As filed with the Securities and Exchange Commission on July 30, 2004

                                                           Registration No. 333-




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   -----------

                                    FORM S-4
                        REGISTRATION STATEMENT UNDER THE
                             SECURITIES ACT OF 1933
                                   -----------



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

      Diamond Jo, LLC              Peninsula Gaming, LLC          Peninsula Gaming Corp.      The Old Evangeline
(Exact name of registrants     (Exact name of registrants as        (formerly known as           Downs, L.L.C.
   as specified in their        specified in their charter)      The Old Evangeline Downs       (Exact name of
         charter)                                                     Capital Corp.)       registrants as specified
                                                                      (Exact name of           in their charter)
                                                                 registrants as specified
                                                                    in their charter)
- ---------------------------------------------------------------------------------------------------------------------

         Delaware                        Delaware                        Delaware                  Louisiana
      (State or other         (State or other jurisdiction of        (State or other            (State or other
      jurisdiction of         incorporation or organization)         jurisdiction of            jurisdiction of
     incorporation or                                                incorporation or          incorporation or
       organization)                                                  organization)              organization)
- ---------------------------------------------------------------------------------------------------------------------

        42-1483875                      20-0800583                      25-1902805                  72-1280511
     (I.R.S. Employer                (I.R.S. Employer                (I.R.S. Employer          (I.R.S. Employer
    Identification No.)             Identification No.)            Identification No.)        Identification No.)
- ---------------------------------------------------------------------------------------------------------------------
                                      7948
                          (Primary standard industrial
                           classification code number)
- ---------------------------------------------------------------------------------------------------------------------



                                 P.O. Box 90270
                         Lafayette, Louisiana 70509-0270
                                 (337) 896-7223
       (Address, including zip code, and telephone number, including area
               code, of registrants' principal executive offices)

                                   -----------

                                M. Brent Stevens
                             Chief Executive Officer
                                 P.O. Box 90270
                         Lafayette, Louisiana 70509-0270
                                 (337) 896-7223
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

                                   -----------

                                    Copy to:
                               Nazim Zilkha, Esq.
                          Mayer, Brown, Rowe & Maw LLP
                                  1675 Broadway
                               New York, New York
                                 (212) 506-2620



     Approximate date of commencement of proposed sale to the public: As soon as
practicable after the effective date of this registration statement.

     If the  securities  being  registered  on this  Form are being  offered  in
connection  with the formation of a holding company and there is compliance with
General Instruction G, please check the following box. [ ]

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the  Securities  Act of 1933,  check the following
box and list the Securities  Act  registration  statement  number of the earlier
effective registration statement for the same offering. [ ]

         If this  Form is a  post-effective  amendment  filed  pursuant  to Rule
462(d) under the  Securities  Act of 1933,  check the following box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering. [ ]


                         CALCULATION OF REGISTRATION FEE



  ---------------------------------------------------------------------------------------------------------------------
       TITLE OF EACH CLASS OF SECURITIES        AMOUNT TO BE     PROPOSED MAXIMUM      PROPOSED MAXIMUM     AMOUNT OF
               TO BE REGISTERED                  REGISTERED          OFFERING              AGGREGATE       REGISTRATION
                                                                PRICE PER UNIT (1)    OFFERING PRICE (1)       FEE
                                                                                              
  ---------------------------------------------------------------------------------------------------------------------
  8 3/4% Senior Secured Notes due 2012......    $233,000,000          100%(1)            $233,000,000      $29,521.10

    Guarantees(3)...........................         (2)                 (2)                   (2)              (2)
  ---------------------------------------------------------------------------------------------------------------------

 --------------------
 (1)     Calculated  based on the book value of the securities to be received by
         the registrant in the exchange in accordance with Rule 457(f) under the
         Securities  Act  of  1933.
 (2)     Pursuant to Rule 457(n) under the  Securities  Act of 1933, no separate
         fee is payable for the guarantees.
 (3)     The Old  Evangeline  Downs,  L.L.C.  will  guarantee  the  notes  being
         registered hereby.




