with $20,000 in 1996.
Management believes that periodic increases in average daily purses and purses
for stakes races will attract higher quality race horses. Management believes
that over time such increases and improvements should lead to increased live
racing handle, or alternatively smaller decreases. Management also believes that
the enhanced quality of race horses should improve the Company's prospects in
export simulcasting. Management intends to continue its policy of increasing
average daily purses in fiscal year 1998 as well as sponsor substantially
increased stakes races.

For the twelve months ended December 31, 1996, simulcast handle rose by $1.9
million to $19.7 million, an increase of 11% compared to $17.8 million for the
same period in 1995. Management believes the increase resulted primarily from
renovations to track betting facilities and an increase in the number of
wagering days to seven days per week at multiple locations, plus the
introduction of simulcast greyhound racing in the second quarter of 1995. Live
racing handle declined by $1.6 million, or 7%, for the year ended December 31,
1996 to $20.4 million from $22.0 million for the year ended December 31, 1995.
Average daily purses, which were $25,000 in the third quarter of 1995, increased
several times during 1995 and 1996 to a high of approximately $55,000 in the
third and fourth quarters of 1996. Mountaineer Park reduced daily purses to
approximately $35,000 late in the fourth quarter of 1996, with the intention of
raising them above the $50,000 level in the second quarter of 1997. Legislation
was approved by the Ohio General Assembly that permitted full-card simulcasting
and off-track betting beginning in September 1996. Management is unaware of any
imminent plans for competing Ohio racetracks to open any off-track betting sites
near Mountaineer Park's Chester, West Virginia facility.

In September 1995, Mountaineer Park hosted the West Virginia Breeders'
Classics, a night of stakes races with $330,000 in purses funded by taxes on
statewide video lottery revenues. Mountaineer Park broadcast a simulcast signal
of the stakes races, earning commissions on $351,000 of handle wagered off-site.

Early in 1995, the Company expanded its off-track betting facilities in the
racetrack clubhouse, grandstand and the Lodge. In April 1995, Mountaineer Park
began offering greyhound off-track betting, which contributed $2.7 million to
increased simulcast handle in 1995.

LODGING, FOOD AND BEVERAGE

Revenues earned from lodging, food and beverage accounted for a combined
increase of 37.3% to $5.4 million for the year ended December 31, 1997, from
$3.9 million for the same period in 1996. Restaurant, bar and concession
facilities produced $1.3 million of the revenue increase, while lodge revenues
increased $200,000. Food and beverage operations accounted for approximately
three quarters of the revenues earned by this profit center in 1997 and 1996.
Management believes that increased revenues from lodging, food and beverage
resulted primarily from enhanced video lottery facilities and related
advertising, which in turn led to increased consumption of food and beverages by
the Company's

21

customers, substantially as a result of the opening of Big Al's Deli in the
Speakeasy Gaming Saloon. The ratio of revenue from food and beverage to revenue
from lodging has remained constant, reflecting that Mountaineer Park has
historically drawn more day traffic than overnight stays.

Revenues earned from lodging, food and beverage accounted for a combined
increase of 30% to $3.9 million for the year ended December 31, 1996, from $3.0
million for the same period in 1995. Restaurant, bar and concession facilities
produced $582,000 of the revenue increase, while Lodge revenues increased
$297,000. Food and beverage operations accounted for approximately three
quarters of the revenues earned by this profit center in both 1995 and 1994. A
fire in October 1994 caused 41 of the Lodge's 101 rooms to be unusable during
the fourth quarter of 1994 and the first four months of 1995.

OTHER REVENUES

Other sources of revenues consist primarily of non-core businesses such as
admission, programs, golf, tennis and swimming. While these lines of business
are not the Company's most profitable, the Company believes they are necessary
for the Company to continue to attract gaming patrons. Other revenues decreased
by $163,000, or 12.9%, from 1996 to 1997 and increased by $121,000 or 10.6% from
1995 to 1996. Operations in 1997 saw an immaterial decrease in revenue as a
result of the Company's decision to permit free parking for its customers at the
racetrack facility.

OPERATING COSTS

Total operating costs increased by 43.8% from $29.8 million in 1996 to $42.8
million in 1997. Approximately $11 million of the increase was attributable to
the cost of operating video lottery terminals, which includes applicable state
taxes and fees, and related advertising. The Company's increase in revenues in
1997 resulted in a 43.8% increase in cost of revenues, a 99.5% increase in
marketing and promotions expense, a 33.8% increase in general and administrative
expenses, and a 44.9% increase in depreciation and amortization. The increased
marketing and promotion expenses were due primarily to the Company's "Hancock
County: The Action's Closer Than You Think" infomercial, increases in direct
mail, print, radio and television advertising and increased prize giveaways. The
increase in general and administrative expenses was due primarily to (1)
additional personnel engaged in video lottery, housekeeping and security to
accommodate Mountaineer Park's larger crowds; (2) additional marketing and
promotional personnel, both to implement the Company's marketing plan and to
analyze the effectiveness of the Company's marketing efforts to obtain the
maximum long-term benefits of such efforts; and (3) professional fees related to
financing activity.

The expanded scope of operations which produced Mountaineer Park's 1996 61%
revenue increase resulted in a 37% increase in cost of revenues, a 50% increase
in marketing and promotions expense, a 25% reduction in general and
administrative expenses, and an 11% increase in depreciation and amortization.
The increased marketing and promotion expenses were due primarily to (1) labor
costs associated with establishing a full-time marketing department; (2)
implementing a direct mail and print advertising campaign in locations where the
Company's primary competitors operated; and (3) Mountaineer Park's increased
promotions and prize give-aways. Gross profits from Mountaineer Park's four
profit centers nearly tripled from $3.1 million to $10.4 million; $6.9 million
of this amount was earned in the last two quarters of 1996.

The gains resulting from the profitability of the video lottery operations
have been offset by the losses sustained by parimutuel commissions business;
however, the Company has been able to substantially reduce its losses due to the
improvement in VLT operations. Based on this trend, the Company is attempting to
expand the video lottery business, while attempting to reduce the losses of the
parimutuel

22

and lodging, food and beverage businesses, by increasing productivity, expanding
marketing efforts, increasing purse sizes and attracting higher quality jockeys
and horses to increase parimutuel wagering.


YEARS ENDED DECEMBER 31
-------------------------------------
1997 1996 1995
----------- ----------- -----------

Operating Costs
Video Lottery Terminals.................. $31,048,000 $19,865,000 $12,256,000
Parimutuel Commissions................... 6,072,000 5,257,000 5,064,000
Lodging, Food and Beverage............... 4,583,000 3,543,000 3,285,000
Other.................................... 1,095,000 1,092,000 1,195,000
----------- ----------- -----------
Total Operating Costs.................... $42,798,000 $29,757,000 $21,800,000
----------- ----------- -----------
----------- ----------- -----------



YEAR ENDED DECEMBER 31
-------------------------------------
1997 1996 1995
----------- ----------- -----------

Gross Profit (Loss)
Video Lottery Terminals.................. $18,139,000 $10,835,000 $ 4,223,000
Parimutuel Commissions................... (1,635,000) (958,000) (801,000)
Lodging, Food and Beverage............... 834,000 402,000 (239,000)
Other.................................... 2,000 168,000 (56,000)
----------- ----------- -----------
Total Gross Profit (Loss)................ $17,340,000 $10,447,000 $ 3,127,000
----------- ----------- -----------
----------- ----------- -----------


VIDEO LOTTERY TERMINALS OPERATING COSTS

Costs of video lottery revenue for 1997 increased by $11.2 million or 56.3%,
from $19.9 million to $31 million for the year ended December 31, 1996, compared
to 1997, reflecting an increase in statutory expenses (See note 15 of the
Consolidated Financial Statements). Such expenses accounted for $10.4 million of
the total cost increase with the additional expenses incurred in connection with
video lottery, housekeeping and security personnel.

Costs of video lottery revenues increased by $7.7 million, or 62%, from
$12.3 million to $19.9 million for the year ended December 31, 1996, compared to
1995, reflecting the increase in statutory expenses directly related to the 86%
increase in video lottery revenues. Such expenses accounted for $7.6 million of
the total cost increase.

Under the March 17, 1994, Racetrack Video Lottery Act, the following
statutory rates paid to certain entities are in effect.



State of West Virginia.................................................... 30.0%
Hancock County............................................................ 2.0%
Horseman's Association (racing purses).................................... 15.5%
Other..................................................................... 5.5%
----
Total Statutory Payments.................................................. 53.0%(1)
----
----


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

(1) Excludes up to a 4% administrative fee charged by the State of West Virginia
based on revenues. In addition, rates are applied to revenues net of this 4%
administrative fee. (See Note 16 to the Consolidated Financial Statements of
the Company)

In addition to the above rates, the Company paid a 3% management fee (after
the State's 4% administrative fee), based on VLT revenues, to AGEL which began
on October 26, 1994, as approved by the Lottery Commission. This management
agreement was stayed in July 1995. A consulting agreement with American Newco
providing for fees of up to $20,000 per month, as discussed below, replaced the

23

management agreement. The Company was also required to pay additional management
fees of 8% of income before depreciation, amortization, taxes and interest.
Total management fees charged to the cost of VLTs in 1995 were $321,000. This
agreement has since been terminated and releases have been exchanged.
Nonetheless, AGEL has brought a suit against Mountaineer Park to recover $79,000
of management fees allegedly due under such agreement.

PARIMUTUEL COMMISSIONS OPERATING COSTS

Total costs (the individual components of which are detailed below) of
parimutuel commission revenue attributable to live racing increased by $815,000
to approximately $6 million in 1997. Purse expense (consisting of statutorily
determined percentages of live racing handle) dropped 2 1/2% to $1.9 million in
1997, which is consistent with the decrease in live handle. In connection with
simulcasting race operations, contractual fees paid to host tracks and
additional statutorily determined percentages of simulcast commissions
contributed to the purse fund for live racing increased $100,000 to $2.3 million
in 1997 consistent with the 6.1% increase in simulcasting wagers. Parimutuel
commissions revenue is reported net of these expenses in the Consolidated
Statement of Operations.

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

Direct and indirect wages and employee benefits attributable to racing
operations increased by $100,000 to approximately $2.5 million in 1997, while
lease expense increased by $91,000 to $788,000 due to an increase in simulcast
handle. Direct and indirect wages and employee benefits attributable to racing
operations remained stable at approximately $2.4 million in 1996 and 1995, while
lease expense was reduced by $106,000, or 13%, to $697,000 due primarily to the
negotiation of more favorable totalisator lease terms in December, 1995.

Other costs of parimutuel commission revenue increased in the aggregate by
approximately $758,000 from 1996 to 1997 primarily as a result of allocation of
overhead items including advertising, personnel and professional fees as
determined by management.

Salaries, payroll taxes and employee benefits increased from $2.2 million in
1994 to $2.5 million in 1995, partly as an accommodation due to certain
inefficiencies caused by Mountaineer's extensive construction activities in
1995. A general upgrade in maintenance activities contributed to this increase,
as well as a $65,000 increase in repair and maintenance supplies. The Company's
totalisator rents and payments of host track fees increased $177,000 in 1995
from the prior year as a result of the 24% increase in revenues achieved by its
off-track betting operations. Liability insurance expense in 1995 was $87,000
higher than the prior period, a reflection primarily of the increased volume of
business and an industry-wide increase in jockey insurance.

LODGING, FOOD AND BEVERAGE OPERATING COSTS

Direct expenses of lodging, food and beverage operations increased from $3.5
million in 1996 to $4.6 million in 1997. The lodging, food and beverage
operation earned a gross profit of $834,000 compared to $402,000 in 1996,
primarily as a result of the addition of sales by Big Al's Deli (which has
greater efficiencies as compared with a full service restaurant), better cost
control (including the addition of point of sale cash registers) and increased
customer attendance and related advertising. Lodging direct costs totaled
$1,466,000 for 1997 compared to $1,102,000 in 1996. Lodge wages and employee
benefits increased by $199,000 to $937,000 in 1997, while food and beverage
operation wages and employee benefits increased by $348,000 in 1997. Such
increases were caused as a result of an increase in service personnel in these
areas.

24

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

COSTS OF OTHER OPERATING REVENUES

Costs of other revenues, consisting primarily of non-core businesses such as
racing programs, golf, tennis and swimming increased by $3,000 from $1,092,000
in 1996 to $1,095,000 in 1997.

Cost of other revenues declined by $103,000 from $1,195,000 in 1995 to
$1,092,000 in 1996, reflecting the discontinuance of certain shuttle bus and
valet services. The Company reactivated its shuttle bus service in 1997.

MARKETING AND PROMOTIONS EXPENSE

Marketing and promotions expense increased by $1,710,000 to $3,428,000 for
the year ended December 31, 1997 primarily due to increased advertising expenses
in connection with the Company's aggressive marketing campaign (commenced in
1996) and its infomercial advertising commenced in 1997.

Marketing and promotions expense increased by $574,000 to $1.7 million for
the year ended December 31, 1996. The bulk of this increase occurred in the
second half of 1996, with the inception of an aggressive marketing campaign
targeted at a significantly larger geographic market. In addition, in January
1997 Mountaineer Park commenced extensive infomercial advertising on television
affiliates within a two hour driving radius. In 1997 Mountaineer Park's
advertising costs were defrayed by a state grant in the amount of $330,000 from
a convention and visitors bureau of which Mountaineer Park is a member.

SELLING, GENERAL AND ADMINISTRATIVE EXPENSES, AND INTEREST EXPENSE

The Company's general and administrative expense increased by $1.4 million
to $5.5 million, or 33.8%, from $4.1 million for the year ended December 31,
1997 as compared to 1996 (which increase is consistent with the increase in
revenue). Such increase resulted primarily from an increase in service personnel
and professional fees.

The Company's general and administrative expenses decreased by $1.3 million
to $4.1 million, or 25% from $5.4 million for the years ended December 31, 1996
and 1995, respectively. In addition, several non-recurring charges affected
selling, general and administrative expenses as follows: provisions for
settlement of legal actions of $408,000 and doubtful notes receivable from
related parties of $290,000, and relocation and severance charges of $596,000 in
1995.

In 1997, the Company incurred $3,341,000 of interest expense. Interest
expense in 1997 included a $1.8 million one-time cash fee paid over the first
year of the extended loan term pursuant to the July 2, 1997 Seconded Amended and
Restated Term Loan Agreement the Company and Mountaineer Park entered with
Madeleine LLC. Approximately $860,000 of such fees remain to be expensed in
1998.

In 1996, the Company incurred $3.7 million of interest, of which $197,000
was capitalized to cost of self-constructed assets. Interest expense in 1996
included the amortization of $1.8 million of cash and non-cash fees paid at the
inception of various loan arrangements. Approximately $1.1 million of such fees
were expensed in 1997.

25

Depreciation and amortization costs increased 44.9% from $1,667,000 in 1996
to $2,415,000 in 1997, reflecting increased capitalization of improvements
completed at Mountaineer Park's facilities and the purchase of 400 VLTs for $3.2
million.

Depreciation and amortization costs increased 11% from $1.5 million in 1995
to $1.7 million in 1996, reflecting the increased property, plant and equipment
balances carried at Mountaineer Park.

NONRECURRING INCOME

In 1997, the Company had no nonrecurring income.

In 1996, the Company negotiated significant reductions in four previously
accrued obligations, and as a result recorded $705,000 in non-recurring income.
The non-recurring income resulted from the following four items:

In 1995, the Company recorded a provision for loss in the amount of $308,000
in connection with a legal judgment which had been assessed against Mountaineer.
In June 1996, the related lawsuit was settled upon payment of a $100,000
payment.

In September 1996, the Company reached agreement in a dispute over trade
accounts payable by satisfying an obligation which had been accrued in the
amount of $411,000 as of December 31, 1995 by payment of a $150,000 cash
settlement in September 1996.

In July 1994, the Company entered into an agreement in settlement of claims
arising from a 1993 financial advisory agreement. In connection therewith, the
Company accrued a $150,000 liability and issued warrants to purchase 145,000
shares of common stock with registration rights, exercisable at a price of $6.25
per share through January 15, 1997. In September 1996, the settlement agreement
was amended as follows: (a) The obligation to remit the $150,000 payment was
reduced to $90,000 in return for the immediate payment of $90,000, and (b) The
exercise price of the previously issued warrants was reduced to $3.00 per share
and the exercise period was extended to January 15, 1998, when they expired.

In April 1995, the Company entered into a severance agreement with its
former chief executive officer. In connection therewith, the Company was
obligated to pay approximately $440,000 over a period of two years. As of
December 31, 1995, the Company had an accrued liability on its book relating to
the Severance Agreement of $400,000. In 1995, management discontinued payments
under the agreement due to the discovery of certain matters which it believed
nullified the agreement. In October 1996, the severance agreement was amended to
provide for the payment of $100,000 in full satisfaction of the Company's
obligation to make cash payments.

LIQUIDITY AND SOURCES OF CAPITAL

The Company's working capital balance stood at $9,785,000 at December 31,
1997, and its unrestricted cash balance amounted to $7,715,000. Racing purses
are paid from funds contributed by the Company to bank accounts owned by the
horse owners who race at Mountaineer Park. At December 31, 1997, the balances in
these accounts exceeded the purse payment obligations by $712,000; this amount
is available for payment of future purse obligations at the discretion of the
Company and in accordance with the terms of its agreement with the HBPA.

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

26

From 1995 until May 1996, the Company reduced the number of Redeemable
Shares by entering into settlement agreements with the holders of such
Redeemable Shares. The terms of these settlement agreements varied from holder
to holder, but generally included the issuance of make-up shares or a promissory
note to the holder, in exchange for the cancellation of the holder's right to
have its shares repurchased by the Company at a specified price. For complete
details regarding the various settlement agreements, see Note 2--Mergers and
Acquisitions--Mountaineer Park, Inc. and Golden Palace Casinos, Inc. and Note
11--Shareholders' Equity--Redeemable Common Stock Settlements.

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

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

LONG-TERM DEBT AND LINE OF CREDIT REFINANCING. Effective July 2, 1997,
Mountaineer and the Company amended and restated the July 2, 1996 Term Loan
Agreement, which had been previously amended and restated as of December 10,
1996. The December 10, 1996 Amended Term Loan Agreement reflected an increase in
the amount borrowed from $5 million to $16.1 million, established a $5,376,500
revolving line of credit, and converted the lender's position from second to
first trust holder.

The July 2, 1997 Second Amended Term Loan Agreement (i) extends the term of
the loan to July 2, 2001 (compared to July 2, 1999); (ii) increases the total
amount borrowed to $21,476,500 (by virtue of Mountaineer Park drawing down the
line of credit); (iii) eliminates from the Amended Term Loan Agreement annual
fees of cash in the amount of 8% of the outstanding principal balance of the
loan that would have been due each November 15 while the loan is outstanding;
(iv) calls for payments of interest only with the principal due at the end of
the four year term; (v) eliminates annual warrants to purchase 250,000 shares of
the Company's common stock at $1.06 per share which would have been issued on
November 15, 1997, 1998 and 1999; and (vi) eliminates annual warrants to
purchase additional shares in a number to be calculated under a formula defined
in the Amended Term Loan Agreement, which would have been issued on November 15,
1997, 1998 and 1999. The lender's rights pursuant to the Amended Term Loan
Agreement with respect to the 550,000 shares of the Company's stock and warrants
to purchase 1,632,140 additional shares issued thereunder are unaffected by the
Second Amended Agreement. The Company continues to guarantee the loan. As a
result of this transaction and as a result of the combination of financing and
the Company's increased revenues and cash flows, the Company was able to reduce
its accounts payable balance from $909,000 at December 31, 1996 to $594,000 at
December 31, 1997. In addition, as a result of the Second Amended Term Loan
Agreement the Company has excess funds available for investment (subject to
negative covenants contained in the second Amended Term Loan Agreement), further
expansion at Mountaineer Park and, subject to regulatory approval, additional
VLTs.

As consideration for the lender's entering into the Second Amended Term Loan
Agreement, Mountaineer Park has agreed (i) to pay a one time fee of
approximately $1.8 million or 8.5% of the total amount borrowed, which may be
paid over the first year of the term (as of December 31, 1997, the Company has
paid approximately $940,000 and is obligated to pay the remaining $860,000 in
equal payments over the next nine months); (ii) to pay interest at the rate of
13% (compared to 12% on the $16.1 million term loan and 15% on the $5.4 million
line of credit under the Amended Term Loan Agreement); and (iii) to pay a call
premium equal to 5% in the event of prepayment during the first year of the
term, declining to 3% during the second year, 2% in the third year and 1% in the
final year.

CAPITAL IMPROVEMENTS. The Company is contemplating significant further
expansion of its Mountaineer Park facility including approximately doubling its
hotel room capacity and constructing a regional

27

convention center, most likely to occur in 1998 and 1999. The Company began to
invest in significant infrastructure improvements beginning with extensive
paving in the fourth quarter of 1997. The Company may separately finance any
construction activities that it executes of this magnitude. Capital improvements
of a near-term nature include numerous smaller renovations, including a new
entrance to the racetrack clubhouse.