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






The  information in this  prospectus is not complete and may be changed.  We may
not sell securities until the  registration  statement filed with the Securities
and Exchange  Commission is effective.  This  prospectus is not an offer to sell
these  securities and it is not soliciting any offer to buy these  securities in
any state where the offer or sale is not permitted.

                   Subject to Completion, Dated July 30, 2004

PROSPECTUS

                                 DIAMOND JO, LLC
                             PENINSULA GAMING CORP.
                              PENINSULA GAMING, LLC

                                Offer to Exchange

                                  $233,000,000

                      8 3/4% Senior Secured Notes due 2012

                                   -----------

     o    We are offering to exchange new registered  83/4% Senior Secured Notes
          due 2012 for all of our outstanding  unregistered 83/4% Senior Secured
          Notes due 2012.

     o    The  exchange  offer  expires at 5:00 p.m.,  New York City time,  on
                     , 2004, unless extended.

     o    The exchange offer is subject only to the conditions that the exchange
          offer will not violate any  applicable  law or any  interpretation  of
          applicable law by the staff of the Securities and Exchange Commission.

     o    All  outstanding  notes  that are  validly  tendered  and not  validly
          withdrawn  prior  to the  expiration  of the  exchange  offer  will be
          exchanged.

     o    Tenders of outstanding  notes may be withdrawn at any time before 5:00
          p.m.,  New York City  time,  on the  expiration  date of the  exchange
          offer.

     o    We will not receive any proceeds from the exchange offer.

     o    The terms of the new notes to be issued are substantially identical to
          your notes,  except that the new notes will not have  securities  laws
          transfer restrictions, and you will not have registration rights.

     o    Any restricted subsidiary we form or acquire will be required to fully
          and  unconditionally  guarantee the notes on a senior  secured  basis,
          subject to the prior lien with respect to the collateral  securing our
          secured credit facility.

     o    There is no established  trading  market for the new notes,  and we do
          not  intend to apply for  listing  of the new notes on any  securities
          exchange.

                                   -----------

For a discussion of factors that you should consider before you participate in
the exchange offer, see "Risk Factors" beginning on page 17 of this prospectus.

                                   -----------

Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or disapproved of these securities or determined if this
prospectus  is truthful or  complete.  Any  representation  to the contrary is a
criminal offense.
                                   -----------

                      The date of this prospectus is , 2004




                                                                                                            

Forward-Looking Statements.......................................................................................1
Prospectus Summary...............................................................................................3
Terms of the Exchange Offer......................................................................................8
Risk Factors....................................................................................................17
The Transactions................................................................................................32
Use Of Proceeds.................................................................................................35
Capitalization..................................................................................................36
Selected Consolidated Financial Data............................................................................38
Management's Discussion and Analysis of Financial Condition and Results of Operations...........................41
Business .......................................................................................................56
Regulatory Matters..............................................................................................62
Management......................................................................................................70
Executive Compensation..........................................................................................72
Security Ownership of Certain Beneficial Owners and Management..................................................75
Certain Relationships and Related Party Transactions............................................................77
Description of Senior Secured Credit Facility...................................................................79
The Exchange Offer..............................................................................................80
Description of Notes............................................................................................90
Book-Entry; Delivery and Form..................................................................................134
Specific United States Federal Income Tax Consequences.........................................................137
Plan of Distribution...........................................................................................140
Legal Matters..................................................................................................140
Experts  ......................................................................................................140
Where You Can Find More Information............................................................................140
Index to Financial Statements..................................................................................F-1



         Each broker-dealer that receives new notes for its own account pursuant
to the exchange  offer must  acknowledge  that it will  deliver a prospectus  in
connection  with any resale of the new notes.  The Letter of Transmittal  states
that by so acknowledging  and by delivering a prospectus,  a broker-dealer  will
not be deemed to admit that it is an  "underwriter"  within  the  meaning of the
Securities  Act of 1933, as amended,  which we refer to as the  Securities  Act.
This prospectus,  as it may be amended or supplemented from time to time, may be
used by a  broker-dealer  in  connection  with resales of new notes  received in
exchange for old notes where the old notes were acquired by the broker-dealer as
a result of market-making activities or other trading activities. We have agreed
that, for a period of up to 180 days after the expiration of the exchange offer,
we  will  make  this  prospectus  available  to  any  broker-dealer  for  use in
connection with any such resale. See "Plan of Distribution".