On March 14, 1998, the West Virginia State Legislature passed House Bill
4632, which, among other things, amended Section 29-22A-12(b)(5) of the
Racetrack Video Lottery Act of 1994 (regarding number and location of video
lottery terminals). Upon its effective date, the amendment will permit
Mountaineer Park to change the ratio of VLTs located in the Lodge versus the
racetrack building from 1:1 to 2:1. The amendment will become effective ninety
(90) days after its passage unless vetoed by the Governor of West Virginia on or
before April 8, 1998, at which time the amendment will become law. If the
amendment becomes effective, Mountaineer Park intends to: (i) apply to the
Lottery Commission for permission to increase the number of VLTs from 1,000 to
1,200; (ii) purchase 200 new Slot Terminals to be located in the Lodge, together
with 100 VLTs to be relocated from the racetrack; and (iii) construct a second
addition of approximately 8,000 square feet to the Speakeasy Gaming Saloon to
house the 300 additional VLTs. If this plan is implemented, which management
anticipates will occur in 1998, Mountaineer Park will operate 800 VLTs at the
Lodge and 400 at the racetrack.

On October 7, 1997, Mountaineer entered into an agreement in which it
obtained an exclusive option to purchase 349 acres of real property located
adjacent to its Hancock County, West Virginia operation. Mountaineer paid
$100,000 in exchange for an irrevocable option to purchase the property for
$600,000 before October 1, 1998, with payment to be made in the form of a
$200,000 cash payment at closing and a $400,000 term note bearing interest at 9%
payable over five years.

ROAD IMPROVEMENTS. During the third quarter of 1997, construction projects
commenced affecting West Virginia State Route 2 (the road Mountaineer Park
fronts) both in Weirton (approximately 18 miles to the south) and in Chester
(approximately 8 miles to the north), and Ohio State Routes 7 and 11. Although
such road improvements could ultimately benefit Mountaineer Park by improving
traffic flow, while such construction is in progress, access to Mountaineer Park
could be impeded. If construction were to make travel to Mountaineer Park unduly
burdensome, patronage at Mountaineer Park could decline, adversely affecting the
Company's financial condition. The materiality of such effect would be in
proportion to any decline in patronage. Although there can be no assurance as to
the long-term effects of such construction on the business of Mountaineer Park,
the Company has experienced no discernible impact on patronage since it
commenced. The Company believes that the current road construction projects will
be completed by May of 1998.

INCREASE IN AUTHORIZED NUMBER OF SHARES. On October 15, 1996, the Company's
shareholders voted to amend the Company's Certificate of Incorporation to
increase the number of authorized shares of the Company's common stock from
25,000,000 to 50,000,000. The purpose of this amendment was to provide a
sufficient number of shares for the Company to honor its obligation to issue
shares of common stock under various agreements and for future corporate
purposes. While the Company has no plans to issue shares of common stock other
than in the ordinary course of business, the authorization of additional shares
gives the Company flexibility in future capital raising or acquisition
activities.

OUTSTANDING OPTIONS AND WARRANTS. As of December 31, 1997, there were
outstanding options and warrants to purchase 6,923,247 shares of the Company's
common stock below market price. Of this amount, options to purchase 2,878,914
shares are held by employees, former employees or directors of the Company, and
warrants to purchase 2,471,874 shares are held by the Company's lender whose
exercise rights are subject to a statutory ownership limitation not to exceed 5%
of the Company's outstanding voting shares without prior approval of the West
Virginia Lottery Commission. All but 70,000 of such shares are either subject to
registration rights or the Company's intention to effect registration and will
be included in a registration statement which the Company intends to file with
the Securities and Exchange Commission.

28

DEFERRED INCOME TAX BENEFIT. Management believes that the substantial and
steady revenue increases earned in the past three years will continue, and
ultimately occur in amounts which will allow the Company to utilize its $19.7
million federal net operating loss tax carry forwards, although there are no
assurances that sufficient income will be earned in future years to do so. The
utilization of federal net operating losses may be subject to certain
limitations.

COMMITMENTS AND CONTINGENCIES

The Company has various commitments including those under various consulting
agreements, operating leases, and the Company's pension plan and union contract.
The Company has also entered into new employment agreements with certain
employees for periods ranging from one to three years. Compensation under the
employment agreements consists of both cash payments and stock option
commitments. The Company anticipates cash payments in the amount of $940,000
over the next three years under the employment agreements. The Company believes
that it has the ability to meet all of its obligations under the employment
agreements. In addition, the Company is faced with certain contingencies
involving litigation and environmental remediation. These commitments and
contingencies are discussed in greater detail in Notes 9 and 10 to the Company's
audited financial statements for the years ended December 31, 1997, 1996 and
1995. Although there can be no assurance, the Company believes that cash
generated from operations will be sufficient to meet all of the Company's
currently anticipated commitments and contingencies.

The Company also has commitments with respect to common stock registration
rights, some of which include substantial cash penalties if the Company does not
timely meet its obligations. For complete details concerning these commitments,
see Note 9--Commitments and Contingencies--Common Stock Registration Rights in
Notes to Condensed and Consolidated Financial Statements.

The Company has analyzed Year 2000 issues with its computer and software
advisors and has assessed the impact of Year 2000 issues on the Company's
operations. The Company has come to the determination that there are no Year
2000 issues to be disclosed which would have a material adverse effect on the
financial condition of the Company.

RESULTS OF DISCONTINUED OPERATIONS

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

Although the Company has prepared a plan of liquidation with respect to
these properties, it has thus far been unable to effect a liquidation of its
Michigan properties. The Company has valued such properties at $2,616,000 as of
December 31, 1997, net of $252,000 of accrued rework costs, which it believes
represents net realizable value for the properties. Nonetheless, given the
Company's difficulty in finding a buyer for the properties, it may be required
to sell the properties at a loss and on terms substantially less favorable to
the Company than initially foreseen or, alternatively, to write down the value
of such assets on its consolidated balance sheet. For the fiscal years ending
December 31, 1995, 1996 and 1997, the Company

29

had no revenues or expenses for discontinued operations. Currently, the Company
is negotiating a sale of its remaining oil and gas interests to Fleur-David
Corporation. There can be no assurance, however, that such sale will be
concluded.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISKS

Not applicable.

ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Financial Statements and accompanying footnotes are set forth on pages F-1
through F-48 of this report.

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

None.

PART III

ITEM 10. DIRECTORS AND OFFICERS OF THE COMPANY

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



NAME AGE POSITION AND OFFICE HELD
- ------------------------------ --- ----------------------------------------

Edson R. Arneault(1).......... 50 President, Chief Executive Officer,
Chief Financial Officer, Chairman of the
Board
Robert L. Ruben............... 36 Assistant Secretary, Director
Robert A. Blatt(2)............ 56 Assistant Secretary, Director
James V. Stanton(1)........... 65 Director
William D. Fugazy, Jr.(1)..... 47 Director
Rose Mary Williams............ 41 Secretary


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

(1) Member of the Audit Committee of the Board of Directors.

(2) Member of the Finance Committee of the Board of Directors.

BUSINESS EXPERIENCE

EDSON R. ARNEAULT has been a director of the Company since January 1992 and
has served as the Company's President and Chief Executive Officer since April
26, 1995. He is also a member of the Company's Board and an officer and director
of the Company's subsidiaries, Mountaineer Park, Golden Palace and ExCal. He has
served as a member of the Board since 1992, when he was elected President of
ExCal. Mr. Arneault is also a principal in numerous ventures directly or
indirectly engaged in the development, production and transportation of oil and
gas. Since becoming the President of the Company and Mountaineer Park, however,
Mr. Arneault has devoted virtually all his time and attention to the business of
the Company. Mr. Arneault is a certified public accountant, and has served as a
tax partner with Seidman and Seidman (now "BDO Seidman"), a public accounting
firm, in Grand Rapids, Michigan, from 1977 to 1980. Mr. Arneault was employed as
a certified public account by Arthur Andersen in the tax department of its
Cleveland office from 1972 to 1976. Mr. Arneault is a member of the Independent
Producers Association of America, the Ohio Oil and Gas Association, the Michigan
Oil and Gas Association and the Michigan Association of Certified Public
Accountants. Mr. Arneault received his Bachelor of Science in Business
Administration from Bowling Green University in 1969, his Master of Arts

30

from Wayne State University in 1971; and his Masters in Business Administration
from Cleveland State University in 1978.

ROBERT L. RUBEN has been a director of the Company since September 1995 and
is a partner in Ruben & Aronson, LLP, a Washington, D.C. law firm. Previously,
Mr. Ruben was a principal in Freer, McGarry, Bodansky & Rubin, P.C., a
Washington, D.C. law firm, where he practiced from 1991 until 1997. Mr. Ruben is
also a director of Mountaineer Park and serves as assistant secretary of the
Company and Mountaineer Park and as Chairman of the Compensation Committee. From
1986 to 1988, Mr. Ruben was associated with the firm of Bishop, Cook, Purcell &
Reynolds, which later merged with Winston & Strawn, and from 1989 to 1991, Mr.
Ruben was associated with the firm of Wickens, Koches & Brooks. Mr. Ruben
practices principally in the areas of commercial litigation and
corporate/securities law. Mr. Ruben received his Bachelor of Arts from the
University of Virginia in 1983 and his Juris Doctor from the Dickinson School of
Law in 1986. He is a member of the bars of the District of Columbia and the
Commonwealth of Pennsylvania. Freer, McGarry, Bodansky & Rubin, P.C. served as
counsel to the Company from November of 1991 to December of 1997. Ruben &
Aronson, LLP currently serves as counsel to the Company, and Mr. Ruben has
represented Mr. Arneault and various of his affiliates since 1987.

ROBERT A. BLATT has been a director of the Company since September 1995. Mr.
Blatt is the Chief Executive Officer and managing member of CGE Shattuck,
L.L.C., and of New England National, L.L.C. and a member of the board of
directors of AFP Imaging Corporation. Mr. Blatt is also a director of
Mountaineer Park and Chairman of the Company's Finance Committee. Since 1979 he
has been chairman and majority owner of CRC Group, Inc., and related entities, a
developer, owner, and operator of shopping centers and other commercial
properties, and since 1985, a member (seat owner) of the New York Stock
Exchange, Inc. From 1959 through 1991, Mr. Blatt served as director, officer or
principal of numerous public and private enterprises. Mr. Blatt received his
Bachelor of Science in Finance from the University of Southern California in
1962 and his Juris Doctor from the University of California at Los Angeles in
1965. He is a member of the State Bar of California and a Registered General
Principal, NASD and the New York Stock Exchange, Inc.

JAMES V. STANTON has been a director of the Company since February, 1998.
Mr. Stanton has his own law and lobbying firm, Stanton & Associates, in
Washington, D.C. From 1971-1978, Mr. Stanton represented the 20th Congressional
District of Ohio in the United States House of Representatives. While in
Congress Mr. Stanton served on the Select Committee on Intelligence, the
Government Operations Committee, and the Public Works and Transportation
Committee. Mr. Stanton has held a wide variety of public service positions,
including service as the youngest City Council President in the history of
Cleveland, Ohio and membership on the Board of Regents of the Catholic
University of America in Washington, D.C. Mr. Stanton is also former Executive
Vice President of Delaware North, a privately held international company which,
during Mr. Stanton's tenure, had annual sales of over $1 billion and became the
leading pari-mutuel wagering company in the United States, with worldwide
operations including horse racing, harness racing, dog racing, and Jai-Lai.
Delaware North also owned the Boston Garden and the Boston Bruins hockey team.
From 1985-1994 Mr. Stanton was a principal and co-founder of Western
Entertainment Corporation, which pioneered one of the first Indian Gaming
operations in the United States, a 90,000 square foot bingo and casino gaming
operation located on the San Manuel Indian Reservation in California, which
generated annual revenues in excess of $50 million. Mr. Stanton also serves on
the boards of CCA Companies Incorporated, and Saf T Lok, Inc.

WILLIAM D. FUGAZY, JR. has been a director of the Company since February,
1998. He is presently Chairman of Camelot Ventures, Inc. which is a financial
advisory firm based in New York City. Mr. Fugazy is a former Regional President
of Koll Real Estate Service, a company which provided real estate services
throughout the United States and internationally. Koll was one of the largest
real estate services companies in the world and in August, 1997 merged with CB
Commercial Real Estate Group, Inc. Mr. Fugazy served in this capacity since
January 1993. Prior to joining Koll, Mr. Fugazy was President of Tishman
Management and Leasing Services Corporation, also a national real estate service
company

31

which was sold to Koll in 1992. Mr. Fugazy served in that capacity since
September 1989. Prior to joining Tishman, Mr. Fugazy was Senior Vice President
of Muller and Company, a national investment banking and securities brokerage
operation. Mr. Fugazy is also a partner and officer of the Beacon Hotel and
Resort Corporation, a hotel management company with offices in New York, Los
Angeles, California and Miami Beach, Florida. Mr. Fugazy holds a B.S. Degree
from Fordham University in New York.

ROSE MARY WILLIAMS was appointed to the position of Secretary of the Company
in January 1998 and Director of Racing of the Company in January 1997. She has
been employed at Mountaineer Park since 1977, when she began working in the
Mutuel Department. In 1980, she accepted the position of Statistician in the
computer room. When Mountaineer Park began receiving simulcast signals from
other racetracks in 1991, she was appointed to Simulcast Coordinator. She then
began serving as Mutuel Manager in 1995. Ms. Wiliams is a member of Turf
Publicists of America.

ITEM 11. EXECUTIVE COMPENSATION

The following table sets forth the compensation awarded, paid to or earned
by the most highly compensated executive officers of the Company whose
compensation exceeded $100,000 in the fiscal year ended December 31, 1997.

SUMMARY COMPENSATION TABLE



LONG TERM COMPENSATION
-------------------------------------
ANNUAL COMPENSATION AWARDS PAYOUTS
----------------------------- -------------------- ---------------
OTHER RESTRICTED ALL
ANNUAL STOCK OPTIONS LTIP OTHER
SALARY BONUS COMP. AWARDS SARS PAYOUTS COMP.
NAME YEAR ($)(1) ($) ($)(2) ($)(3) (#)(4) ($) ($)
- ----------------------------------- ---- ------- ------ ------ ---------- ------- ------- -----

Edson R. Arneault(5) .............. 1997 300,643 67,500 4,517 -- 150,000 -- --
Chairman, President and Chief 1996 230,521 67,500 24,590 2,748 300,000 -- --
Executive Officer of MTR Gaming 1995 68,985 23,000 -- 144,667 378,415 -- --
Group, Inc.

Thomas K. Russell(5) .............. 1997 170,697 -- -- -- -- -- --
Secretary, Treasurer, Chief 1996 162,729 -- 7,496 619 100,000 -- --
Financial Officer, General 1995 105,734 -- -- 41,554 223,316 -- --
Counsel and Director of MTR
Gaming Group, Inc.


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

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

(2) Includes a per diem allowance of $4,157 paid to Mr. Arneault in 1997. Also
includes accrued 1996 vacation compensation of $13,618 and 1996 per diem
allowance of $10,972 paid to Mr. Arneault, and accrued 1996 vacation
compensation of $7,469 paid to Mr. Russell.

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

(4) All options granted by the board of directors in 1997 were approved by vote
of the stockholders at the Company's annual meeting of stockholders held
October 8, 1997.

(5) See "Employment Agreements" below.

32

OPTION GRANTS IN 1997

The following table contains information concerning the grant of stock
options during fiscal year 1997 to the Company's executive officers named in the
Summary Compensation Table.



POTENTIAL REALIZABLE
VALUE AT ASSUMED
ANNUAL RATES OF
NUMBER OF STOCK PRICE
SECURITIES APPRECIATION FOR
UNDERLYING % OF TOTAL OPTION TERM(2)
OPTIONS OPTIONS GRANTED EXERCISE EXPIRATION --------------------
NAME GRANTED(#)(1) IN FISCAL YEAR PRICE DATE 5% 10%
- ------------------------------------- ------------- --------------- ------------- ----------- --------- ---------

Edson R. Arneault.................... 150,000 20% $ 1.3438 Sep. 2002 55,688 123,056
Thomas K. Russell.................... -- -- -- -- -- --


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

(1) In September 1997, the Board of Directors granted options to certain
executive officers, key personnel and employees to purchase, in the
aggregate, 750,000 shares of the Company's common stock for a price of
$1.3438 per share, the market price of the stock on the date of grant. Such
stock options were approved by the shareholders in October 1997.

(2) In accordance with the rules of the Securities and Exchange Commission,
"Potential Realizable Value" has been calculated assuming an aggregate five
year appreciation of the fair market value of the Company's common stock on
the date of the grant, or $1.3438 per share, at annual compounded rates of
5% and 10%, respectively.

FISCAL YEAR END OPTION VALUES

The following table sets forth information regarding the number and value of
options held by each of the Company's executive officers named in the Summary
Compensation Table as of December 31, 1997. None of the named executive officers
exercised any stock options during fiscal year 1997.



NUMBER OF SECURITIES VALUE OF UNEXERCISED IN-THE- MONEY
UNDERLYING UNEXERCISED OPTIONS
AT FISCAL YEAR END OPTIONS AT YEAR END($)(1)
------------------------------ ----------------------------------
NAME EXERCISABLE UNEXERCISABLE EXERCISABLE UNEXERCISABLE
- ------------------------------------------------------ ----------- ----------------- --------------- -----------------

Edson R. Arneault..................................... 969,749 -- $ 1,474,552.43 --
Thomas K. Russell..................................... 401,816 -- $ 693,526.38 --


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

(1) Based on the market price of the Company's Common Stock of $2.75 on March
20, 1997, as reported by Nasdaq.

SECTION 16(a) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE

Under the provisions of Section 16(a) of the Exchange Act, the Company's
officers, directors and 10% beneficial stockholders are required to file reports
of their transactions in the Company's securities with the Commission. Based
solely on a review of the Forms 3 and 4 and amendments thereto furnished to the
Company during its most recent fiscal year and Forms 5 and amendments thereto
furnished to the Company with respect to its most recent fiscal year, the
Company believes that as of March 20, 1998, all of its executive officers,
directors and greater than 10% beneficial stockholders, except for Messrs.
Arneault and Russell (with respect to one report) complied with all filing
requirements applicable to them during 1997.

33

EMPLOYMENT AGREEMENTS

On March 1, 1997, the Company entered into a new three year employment
agreement with Mr. Arneault to reflect Mr. Arneault's responsibilities as
president and chairman of the Company which he assumed on April 26, 1995. The
new agreement replaced a May 10, 1994, agreement pursuant to which Mr. Arneault
served as president of ExCal Energy Corporation and vice president in charge of
political relations for the Company. The new agreement provides that Mr.
Arneault will receive a base salary with annual cost of living adjustments and
bonuses at the discretion of the Compensation Committee of the Board of
Directors. As of March 1, 1997, Mr. Arneault's base salary is $315,000 an
increase of 31% and he was awarded performance bonuses of $67,500 in December
1996 and July 1997. In January of 1998, Mr. Arneault was awarded a bonus of
$50,000. The Compensation Committee obtained the consent of the Company's lender
for the increase and bonuses to the extent required.

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

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

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

On February 16, 1998, the Company entered into an Amendment of Employment
Agreement with Thomas K. Russell (the "Amendment Agreement") which governs, as
of such date, the terms of Mr. Russell's employment with the Company. The
Amendment Agreement replaced a May 10, 1994 agreement pursuant to which Mr.
Russell served as an officer and director of the Company. As of February 16,
1998 neither the Company nor Mr. Russell have any further rights or obligations
under the May 10, 1994 agreement. Pursuant to the terms of the Amendment
Agreement (i) Mr. Russell resigned from all directorships and offices that he
held with the Company and its affiliates (the "Companies") prior to February 16,
1998 and from membership on any committees of the Companies; (ii) the Company
agreed to pay Mr. Russell the sum of $99,676.94 offset by any advances or
payroll received by him from the Company after December 31, 1997 (such offsets
totaling $48,000); (iii) the Company agreed to employ Mr. Russell as an
Assistant to the President for a term of 20 months commencing on January 1, 1998
and

34

terminating on September 15, 1999 (during which time Mr. Russell will not be
expected to devote more than 15 hours per month to the business of the Company
in consideration of a salary of $1,000 per month); and (iv) the Company and Mr.
Russell agreed on certain other provisions including a release and
indemnification, medical insurance, non-disclosure and confidentiality. In
addition, the Company and Mr. Russell agreed that all of their respective
obligations under the Amendment Agreement are expressly conditioned on the
compliance by the other party with its obligations under such agreement.

COMPENSATION OF DIRECTORS

Mr. Ruben and Mr. Blatt are entitled to receive a fee of $2,500 for each
quarterly Board meeting that they attend and are also entitled to be reimbursed
for out-of-pocket expenses incurred in attending Board meetings. Mr. Blatt is
also entitled to a fee of $3,000 per month for serving as Chairman of the
Finance Committee. During 1997, Mr. Blatt also earned $32,000 in consulting
fees. Directors who are employees of the Company do not receive compensation for
attendance at Board meetings, but are entitled to reimbursement for expenses
that they incur in attending such meetings.