                                       i



                           FORWARD-LOOKING STATEMENTS

     This prospectus includes "forward-looking statements" within the meaning of
the federal  securities  laws.  These  statements  relate to analyses  and other
information  which are based on  forecasts  of future  results and  estimates of
amounts  not yet  determinable.  These  statements  also  relate  to our  future
prospects,   developments  and  business   strategies.   These   forward-looking
statements   are   identified  by  their  use  of  terms  and  phrases  such  as
"anticipate,"  "believe,"  "could,"  "would,"  "estimate,"  "expect,"  "intend,"
"may," "plan," "predict,"  "project,"  "will," "likely,"  "continue" and similar
terms and phrases,  including  references to  assumptions.  The  forward-looking
information contained in this prospectus is generally located under the headings
"Prospectus  Summary," "Risk  Factors," "Use of Proceeds,"  "The  Transactions,"
"Capitalization,"  "Management's  Discussion and Analysis of Financial Condition
and Results of Operations"  and  "Business," but may be found in other locations
as well. These  forward-looking  statements  generally relate to our strategies,
plans and  objectives  for future  operations  and are based  upon  management's
current beliefs or estimates of future results or trends.  These statements also
include all statements  with respect to the  Transactions  (as defined  herein).
Although we believe that our plans,  intentions and expectations reflected in or
suggested by such forward-looking statements are reasonable, they are inherently
subject to risks,  uncertainties and assumptions.  Accordingly,  there can be no
assurance that such plans,  intentions or expectations  will be achieved or that
any trends  noted in this  prospectus  will  continue.  We caution  you that any
forward-looking  statement reflects only our belief at the time the statement is
made. You should read this prospectus completely and with the understanding that
actual future results may be materially different from what we expect. We do not
plan to update  forward-looking  statements even though our situation may change
in the future.

     Specific  factors  that  might  cause  actual  results  to differ  from our
expectations,  might cause us to modify our plans or objectives,  may affect our
ability to pay timely amounts due under the notes and/or may affect the value of
the notes, include, but are not limited to:

     o    the loss of any licenses, permits or approvals in the jurisdictions in
          which we operate  (including  gaming,  racing,  alcoholic beverage and
          tobacco  licenses),  or the  limitation,  conditioning,  suspension or
          revocation of any such licenses, permits or approvals;

     o    our ability to complete  construction of the racetrack on schedule and
          within  budget,  the  failure of which  could  result in,  among other
          things,  the cancellation of our gaming license for the racino and our
          inability to make payments on the notes;

     o    uncertainties  in starting up new operations at the racino,  including
          our ability to retain  qualified  employees  and to conduct our gaming
          operations;

     o    the lack of  positive  earnings  from our  racino  operations  and the
          uncertainties  about its cash flow and overall  financial  performance
          during the completion of its racetrack;

     o    the  loss of any of our  gaming  facilities  or any  portion  of their
          operations  due  to  casualty,  weather,  mechanical  failure  or  any
          extended  or  extraordinary  maintenance  or  inspection  that  may be
          required;

     o    our substantial  indebtedness and the effect of restrictive  covenants
          in our debt instruments on our operating and financial flexibility;

     o    our control by Peninsula Gaming Partners,  LLC and potential conflicts
          of interest with Peninsula Gaming Partners, LLC and its affiliates;

     o    competition  in our  markets  and in the gaming  industry,  including,
          without  limitation,  new or  expansion  of existing  Native  American
          gaming establishments in the jurisdictions in which we operate and the
          availability  and  success  of  alternative  gaming  venues  and other
          entertainment attractions;

     o    other  risks  related  to  the  notes  (including  the  value  of  the
          collateral)  and  to  high-yield   securities  and  gaming  securities
          generally;