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

On February 18, 1998, the Company entered into separate agreements with Mr.
Stanton and Mr. Fugazy to provide certain compensation for their services on the
Company's Board of Directors. Specifically, each agreement provided for: (i) the
grant of options to purchase 25,000 shares of common stock of the Company for
each year of service (see Item 12--Stock Ownership of Certain Beneficial Owners
and Management, footnote 4) subject to Shareholder ratification at the next
annual meeting of Shareholders; (ii) the registration by the Company, at its
sole cost, of the shares underlying such options by including such shares in any
registration statement the Company determines to file with the Securities and
Exchange Commission with respect to employee compensation; (iii) the adjustment
of the terms of such options in certain events as set forth in the agreement;
and (iv) a fee of $2,500 for each regular meeting of the Board, audit committee
or shareholders attended and reimbursement of expenses for travel, food and
lodging incurred in attending such meetings.

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

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

ITEM 12. STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth, as of March 20, 1998, the ownership of the
Company's Common Stock by persons owning more than 5% of such stock, and the
ownership of such stock by the executive officers named in the summary
compensation table, the directors individually and the officers and directors as
a

35

group. As of March 20, 1998 there were 20,021,049 shares of Common Stock
outstanding. All such shares were owned both beneficially and of record, except
as otherwise noted.



AMOUNT AND NATURE
OF BENEFICIAL PERCENTAGE OF
NAME AND ADDRESS OWNERSHIP CLASS
- ----------------------------------------------------------- ------------------ ---------------

Edson R. Arneault(1) ...................................... 2,575,567 12.27%
MTR Gaming Group, Inc.
State Route 2 South
P.O. Box 356
Chester, WV 26034

Robert L. Ruben(2) ........................................ 338,228 1.66%
Ruben & Aronson, LLP
3299 K Street, N.W.
Suite 403
Washington, DC 20007

Robert A. Blatt(3) ........................................ 667,684 3.29%
The CRC Group
Larchmont Plaza
1890 Palmer Avenue,
Suite 303
Larchmont, NY 10538

James V. Stanton(4) ....................................... 0 0
Stanton & Associates
1310 19th Street, N.W.
Washington, D.C. 20036

William D. Fugazy, Jr.(4) ................................. 14,000 0.07%
140 East 45th Street, Suite 4000
New York, New York 10017

Bennett Management and Development Corp.(5) ............... 1,530,000 7.64%
2 Clinton Square
Syracuse, NY 13202

Madeleine LLC(6) .......................................... 2,884,302 12.82%
450 Park Avenue
New York, NY 10022

Donald G. Saunders(7) ..................................... 1,587,665 7.72%
900 East Desert Inn Road
Suite 521
Las Vegas, NV 89109

Total Officers and Directors as a Group (5 persons)(8)..... 3,595,479 16.67%


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

(1) Includes 1,605,818 shares and options to acquire beneficial ownership of
969,749 shares within 60 days held by Mr. Arneault or his affiliates.

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

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

36

(4) For each year of service on the Company's Board of Directors, Mr. Stanton
and Mr. Fugazy will each receive options to purchase 25,000 shares of common
stock of the Company. Such options will be exercisable for a term of five
years from the date of grant. For the first year of service, the grant date
was February 18, 1998. The options will vest and be deemed earned in
tranches of 6,250 for each quarterly board meeting, audit committee meeting,
or annual or special meeting of shareholders attended in person (for up to
four meetings in any calendar year). Any options that have not vested at the
end of each calendar year will be deemed cancelled. The options are subject
to shareholder approval and the Company has agreed to submit to its
shareholders for ratification the options granted at the next annual meeting
of shareholders.

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

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

(7) Includes 1,051,816 shares and options to acquire beneficial ownership of
515,849 shares within 60 days.

(8) Includes Messrs. Arneault, Blatt, Ruben, Stanton and Fugazy.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

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

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

37

on a 36 month amortization schedule with a balloon payment of the unpaid balance
on October 1, 1995. Pursuant to the October 1, 1995, modification, the
outstanding balance of the note was retired through the issuance of 373,600
shares of the Company's Common Stock.

In December 1994, the Company entered into an arrangement to sell certain of
the proved and unproven gas reserves located in Southeast Ohio to Development
and Acquisition Ventures in Energy, Inc. for notes valued at approximately
$426,000. Mr. David Arneault is a principal of Development and Acquisition
Ventures in Energy, Inc., and is the brother of Mr. Edson R. Arneault, an
officer and shareholder of the Company. In connection therewith, the Company
obtained two notes, a $300,000 note, bearing interest at 8% per annum, payable
$10,000 per month and a $150,0000 note payable from the portion of the monthly
net revenues of the wells in excess of $10,000 based on 50% of excess revenues
over $10,000 per month from production, secured by the assets sold. The Company
recorded a loss on the sale of these assets of $567,000. As of December 31,
1997, the principal balance on the notes receivable approximated $264,000. At
December 31, 1997 the purchaser was delinquent on four of the Note payments. The
Company and the purchaser are negotiating arrangements to bring the account
current, and the Company believes the matter will be resolved amicably. The
Company is continuing to attempt to sell its remaining oil and gas interests
pursuant to the plan of liquidation.

To assist Fleur-David Corporation, the Company's joint venture partner in
rework activities related to the Company's plan of orderly liquidation of its
oil and gas interests in Michigan, Mr. Arneault purchased 25,000 shares of the
Company's Common Stock held by Fleur-David in July 1995 in a private
transaction. Mr. Arneault has also lent $90,000 of his own funds to Fleur-David.

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

Mr. Robert Ruben, a member of the Company's board, is a partner in the law
firm Ruben & Aronson,
LLP, which has performed legal services for the Company. The Company and Ruben &
Aronson anticipate that the law firm will perform legal services for the Company
in the future. Mr. Ruben was a principal in the law firm of Freer, McGarry,
Bodansky & Rubin, P.C., which performed legal services for the Company from 1991
until 1997. During the fiscal year ended December 31, 1997, the Company paid
Freer, McGarry, Bodansky & Rubin the sum of $360,457 for legal services.

In March 1994, the Company lent $50,000 to a non-affiliated company (the
"Judgment Debtor") for a term of seven days in exchange for a promissory note
bearing interest at 8% per annum. During 1995, the Company recorded a provision
for loss in the amount of $50,000. In April 1996, the Company and the recipient
renegotiated and canceled the original note, and executed a replacement
confessed judgment promissory note in the principal amount of $58,333 at 8% per
annum, all due and payable August 4, 1996. On March 13, 1997, the Company
obtained a default judgment against the Judgment Debtor in the amount of
$64,737.47, including principal, accrued interest and legal costs. Post-judgment
interest will accrue at 10% per annum. The Company intends to pursue all
available legal remedies to enforce the judgment, however, there are no
assurances that MPTV has adequate assets to satisfy the judgment.

REDEEMABLE COMMON STOCK

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

38

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

With respect to 120,000 of the Settlement Shares, the holder elected to
terminate the Company's $1.50 per share repurchase right. Accordingly, the
Company was not required to issue a promissory note with respect to these
Settlement Shares. However, based on the Average Market Price, the Company was
required to issue 30,312 additional shares.

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

With respect to the holder of 133,416 Settlement Shares, the Company issued
a note in the amount of $200,000. The Company redeemed 16,677 shares (which were
canceled and returned to authorized but unissued status) upon the October 31,
1996 effectiveness of a registration statement that included the Settlement
Shares. Such effectiveness stayed the Company's payment obligation for a period
of 90 business days. Based on the Average Market Price, the Company was required
to issue 30,159 additional shares. Pursuant to a December 2, 1997 Second Amended
Settlement Agreement, the Company paid $27,000 and issued 12,070 shares of
restricted common stock in exchange for cancellation of the promissory note,
acknowledgement that the Company had satisfied all of its obligations to date,
and release of any further obligations to the holder.

Pursuant to a May 10, 1996 settlement agreement with the final holder of
52,250 of the Redeemable Shares, the Company agreed to pay the holder $25,000
upon the execution of the agreement and issue a $225,000 non-interest bearing
promissory note in exchange for the cancellation of put rights in connection
with the Redeemable Shares. The Company discounted the note at 8%. The
outstanding balance under the note as of December 31, 1997 amounted to $122,000.
Under the terms of the note, the Company was obligated to pay $5,000 on February
1, 1997, $50,000 in May 1997, and four annual May payments of $40,000 from 1998
through 2001. The holder also agreed to the cancellation of options to purchase
50,000 shares of the Company's common stock for $0.01 per share.

In connection with the December 1992 acquisition of Mountaineer Park, the
Company issued 469,072 shares of the Company's common stock which bore
registration rights guaranteed at $6.00 per share to be made up by the issuance
of additional shares of Common Stock if the Shares could not be registered and
sold at the guaranteed value. Between December 1996 and July 1997 the Company
obtained the cancellation of the price guarantee with respect to the holders of
438,730 of such shares in exchange for the payment of $555,100, the issuance of
150,000 shares of Common Stock (100,000 of which Shares were granted piggy back
registration rights) and the cancellation of promissory notes in the principal
amount of $302,000 plus accrued interest. The Company is attempting to negotiate
a settlement with the previous holder of the remaining 30,342 guaranteed shares.
The holder has previously sold such Shares pursuant to Rule 144. A November 1994
Amendment entitled the Company to a credit against any liability to such

39

holder in the amount of approximately $50,000, the amount realized by the holder
in sales of shares pursuant to Rule 144.

At December 31, 1997, 90,496 shares of Redeemable Common Stock were
outstanding.

PART IV

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

(a) Financial Statements (Included in Part II of this Report):

Independent Auditors' Report (F-2)

Consolidated balance Sheets as of December 31, 1997 and 1996 (F-3)

Consolidated Statements of Operations for each of the years in the three
year period ended December 31, 1997 (F-4)

Consolidated Statements of Shareholders' Equity for each of the years in the
three-year period ended December 31, 1997 (F-5)

Consolidated Statements of Cash Flows for each of the years in the
three-year period ended December 31, 1997 (F-7)

Notes to Consolidated Financial Statements (F-8)

(b) Financial Statements Schedules (Included in Part IV of this Report):

Schedule II--Valuation Allowances of the years ended December 31, 1997, 1996
and 1995.

(c) Exhibits:



EXHIBIT NO. OR
INCORPORATION
EXHIBIT NO. ITEM TITLE BY REFERENCE
- ----------- --------------------------------------------------------------------------------------- ---------------

3.1 Restated Certificate of Incorporation for Winners Entertainment, dated August 17,
1993................................................................................. **

3.2 Amended By Laws........................................................................ X

3.3 Certificate of Amendment of Restated Certificate of Incorporation of Winner's
Entertainment, Inc. dated October 10, 1996........................................... ++

4.1 Specimen of Common Stock Certificates.................................................. *

4.2 Warrant Certificate No. 1 issued to Madeleine LLC, dated July 2, 1996, to purchase
891,250 shares of Common Stock of Winners Entertainment, Inc. at $1.06 per share for
five years commencing July 2, 1996................................................... ####

4.3 Warrant Certificate No. 6 issued to Madeleine LLC, dated December 10, 1996, to purchase
125,552 Shares of Common Stock of MTR Gaming Group, Inc. at $1.06 per share for five
years commencing December 10, 1996................................................... +++

10.1 Amendment to June 27, 1994 Construction Loan Agreement, dated October 31, 1995, among
Bennett Management & Development Corporation, the Company and Mountaineer............ ###

10.2 Construction Loan Agreement Amendment between the Mountaineer, Gamma of West Virginia
and Bennett Management & Development Corp............................................ ***

10.3 Term Loan Agreement among Mountaineer Park, Inc., Winners Entertainment, Inc. and
Madeleine LLC, dated July 2, 1996.................................................... ####


40



EXHIBIT NO. OR
INCORPORATION
EXHIBIT NO. ITEM TITLE BY REFERENCE
- ----------- --------------------------------------------------------------------------------------- ---------------

10.4 First Amendment to Term Loan Agreement among Mountaineer, the Company and Madeleine
LLC, dated July 2, 1996.............................................................. ####

10.5 Promissory Note by Mountaineer, Inc. to Madeleine LLC, dated July 2, 1996.............. ####

10.6 Security Agreement made by Mountaineer Park, Inc. in favor of Madeleine LLC, dated July
2, 1996.............................................................................. ####

10.7 Deed of Trust, Leasehold Deed of Trust, Security Agreement, Assignment, Fixture Filing
and Financing Statement by and among Mountaineer Park, Inc., Deborah A. Sink and Carl
D. Andrews as Trustees, and Madeleine LLC as the Secured Party, dated July 2, 1996... ####

10.8 Stock Transfer Agreement between the Company and Madeleine LLC, dated July 2, 1996..... ####

10.9 Registration Rights Agreement between Madeleine LLC and Winners Entertainment, Inc.,
dated July 2, 1996................................................................... ####

10.10 Financing Commitment from Madeleine, LLC to Mountaineer, dated July 2, 1996............ ####

10.11 October 31, 1995 Amendment to June 27, 1994 Construction Loan Agreement by and among
Bennett Management & Development Corporation, Mountaineer, and the Company........... ****

10.20 November 28, 1995 Amendment to June 27, 1994 Construction Loan Agreement by and among
Bennett Management & Development Corporation, Mountaineer, and the Company........... ****

10.12 Construction Loan Agreement for $10.2 million between the Company, Mountaineer, Gamma
International, Ltd. and Bennett Management & Development Corp........................ ****

10.13 January 12, 1996 Amendment to June 27, 1994 Construction Loan Agreement by and among
Bennett Management & Development Corporation, Mountaineer, and the Company........... ****

10.14 November 29, 1995 Agreement by and between Autotote Systems, Inc. and Mountaineer Park,
Inc. for totalisator services provided pursuant to an agreement dated September 21,
1984, as amended. Letter agreement dated April 12, 1995 attached as Exhibit "A"...... ****

10.15 Totalisator Services Agreement between Autotote Systems, Inc. dated November 29, 1995
and Mountaineer...................................................................... ****

10.16 Master Lease Agreement #154920 and Schedule 2 thereto between IGT-North America and
Mountaineer for video lottery machine equipment lease dated June 19, 1995............ ****

10.17 Amendment to Master Lease Agreement by and among IGT-North America, Mountaineer and the
Company dated March 26, 1996......................................................... ****

10.18 Note for $10.2 million between the Company, Mountaineer and Bennett Management &
Development Corp..................................................................... ****

10.19 Amendment, dated February 10, 1995, to Construction Loan Agreement, dated June 27,
1995, between Mountaineer Park, Inc. and Bennett Management & Development
Corporation.......................................................................... #


41



EXHIBIT NO. OR
INCORPORATION
EXHIBIT NO. ITEM TITLE BY REFERENCE
- ----------- --------------------------------------------------------------------------------------- ---------------

10.20 Amendment, dated May 11, 1995, to Totalisator Services Agreement, dated March 15, 1988,
between Autotote Limited and Mountaineer............................................. #

10.21 Master Lease Agreement, dated August 10, 1994, between IGT-North America and
Mountaineer.......................................................................... #

10.22 Totalisator Services Agreement, dated March 15, 1988, between Autotote Limited and
Mountaineer Park, Inc................................................................ #

10.23 Amendment, dated April 10, 1995, to Construction Loan Agreement, dated June 27, 1994,
between Mountaineer and Bennett Management & Development Corporation................. ##

10.24 Amendment, dated July 7, 1995, to Construction Loan Agreement, dated June 27, 1994,
between Mountaineer and Bennett Management & Development Corporation................. ##

10.25 Amendment dated September 19, 1996, to the Construction Loan Agreement, dated June 27,
1994, between Mountaineer and Bennett Management & Development Corporation........... +

10.26 Order Approving Settlement of Winners Entertainment/Mountaineer Park Litigation; United
States Bankruptcy Court for the Northern District of New York, dated October 22,
1996................................................................................. ++

10.27 Settlement Agreement, dated December 19, 1996, between the Company, Mountaineer Park,
Inc., Dennis Ryll and Diane Ryll..................................................... *****

10.28 Settlement Agreement, dated January 3, 1997, between the Company, Mountaineer Park,
Inc. and John Burkhart............................................................... *****

10.29 Settlement Agreement, dated January 3, 1997, between the Company, Mountaineer Park,
Inc. and CTR Resources, Inc.......................................................... *****

10.30 Employment Agreement, dated March 1, 1997, between MTR Gaming Group, Inc. and Edson R.
Arneault............................................................................. #####

10.31 Settlement Agreement and Release, dated July 1, 1997, between MTR Gaming Group Inc. and
Bill Blair, Incorporated............................................................. ######

10.32 Amended Term Loan Agreement, dated as of July 2, 1996, as amended and restated as of
December 10, 1996, among Mountaineer Park, Inc., MTR Gaming Group, Inc., and
Madeleine LLC........................................................................ +++

10.33 Amended and Restated General Security Agreement dated July 2, 1996, as amended and
restated as of December 10, 1996, made by Mountaineer Park, Inc. in favor of
Madeleine LLC........................................................................ +++

10.34 Credit Line Deed of Trust, Leasehold Deed of Trust, Security Agreement, Assignment,
Fixture Filing and Financing Statement by and among Mountaineer Park, Inc. as
grantor, Deborah A. Sink and Carl D. Andrews as trustees, and Madeleine LLC as the
secured party, dated December 10, 1996............................................... +++

10.35 Promissory Note dated December 10, 1996 made by Mountaineer Park, Inc. in the principal
amount of $16,100,000 in favor of Madeleine LLC...................................... +++


42



EXHIBIT NO. OR
INCORPORATION
EXHIBIT NO. ITEM TITLE BY REFERENCE
- ----------- --------------------------------------------------------------------------------------- ---------------

10.36 Registration Rights Agreement dated July 2, 1996 between Winners Entertainment, Inc.
and Madeleine LLC (incorporated by reference from the Registrant's Quarterly Report
on Form 10-Q for the quarter ended June 30, 1996, Exhibit 10(11)).................... +++

10.37 Amendment No. 1 to Registration Rights Agreement dated December 10, 1996 between MTR
Gaming Group, Inc. and Madeleine LLC................................................. +++

10.38 Promissory Note dated December 10, 1996 made by Mountaineer Park, Inc. in the principal
amount not to exceed $5,376,500 in favor of Madeleine LLC............................ +++

10.39 Second Amended Term Loan Agreement, dated as of July 2, 1996, as amended and restated
as of December 10, 1996, and as further amended and restated as of July 2, 1997,
among Mountaineer Park, Inc., MTR Gaming Group, Inc., and Madeleine LLC.............. ++++

10.40 Letter Agreement by and between the Company and James V. Stanton dated February 18,
1998................................................................................. X

10.41 Letter Agreement by and between the Company and William J. Fugazy, Jr. dated February
18, 1998............................................................................. X

23.1 Consent of Corbin and Wertz............................................................ E-1

27.0 Financial Data Schedule................................................................ ####


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

* Previously filed as an exhibit to the Company's Form 10-K for the
Fiscal Year ended December 31, 1989 and incorporated herein by
reference thereto.

** Previously filed as an exhibit to the Company's Form 10-K for the
Fiscal Year ended December 31, 1993 and incorporated herein by
reference thereto.

*** Previously filed as an exhibit to the Company's Form 10-K for the
Fiscal Year ended December 31, 1994 and incorporated herein by
reference thereto.

**** Previously filed as an exhibit to the Company's Form 10-K for the
Fiscal Year ended June 30, 1994 and incorporated herein by reference
thereto.

***** Previously filed as an exhibit to the Company's Form 10-K for the
Fiscal Year ended December 3, 1996 and incorporated herein by
reference thereto.

# Previously filed as an exhibit to the Company's 10-Q for the Quarter
ended March 31, 1995 and incorporated herein by reference thereto.

## Previously filed as an exhibit to the Company's 10-Q for the Quarter
ended June 30, 1995 and incorporated herein by reference thereto.

### Previously filed as an exhibit to the Company's 10-Q for the Quarter
ended September 30, 1995 and incorporated herein by reference thereto.

#### Previously filed as an exhibit to the Company's 10-Q for the Quarter
ended June 30, 1996 and incorporated herein by reference thereto.

##### Previously filed as an exhibit to the Company's 10-Q for the Quarter
March 31, 1997 and incorporated herein by reference thereto.

###### Previously filed as an exhibit to the Company's 10-Q for the Quarter
ended June 30, 1997 and incorporated herein by reference thereto.

43

+ Previously filed as an exhibit to the Company's Form 8-K dated
September 30, 1996 and incorporated herein by reference thereto.

++ Previously filed as an exhibit to the Company's Form 8-K dated November
1, 1996 and incorporated herein by reference thereto.

+++ Previously filed as an exhibit to the Company's Form 8-K dated January
7, 1997.

++++ Previously filed as an exhibit to the Company's Form 8-K dated July 8,
1997.

X Previously filed as an exhibit to the Company's Form 8-K dated
February 20, 1998.

(d) Reports on Form 8-K

The Company filed the following current reports on Form 8-K during the
fourth quarter of 1997 and thereafter:

A current report on Form 8-K was filed by the Company on February 20, 1998,
(with the earliest event reported dated January 27, 1998) reporting the
following items:

(i) compliance with new corporate governance standards of NASDAQ's continued
listing requirements;

(ii) resignation of Thomas K. Russell;

(iii) appointment of Officers;

(iv) purchase of 350 acre property in Hancock County, West Virginia.

44

SIGNATURES

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



MTR GAMING GROUP, INC.

By: /s/ EDSON R. ARNEAULT
-----------------------------------------
Edson R. Arneault,
CHAIRMAN, PRESIDENT, CHIEF FINANCIAL
OFFICER AND CHIEF EXECUTIVE OFFICER


Date: March 30, 1998.

Pursuant to the requirements of the Securities Exchange Act of 1934, this
report has been signed below by the following persons on behalf of the Company
and in the capacities and on the date indicated.



SIGNATURE CAPACITY DATE
- ------------------------------------------ -------------------------------------------------- -----------------


/s/ EDSON R. ARNEAULT
--------------------------------- Chairman, President, Chief Executive Officer and March 30, 1998
Edson R. Arneault Chief Financial Officer

/s/ ROBERT A. BLATT
--------------------------------- Director March 30, 1998
Robert A. Blatt

/s/ ROBERT L. RUBEN
--------------------------------- Director March 30, 1998
Robert L. Ruben

/s/ JAMES V. STANTON
--------------------------------- Director March 30, 1998
James V. Stanton

/s/ WILLIAM D. FUGAZY, JR.
--------------------------------- Director March 30, 1998
William D. Fugazy, Jr.


45

MTR GAMING GROUP, INC.

SCHEDULE II--VALUATION AND QUALIFYING ACCOUNTS



COLUMN B COLUMN E
BALANCE AT BALANCE AT
BEGINNING COLUMN C COLUMN D END OF
COLUMN A OF PERIOD ADDITIONS DEDUCTIONS PERIOD
- ------------------------------ ---------- ---------- ----------- ----------

Year ended December 31, 1997:
Allowance for doubtful
accounts receivable....... $ 140,000 -- (15,000) $ 125,000
Allowance for doubtful notes
receivable................ 290,000 -- (290,000) --
Allowance for deferred tax
assets.................... 8,563,00 -- (3,860,000) 4,703,000
---------- ---------- ----------- ----------
8,993,00 (4,165,000) 4,828,000
---------- ---------- ----------- ----------
---------- ---------- ----------- ----------
Year ended December 31, 1997:
Allowance for doubtful
accounts receivable....... $ 70,000 $ 70,000 -- $ 140,000
Allowance for doubtful notes
receivable................ 290,000 -- -- 290,000
Allowance for deferred tax
assets.................... 9,600,000 -- (1,037,000) 8,563,000
---------- ---------- ----------- ----------
9,960,000 $ 70,000 $(1,037,000) 8,993,000
---------- ---------- ----------- ----------
---------- ---------- ----------- ----------
Year ended December 31, 1997:
Allowance for doubtful
accounts receivable....... $ 94,000 -- $ (24,000) 70,000
Allowance for doubtful notes
receivable................ -- 290,000 -- 290,000
Allowance for deferred tax
assets.................... 6,868,000 2,732,000 -- 9,600,000
---------- ---------- ----------- ----------
6,962,000 3,022,000 (24,000) 9,960,000
---------- ---------- ----------- ----------
---------- ---------- ----------- ----------


INDEPENDENT AUDITORS' REPORT

Board of Directors
MTR Gaming Group, Inc.

We have audited the consolidated financial statements of MTR Gaming Group,
Inc. and subsidiaries as of December 31, 1997 and 1996, and for each of the
three years in the period ended December 31, 1997, and have issued our report
thereon dated February 27, 1998, except as to Note 17, which is as of March 14,
1998. Our audits also included the consolidated financial statement schedule of
MTR Gaming Group, Inc. and subsidiaries. This consolidated financial statement
schedule is the responsibility of the Company's management. Our responsibility
is to express an opinion on this consolidated financial statement schedule based
on our audits. In our opinion, such financial statement schedule, when
considered in relation to the basic consolidated financial statements taken as a
whole, presents fairly in all material respects the information set forth
therein.

/s/ CORBIN & WERTZ

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

CORBIN & WERTZ

Irvine, California
February 27, 1998

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS



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

CONSOLIDATED FINANCIAL STATEMENTS

Consolidated Balance Sheets as of December 31, 1997 and 1996............... F-3

Consolidated Statements of Operations for each of the years in the
three-year period ended December 31, 1997................................ F-4

Consolidated Statements of Shareholders' Equity for each of the years in
the three-year period ended December 31, 1997............................ F-5

Consolidated Statements of Cash Flows for each of the years in the
three-year period ended December 31, 1997................................ F-6

Notes to Consolidated Financial Statements................................. F-8


F-1

INDEPENDENT AUDITORS' REPORT

Board of Directors
MTR Gaming Group, Inc.

We have audited the accompanying consolidated balance sheets of MTR Gaming
Group, Inc. and its subsidiaries (the "Company") as of December 31, 1997 and
1996, and the related consolidated statements of operations, shareholders'
equity and cash flows for each of the years in the three-year period ended
December 31, 1997. These consolidated financial statements are the
responsibility of the Company's management. Our responsibility is to express an
opinion on these consolidated financial statements based on our audits.

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

In our opinion, the consolidated financial statements referred to above
present fairly, in all material respects, the financial position of MTR Gaming
Group, Inc. and its subsidiaries as of December 31, 1997 and 1996, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1997 in conformity with generally accepted
accounting principles.

/s/ CORBIN & WERTZ

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

CORBIN & WERTZ

Irvine, California
February 27, 1998, except as to
Note 17, which is as of March 14, 1998

F-2

MTR GAMING GROUP, INC.

CONSOLIDATED BALANCE SHEETS

AS OF DECEMBER 31, 1997 AND 1996



1997 1996
-------------- --------------

ASSETS
Current assets:
Cash and cash equivalents....................................................... $ 7,715,000 $ 4,226,000
Restricted cash................................................................. 188,000 185,000
Accounts receivable, net of allowance for doubtful accounts of $125,000 and
$140,000 in 1997 and 1996, respectively....................................... 431,000 302,000
Deferred financing costs........................................................ 1,617,000 1,066,000
Deferred income taxes........................................................... 2,550,000 760,000
Other current assets............................................................ 516,000 477,000
-------------- --------------
Total current assets.......................................................... 13,017,000 7,016,000
-------------- --------------
Property and equipment, net....................................................... 22,799,000 18,453,000
-------------- --------------
Net assets of discontinued oil and gas gas activities............................. 2,616,000 2,616,000
-------------- --------------
Other assets:
Excess of cost of investments over net assets acquired, net of accumulated
amortization of $1,274,000 and $1,022,000 in 1997 and 1996, respectively...... 2,500,000 2,752,000
Deposits and other.............................................................. 102,000 41,000
-------------- --------------
2,602,000 2,793,000
-------------- --------------
$ 41,034,000 $ 30,878,000
-------------- --------------
-------------- --------------

LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable................................................................ $ 594,000 $ 909,000
Accrued liabilities............................................................. 2,465,000 1,891,000
Current portion of long-term debt............................................... 40,000 186,000
Deferred income taxes........................................................... 133,000 133,000
-------------- --------------
Total current liabilities..................................................... 3,232,000 3,119,000
Long-term debt, less current portion.............................................. 21,559,000 16,230,000
Deferred income taxes, less current portion....................................... 1,130,000 1,263,000
-------------- --------------
Total liabilities............................................................. 25,921,000 20,612,000
-------------- --------------
Commitments and contingencies
Shareholders' equity:
Common stock, par value $.00001, 50,000,000 shares authorized; 19,940,890 and
19,126,043 issued and outstanding at December 31, 1997 and 1996,
respectively.................................................................. 2,000 2,000
Common stock subscribed, 30,312 and 525,848 shares at December 31, 1997 and
December 31, 1996, respectively............................................... -- --
Paid-in capital................................................................. 35,326,000 35,173,000
Accumulated deficit............................................................. (20,215,000) (24,909,000)
-------------- --------------
Total shareholders' equity.................................................... 15,113,000 10,266,000
-------------- --------------
$ 41,034,000 $ 30,878,000
-------------- --------------
-------------- --------------


See accompanying notes to consolidated financial statements

F-3

MTR GAMING GROUP, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



1997 1996 1995
------------- ------------- -------------

Revenues:
Video lottery terminals........................................... $ 49,187,000 $ 30,700,000 $ 16,479,000
Parimutuel commissions............................................ 4,437,000 4,299,000 4,263,000
Lodging, food and beverage........................................ 5,417,000 3,945,000 3,046,000
Other............................................................. 1,097,000 1,260,000 1,139,000
------------- ------------- -------------
Total revenues.................................................. 60,138,000 40,204,000 24,927,000
------------- ------------- -------------
Costs of revenues:
Cost of video lottery terminals................................... 31,048,000 19,865,000 12,256,000
Cost of parimutuel commissions.................................... 6,072,000 5,257,000 5,064,000
Cost of lodging, food and beverage................................ 4,583,000 3,543,000 3,285,000
Cost of other..................................................... 1,095,000 1,092,000 1,195,000
------------- ------------- -------------
Total cost of revenues.......................................... 42,798,000 29,757,000 21,800,000
------------- ------------- -------------
Gross profit........................................................ 17,340,000 10,447,000 3,127,000
------------- ------------- -------------
Selling, general and administrative expenses:
Marketing and promotions.......................................... 3,428,000 1,718,000 1,144,000
General and administrative........................................ 5,476,000 4,092,000 5,420,000
Depreciation and amortization..................................... 2,415,000 1,667,000 1,504,000
------------- ------------- -------------
Total selling, general and administrative expenses.............. 11,319,000 7,477,000 8,068,000
------------- ------------- -------------
Operating income (loss)............................................. 6,021,000 2,970,000 (4,941,000)
Interest income..................................................... 191,000 54,000 52,000
Interest expense.................................................... (3,341,000) (3,460,000) (557,000)
Non-recurring income................................................ -- 705,000 --
------------- ------------- -------------
Income (loss) before benefit for income taxes....................... 2,871,000 269,000 (5,446,000)
Benefit for income taxes............................................ 1,823,000 886,000 133,000
------------- ------------- -------------
Net income (loss)................................................... $ 4,694,000 $ 1,155,000 $ (5,313,000)
------------- ------------- -------------
------------- ------------- -------------
Net income (loss) per share......................................... $ 0.24 $ 0.06 $ (0.33)
------------- ------------- -------------
------------- ------------- -------------
Net income (loss) per share--assuming dilution...................... $ 0.22 $ 0.06 $ (0.33)
------------- ------------- -------------
------------- ------------- -------------
Weighted average number of shares outstanding:
Basic............................................................. 19,513,560 18,590,056 16,226,743
------------- ------------- -------------
------------- ------------- -------------
Diluted........................................................... 21,252,751 19,075,897 16,226,743
------------- ------------- -------------
------------- ------------- -------------


See accompanying notes to consolidated financial statements

F-4

MTR GAMING GROUP, INC.

CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



RECEIVABLE
SHARES FROM
COMMON STOCK OF COMMON ADDITIONAL EXERCISE
---------------------- STOCK PAID-IN OF STOCK ACCUMULATED
SHARES AMOUNT SUBSCRIBED CAPITAL OPTIONS DEFICIT TOTAL
--------- ----------- ----------- ----------- ----------- ------------ ---------

Balances, January 1, 1995............... 14,620,877 1,000 -- 30,508,000 -- (20,751,000) 9,758,000
Shares issued from exercise of stock
options............................... 286,667 -- -- 109,000 (69,000) -- 40,000
Shares issued for services rendered and
interest.............................. 77,332 -- -- 42,000 -- -- 42,000
Shares issued in connection with
financing arrangement................. 225,000 1,000 -- 1,349,000 -- -- 1,350,000
Cancellation of price guarantee in
connection with financing
arrangement........................... -- -- -- (3,060,000) -- -- (3,060,000)
Shares issued to replace price guarantee
in connection with financing
arrangement........................... 1,020,000 -- -- 1,530,000 -- -- 1,530,000
Shares forfeited by Company (510,000),
retained by creditor, in connection
with financing arrangement............ -- -- -- 478,000 -- -- 478,000
Shares issued for redeemable common
stock................................. 666,433 -- -- 802,000 -- -- 802,000
Shares issued in connection with legal
settlement............................ 175,000 -- -- 414,000 -- -- 414,000
Shares issued for notes payable......... 60,850 -- -- 43,000 -- -- 43,000
Cancellation of shares issued in 1994
for services rendered................. (97,500) -- -- (100,000) -- -- (100,000)
Adjustment to shares outstanding........ (12,014) -- -- -- -- -- --
Net loss................................ -- -- -- -- -- (5,313,000) (5,313,000)
--------- ----------- ----------- ----------- ----------- ------------ ---------

Balances, December 31, 1995............. 17,022,645 2,000 -- 32,115,000 (69,000) (26,064,000) 5,984,000
Shares issued in connection with legal
settlements........................... 175,000 -- -- 236,000 -- -- 236,000
Shares issued for services rendered by
related parties....................... 719,476 -- -- 309,000 -- -- 309,000
Shares issued in connection with
financing agreements.................. 442,829 -- 465,377 953,000 -- -- 953,000
Shares issued for capital raising
activities............................ 207,500 -- -- 175,000 -- -- 175,000
Expense recorded in connection with
options issued to outside Directors... -- -- -- 69,000 -- -- 69,000
Cash collected on receivable from
exercise of stock options............. -- -- -- -- 69,000 -- 69,000
Shares reclassed from redeemable common
stock and issued in connection with
settlements........................... 558,593 -- 60,471 1,165,000 -- -- 1,165,000
Value recorded in connection with
warrants issued in connection with
financing agreements.................. -- -- -- 401,000 -- -- 401,000
Cancellation of price guarantees through
cash payment.......................... -- -- -- (250,000) -- -- (250,000)
Net income.............................. -- -- -- -- -- 1,155,000 1,155,000
--------- ----------- ----------- ----------- ----------- ------------ ---------

Balances, December 31, 1996............. 19,126,043 2,000 525,848 35,173,000 -- (24,909,000) 10,266,000
Value recorded in connection with
warrants and options issued to
nonemployees.......................... -- -- -- 130,000 -- -- 130,000
Shares issued from exercise of stock
options............................... 160,000 -- -- 159,000 -- -- 159,000
Expense recorded in connection with
amendments to options previously
issued to employees................... -- -- -- 156,000 -- -- 156,000


F-5

MTR GAMING GROUP, INC.
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (CONTINUED)
FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



RECEIVABLE
SHARES FROM
COMMON STOCK OF COMMON ADDITIONAL EXERCISE
----------------------- STOCK PAID-IN OF STOCK ACCUMULATED
SHARES AMOUNT SUBSCRIBED CAPITAL OPTIONS DEFICIT TOTAL
---------- ----------- ----------- ----------- ------------- ------------ -----------

Shares reclassed from common stock
subscribed and issued in
connection with settlements....... 12,070 -- (30,159) (27,000) -- -- (27,000)
Shares reclassed from redeemable
common stock and issued in
connection with settlements....... 150,000 -- -- (318,000) -- -- (318,000)
Shares reclassed from common stock
subscribed and issued in
connection with financing
agreements........................ 465,377 -- (465,377) -- -- -- --
Shares issued in connection with
financing agreements.............. 25,000 -- -- 50,000 -- -- 50,000
Shares issued for services
rendered.......................... 2,400 -- -- 3,000 -- -- 3,000
Net income.......................... -- -- -- -- -- 4,694,000 4,694,000
---------- ----------- ----------- ----------- --- ------------ -----------
Balances, December 31, 1997......... 19,940,890 $ 2,000 30,312 $35,326,000 $ -- $(20,215,000) $15,113,000
---------- ----------- ----------- ----------- --- ------------ -----------
---------- ----------- ----------- ----------- --- ------------ -----------


See accompanying notes to consolidated financial statements

F-6

MTR GAMING GROUP, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



1997 1996 1995
----------- ------------- ------------

Cash flows from operating activities:
Income (loss) from continuing operations............................ $ 4,694,000 $ 1,155,000 $ (5,313,000)
Adjustments to reconcile income (loss) to net cash provided by
continuing operating activities:
Depreciation and amortization..................................... 2,416,000 1,667,000 1,504,000
Provision for settlements......................................... -- -- 408,000
Non-recurring income (non-cash)................................... -- (705,000) --
Other non-cash provisions, net.................................... -- (83,000) --
Net change in allowance for doubtful accounts receivable.......... (15,000) 70,000 290,000
Common stock and options issued for services rendered and
amortization of interest........................................ 1,590,000 1,321,000 77,000
Deferred income taxes............................................. (1,923,000) (893,000) (133,000)
Change in operating assets and liabilities, net of effects of
acquired companies:
Prepaid management fees......................................... -- -- 220,000
Prepaid purses.................................................. -- -- 352,000
Other current assets............................................ (153,000) 231,000 54,000
Accounts payable................................................ (315,000) (2,254,000) 1,676,000
Accrued liabilities............................................. (285,000) (183,000) 1,418,000
----------- ------------- ------------
Net cash provided by operating activities............................. 6,009,000 326,000 553,000
----------- ------------- ------------
Cash flows from investing activities:
Restricted cash..................................................... (3,000) 241,000 220,000
Deposits and other assets........................................... (61,000) 14,000 17,000
Capital expenditures................................................ (6,510,000) (1,767,000) (5,482,000)
Net assets of discontinued oil and gas operations................... -- -- (45,000)
----------- ------------- ------------
Net cash used in investing activities................................. (6,574,000) (1,512,000) (5,290,000)
----------- ------------- ------------
Cash flows from financing activities:
Payments on long-term debt.......................................... -- (10,469,000) (53,000)
Proceeds from the issuance of long-term debt........................ 5,377,000 16,100,000 4,500,000
Payments on short-term notes........................................ (194,000) (1,052,000) --
Proceeds from issuance of short-term notes.......................... -- 1,052,000 --
Finance costs paid.................................................. (959,000) (845,000) --
Payments in connection with redeemable common stock................. (329,000) (250,000) --
Proceeds from issuance of common stock through exercise of stock
options........................................................... 159,000 69,000 40,000
----------- ------------- ------------
Net cash provided by financing activities............................. 4,054,000 4,605,000 4,487,000
----------- ------------- ------------
Net increase (decrease) in cash and cash equivalents.................. 3,489,000 3,419,000 (250,000)
Cash and cash equivalents, beginning of year.......................... 4,226,000 807,000 1,057,000
----------- ------------- ------------
Cash and cash equivalents, end of year................................ $ 7,715,000 $ 4,226,000 $ 807,000
----------- ------------- ------------
----------- ------------- ------------
Supplemental disclosures of cash flow information--
Cash paid during the year for:
Interest.......................................................... $ 2,562,000 $ 2,493,000 $ 896,000
----------- ------------- ------------
----------- ------------- ------------
Income taxes...................................................... $ 16,000 $ 25,000 $ 4,000
----------- ------------- ------------
----------- ------------- ------------


See accompanying notes to consolidated financial statements

F-7

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

GENERAL

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

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

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

During 1992, Excalibur Holding Corporation acquired all of the outstanding
common stock of Golden Palace Casinos, Inc. ("Golden Palace"), an entity with no
significant operations and cash of approximately $3,200,000. Excalibur Holding
Corporation utilized substantially all of the cash obtained from Golden Palace
Casinos to finance the acquisition of all of the outstanding common stock of
Mountaineer Park, Inc. ("Mountaineer") (see Note 2), which operates a
thoroughbred horse racing track, off-track betting facilities and 1,000 video
lottery terminals on a 956 acre facility (see Note 17) in the northern panhandle
of West Virginia. Mountaineer also operates a 101 room inn adjacent to the
track, dining facilities, as well as a nine-hole executive golf course and other
recreational facilities. Certain operations are regulated by agencies within the
state of West Virginia through annual licensing (see Notes 15 and 16). At
December 31, 1997, all significant licenses were in effect.

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

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

PRINCIPLES OF CONSOLIDATION

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

F-8

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
USE OF ESTIMATES

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

FAIR VALUE OF FINANCIAL INSTRUMENTS

These consolidated historical financial statements contain financial
instruments whereby the fair market value of the financial instruments could be
different than that recorded on a historical basis in the accompanying
consolidated financial statements. The financial instruments consist of cash and
cash equivalents, restricted cash, accounts receivable, accounts payable and
long-term debt. The carrying amounts of the Company's financial instruments
generally approximate their fair values as of December 31, 1997.

CONCENTRATION OF CREDIT RISK

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

RISKS AND UNCERTAINTIES

CYCLICAL NATURE OF BUSINESS

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

LICENSING

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

The Company's horse racing operations are subject to extensive regulation by
the West Virginia Racing Commission (the "Racing Commission") which is
responsible for, among other things, granting annual licenses to conduct race
meets, approving simulcasting post times, and other matters. When granting
licenses the Racing Commission has the authority to determine the dates on which
Mountaineer

F-9

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
may conduct races. In order to conduct simulcast racing, Mountaineer is required
under West Virginia law to hold a minimum number of live race days each year
(see Note 16).