                                       1



     o    risks  related to pending  legislation  and other  adverse  changes or
          developments in laws,  regulations,  including liquor  regulation,  or
          taxes in the  gaming or racing  industry  or a decline  in the  public
          acceptance of gaming;

     o    other adverse conditions, such as adverse economic conditions, changes
          in general customer confidence or spending,  weather-related  factors,
          factors relating to the current state of world affairs and any further
          acts  of  terrorism  or  any  other  destabilizing  events,  that  may
          adversely  affect the economy in general and/or the casino industry in
          particular;

     o    the  availability  and  adequacy  of our  cash  flow  to  satisfy  our
          obligations,  including  payment  of the  notes and  additional  funds
          required to support capital improvements and development;

     o    other   economic,   competitive,   demographic,   business  and  other
          conditions  in our local and regional  markets,  including the Dubuque
          market and the Lafayette market;

     o    actions  taken or  omitted  to be taken  by third  parties,  including
          customers, suppliers,  competitors,  members and shareholders, as well
          as   legislative,   regulatory,   judicial   and  other   governmental
          authorities;

     o    changes in business strategy, capital improvements, development plans,
          including those due to environmental  remediation concerns, or changes
          in personnel or their compensation, including federal, state and local
          minimum wage requirements;

     o    the  termination  of our operating  agreement  with the Dubuque Racing
          Association,  Ltd. or the failure of the Dubuque  Racing  Association,
          Ltd. to  continue  as our  "qualified  sponsoring  organization"  with
          respect to our operation of the Diamond Jo; and

     o    other factors  discussed under the section  entitled "Risk Factors" or
          elsewhere in this  prospectus  and factors that may be disclosed  from
          time to time in our SEC filings or otherwise.

     All future written and verbal forward-looking statements attributable to us
or any person acting on our behalf are expressly  qualified in their entirety by
the cautionary  statements contained or referred to in this section. In light of
these and other risks, uncertainties and assumptions, the forward-looking events
discussed in this prospectus might not occur.

     You should read this prospectus  completely and with the understanding that
actual future results may be materially  different from what we expect.  We will
not update  forward-looking  statements  even though our situation may change in
the future.



                                       2



You should rely only on the information  contained in this  prospectus.  We have
not  authorized  any other person to provide you with  different  or  additional
information.  If anyone  provides you with different or additional  information,
you should not rely on it.

                               PROSPECTUS SUMMARY

     This summary highlights  selected  information from this prospectus and may
not  contain  all of the  information  that  is  important  to you.  You  should
carefully read this entire prospectus, including any information or documents to
which we refer you, before deciding to participate in the offer. This summary is
qualified in its entirety by, and should be read in  conjunction  with, the more
detailed  information and financial data,  including the consolidated  financial
statements and notes thereto, appearing elsewhere in this prospectus.

     Unless the context  requires  otherwise,  references to the "Company"  mean
Peninsula  Gaming,  LLC ("PGL"),  and  references  to "our," "us," and "we" mean
Diamond Jo, LLC ("DJL",  formerly known as Peninsula  Gaming Company,  LLC), The
Old Evangeline Downs, L.L.C.  ("OED"),  Peninsula Gaming Corp. ("PGC",  formerly
known as The Old Evangeline Downs Capital Corp.("OED Corp.")),  and PGL. PGC has
no assets or operations  and exists to  facilitate  the offering of the notes in
certain  jurisdictions.  PGL is a newly formed  holding  company of DJL, OED and
PGC. Unless otherwise specified herein,  references to the "Transactions"  shall
mean the transactions described below under "The Transactions."