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

The Lottery Act regulates the ability of horse race or dog race facilities
to offer video gaming. Under the Lottery Act, only parimutuel horse or dog
racing facilities that were licensed by the Racing Commission prior to January
1, 1994 and that conduct the minimum live racing dates, or such other number as
may be approved by the Racing Commission, are eligible for licensure to operate
video lottery games. To provide video lottery gaming, the voters of the county
in which the facility is to be located must approve such gaming in advance. If
such approval is obtained, the facility may continue to conduct video lottery
gaming activities unless the matter is resubmitted to the voters pursuant to a
petition signed by at least five percent of the registered voters of the county,
who must wait at least five years subsequent to voter approval to bring such a
petition. If approval is denied, another vote on the issue may not be held for a
period of two years. Video lottery gaming was approved in Hancock County, the
location of Mountaineer Park, on May 10, 1994.

Licenses granted by the Lottery Commission must be renewed by July 1 of each
year. A license to operate video lottery games is a privilege personal to the
license holder and, accordingly, is non-transferable. In order for a license to
remain in effect, Lottery Commission approval is required prior to any change of
ownership or control of a license holder. Unless prior approval of the Lottery
Commission is obtained, the sale of five percent or more of the voting stock of
the license holder or any corporation that controls the license holder or the
sale of a license holder's assets (other than in the ordinary course of
business), or any interest therein, to any person not previously determined by
the Lottery Commission to have satisfied the suitability requirements, voids the
license. Accordingly, should a party unaffiliated with the Company acquire 5% or
more of the voting stock of the Company in a manner inconsistent with the
statute, the Company's license could be jeopardized insofar as such party would
be required to undergo approval by the Lottery Commission. Any person who
purchases 5% or more of the common stock without first securing Lottery
Commission approval to own such shares, is subject to the Company's right to
repurchase such shares from the holder.

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

The Company's ability to remain in the gaming business depends on the
continued political acceptability of gaming activities to both the public and
state governmental officials. In addition, the gaming laws impose high tax
rates, and fixed parimutuel commission rates which, if altered, may diminish the

F-10

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Company's profitability. Management is aware of nothing to indicate that West
Virginia state officials will change their policies toward gaming activities,
particularly video lottery gaming; however, there are no assurances that such
policies will not be changed. Any substantial unfavorable change in the enabling
laws or tax rates on gaming revenues could make the Company's business
substantially more onerous, less profitable or illegal, which would have a
material adverse effect on the Company's business.

COMPETITION

In recent years, the number of gaming options available to consumers in the
Company's principal markets has increased considerably. The Company competes
with three direct competitors that offer a combination of parimutuel greyhound
dog racing, parimutuel thoroughbred horse racing and video lottery gaming. The
Company also competes with statewide lotteries in West Virginia, Pennsylvania,
and, to a lesser extent, destination gaming facilities in Las Vegas and Atlantic
City, as well as other entertainment options available to consumers, including
live and televised professional and collegiate major sports events. The Company
will also compete with off-track wagering in Ohio, which has recently been
approved in that state. To the extent that either Pennsylvania or Ohio legalize
any forms of casino gaming, and West Virginia does not, the Company's video
lottery operations might compete with any new gaming facilities located within
driving distance of Mountaineer. Such facilities may offer more gaming machines
than Mountaineer, as well as forms of gaming not available in West Virginia.
Taken together, such competition could have a material adverse effect on the
Company.

DISCONTINUED OPERATIONS

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

CASH AND CASH EQUIVALENTS AND RESTRICTED CASH

The Company considers highly liquid investments with a remaining maturity of
90 days or less from the purchase date to be cash equivalents. Cash equivalents
consist primarily of overnight repurchase agreements at December 31, 1997.

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

DEFERRED FINANCING COSTS

The Company capitalizes certain loan costs in connection with its financing
activities (see Notes 5, 6 and 7) and these costs are amortized over the
expected term of the related loans using a method that approximates the
effective interest method. Amortization of these costs totaling $1,283,000,
$1,845,000 and $452,000 for the years ended December 31, 1997, 1996 and 1995,
respectively, has been reflected as interest expense in the accompanying
consolidated statements of operations.

F-11

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
PROPERTY AND EQUIPMENT

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



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


Interest is capitalized to construction in progress based on the product
resulting from applying the Company's cost of borrowing rate to qualifying
assets under active redevelopment. Interest capitalized in 1997, 1996, and 1995
was $512,000, $197,000 and $1,127,000, respectively.

IMPAIRMENT OF LONG-LIVED ASSETS

In 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 121 ("SFAS 121") "ACCOUNTING FOR THE
IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF".
The Company adopted SFAS 121 in 1996, as required. SFAS 121 establishes
accounting standards for the impairment of long-lived assets, certain
identifiable intangibles, and goodwill related to those assets to be held and
used and for long-lived assets and certain identifiable intangibles to be
disposed of. The Company evaluates impairment whenever events or changes in
circumstances indicate that the carrying amount of an asset may not be
recoverable. Management of the Company assesses the recoverability of long-lived
assets by determining whether the depreciation and amortization of such assets
over their remaining lives can be recovered through projected undiscounted cash
flows. The amount of impairment, if any, is measured based on fair value
(projected discounted cash flows) and is charged to operations in the period in
which such impairment is determined by management. To date, management has not
identified any impairment of long-lived assets.

EXCESS OF COST OF INVESTMENTS OVER NET ASSETS ACQUIRED, NET

The excess of cost of investments over net assets acquired (goodwill) is
amortized on a straight-line basis over the expected periods to be benefited.
Goodwill is being amortized on the straight line method over an expected fifteen
year life. Amortization expense included in the accompanying consolidated
statements of operations for the years ended December 31, 1997, 1996 and 1995 is
$252,000, $252,000 and $251,000, respectively.

REVENUE RECOGNITION

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

F-12

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
Revenues from video lottery represent the net win earned on video slot,
poker, keno or blackjack wagers. Net win is the difference between wagers placed
and winning payouts to patrons, and is recorded at the time wagers are made (see
Note 15).

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

Other revenues consist primarily of fees earned from activities ancillary to
the Company's racing activities. Such revenues are recorded at the time services
are rendered or sales are made.

STOCK-BASED COMPENSATION

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

ADVERTISING

The Company generally expenses advertising costs as incurred. Advertising
expense for the years ended December 31, 1997, 1996 and 1995 was $3,128,000,
$1,433,000 and $898,000, respectively.

INCOME TAXES

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

EARNINGS PER SHARE

In February 1997, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards (SFAS) No. 128, EARNINGS PER SHARE
("EPS"). SFAS No. 128 requires dual presentation of basic EPS and diluted EPS on
the face of all income statements issued after December 15, 1997 for all
entities with complex capital structures. Basic EPS is computed as net income
divided by the weighted average number of common shares outstanding for the
period. Diluted EPS reflects the potential dilution that could occur from common
shares issuable through stock options, warrants and other convertible
securities. All years presented have been restated to adopt the provisions of
SFAS No. 128.

F-13

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 1--GENERAL AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
The following table illustrates the required disclosure of the
reconciliation of the numerators and denominators of the basic and diluted EPS
computations.


FOR THE YEAR ENDED DECEMBER 31, 1997
-----------------------------------------

INCOME (LOSS) SHARES PER SHARE
(NUMERATOR) (DENOMINATOR) AMOUNT
------------- ------------- -----------
Basic EPS--
Income available to common shareholders.............................. $ 4,694,000 19,513,560 $ 0.24
-----------
-----------
Effect of dilutive securities--
Warrants and options................................................. -- 1,739,191
------------- -------------
Diluted EPS--
Income available to common shareholders plus assumed conversions..... $ 4,694,000 21,252,751 $ 0.22
------------- ------------- -----------
------------- ------------- -----------



FOR THE YEAR ENDED DECEMBER 31, 1996
-----------------------------------------

Basic EPS--
Income available to common shareholders.............................. $ 1,155,000 18,590,056 $ 0.06
-----------
-----------
Effect of dilutive securities--
Warrants and options................................................. -- 485,841
------------- -------------
Diluted EPS--
Income available to common shareholders plus assumed conversions..... $ 1,155,000 19,075,897 $ 0.06
------------- ------------- -----------
------------- ------------- -----------


FOR THE YEAR ENDED DECEMBER 31, 1995
-----------------------------------------

Basic and Diluted EPS--
Loss available to common shareholders (5,313,000) 16,226,743 $ (0.33)
------------- ------------- -----------
------------- ------------- -----------


NEW ACCOUNTING PRONOUNCEMENTS

In June 1997, the FASB issued SFAS No. 130, REPORTING COMPREHENSIVE INCOME,
and SFAS No. 131, DISCLOSURES ABOUT SEGMENTS OF AN ENTERPRISE AND RELATED
INFORMATION. SFAS No. 130 requires that an enterprise report, by major
components and as a single total, the change in its net assets during the period
from nonowner sources; and SFAS No. 131 establishes annual and interim reporting
standards for an enterprise's operating segments and related disclosures about
its products, services, geographic areas and major customers. Adoption of these
statements will not impact the Company's financial position, results of
operations or cash flows and any effect will be limited to the form and content
of its disclosures. Both statements are effective for fiscal years beginning
after December 15, 1997, with earlier application permitted.

NOTE 2--MERGERS AND ACQUISITIONS

MOUNTAINEER PARK, INC.

On December 4, 1992, the Company acquired all of the issued and outstanding
common shares of Mountaineer, in a tax-free exchange. The acquisition was
accounted for as a purchase and, accordingly, the results of operations of the
acquired business have been consolidated with those of the Company

F-14

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 2--MERGERS AND ACQUISITIONS (CONTINUED)
commencing on December 4, 1992. The purchase price was allocated to the acquired
assets and assumed liabilities based on their respective fair values. The
purchase price exceeded the estimated fair value of the net assets acquired by
$2,774,000, which has been recorded as excess of cost of investment over net
assets acquired (see Note 1).

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

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

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

In January 1997, the Company reached a settlement with the holders of
118,948 shares which bore the $6.00 per share price guarantee. In exchange for
the cancellation of the price guarantee, the Company paid a cash settlement of
$102,000 and issued 100,000 additional shares of the Company's common stock in
January 1997. The Company recorded a $102,000 charge to paid-in capital in
connection with this transaction.

In July 1997, the Company reached a settlement with the former majority
shareholder of Mountaineer (the "Holder"), and holder of 181,739 additional
guaranteed shares. The settlement was part of a larger transaction by which
Mountaineer and the Company resolved all matters outstanding with the Holder.
Pursuant to the agreement, the price guarantee was extinguished, the Company
paid a cash settlement of $278,000 out of which the Holder repaid in full the
$78,000 balance due on a promissory note, and the Company canceled a note
receivable in the amount of $240,000 and issued 50,000 shares of restricted
common stock. The Company had recorded a $302,000 provision for doubtful
accounts in 1995 in reference to the note receivable. The Company recorded a
$216,000 reduction to paid-in capital and a $78,000 reduction in notes
receivable in connection with this transaction.

As of December 31, 1997, 30,342 shares remain outstanding with a maximum
$6.00 price guarantee (subject to a credit of approximately $1.50 per share) as
a result of the acquisition of Mountaineer.

GOLDEN PALACE CASINOS, INC.

On October 13, 1992, the Company acquired all of the outstanding capital
stock of Golden Palace Casinos, Inc. ("Golden Palace"), a Minnesota corporation
organized to manage casinos on Indian reservations. Although Golden Palace had
no significant operations at the time of the acquisition, it held, through a
wholly-owned subsidiary, a contract to manage a casino planned for an Indian
reservation in Oklahoma, subject to the satisfaction of certain conditions.
Shortly after the acquisition of Golden Palace, the West Virginia Lottery
Commission advised Management that, as a condition to licensing of the Company's
then-proposed video lottery operations at Mountaineer, the Company could not
engage in

F-15

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 2--MERGERS AND ACQUISITIONS (CONTINUED)

Indian gaming activities. Consequently, in December 1992, the Company sold the
subsidiary holding the management contract and agreed to not otherwise engage in
Indian gaming activities as long as it conducted video lottery operations in
West Virginia. Notwithstanding the sale of the management contract, the
acquisition of Golden Palace, which had substantial cash on hand, provided the
Company with sufficient funds to complete the acquisition of all of the
outstanding capital stock of Mountaineer.

In connection therewith, the Company granted put rights to the holders of
209,000 shares issued in connection with the acquisition of Golden Palace (see
Note 11 "Redeemable Common Stock") at $6.00 per share should such shares not
have been registered by February 1, 1993. The shares were not registered by
February 1, 1993. The Company has entered into various settlement agreements
with the holders of these put rights as more thoroughly described in Note 11.

In addition, on the acquisition date, the Company issued options to holders
of Golden Palace options to purchase (a) 190,000 shares of the Company's common
stock at $2.00 per share (all such options remained outstanding as of December
31, 1996, were fully vested and expired in 1997), (b) 200,000 shares of the
Company's common stock at $.01 per share; options to purchase 10,000 and 70,000
shares at $.01 were exercised in 1997 and 1995, respectively, and 50,000 options
were canceled in 1996 by agreement with the holder--see Note 11 (there remain,
as of December 31, 1997, 70,000 $.01 options outstanding which are fully
vested), and (c) warrants to purchase 283,250 shares of the Company's common
stock at $2.40 per share which were fully vested and expired in 1997.

NOTE 3--STATEMENTS OF CASH FLOWS

The statements of cash flows exclude the effects of non-cash investing and
financing activities for all periods presented. Supplemental disclosures of
significant non-cash activities are as follows:

1997

During 1997, the Company granted a combination of 180,000 warrants and
options, as more thoroughly described in Note 11, to nonemployees, which were
valued at $130,000.

During 1997, the Company amended the terms of the 410,867 stock options
issued to employees, as more thoroughly described in Note 11, and recorded
$156,000 as compensation expense for such amendment.

During 1997, the Company accrued $1,818,000 of deferred financing costs and
paid $959,000 of such costs. As of December 31, 1997, the Company had $859,000
included in deferred financing costs and a corresponding amount in accrued
liabilities.

During 1997, the Company issued 27,400 shares of common stock valued at
$53,000 for services rendered.

1996

In 1996, the Company satisfied $204,000 of accrued officers compensation via
the issuance of 466,676 shares of common stock with a market value of $177,000.
Also in 1996, the Company issued 200,000 shares of common stock, valued at
$101,000, to an employee and shareholder. These amounts were included in general
and administrative expense in the accompanying 1996 consolidated statement of
operations.

F-16

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 3--STATEMENTS OF CASH FLOWS (CONTINUED)
The Company amended an April 1995 severance agreement with its former chief
executive officer in October, 1996. The amendment reduced certain payment
obligations, as described in further detail in Note 8. The Company also issued
100,000 shares of common stock, valued at $124,000, pursuant to the amended
severance agreement.

In connection with the Jackpot settlement, as described more thoroughly in
Note 9, the Company issued 75,000 shares of common stock, valued at $111,000, in
final satisfaction of liabilities accrued as of December 31, 1995.

The Company issued shares of common stock and warrants to purchase shares of
common stock to various lenders in connection with financing arrangements more
fully described in Notes 5, 6 and 7. In the aggregate, 908,206 shares (includes
465,377 shares of common stock subscribed) of common stock, valued at $953,000,
and 3,175,000 warrants, valued at $401,000, were issued in 1996. These amounts
were recorded as deferred financing costs and interest expense in the
accompanying consolidated financial statements.

In 1996, the Company issued 207,500 shares of common stock, valued at
$175,000, in satisfaction of compensation owed in connection with 1994 capital
raising activities. The value of such shares was charged to general and
administrative expenses in the accompanying 1994 consolidated statement of
operations and was reflected as an accrued liability on the December 31, 1995
accompanying consolidated balance sheet.

During 1996, the Company issued 275,000 stock options, as more thoroughly
described in Note 11, to its outside directors at a value of $69,000.

During 1996, the Company issued 558,593 shares of common stock and was
committed to issue 60,471 shares of common stock, valued at $1,165,000, and a
promissory note as satisfaction of $1,406,000 of redeemable common stock
included on the accompanying 1995 consolidated balance sheet. During 1997, the
committed number of shares was reduced from 60,471 to 30,312.

See Note 8 for other non-cash transactions.

1995

In 1995, the Company satisfied obligations with respect to 202,833
redeemable common shares, valued at $1,217,000, through the issuance of 463,600
additional shares of its common stock.

The Company issued 225,000 shares to Bennett for loan fees; these amounts,
plus 285,000 shares valued at $1,710,000 (aggregate $3,060,000 of costs) were
reversed in 1995 due to the cancellation of the $6.00 price guarantee. In
satisfaction of such, the Company ultimately issued 1,020,000 additional shares
valued at $1,530,000 and relinquished its rights to the original 510,000 shares
at a value of $478,000. Such costs were accounted for as deferred finance costs,
interest and capitalized interest to its construction in progress.

During the year ended December 31, 1995, the Company issued 77,332 shares
valued at approximately $42,000 for services rendered, and the value of such
shares was charged to the 1995 consolidated statement of operations. Certain
services were rendered in 1995 which were to be satisfied through the issuance
of common stock; however, the parties canceled 97,500 shares issued in 1994
which were valued at $100,000.

F-17

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 3--STATEMENTS OF CASH FLOWS (CONTINUED)
Such amounts are reflected as a reduction from shareholders' equity with a
corresponding increase in accrued liabilities.

In connection with the Jackpot settlement, the Company issued 175,000 shares
of its common stock in satisfaction of non-current accrued liabilities totaling
$414,000 ($525,000 accrued at December 31, 1994).

Certain finance fees totaling $997,500 which were accrued as deferred
finance costs at December 31, 1995, were canceled due to the amendment by the
Company and Bennett (as defined below). In addition, in 1995, the Company issued
60,850 shares in satisfaction of a note payable of approximately $43,000.

NOTE 4--PROPERTY AND EQUIPMENT

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



1997 1996
------------- -------------

Land........................................................... $ 371,000 $ 371,000
Buildings...................................................... 19,014,000 17,081,000
Equipment...................................................... 6,388,000 2,451,000
Furniture and fixtures......................................... 3,131,000 2,423,000
Construction in progress....................................... 258,000 326,000
------------- -------------
29,162,000 22,652,000
Less accumulated depreciation.................................. (6,363,000) (4,199,000)
------------- -------------
$ 22,799,000 $ 18,453,000
------------- -------------
------------- -------------


Depreciation expense charged to operations related to property and equipment
during the years ended December 31, 1997, 1996 and 1995 was $2,164,000,
$1,415,000 and $1,252,000, respectively.

NOTE 5--SHORT-TERM DEBT

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

NOTE 6--LONG-TERM DEBT

CONSTRUCTION NOTE PAYABLE

On June 27, 1994, Mountaineer entered into a financing arrangement (the
"Loan Agreement") with Bennett Management and Development Corporation
("Bennett") for construction and redevelopment activities at Mountaineer.
Pursuant to the Loan Agreement, Bennett advanced Mountaineer $10,200,000 for
construction with interest payable at 12.5% per annum, subject to a default rate
of 14.5% per annum. Mountaineer received advances of $5,700,000 from Bennett in
1994 and the remaining $4,500,000 in 1995.

F-18

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 6--LONG-TERM DEBT (CONTINUED)
The loan balance was paid in full in 1996 and all liens evidencing Bennett's
collateral interest in property owned by Mountaineer were released.

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

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

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

$5 MILLION TERM NOTE

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

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

The aforementioned warrants are entitled to protection from dilution in
certain circumstances.

In order to assure compliance with provisions of the West Virginia Racetrack
Video Lottery Act concerning control over a licensee of the State Lottery, the
lender has agreed that it may not own, through the exercise of warrants or
otherwise, more than 5% of the Company's outstanding common stock unless

F-19

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 6--LONG-TERM DEBT (CONTINUED)
and until the West Virginia Lottery Commission either (i) approves the lender or
(ii) provides an advisory opinion approving an arrangement whereby the lender
may own but may not have voting rights to any shares in excess of the 5%
threshold. If the lender becomes disqualified after such Lottery Commission
approval, any share held in excess of the 5% threshold, if registered, shall be
sold by the lender in the market; otherwise such shares may be put to the
Company at the then market price, said price payable in cash or in the form of a
note with interest only payable monthly at 24% per annum for a period of one
year at which time all principal and unpaid interest become due.

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

$16.1 MILLION AMENDED AND RESTATED TERM NOTE

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

The restated loan agreement bore interest at the rate of 12% per annum, and
called for payments of interest only until the maturity date of December 26,
1999, at which time all principal and unpaid interest was due. In connection
with this transaction, the Company agreed to issue 550,000 shares of its common
stock and warrants to purchase an additional 1,632,140 shares of the Company's
common stock at an exercise price of $1.06 per share (which were fully vested at
the date of issuance and expire in 2001). Both the shares and the warrants were
issued in thirteen equal monthly installments. The shares and warrants were
assigned an aggregate value of approximately $777,000, which was recorded as
deferred financing costs in the accompanying 1996 consolidated balance sheet.
The warrants are entitled to protection from dilution in certain circumstances.
The stock and warrants are subject to demand registration rights. The Company
amortized the deferred financing costs through June 30, 1997 because of the July
2, 1997 refinancing as discussed below.