                                   The Company

     We own and operate both the Evangeline  Downs  pari-mutuel  horse racetrack
and casino,  or "racino," in  Opelousas,  Louisiana and the Diamond Jo riverboat
casino in Dubuque,  Iowa. Evangeline Downs, located approximately 20 miles north
of Lafayette,  Louisiana at the  intersection of Interstate 49 and U.S.  Highway
190,  began casino  operations  in December  2003.  Evangeline  Downs' new horse
racetrack is scheduled to establish its schedule of live racing meets commencing
with the 2005 racing  season,  at which time its existing  horse  racetrack near
Lafayette will cease operations.  We believe,  because of its close proximity to
Lafayette and ease of access from major  interstates  and  highways,  Evangeline
Downs will become the primary source of gaming  entertainment  for the Lafayette
area, its primary market.

     As one of only two licensed  gaming  operations in Dubuque,  the Diamond Jo
has  consistently  captured more than 50% of Dubuque's  casino  gaming  revenues
since 1995, its first full year of operations.  We believe  Evangeline Downs and
the Diamond Jo operate in favorable environments,  benefiting from strong market
demographics and limited  competition.  Both of these operations focus primarily
on local markets, repeat customers and higher margin, less volatile slot machine
play while offering unique and diverse gaming experiences.

         The table below provides a summary of our properties.



                                     EVANGELINE DOWNS                        DIAMOND JO
                                     ----------------                        ----------
                                                                      

PROPERTY DATA:
Size                                 Approx. 120,000 square feet             Approx. 48,000 square feet

Location                             Opelousas, LA                           Dubuque, IA

Gaming                               o    Approx. 40,000 square feet         o    Approx. 19,000 square feet
                                          (15,000 of designated gaming       o    749 slots
                                          space), excluding OTBs             o    17 tables
                                     o    1,627 slots
                                     o    Live and simulcast horse
                                          racing with grandstands
                                     o    2 OTBs (one with 100 video
                                          poker machines)


                                       3


Amenities                            o    Fine dining restaurant             o    Fine dining restaurant
                                     o    Food court                         o    Buffet
                                     o    Buffet                             o    Banquet facility
                                     o    Sports bar with screened patio     o    VIP lounge
                                     o    VIP Lounge                         o    Deli
                                     o    Gift shop

Parking                              o    Approx. 2,229 spaces               o    Approx. 1,200 spaces
                                          (including valet)                       (including valet)
                                          60 semis
                                          5 buses



COMPETITIVE ADVANTAGES

     In each of our markets,  we offer, or will offer,  our customers unique and
diverse gaming  entertainment.  At the Diamond Jo we offer the only table games,
video poker and video keno within 60 miles of Dubuque.  At  Evangeline  Downs we
will  offer  live  horse  racing a  minimum  of 80 days per year and  year-round
simulcast horse racing with pari-mutuel wagering. Since only three other racinos
are  legislatively  authorized in Louisiana,  with the nearest  located over 100
miles to the west, we believe that  Evangeline  Downs'  entertainment  offerings
will be unrivaled in both its primary market area of Lafayette and its secondary
markets,  including Baton Rouge, which is approximately 50 miles to the east. In
addition,  a significant  portion of the fees imposed on Evangeline  Downs' slot
machine  revenues is required to be allocated to purses for live horse racing at
the racino. We believe that a substantial increase in purses at Evangeline Downs
will attract higher quality horses to our new horse  racetrack,  which should in
turn increase the wagering for both on-site and off-track betting.


Evangeline Downs
- ----------------

     Overview.  Our new  Evangeline  Downs  Racetrack  and Casino  ("racino") in
Opelousas has a Southern Louisiana Cajun roadhouse theme on the exterior, with a
complementary  regional Acadian atmosphere on the interior. The racino currently
includes a casino with 1,627 slot  machines,  parking  spaces for  approximately
2,229 cars, 60 semis and 5 buses, and several dining options. Our dining options
include a 312-seat Cajun Buffet, an 82-seat fine dining Evangeline restaurant, a
192-seat Lagniappe food court and a 202-seat Mojos sports bar with an additional
98-seat  screened  patio,  in  addition to a raised bar and lounge area with 120
seats,  known  as  Zydeco's,  occupying  the  center  of our  casino  floor.  In
accordance  with our  regulatory  requirements  for the  racino,  we  expect  to
complete  construction  of a one-mile  dirt track,  stables  for 980  horses,  a
grandstand  and clubhouse  with seating for 1,295  patrons,  and apron and patio
space for an  additional  3,000  patrons by the end of fiscal 2004 with  related
additional capital expenditures of approximately $15.1 million.  Consistent with
our regulatory requirements, we also expect to continue construction on our turf
track during fiscal 2005. Pending  completion of our new horse racetrack,  horse
racing  operations are conducted at our nearby  pari-mutuel  wagering complex in
Lafayette,  Louisiana,  whose  operations  will be  transferred to our new horse
racetrack upon  completion.  Our Evangeline  Downs  operations  also include two
OTBs,  one in New  Iberia,  and one in Port  Allen,  Louisiana.  Our OTB in Port
Allen,  located on Interstate 10 across the Mississippi  River from Baton Rouge,
Louisiana, also operates 100 video poker machines.

     Large  Market  With  Strong   Local   Demographics.   Louisiana   generated
approximately  $2.0 billion of casino gaming revenue in 2003,  excluding  Native
American  casinos.  Such  amount has grown at a  compounded  annual rate of 8.7%
since 1996 and 6.0% since  2001.  We believe  that our  centralized  location in
Louisiana  will  afford us the  opportunity  to  participate  in this  large and
growing market. There are approximately 300,000 adults living within 35 miles of
the racino site,  mostly within the  Lafayette  metropolitan  area,  our primary
market.  In addition,  there are  approximately 1.5 million adults living within
100 miles of the racino site. This area includes secondary markets from which we
believe we will attract patrons due to our ease of access from major interstates
and highways compared to our competitors in those areas, as well as our offering
of pari-mutuel  live horse racing.  Approximately  39,000  vehicles per day pass
through the  intersection of Interstate 49 and U.S. Highway 190 where the racino
site is located. In addition,  the racino site is located adjacent to a recently
opened shopping center, which currently



                                       4


includes a Wal-Mart  Supercenter.  A Lowe's and a Home Depot are currently  also
under  construction  nearby,  affording us an opportunity to attract  additional
patrons.

     Limited Competition. The nearest competitor to Evangeline Downs is a Native
American  casino  located  approximately  50  miles to the  south of  Lafayette,
including several miles off the highway. Besides that, patrons in Lafayette need
to drive  approximately  50 miles to reach riverboat  casinos in Baton Rouge and
approximately  70 miles to reach  riverboat  casinos in Lake  Charles and Native
American casinos in Marksville and Kinder. Because our competition in Marksville
is situated more than 20 miles off the primary highway,  we believe that patrons
of the Marksville  casino may find the ease of highway access to our racino more
convenient.

The Diamond Jo
- --------------

     Overview. The Diamond Jo is a three-story, approximately 48,000 square foot
riverboat casino,  replicating a classic 19th century paddlewheel riverboat. The
Diamond  Jo has an  approved  capacity  for 1,394  patrons,  features a spacious
two-story atrium and a 48-seat capacity deli and offers 749 slot machines and 17
table games on approximately 19,000 square feet of gaming space. Adjacent to the
Diamond Jo is a two-story,  approximately  36,000 square foot dockside pavilion,
featuring  our  142-seat  capacity  Lighthouse  Grill  restaurant,  our 140-seat
capacity High Steaks  restaurant,  our 25-seat capacity Club Wild players lounge
and our 205-seat  capacity  Harbor View Room, a full service  banquet  facility.
Approximately  1,200  convenient  parking  spaces are  available to our patrons,
including valet parking.