SECOND AMENDED TERM LOAN AGREEMENT

On July 2, 1997, Mountaineer and its lender again amended and restated the
$16.1 million loan agreement. The July 2, 1997 Second Amended Term Loan
Agreement bore the following revisions from the prior loan agreements:

i) The maturity date of the loan was extended to July 2, 2001.

ii) The principal amount borrowed was increased to $21,476,500 (by drawing
down the line of credit--see Note 7).

iii) Annual cash fees in the amount of 8% of the outstanding principal
balance due on each anniversary of the term loan were eliminated.

iv) Annual warrants to purchase 250,000 shares of the Company's common stock
at an exercise price of $1.06, due to be issued on November 15, 1997,
1998 and 1999 were eliminated.

F-20

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 6--LONG-TERM DEBT (CONTINUED)
v) Annual warrants to purchase additional shares in a number to be
calculated under a formula defined in the Amended Term Loan Agreement,
due to be issued on November 15, 1997, 1998 and 1999, were eliminated.

vi) Annual shares of the Company's common stock equal to 5% of the
outstanding principal balance on November 15, 1997, 1998 and 1999 were
eliminated.

As consideration for the Second Amended Term Loan Agreement, Mountaineer has
agreed to pay the lender (i) a one time commitment fee of $1.8 million, which
may be paid over the first year of the term; (ii) interest at the rate of 13%
(compared to 12% on the $16.1 million term loan and 15% on the $5.4 million line
of credit under the Amended Term Loan Agreement); and (iii) a call premium equal
to 5% in the event of prepayment during the first year of the term, declining to
3% during the second year, 2% in the third year, and 1% in the final year. The
Company continues to guarantee the loan, and the lender's security position has
been improved from second to first trust holder. During the year ended December
31, 1997, the Company paid $959,000 of the commitment fee and has $859,000 as an
accrued liability in the accompanying 1997 consolidated balance sheet.

In July 1997, Mountaineer paid Bridge Capital, LLC, $100,000 for services
rendered in connection with arranging this transaction.

The restated term loan agreement bears certain restrictive financial
covenants affecting future transactions to be entered into by the Company. These
covenants include, but are not limited to, restrictions on the ability of the
Company to incur additional debt, lend money, acquire other businesses, make
capital expenditures, or increase management's compensation. Anti-dilution
provisions are included in the agreement limiting the number of securities which
can be issued without the lender's prior approval. The Company was in compliance
with, or had obtained a waiver for non-compliance with, all such restrictive
financial covenants at December 31, 1997.

TRADE NOTE PAYABLE

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

OTHER NOTES PAYABLE

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

In May 1996, the Company reached a settlement agreement with the holder of
52,250 shares of redeemable common stock, valued at $313,000 (see Note 2).
Pursuant to the settlement agreement, the Company agreed to pay $25,000 upon
execution of the settlement agreement and delivered an unsecured, non-interest
bearing promissory note calling for a total of three payments of $5,000 due on
August 1, 1996,

F-21

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 6--LONG-TERM DEBT (CONTINUED)
November 1, 1996 and February 1, 1997; a payment of $50,087 on May 1, 1997; and
a total of four annual payments of $40,087 due on May 1, 1998 through 2001. The
obligation to pay the amounts described above was discounted at 8%. As of
December 31, 1997, the remaining principal balance on this note was $122,000.

ANNUAL COMMITMENTS

Future annual principal payments under all long-term indebtedness as of
December 31, 1997 are as follows:



YEARS ENDING DECEMBER 31,
- -------------------------------------------------------------------------------

1998........................................................................... $ 40,000
1999........................................................................... 28,000
2000........................................................................... 27,000
2001........................................................................... 21,504,000
-------------
$ 21,599,000
-------------
-------------


NOTE 7--LINE OF CREDIT

As part of the Amended and Restated Term Loan Agreement, the Company's
lender provided a line of credit which was originally due to expire on December
26, 1999. Under the terms of the agreement, the Company could borrow up to a
maximum of $5,376,000. The Company was required to pay interest monthly at 15%
per annum on amounts borrowed with all unpaid principal and interest due at
maturity. The borrowings were secured by substantially all of the Company's
assets as defined under the agreement. The Company was required to comply with
certain financial covenants which were more thoroughly described under the
agreement. The line was converted and combined with the Second Amended Term Loan
Agreement on July 2, 1997 (see Note 6).

Annual facility fees of $376,000 were due on January 1, 1998 and 1999
pursuant to the agreement. The first annual facility fee of $376,000 became due
at the December 26, 1996 loan closing. Pursuant to the loan agreement, $57,900
of these fees were withheld from the proceeds of the December 26, 1996 term
loan; the remaining $318,450 will be paid in eleven equal monthly installments
of $28,950 commencing February 1, 1997. As of December 31, 1996, the Company had
recorded $318,450 as deferred financing costs and $318,450 as an accrued
liability in the accompanying 1996 consolidated balance sheet. The Company
amortized such costs through June 30, 1997 because of the July 2, 1997
refinancing as discussed in Note 6.

NOTE 8--NON-RECURRING INCOME

In 1996, the Company negotiated significant reductions in four previously
accrued obligations, and as a result recorded $705,000 in non-recurring income
The non-recurring income resulted from the following: (i) In 1995, the Company
recorded a provision for loss in the amount of $308,000 in connection with a
legal judgment which had been assessed against Mountaineer. In June 1996, the
related lawsuit was settled by payment of $100,000; (ii) In September 1996, the
Company reached agreement in a dispute over trade accounts payable. A $411,000
claim for professional fees, which was accrued as of December 31, 1995, was

F-22

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 8--NON-RECURRING INCOME (CONTINUED)
satisfied in full upon payment of a $150,000 cash settlement in September 1996;
(iii) In July 1994, the Company entered into an agreement in settlement of
claims arising from a 1993 financial advisory agreement. In connection
therewith, the Company accrued a $150,000 liability and issued warrants to
purchase 145,000 shares of common stock with registration rights, exercisable at
a price of $6.25 per share through January 15, 1997. In September 1996, the
settlement agreement was amended as follows: (a) The obligation to remit the
$150,000 payment was reduced to $90,000 in return for an immediate payment of
$90,000, and (b) The exercise price of the previously issued warrants was
reduced to $3.00 per share and the exercise period was extended to January 15,
1998; (iv) In April 1995, the Company entered into a severance agreement with
its former chief executive officer. In connection therewith, the Company was
obligated to pay approximately $440,000 over a period of two years. In addition,
the Company repriced certain incentive options and was obligated to provide
certain benefits during the term of the agreement. In 1995, management
discontinued payments under the agreement due to their discovery of certain
matters which they believe nullified the agreement. As of December 31, 1995, the
Company had accrued an estimated remaining liability of $400,000 in connection
with the severance.

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

NOTE 9--COMMITMENTS AND CONTINGENCIES

MOUNTAINEER BOND REQUIREMENTS

Mountaineer is required to maintain bonds in the aggregate amount of
$95,000, as of December 31, 1997, for the benefit of the Lottery Commission
through June 30, 1998. The bonding requirement has been satisfied via the
issuance of a $20,000 surety bond and three letters of credit aggregating
$75,000, each of which is collateralized by certain bank deposits.

JACKPOT SETTLEMENT AGREEMENT

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

The Company and Jackpot were unable to consummate the overall financing
arrangement. The agreement provided that if financing could not be finalized due
to certain contingencies, the Company would be required to issue 250,000 shares
of its common stock as liquidated damages. On March 2, 1995, management settled
such claim effective June 25, 1994, agreeing to issue shares of its common stock
with registration rights. The number of shares of common stock to be issued was
based on $512,500 divided by the closing market price per share on the effective
date of registration. In the event the Company did not

F-23

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)

register the shares by May 2, 1995, the Company was, and continued to be,
required to issue 12,500 shares on such date and 12,500 shares each 60 days that
such registration was not effective up to a maximum of 250,000 shares. The
Company recorded a provision for loss of $525,000 in connection with the
settlement which was included in the consolidated statement of operations for
the year ended December 31, 1994.

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

TOTALISATOR SYSTEM OPERATING LEASE

The Company leased its Totalisator system under an operating lease which was
amended November 28, 1995 (see below). Under the terms of the lease prior to
amendment, the Company was obligated to pay the lessor approximately $1,500 per
live race performance, plus .5% of the wagered handle in excess of $300,000. The
Company was also paying $300 per live race day ($550 if no live race
performance), plus .5% of simulcast handle in excess of $60,000, per simulcast
race day.

Under the amended lease terms, the Company must pay the greater of $1,000
per live race performance or 0.55% of the live racing handle. In addition, the
Company must pay the greater of $300 per live race day ($550 if no live race
performance) per simulcast race day or 0.55% of the simulcast racing handle. For
the years ended December 31, 1997, 1996 and 1995, the rent expense under the
lease was approximately $437,000, $396,000 and $529,000, respectively, which is
included in "cost of parimutuel commissions" in the accompanying consolidated
statements of operations.

VIDEO LOTTERY TERMINALS OPERATING LEASE

In September 1994, Mountaineer entered into a master operating lease
agreement for 400 new video lottery terminals which was scheduled to expire
September 1997. The monthly lease payments on these 400 video lottery terminals
were $72,000, plus taxes, insurance and maintenance costs (see discussions of
amendment to the master lease below).

On April 7, 1995, Mountaineer amended its payment schedule to the master
lease to provide for 400 additional video lottery terminals which were installed
in June 1995. In connection with this lease addition, Mountaineer was obligated
to pay 36 monthly installments of $82,000 beginning in January 1996 through
December 1998 for these 400 additional video lottery terminals. Mountaineer has
normalized the rent expense over the 42 month lease term (see discussion of
amendment to the master lease below).

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

On February 27, 1997 the Company agreed to purchase 400 video lottery
terminals in connection with its ongoing expansion of video lottery operations
for a total of $3,137,000. The new terminals were placed

F-24

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)
into operation on March 11, 1997, at which time 200 original terminals placed
into service in September 1994 were returned to the lessor without penalty.

Effective at the date of return, the payment schedule of the September 1994
operating lease agreement, as amended March 26, 1996, was further amended. Under
the amended schedule, monthly payments decreased from $119,471 to $100,185,
through the termination of the lease in January, 1999. All other lease terms
remained unchanged. There are no early termination penalties in connection with
this amendment.

For the years ended December 31, 1997, 1996 and 1995, video lottery rental
expense was approximately $1,119,000, $1,394,000 and $1,294,000, respectively,
which is included in "costs of video lottery" in the accompanying consolidated
statements of operations. As of December 31, 1997 and 1996, the Company has
recorded deferred rent obligations of approximately $149,000 and $286,000 in the
accompanying consolidated balance sheets, which are included in accrued
liabilities.

PHOTOFINISH SYSTEM OPERATING LEASE

Mountaineer leases its timing and photofinish equipment under an operating
lease at a cost of $235 per live race day. The lease agreement expires in May
1998. The Company made lease payments totaling $47,000 in 1997, $52,000 in 1996
and $50,000 in 1995.

RACING VIDEOTAPE SYSTEM OPERATING LEASE

The Company leases its videotape and closed circuit television equipment at
a minimum cost of $400 per live race day ($500 prior to April 15, 1996) and $125
per simulcast race day under an operating lease expiring in October 2002. In
addition, the lease calls for incremental daily payments if more than one
simulcast program is offered on any particular day, under the following tiered
schedule: $65 for a second simulcast program, a total of $35 for a third and/or
fourth program, and $65 for a fifth program. Rental payments made pursuant to
this lease for the years ended December 31, 1997, 1996 and 1995 were
approximately $269,000, $230,000 and $207,000, respectively.

FUTURE MINIMUM LEASE PAYMENTS

Future annual minimum payments under all material operating leases as of
December 31, 1997 are as follows:



YEARS ENDING DECEMBER 31,
- --------------------------------------------------------------------

1998................................................................ $1,808,000
1999................................................................ 630,000
2000................................................................ 207,000
2001................................................................ 181,000
2002................................................................ 110,000
----------
Total........................................................... $2,936,000
----------
----------


F-25

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)
LITIGATION

The Company was served with a complaint claiming breach of contract and
breach of the implied covenant of good faith and fair dealing in connection with
a financing commitment allegedly obtained by the plaintiff for Mountaineer. The
complaint seeks recovery of $350,000 in fees, as well as lost profits on shares
of the Company's stock the plaintiff alleges it could have purchased upon the
exercise of warrants it was to have earned, and loan servicing fees, which lost
profits and servicing fees are alleged to exceed $75,000, pre- and post-judgment
interest, and costs.

The Company has filed a motion for summary judgment on the grounds that
letters authored by plaintiff constitute an admission that plaintiff was unable
to arrange closing of the subject financing by the express deadline contained in
the parties' agreement and that no agreement to extend the closing date was
reached. Thus, plaintiff did not satisfy the conditions precedent to its right
to compensation of any kind. Management intends to defend its position
vigorously.

The Company has been served with a civil complaint by a former employee
alleging wrongful termination, retaliatory discharge, fraud, outrage and
defamation. The complaint also contains allegations of violations of state and
Federal criminal laws. The plaintiff is seeking $1 million in compensatory
damages, and a like amount in punitive damages. Except for the defamation claim,
the claims are not covered by the Company's insurance. The Company denies all
allegations and plans to defend its position vigorously.

On February 26, 1998, Mountaineer was served with a complaint filed by a
former employee claiming wrongful termination of employment and improper
administration of a polygraph test. The complaint alleges that pursuant to
statute concerning such tests, Mountaineer is criminally liable to the State of
West Virginia and civilly liable to the plaintiff. The complaint seeks $250,000
in compensatory damages and a like amount in punitive damages. The Company
denies all allegations and plans to defend its position vigorously.

The Company is party to various other lawsuits which have arisen in the
normal course of its business. Certain matters are covered by insurance, after
the Company meets certain deductible requirements, generally $2,500 per
occurrence.

The liability, if any, arising from unfavorable outcomes of the
aforementioned lawsuits is presently unknown.

See "Management Agreement and Consulting Agreements" below.

ENVIRONMENTAL CONSIDERATIONS

The Company has developed and is implementing a corrective action plan in
connection with leakage from underground storage tanks at Mountaineer. The
Company recorded a provision for anticipated expenditures of $143,000 in the
accompanying 1995 statement of operations under "general and administrative"
expenses, and has entered into a service contract for the installation of
equipment and future remediation costs. The Company's remaining liability at
December 31, 1997 is not significant.

F-26

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)
COMMON STOCK REGISTRATION RIGHTS

The Company is obligated to register on a best efforts basis approximately
1,167,000 shares of its common stock and 2,806,000 shares of its common stock
underlying certain options and 1,782,000 warrants to purchase shares of its
common stock, which if not registered, could have an adverse impact on the
Company's future financial operations or cause substantial dilution to existing
shareholders.

Of the foregoing, 550,000 shares of the Company's common stock that are
issued and outstanding, warrants to purchase 1,632,140 shares, and the shares
underlying such warrants, all of which are held by the Company's lender or its
designees, are subject to registration upon demand by the lender. If the Company
fails to file a registration statement within ninety (90) days after a request
by the lender, then the Company must pay the lender an amount equal to the
greater of (i) 10% of the market value of the shares to be registered and
$350,000 divided by the number of shares to be registered. Further, in the event
a registration statement is not declared effective within seven and nine months
after a request by the lender, then the Company must pay the lender an amount
equal to 5% and 10% of the market value of the securities respectively. The
lender may request registration only once per calendar year.

PENSION PLAN

Mountaineer has a qualified defined contribution plan covering substantially
all of its employees (the "Plan"). The Plan was ratified retroactively on March
18, 1994 by the legislature of the State of West Virginia. The Plan
contributions are based on .25% of the race track and simulcast wagering
handles, and approximately 0.5% of the net revenues of video lottery activities
beginning March 18, 1994. Contributions to the Plan for the years 1997, 1996,
and 1995 were $344,000, $250,000 and $179,000, respectively.

MANAGEMENT AGREEMENT AND CONSULTING AGREEMENTS

In October 1994, the Company entered into a management agreement with
American Gaming and Entertainment, Ltd. (formerly Gamma International, Ltd.)
("AGEL"), an affiliate of Bennett, to provide services for development
activities, implementation of accounting and information systems, and certain
personnel activities. In June, 1995, the management agreement was replaced with
a consulting agreement with an affiliate of AGEL. In May 1996, the Company gave
formal notice of termination of the consulting agreement. On August 18, 1997,
AGEL served a complaint against Mountaineer alleging that Mountaineer owed AGEL
and/or American Newco approximately $79,000 under a gaming management agreement.
On September 23, 1997, Mountaineer answered the complaint, denied liability and
raised affirmative defenses. Management has taken the position that the
consulting agreement has been terminated and that AGEL's claims have been
released. Management and consulting fees charged to cost of video lottery
expense in connection with these agreements was $321,000 in 1995; no amounts
have been accrued in connection with either of these agreements as of December
31, 1997.

On October 1, 1997, the Company entered into a financial advisory agreement
with an investment banking firm to perform various consulting services. Under
the terms of the agreement, the Company issued warrants to purchase 150,000
shares of its common stock at an exercise price of $1.50 per share. The warrants
will be exercisable for a period of four years. In addition, the investment
banking firm may qualify to earn additional fees upon the successful completion
of various financing projects.

F-27

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)
Also on October 1, 1997, Mountaineer entered into a three year contract with
an employee benefits and governmental relations consultant. Under the terms of
the agreement the consultant will receive annual options to purchase 10,000
shares of the Company's common stock on October 1, 1997, 1998 and 1999. The
options will be exercisable for a period of five years from the dates vested at
an exercise price for each tranche equal to the market price of the Company's
common stock on the dates of vesting. The exercise price of the first tranche of
10,000 options is $1.44 per share, the market price of the Company's common
stock on the date of grant.

The Company recorded, during 1997, $130,000 in expense in connection with
the aforementioned grants of warrants and options to nonemployees.

UNDEVELOPED LAND

On October 7, 1997, Mountaineer entered into an agreement in which it
obtained an exclusive option to purchase 349 acres of real property located
adjacent to its Hancock County, West Virginia operation. Mountaineer paid
$100,000 in exchange for an irrevocable option to purchase the property for
$600,000 before October 1, 1998, with payment to be made in the form of a
$200,000 cash payment at closing and a $400,000 term note bearing interest at 9%
payable over five years.

EMPLOYMENT CONTRACTS

OFFICERS

On March 1, 1997, the Company entered into a new three year employment
agreement with its president and chairman of the Company ("Officer"). The new
employment agreement provides that the Officer will receive a base salary with
annual cost of living adjustments and bonuses at the recommendation of the
compensation committee and upon approval of the board of directors.

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

In the event that the termination of the Officer's period of employment
occurs after there has been a change of control of the Company, as defined, and
(i) the termination is not for cause or by reason of the death or physical or
mental disability of the Officer or (ii) the Officer terminates his employment
for good reason, as defined in the agreement, then the Officer will have the
right to receive within thirty days of the termination, a sum that is three
times his annual base salary, but not to exceed the amount deductible by the
Company under the Internal Revenue Code of 1986.

F-28

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 9--COMMITMENTS AND CONTINGENCIES (CONTINUED)
OTHER EMPLOYMENT AGREEMENTS

In the second quarter of 1997, the Company entered into new employment
agreements with certain employees for periods ranging from one to three years.
The agreements provide for certain salaries and stock option incentives in the
ordinary course of business, and provide for certain mandatory severance
payments in the event of early termination.

Future annual minimum payments under the Company's employment agreements as
of December 31, 1997 are as follows:



YEARS ENDING DECEMBER 31,
- ----------------------------------------------------------------------

1998.................................................................. $525,000
1999.................................................................. 362,000
2000.................................................................. 53,000
--------
Total............................................................. $940,000
--------
--------


NOTE 10--RELATED PARTY TRANSACTIONS

NOTES PAYABLE AND RECEIVABLE FROM RELATED PARTIES

The Company had a note receivable for $240,000 from a shareholder of the
Company at December 31, 1995 and 1994, as well as additional non-interest
bearing advances of $62,000 made in 1994. The $240,000 note receivable bore
interest at 8% per annum and was due on demand. During 1995, the Company
recorded a provision for loss in the amount of $240,000 which is included in
"general and administrative" expenses in the accompanying 1995 consolidated
statement of operations. The Company recorded a settlement during July 1997
regarding this receivable (see Note 2).

In March 1994, the Company loaned $50,000 to a non-affiliated company for a
term of seven days in exchange for a promissory note bearing interest at 8% per
annum. During 1995, the Company recorded a provision for loss in the amount of
$50,000 which is included in "general and administrative" expenses in the
accompanying consolidated statement of operations. In April 1996, the Company
and the recipient renegotiated, canceled the original note, and executed a
substitute and replacement confessed judgment promissory note in the principal
amount of $58,333 at 8% per annum, all due and payable August 4, 1996. No
payment of the amounts due on the note have been received. The Company obtained
a default judgment against the debtor in March 1997 in the amount of $65,000,
including principal, accrued interest and legal costs. Post-judgment interest
accrues at 10% per annum. It is unknown at this time if the debtor has
sufficient assets with which to satisfy the judgment.

COMMON STOCK ISSUED FOR SERVICES RENDERED

The Company incurred salaries to officers totaling $177,000 which remained
unpaid as of December 31, 1995. On February 9, 1996, the Company agreed to issue
a total of 466,676 shares of the Company's common stock in satisfaction of these
unpaid salaries. The fair value of these shares approximated the value of the
services rendered.

F-29

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 10--RELATED PARTY TRANSACTIONS (CONTINUED)
On January 19, 1996, the Company issued 200,000 shares of the Company's
common stock at a value of $101,000 to an employee and shareholder for services
rendered. The fair value of such shares has been reflected as "general and
administrative expenses" in the accompanying 1996 consolidated statement of
operations.

See Note 11 for additional related party transactions.

NOTE 11--SHAREHOLDERS' EQUITY

AUTHORIZED SHARES

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

LIMITATIONS ON DIVIDENDS

Pursuant to state laws, the Company is currently restricted, and may be
restricted for the foreseeable future, from making dividends to its shareholders
as a result of its accumulated deficit as of December 31, 1997. Furthermore,
under the Company's Term Loan Agreement and the warrants issued to its lender
thereunder, the Company is prohibited from paying any dividends without the
lender's consent. The Company currently intends to retain all earnings, if any,
to finance its operations.

REDEEMABLE COMMON STOCK SETTLEMENTS

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

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

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

F-30

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 11--SHAREHOLDERS' EQUITY (CONTINUED)
required to issue 30,312 additional shares, which are included in common stock
subscribed in the accompanying 1997 and 1996 consolidated statements of
shareholders' equity.

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

With respect to the holder of 133,416 Settlement Shares, the Company issued
a note in the amount of $200,000. The Company redeemed 16,677 shares (which were
canceled and return to authorized but unissued status) upon the October 31, 1996
effectiveness of a registration statement that included the Settlement Shares.
Such effectiveness stayed the Company's payment obligation for a period of 90
business days. Based on the Average Market Price, the Company was entitled to a
credit against the note in an amount of $150,000. However, based on the Average
Market Price, the Company is required to issue 30,159 additional shares, which
are included in common stock subscribed in the accompanying 1996 consolidated
statement of shareholders' equity. Pursuant to a December 2, 1997 Second Amended
Settlement Agreement, the Company paid $27,000 and issued 12,070 shares of
restricted common stock in exchange for cancellation of the promissory note,
acknowledgment that the Company had satisfied all of its obligations to date,
and release of any further obligations to the holder.

Pursuant to a May 10, 1996 settlement agreement with the final holder of
52,250 of the Redeemable Shares, the Company agreed to pay the holder $25,000
upon the execution of the agreement and issue a $225,000 non-interest bearing
promissory note in exchange for the cancellation of put rights in connection
with the Redeemable Shares. The Company discounted the note at 8%. The
outstanding balance under the note as of December 31, 1997 amounted to $122,000
and is included on the accompanying 1997 consolidated balance sheet in long-term
debt. Under the terms of the note, the Company is currently obligated to pay
four annual May payments of $40,000 from 1998 through 2001. The holder also
agreed to the cancellation of options to purchase 50,000 shares of the Company's
common stock for $.01 per share.

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

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

COMMON STOCK AND EQUITIES ISSUED FOR SERVICES

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

F-31

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 11--SHAREHOLDERS' EQUITY (CONTINUED)

During the year ended December 31, 1995, the Company issued 77,332 shares
valued at approximately $42,000 for services rendered, and the value of such
shares was charged to the 1995 consolidated statement of operations.

During 1995, 216,667 shares were exercised for $108,000 of which $69,000
remained unpaid as of December 31, 1995. As of December 31, 1995, this
receivable from the exercise of these stock options is shown as a reduction in
shareholders' equity. Payment of the remaining $69,000 obligation was received
in 1996.

During the year ended December 31, 1996, the Company issued 52,800 shares
valued at approximately $31,000 for services rendered, and the value of such
shares was charged to the 1996 consolidated statement of operations.

During the year ended December 31, 1996, the Company issued 207,500 shares
valued at approximately $175,000 for services rendered by a financial consultant
in connection with capital raising activities in 1994. The value of the shares
was charged to general and administrative expenses in the 1994 consolidated
statement of operations and was reflected as an accrued liability on the 1995
accompanying consolidated balance sheet. In 1996, the Company recorded a
reduction to accrued liabilities and an increase to additional paid-in capital
of $175,000.

On October 1, 1997, pursuant to an agreement, the Company issued warrants to
purchase 150,000 shares of common stock for 1.50 per share to an investment
banking firm. The options are exercisable for a term of four years.

On October 1, 1997, pursuant to an agreement, the Company issued options to
purchase 30,000 shares of common stock to a service provider. The exercise price
for the first 10,000 options is $1.44 per share, with the exercise price for the
remaining 20,000 options to be determined when the options vest on the first and
second anniversaries of the agreement.

The Company recorded $130,000 in expense in connection with the
aforementioned non-employee issuances of options for the year ended December 31,
1997.

STOCK OPTION PLANS

In May 1992, the Board of Directors approved the grant of non-qualified
options to purchase 600,000 shares to certain officers and directors of the
Company. Each option entitles the holder to purchase one share of common stock
at an exercise price of $1.06 per share and is fully vested as of the date of
grant. The exercise price approximated the fair value of the shares at the date
of grant; such options were due to expire in May 1997 (see below).

In October 1992, the Board of Directors adopted an incentive stock option
plan meeting the requirements of Section 422 of the Internal Revenue Code. The
plan reserves 1,200,000 shares for issuance which were granted effective October
1992. The options are exercisable at the then fair market value of $4.875 per
share (unless such options are granted to a 10% shareholder, in which case the
exercise price would be no less than 110% of the then fair market value), and
are exercisable over a period of five (5) years, subject to certain
restrictions. Options to acquire approximately 1,200,000 shares are exercisable
as of December 31, 1996 and 1995, and no options have been exercised to date. In
December 1994, the Board of Directors adopted an amendment to reprice the
options to $2.00 per share; shareholder approval

F-32

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 11--SHAREHOLDERS' EQUITY (CONTINUED)
was obtained on September 11, 1995. Such options expired unexercised in October
1997. The Board of Directors may grant new options under the Plan through
October 2002.

In May 1995, the Board of Directors approved the grant of non-qualified
options to purchase 823,047 shares to certain officers and directors of the
Company. Each option entitles the holder to purchase one share of common stock
at an exercise price of approximately $1.22 per share and is fully vested as of
the date of grant. The exercise price approximates the fair value of the shares
at the date of grant; such options expire in September 1998. Shareholder
approval was obtained on September 11, 1995.

In November 1995, the Board of Directors adopted an incentive stock option
plan meeting the requirements of Section 422 of the Internal Revenue Code (see
above for certain requirements under Section 422). The plan reserves 500,000
shares for issuance which were granted effective January 23, 1996. The options
are exercisable at the then fair market value of $.5625 per share, and are
exercisable immediately, expire in 2001, and are subject to certain
restrictions.

On May 27, 1997 and again on August 26, 1997, the Company's board of
directors voted to amend the terms of options granted to certain officers and
key employees of the Company on May 28, 1992 such that, with respect to grantees
of such options who are currently employees of the Company or its subsidiaries
(in the aggregate, options to purchase 410,867 shares of the Company's common
stock at a price of $1.06 per share), the period during which such options may
be exercised was extended, most recently for a period of 2 years. The options
originally would have expired on May 28, 1997. This action was taken in
continuation of the goal the Company has previously set forth in its employee
stock option plans: to provide the participants with the maximum benefits and to
provide an incentive to the management of the Company. The Company recorded
$156,000 of compensation expense during the year ended December 31, 1997 as a
result of the option amendments.

BOARD OF DIRECTORS STOCK OPTIONS

On January 23, 1996, the Board of Directors granted to two outside
directors, non-qualified stock options to purchase a total of 125,000 shares of
the Company's common stock, at the fair market value of the shares on the date
of grant of $.5625 per share. The options are immediately exercisable for a term
of five years. The value of these options was calculated at $19,000 and was
charged to the 1996 consolidated statement of operations and was reflected as an
increase to additional paid-in capital in the accompanying 1996 statement of
shareholders' equity.

In October 1996, the Board of Directors adopted, subject to shareholder
approval, an incentive stock option plan meeting the requirements of section 422
of the Internal Revenue Code (see above for certain requirements under Section
422). The plan reserved 500,000 shares for issuance.

On August 14, 1997, the board adopted the Amended 1996 Stock Option Plan.
The Plan reserved for grant options to acquire up to 750,000 shares of common
stock of the Company. On September 19, 1997, the board elected to grant in the
aggregate all 750,000 options as non-qualified options to fourteen key employees
and directors (for their services as directors) at an exercise price of $1.34
per share, the fair market value of the stock on the date of grant. The options
are fully vested at the date of grant and are exercisable for a term of five
years. On October 8, 1997, the Company's shareholders ratified the amended plan.

F-33

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 11--SHAREHOLDERS' EQUITY (CONTINUED)
On October 2, 1996, the Board of Directors granted two outside directors,
non-qualified stock options to purchase a total of 150,000 shares of the
Company's common stock, at the fair market value of the shares on the date of
grant of $1.06 per share. The options are immediately exercisable for a term of
five years. The value of these options was calculated at $50,000 and was charged
to the 1996 consolidated statement of operations and was reflected as an
increase to additional paid-in capital in the accompanying 1996 statement of
shareholders' equity.

During each of the years in the three year period ended December 31, 1997,
stock option and warrant activity is as follows:



SHARES PRICE RANGE
AVAILABLE PER SHARE
---------------- -------------

Balance, January 1, 1995..................................... 3,759,750 $ 0.01-$8.00

Granted...................................................... 868,047 $ 1.21-$2.00
Canceled..................................................... (81,500) $ 8.00
Exercised.................................................... (286,667 ) $ 0.01-$0.50
----------------
Balance, December 31, 1995................................... 4,259,630
Granted...................................................... 3,980,000 $ 0.56-$1.06
Canceled..................................................... (170,000 ) $ 0.01-$3.00
Exercised.................................................... --
----------------
Balance, December 31, 1996................................... 8,069,630 $ 0.01-$8.00
Granted...................................................... 930,000 $ 1.34-$1.50
Canceled..................................................... (1,907,383 ) $ 0.56-$2.40
Exercised.................................................... (160,000 ) $ 0.01-$1.06
----------------
Balance, December 31, 1997................................... 6,932,247(1) $ 0.01-$8.00
----------------
----------------
Exercisable at December 31, 1997............................. 6,932,247
----------------
----------------


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

(1) Includes options to purchase 70,000 shares of common stock at $0.01 per
share.

PRO FORMA STOCK OPTION INFORMATION

Pro forma information regarding net income (loss) is required by SFAS 123
and has been determined as if the Company had accounted for its employee stock
options under the fair value method pursuant to SFAS 123, rather than the method
pursuant to APB 25 as discussed in Note 1. The fair value of these options was
estimated at the date of grant using the Black Scholes option pricing model with
the following assumptions for the years ended December 31, 1997, 1996 and 1995:
risk fee rates of between 5.45% and 7.2%; dividend yield of 0%; expected life of
the options of between 4 and 5 years; and volatility factors of the expected
market price of the Company's common stock of between 44% and 68%.

The Black Scholes option valuation model was developed for use in estimating
the fair value of traded options which have no vesting restrictions and are
fully transferable. In addition, option valuation models require the input of
highly subjective assumptions including the expected stock price volatility.
Because the Company's employee stock options have characteristics significantly
different from those of traded options,

F-34

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 11--SHAREHOLDERS' EQUITY (CONTINUED)
and because changes in the subjective input assumptions can materially affect
the fair value estimate, in management's opinion, the existing models do not
necessarily provide a reliable single measure of the fair value of its employee
stock options.

For purposes of pro forma disclosure, the estimated fair value of the
options is amortized to expense over the options' vesting period. The Company's
pro forma information follows.



1997 1996 1995
------------ ------------ -------------

Net income (loss):
As reported...................................... $ 4,694,000 $ 1,155,000 $ (5,313,000)
Pro forma........................................ $ 4,060,000 $ 1,104,000 $ (5,503,000)

Net income (loss) per share, assuming dilution:
As reported...................................... $ 0.22 $ 0.06 $ (0.33)
Pro forma........................................ $ 0.19 $ 0.06 $ (0.34)


NOTE 12--DISCONTINUED OPERATIONS

The Company acquired certain oil and gas interests as part of its plan of
reorganization in 1992. On March 31, 1993, the Company's Board of Directors
approved a formal plan of orderly liquidation to divest its oil and gas
operations. This decision was precipitated by several factors, including the
long-term potential of the Company's gaming operations and the anticipated time
to be devoted to it by management. In February 1993, the Company decided not to
continue to pursue funds in the public market to undertake the drilling of oil
and gas properties primarily due to the expiration of "Section 29" credits, a
credit against federal income taxes for gas produced from Devonian shale or
tight formations from wells commenced before January 1993. As discussed further,
the Company sold certain interests in these oil and gas assets in December 1994.
Certain interests are currently under rework, to be later sold after management
has enhanced the ultimate value of such interests.

The following is a summary of the significant accounting policies and a
description of other issues pertaining to the oil and gas operations.

SIGNIFICANT ACCOUNTING POLICIES

The Company follows the successful efforts method of accounting for its oil
and gas activities. Costs of property acquisitions, successful exploratory
wells, all development costs, and support equipment are capitalized. Costs of
unsuccessful exploratory wells are expensed when determined to be nonproductive.
Production costs, overhead and all exploratory drilling costs are expensed as
incurred. The carrying value of proved and unproved reserves are subjected to a
"ceiling test" based on the sum of (a) discounted future net cash flows from
proven reserve estimates, (b) the cost of properties not being amortized and (c)
the lower of cost or fair value of estimated unproved reserves; impairment of
the carrying value of such reserves is charged to operations. Costs of
abandonment and remedial work are expensed over the life of the net future
production cash flows.

F-35

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 12--DISCONTINUED OPERATIONS (CONTINUED)
Depletion of the cost of producing oil and gas properties has been computed
on the unit-of-production method. Due to the Company's decision to discontinue
these operations, no depletion has been recorded since the assets have been
adjusted to their net realizable value.

The accompanying consolidated financial statements reflect the operating
results and balance sheet items of its oil and gas operations separately from
continuing operations pursuant to the plan of divestiture. The assets of the
discontinued operations are shown net of the allocated liabilities.

In 1993, management believed that the operations would have been sold within
a period of one to two years, but due to certain delays and cash flow
considerations, management was not able to complete its rework on the properties
in the state of Michigan within the time originally estimated. Management does
not intend to retain the interest for the purpose of operating the wells.

Standardized measures of discounted future net cash flows and changes
therein relating to proved oil and gas reserves are not presented since the
Company does not intend to produce any oil and gas on a continuing basis.

REMAINING OIL AND GAS INTERESTS

The Company's remaining assets are located in Michigan, consisting of a 25%
working interest in a 64% net revenue interest in proved reserves and 34 wells
which have been inoperative since the Company's ownership. Fleur-David
Corporation is currently in the process of reworking the wells, which upon
commencement of production, is expected to enable the wells to generate
production of approximately 3,315,000 barrels (BBLs) of oil, over a period of
ten years, with approximately 65% of such reserves recoverable over a period of
four years. Leases, for which the 34 wells are located, are held by force majure
(by production), by virtue of the efforts of Fleur-David Corporation through an
operating agreement it entered into with the Company.

In December 1993, the Company entered into an agreement with Fleur-David
Corporation, whereby the Company contributed its 64% (original interest) working
interests in proved reserves. Fleur-David assumed a note payable of $375,000,
plus accrued interest from the Company, and paid approximately $250,000 in well
lease maintenance costs. In addition, Fleur-David was granted options to
purchase 121,500 shares of the Company's common stock at the then fair market
value of $4.00 each. Fleur-David was also to provide substantially all the
expertise and fund 75% of the costs to perform rework and water-flood of
approximately $2,200,000 (see below).

The Michigan well sites require certain remedial activities, which include
abandonment costs. Management has estimated the cost of such remedial activities
to range from $1,200,000 to $2,000,000 should its current plan of operation with
Fleur-David not continue. Management expects to continue with its initial rework
and eventual waterflood project with Fleur-David to minimize the Company's costs
associated with remediation and abandonment of the wells. The Company's
estimated cost of rework and waterflood, as a 25% joint venture interest holder,
is $550,000, $296,000 of which has been paid through December 31, 1996, and the
remaining $254,000 included as a liability in the net assets of discontinued
operations in the accompanying 1996 consolidated balance sheet.

Fleur-David also obtained a covenant not to sue for clean-up and abandonment
costs from the State of Michigan, as required by the joint venture, by
depositing $188,000 into an environmental escrow account

F-36

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 12--DISCONTINUED OPERATIONS (CONTINUED)
required by the state. The Company retains a 25% joint venture interest in an
average 64% net revenue interest in the project. An adjustment to the carrying
value of these oil and gas proved reserves was not effected since the additional
costs incurred, and to be incurred by Fleur-David, enhance the value of the
interest retained by the Company by a corresponding amount.

The Company is currently negotiating to sell its oil and gas interests to
Fleur-David. However, there can be no assurance that such an agreement will be
effected.

OIL AND GAS LEASES

Certain leases were acquired in 1992 as part of the Company's plan of
reorganization from Biscayne Petroleum Corporation. On March 25, 1993, the
seller agreed to amend certain terms of the acquisition agreement, which, as so
amended, provided for the payment of $50,000 in 1993 and the issuance of 226,286
shares of the Company's common stock in satisfaction of the purchase price. The
March 1993 amendment also rescinded the issuance of 20,000 shares in December
1992 for $100,000 of debt and $20,000 of interest. The purchase price remained
unchanged, after the amendment discussed above, at $2,000,000. The leases, held
by production, were assigned for consideration, along with the 77 wells
discussed below, in December 1994.

OIL AND GAS WELLS

Certain oil and gas interests, consisting of 77 producing wells, were
acquired in 1992 as part of the Company's plan of reorganization from Biscayne
Petroleum Corporation. On March 25, 1993, the sellers agreed to convert the
outstanding principal balance of an unpaid acquisition note of $590,000, into
98,333 shares of the Company's common stock subject to registration rights and a
put right at a price of $6.00 per share and payment of $100,000 in March 1993.

In September 1994, the Company negotiated certain additional terms extending
the date by which the registration of the 98,333 shares was required to be
effected to March 31, 1995, as amended. However, because the registration was
not effected as of March 31, 1995, subject to the terms of the agreement, the
Company was obligated to pay $590,000, less the average market value of the
98,333 shares of common stock from April 1, 1995 to April 15, 1995, in 12 equal
monthly installments, together with interest at 9% per annum beginning April 1,
1995.

On March 31, 1995, the agreement was amended to extend the payment term and
amounts such that the note will be interest only at 10% per annum from April 1,
1995 until October 1, 1995, at which time the outstanding principal balance will
be amortized over 36 months with a balloon payment due on October 1, 1996,
together with unpaid interest thereon. On October 1, 1995, the parties agreed to
convert the entire principal balance of $467,000 into 373,600 shares of the
Company's common stock based on a value of $1.25 per share. At such time, the
put right of $6.00 per share was canceled and accordingly, the 98,333 shares
discussed above, plus the 373,600 shares (471,933) are reflected in the
accompanying consolidated statement of shareholders' equity during the year
ended December 31, 1995.

In September 1993, the Company recorded a provision of $1,471,000 for an
estimated loss on the disposal of its leases and 77 wells located in
Southeastern Ohio. The Company's estimate was based on the current conditions in
the gas market, estimated costs to prepare such sites for sale, lease
expirations (see reserve quantity information below) and sales commissions.

F-37

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 12--DISCONTINUED OPERATIONS (CONTINUED)

SALE OF OIL AND GAS LEASES AND WELLS

In December 1994, the Company entered into an arrangement to sell certain
proved and unproven gas reserves located in Southeast Ohio for notes valued at
approximately $426,000 to a party related to an officer and shareholder of the
Company. In connection therewith, the Company obtained two notes, a $300,000
note, bearing interest at 8% per annum, payable $10,000 per month beginning May
1995, and a $150,000 non-interest bearing note, payable based on 50% of excess
revenues over $10,000 per month from production, secured by the assets sold. The
Company recorded a loss on the sale of these assets of $567,000. As of December
31, 1997, the principal balance on the notes receivable approximated $264,000.
The purchaser is delinquent on certain of the note payments as of December 31,
1997. The Company and the purchaser are negotiating arrangements to bring the
account current, and the Company believes the matter will be resolved amicably.

NOTES PAYABLE

During 1994 and 1995, various corporate affiliates of the Company's chief
executive officer advanced an aggregate sum of approximately $100,000 to ExCal
primarily to cover overhead expenses in connection with the maintenance of
leases and other costs associated with the Company's existing oil and gas
interests in Michigan and former interests in Ohio. In February 1996, such
accrued amount, along with accrued interest thereon at the rate of 10% per
annum, was converted into a demand promissory note in the principal amount of
$100,218 payable to the chief executive officer at the rate of 10% per annum. No
material overhead expenses were incurred in 1996 or 1997.

The following summarizes the net assets of the discontinued operations as of
December 31, 1997 and 1996. Operations for each of the years in the three-year
period ended December 31, 1997 were immaterial.

BALANCE SHEET ITEMS



DECEMBER 31
----------------------

1997 1996
---------- ----------
Assets:
Cash.................................................. $ -- $ --
Receivable from sale of assets........................ 264,000 288,000
Other assets.......................................... 24,000 --
Oil and gas activities--
Proved oil and gas properties....................... 2,582,000 2,582,000
---------- ----------
2,870,000 2,870,000
Less liabilities--
Accrued liabilities................................... (254,000) (254,000)
---------- ----------
Net assets.............................................. $2,616,000 $2,616,000
---------- ----------
---------- ----------


F-38

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 12--DISCONTINUED OPERATIONS (CONTINUED)
RESERVE QUANTITY INFORMATION



OIL (IN BBLS)
-------------

Proved developed:
Balances, January 1, 1995....................................... 3,314,800
Activity...................................................... --
-------------
Balances, December 31, 1995..................................... 3,314,800
Activity...................................................... --
-------------
Balances, December 31, 1996..................................... 3,314,800
Activity...................................................... --
-------------
Balances, December 31, 1997..................................... 3,314,800
-------------
-------------


NOTE 13--INCOME TAXES

The following summarizes the benefit for income taxes for the years ended
December 31:



1997 1996 1995
----------- --------- ---------

Current:
Federal.................................... $ 100,000 $ 5,000 $ --
State...................................... -- 2,000 --
----------- --------- ---------
100,000 7,000 --
----------- --------- ---------
----------- --------- ---------
Deferred:
Federal.................................... (1,923,000) (757,000) (113,000)
State...................................... -- (136,000) (20,000)
----------- --------- ---------
(1,923,000) (893,000) (133,000)
----------- --------- ---------
----------- --------- ---------
Benefit for income taxes..................... $(1,823,000) $(886,000) $(133,000)
----------- --------- ---------
----------- --------- ---------


The difference between the federal income tax benefit using a 34% tax rate
and the benefit recorded in the accompanying statements of operations for 1995
relates primarily to the increase in the valuation allowance. A reconciliation
of the expected statutory Federal income tax provision from continuing
operations to the benefit for income taxes for the year ended December 31, 1997
and 1996 are as follows:



1997 1996
----------- -----------

Provision for income taxes at a federal statutory rate
of 34%.............................................. $ 976,000 $ 91,000
Increase (reduction) in income taxes resulting from:
Changes in the valuation allowance for deferred tax
assets allocated to income tax benefit............ (2,064,000) (1,099,000)
State income taxes.................................. -- 2,000
Depreciation and amortization, not deductible for
income tax purposes............................... 148,000 145,000
Utilization of net operating loss carryforwards..... (1,027,000) --
Other............................................... 144,000 (25,000)
----------- -----------
Benefit for income taxes............................ $(1,823,000) $ (886,000)
----------- -----------
----------- -----------


F-39

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 13--INCOME TAXES (CONTINUED)
At December 31, 1997 and 1996, significant components of the Company's net
deferred taxes are as follows:



1997 1996
----------- -----------

Deferred tax assets:
Net operating loss carryforwards.................... $ 6,985,000 $ 8,944,000
Depreciation........................................ 40,000 27,000
Deferred rent....................................... 60,000 115,000
Reserves and allowances............................. 168,000 237,000
----------- -----------
7,253,000 9,323,000
Less valuation allowance.............................. (4,703,000) (8,563,000)
----------- -----------
Total deferred tax assets......................... $ 2,550,000 $ 760,000
----------- -----------
----------- -----------
Deferred tax liability--
Non-deductible tax basis............................ $(1,263,000) $(1,396,000)
----------- -----------
----------- -----------
Total deferred tax liability...................... $(1,263,000) $(1,396,000)
----------- -----------
----------- -----------


The Company's valuation allowance decreased during 1997 and 1996 by
approximately $3,860,000 and $1,037,000, respectively.

At December 31, 1997, the Company has federal net operating loss carry
forwards of approximately $19,703,000 for federal income tax reporting purposes
and approximately $4,666,000 for California reporting purposes, expiring through
2010. The Tax Reform Act of 1986 includes provisions which limit the Federal net
operating loss carry forwards available for use in any given year if certain
events, including a significant change in stock ownership, occur. Because of
such limitations, the Company may only utilize net operating loss carry forwards
of approximately $1,500,000 per year for such losses of approximately $3,200,000
incurred prior to December 1992.

NOTE 14--SEGMENT REPORTING

The Company operates in two segments, oil and gas and gaming. The Company
has not presented segment information in accordance with Statement of Financial
Accounting Standards No. 14, "Financial Reporting for Segments of a Business
Enterprise" because its oil and gas operations have been discontinued, are
separately disclosed in the accompanying consolidated financial statements and
will not be significant in the future.

NOTE 15--VIDEO LOTTERY OPERATIONS

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

F-40

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 15--VIDEO LOTTERY OPERATIONS (CONTINUED)
Mountaineer Park offers video lottery gaming through 1,000 video lottery
terminals ("VLTs") located in the racetrack clubhouse, grandstand and Lodge. The
Company purchased and installed 400 VLTs in March of 1997 and has operating
leases for the remaining 600 VLTs. See Note 9.

At December 31, 1997, one half of all video lottery terminals must be
located in the racetrack grandstand and clubhouse, while the balance may be
located at the Company's on-site lodge, as long as parimutuel wagering is
operated therein (see Note 17--"Legislation"). The Company is subject to annual
licensing requirements established by the Lottery Commission; its license has
been renewed through June 1998.

In March 1996, the West Virginia code was amended to permit game themes
depicting symbols on reels, commonly referred to as "line games" or "video slot
games".

A summary of video lottery gross wagers, less winning patron payouts, for
the years ended December 31 is as follows:



1997 1996 1995
------------- ------------ ------------

Total Gross Wagers................... $ 171,138,000 $104,819,000 $ 55,988,000
Less Winning Patron Payouts.......... (121,951,000) (74,119,000) (39,509,000)
------------- ------------ ------------
Video Lottery Revenues............... $ 49,187,000 $ 30,700,000 $ 16,479,000
------------- ------------ ------------
------------- ------------ ------------


The Company pays an administrative fee to the Lottery Commission not to
exceed 4% of video lottery terminal net revenues. After assessment of the
administrative fee, the Company is obligated to contribute legislatively
designated amounts to various funds including two funds which directly or
indirectly benefit the Company. These amounts are included in cost of video
lottery terminals in the consolidated statements of operations.

Amounts contributed to these funds for the years ended December 31 were as
follows:



1997 1996 1995
----------- ----------- ----------

HBPA purses.............................. $ 7,480,000 $ 4,645,000 $2,470,000
Company pension plan..................... 241,000 150,000 80,000
West Virginia general fund............... 14,476,000 8,989,000 4,780,000
West Virginia Breeders' Classic fund..... 483,000 300,000 159,000
Hancock County general fund.............. 965,000 599,000 319,000
West Virginia tourism promotion fund..... 1,448,000 899,000 478,000
Veterans Memorial fund................... 482,000 300,000 159,000
----------- ----------- ----------
$25,575,000 $15,882,000 $8,445,000
----------- ----------- ----------
----------- ----------- ----------


NOTE 16--RACING OPERATIONS

The Company conducts thoroughbred horse racing at Mountaineer Race Track and
Gaming Resort. Under West Virginia Horse Racing Law, the Company's commission
revenue is a designated portion of the parimutuel wagering handle (amounts
wagered).

F-41

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 16--RACING OPERATIONS (CONTINUED)
In 1997, the West Virginia legislature passed a bill which Management
believes will help the Company's live racing operations. The bill includes the
following important features:

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

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

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

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

From July 1, 1997 through December 31, 1997, $482,000 of such
assessments had been funded.

- Effective July 1997, Mountaineer and the other three racetracks in West
Virginia are permitted to export simulcast broadcasts of their live races.
To encourage intrastate simulcasting, the legislation exempts from
parimutuel taxation one-half of the racing handle wagered at other West
Virginia racetracks on live races conducted at Mountaineer, and vice
versa. Management believes that if demand for simulcast broadcasts
continues, Mountaineer may commence such activities during 1998; however,
there can be no assurance such demand will continue or that it will be
adequate to make such operations profitable.

- Beginning in 1998, the two thoroughbred tracks in West Virginia will be
required to schedule 210 days of live racing annually, down from the
current 220 day minimum. Additionally, the bill specifies procedures which
will allow further reductions in the required number of live race days if
certain conditions exist, subject to approval by the State Racing
Commission. On August 15, 1997, the Horsemen's Benevolent Protection
Association ("HBPA") executed an agreement with Mountaineer accepting the
210 day minimum.

On August 15, 1997, Mountaineer executed a new agreement with the HBPA, the
exclusive authorized bargaining representative for all thoroughbred horse owners
who participate in live races at Mountaineer. Mountaineer contributes all purse
funds earned by such horse owners, as well as compensation to the HBPA in an
amount equal to 1.5% of the amount paid for purses, from proceeds of its live
and simulcast racing and video lottery operations. Mountaineer is required to
conduct a minimum of 210 live racing events annually during the term of the
agreement, down from a minimum threshold of 220 days under the prior contract.
Also, the minimum daily purse payment will increase from $22,500 under the prior
agreement to $30,000. The new contract, which expires on January 1, 2001,
contains no other material changes from the prior agreement.

F-42

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 16--RACING OPERATIONS (CONTINUED)
Mountaineer's labor agreement with approximately 50 mutuel and 14 video
lottery employees has been extended until November 30, 2002.

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

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

The Company pays purses into a fund established for the benefit of
participating horsemen for each day on which live racing is conducted. Under the
provisions of the August 15, 1994 agreement between Mountaineer and the HBPA,
the Company has a contractual obligation to pay the horsemen a percentage (the
"Earned Commission") of the live and simulcast (satellite off-track wagering)
race handle less winning tickets and certain costs incurred by the Company,
including certain video lottery contractual expenses (approximately 15.5% of net
video lottery revenues). Prior to May 1996, by mutual agreement, the actual
amounts funded to the horsemen's account equaled advertised purses as opposed to
the Earned Commission. Accordingly, the Company recorded an accrued liability in
the amount of $85,000 as of December 31, 1995 as the Earned Commission amount
was in excess of the advertised purse amounts (amount actually funded).
Effective April 1996, the Company redefined its funding obligation such that
Earned Commission amounts are funded. As a result, there is no accrued liability
in connection with unpaid purses as of December 31, 1996. All unpaid purse
amounts reflected in accrued liabilities as of December 31, 1995 were satisfied
by December 1996.

F-43

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 16--RACING OPERATIONS (CONTINUED)

A summary of the parimutuel handle and deductions, including satellite
off-track wagering, for the years ended December 31 are as follows:



1997 1996 1995
------------- ------------- -------------

Total parimutuel handle............................................. $ 40,975,000 $ 40,099,000 $ 39,819,000
Less patron's winning tickets and breakage.......................... (32,464,000) (31,766,000) (31,637,000)
------------- ------------- -------------
8,511,000 8,333,000 8,182,000
Less:
Parimutuel tax paid to:
West Virginia and Hancock County................................ (493,000) (487,000) (472,000)
Purses and Horsemen's Association............................... (3,581,000) (3,547,000) (3,447,000)
------------- ------------- -------------
$ 4,437,000 $ 4,299,000 $ 4,263,000
------------- ------------- -------------
------------- ------------- -------------


NOTE 17--SUBSEQUENT EVENTS

PURCHASE OF 350 ACRE PROPERTY

On February 12, 1998, Mountaineer acquired a 350 acre property located in
Chester, Hancock County, West Virginia for a purchase price of $240,000,
exclusive of brokerage fees and closing costs of approximately $30,000 (the "New
Property"). The New Property is unimproved and is contiguous with the existing
606 acre property previously acquired by the Company in Chester, West Virginia
on which the Company's Mountaineer Racetrack & Gaming Resort is situated (the
"Existing Property"). The New Property is separate from the 349 acre property
(with respect to which the Company currently holds a purchase option--see note
9) which is also contiguous to the Existing Property. The company currently has
no plans for the development of the New Property.

EMPLOYMENT AGREEMENT

On February 16, 1998, the Company entered into an amended employment
agreement ("Amended Agreement") with an officer and director of the Company.
Pursuant to the Amended Agreement (i) the officer/director resigned as
officer/director; (ii) the Company agreed to pay to the former officer/director
approximately $100,000 in severance; and, (iii) the Company agreed to employ the
former officer/director for a period of twenty months at a salary of $1,000 per
month for services to be rendered during that period. The Company has accrued
the severance pay in its entirety as of December 31, 1997.

DIRECTOR AGREEMENTS

On February 18, 1998, the Company entered into separate agreements with two
new directors to provide certain compensation for their services on the
Company's Board of Directors. Specifically, each agreement provided for: (i) the
grant of options to purchase 25,000 shares of common stock of the Company for
each year of service; (ii) the registration by the Company, at its sole cost, of
the shares underlying such options by including such shares in any registration
statement the Company determines to file with the Securities and Exchange
Commission with respect to employee compensation; (iii) the adjustment of the
terms of such options in certain events as set forth in the agreement; and (iv)
a fee of

F-44

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 17--SUBSEQUENT EVENTS (CONTINUED)
$2,500 for each regular meeting of the Board, audit committee or shareholders
meetings attended and reimbursement of expenses for travel, food and lodging
incurred in attending such meetings.

LITIGATION

See Note 9.

LEGISLATION

On March 14, 1998, the West Virginia State Legislature passed a bill which,
among toher things, amended the Racetrack Video Lottery Act of 1994 (regarding
number and location of video lottery terminals). Upon its effective date, the
amendment will permit the Company to change the ratio of Video Lottery Terminals
located in the Company's lodge versus its racetrack building from 1:1 to 2:1.
The amendment will become effective ninety (90) days after its passage unless
vetoed by the Governor of West Virginia.

1998 STOCK INCENTIVE PLAN

The Board of Directors, subject to the approval of the Company's
shareholders, established the 1998 Stock Incentive Plan (the "1998 Plan"). The
1998 Plan will reserve for issuance upon exercise up to 800,000 shares of the
Company's common stock.

F-45

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 18--CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY

The following represents the condensed unconsolidated balance sheets for MTR
Gaming Group, Inc. as of December 31, 1997 and 1996, and the condensed
unconsolidated statements of operations and cash flows for the three-year period
ended December 31, 1997.

CONDENSED UNCONSOLIDATED BALANCE SHEETS
DECEMBER 31, 1997 AND 1996



1997 1996
------------ ------------

ASSETS
Current assets:
Cash and cash equivalents.......................................................... $ 4,000 $ 29,000
Restricted cash.................................................................... -- 100,000
Deferred income taxes.............................................................. 857,000 --
------------ ------------
Total current assets............................................................. 861,000 129,000
------------ ------------
Property and equipment, net.......................................................... 5,000 10,000
------------ ------------
Other assets:
Advances to and investments in subsidiaries........................................ 13,922,000 9,685,000
Excess of cost of investments over net assets acquired, net of accumulated
amortization of $334,000 and $267,000 in 1997 and 1996, respectively............. 666,000 733,000
------------ ------------
Total other assets............................................................... 14,588,000 10,418,000
------------ ------------
$ 15,454,000 $ 10,557,000
------------ ------------
------------ ------------
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities:
Accounts payable................................................................... $ 68,000 $ 63,000
Accrued liabilities................................................................ 150,000 50,000
Current portion of long-term debt.................................................. 40,000 48,000
------------ ------------
Total current liabilities........................................................ 258,000 161,000
Long-term debt, less current portion................................................. 83,000 130,000
------------ ------------
Total liabilities................................................................ 341,000 291,000
Shareholders' equity:
Common stock....................................................................... 2,000 2,000
Paid-in capital.................................................................... 35,326,000 35,173,000
Accumulated deficit................................................................ (20,215,000) (24,909,000)
------------ ------------
Total shareholders' equity....................................................... 15,113,000 10,266,000
------------ ------------
$ 15,454,000 $ 10,557,000
------------ ------------
------------ ------------


F-46

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 18--CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY (CONTINUED)
CONDENSED UNCONSOLIDATED STATEMENTS OF OPERATIONS
FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



1997 1996 1995
------------- ------------- -------------

Revenues:
Management fee..................................................... $ 144,000 $ 144,000 $ 144,000
Other.............................................................. 6,000 2,000 18,000
------------- ------------- -------------
Total revenue.................................................... 150,000 146,000 162,000
------------- ------------- -------------
General and administrative........................................... 1,956,000 1,961,000 2,357,000
Operating loss....................................................... (1,806,000) (1,815,000) (2,195,000)
------------- ------------- -------------
Other (income) and expense:
Interest income.................................................... (508,000) (444,000) (285,000)
Interest expense................................................... -- 52,000 16,000
Non-recurring income............................................... -- (321,000) --
Bad debt........................................................... -- -- 290,000
Severance.......................................................... -- -- 546,000
Depreciation....................................................... 12,000 25,000 25,000
Amortization....................................................... 67,000 67,000 67,000
Other.............................................................. -- -- 2,000
Interest in (income) loss of consolidated subsidiaries............. (5,214,000) (2,349,000) 2,456,000
------------- ------------- -------------
Total other (income) and expense................................. (5,643,000) (2,970,000) 3,118,000
------------- ------------- -------------
Income (Loss) before income taxes.................................... 3,837,000 1,155,000 (5,313,000)
Benefit for income taxes............................................. 857,000 -- --
------------- ------------- -------------
Net income (loss).................................................... $ 4,694,000 $ 1,155,000 $ (5,313,000)
------------- ------------- -------------
------------- ------------- -------------


F-47

MTR GAMING GROUP, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997

NOTE 18--CONDENSED FINANCIAL INFORMATION OF PARENT COMPANY (CONTINUED)
CONDENSED UNCONSOLIDATED STATEMENTS OF CASH FLOWS
FOR EACH OF THE YEARS IN THE THREE-YEAR PERIOD ENDED DECEMBER 31, 1997



1997 1996 1995
------------ ------------ -------------

Cash flows from operating activities:
Income (loss) from continuing operations............................. $ 4,694,000 $ 1,155,000 $ (5,313,000)
Adjustments to reconcile net income (loss) to net cash provided by
(used in) continuing operating activities:
Depreciation and amortization...................................... 79,000 92,000 93,000
Non-recurring income (non-cash).................................... -- (705,000) --
Provision for accounts receivable.................................. -- -- 290,000
Common stock and options issued for services rendered and
amortization of interest......................................... 147,000 194,000 273,000
Management fees.................................................... (144,000) (144,000) (144,000)
Imputed interest................................................... (508,000) (444,000) (285,000)
Interest in (income) loss of consolidated subsidiaries............. (5,214,000) (2,349,000) 2,456,000
Deferred income taxes.............................................. (857,000) -- --
Change in operating assets and liabilities, net of effects of
acquired companies:
Other current assets............................................. -- 10,000 132,000
Accounts payable................................................. 5,000 (350,000) 446,000
Accrued liabilities.............................................. 100,000 (163,000) 389,000
------------ ------------ -------------
Net cash provided by (used in) operating activities.................. (1,698,000) (2,704,000) (1,663,000)
------------ ------------ -------------
Cash flows from investing activities:
Restricted cash...................................................... 100,000 -- --
Deposits and other assets............................................ -- -- (66,000)
Capital expenditures................................................. (7,000) -- --
Decrease (increase) in investment in and advances to affiliates and
consolidated subsidiaries.......................................... 1,635,000 2,847,000 1,666,000
------------ ------------ -------------
Net cash provided by investing activities............................ 1,728,000 2,847,000 1,600,000
------------ ------------ -------------
Cash flows from financing activities:
Payments on long-term debt........................................... (55,000) -- --
Payments in connection with redeemable common stock.................. -- (250,000) --
Proceeds from issuance of common stock through exercise of stock
options............................................................ -- 69,000 40,000
------------ ------------ -------------
Net cash (used in) provided by financing activities.................. (55,000) (181,000) 40,000
------------ ------------ -------------
Net decrease in cash and cash equivalents.............................. (25,000) (38,000) (23,000)
Cash and cash equivalents, beginning of year........................... 29,000 67,000 90,000
------------ ------------ -------------
Cash and cash equivalents, end of year................................. $ 4,000 $ 29,000 $ 67,000
------------ ------------ -------------
------------ ------------ -------------
Supplemental disclosures of cash flow information--
Cash paid during the year for:
Interest........................................................... $ -- $ -- $ --
------------ ------------ -------------
------------ ------------ -------------
Income taxes....................................................... $ 16,000 $ 25,000 $ 4,000
------------ ------------ -------------
------------ ------------ -------------


F-48