     The Diamond Jo operates from, and the dockside  pavilion is located in, the
Port of Dubuque,  a waterfront  development on the Mississippi River in downtown
Dubuque  and is  accessible  from each of the  major  highways  in the area.  On
average,  more than 30,000  vehicles  pass the  Diamond Jo per day.  The Port of
Dubuque is the site of the City of Dubuque's $188 million redevelopment project,
known as the  America's  River  Project.  The  America's  River  Project is on a
90-acre site on the Dubuque  riverfront  that features the National  Mississippi
River Museum & Aquarium,  the Grand River Center for conferences and events, the
Grand Harbor Resort and  Waterpark,  the Alliant  Energy  Amphitheater,  and the
Mississippi Riverwalk.  This project, which was substantially completed in 2003,
was designed to enhance the attractiveness of the Port of Dubuque as a community
center and tourist destination, and has led to, and should continue to generate,
increased  foot traffic  around the site of, and  increased  admissions  to, the
Diamond Jo.

     Strong Dubuque Market. The Diamond Jo currently draws  approximately 85% of
its patrons from within a 100-mile radius of Dubuque,  an area of  approximately
2.4 million residents. Dubuque is situated at the intersection of Illinois, Iowa
and Wisconsin,  acts as the region's trade hub and has a diverse  employer base.
Casino gaming  revenues in Dubuque have grown at a compound  annual rate of 7.0%
since 1996,  and there are no betting or loss limits in Iowa. In addition to the
America's River Project,  Dubuque contains several tourist attractions,  drawing
more than one  million  visitors  annually,  and  Galena,  Illinois,  a historic
community  located 15 miles east of  Dubuque,  also draws more than one  million
visitors annually.

     Limited  Competition.  The Diamond Jo's  principal  competition is the only
other  licensed  gaming  facility in Dubuque,  the Dubuque  Greyhound  Park (the
"DGP").  The DGP is  located  approximately  three  miles  north  of the Port of
Dubuque and currently  offers 600 slot  machines,  live and simulcast  greyhound
racing and, on a limited  basis,  simulcast  horse  racing.  For a discussion of
DGP's proposed expansion and recent changes in Iowa law, see "Risk Factor--Risks
Relating to Our Business--Competition."


THE TRANSACTIONS

     The offering of the notes was  conducted as part of a plan to refinance our
existing debt to improve our financial and operating  flexibility.  In addition,
in connection  with this  refinancing  plan,  following our receipt of requisite
approvals from applicable Iowa and Louisiana regulatory authorities, we effected
a series  of  corporate  transactions  to,  among  other  things,  simplify  our
organizational structure.

     Refinancing Plan. In addition to the offering of the notes, the elements of
the refinancing plan included the following:

     o    OED used a portion of the offering proceeds to repurchase a portion of
          its  outstanding  13% Senior  Secured  Notes due 2010 with  Contingent
          Interest (the "OED Notes") that were tendered


                                        5


          in the  tender  offer  by OED  and to pay  related  consent  payments,
          pursuant  to the terms and  conditions  of the Offer to  Purchase  and
          Consent Solicitation Statement, dated March 9, 2004 (the "Statement");

     o    DJL used a portion  of the  offering  proceeds  to  redeem  all of its
          outstanding  12 1/4% Senior  Secured Notes due 2006 (the "DJL Notes"),
          and  to  pay  accrued   distributions  on  its  preferred   membership
          interests; and

     o    We refinanced  both DJL's and OED's senior secured  credit  facilities
          and OED's FF&E credit facility with Wells Fargo Foothill, Inc. ("Wells
          Fargo Foothill") with a new senior secured credit facility.

         Corporate Transactions. The corporate transactions consisted of the
         following:

     o    Peninsula  Gaming,  LLC ("PGL") was formed as a holding  company  that
          owns and operates,  through two direct wholly owned subsidiaries,  DJL
          and OED,  the Diamond Jo  riverboat  casino and the  Evangeline  Downs
          racino, respectively; and

     o    OED Corp., which was a subsidiary of OED, was renamed Peninsula Gaming
          Corp.  ("PGC") and is now a direct wholly owned subsidiary of PGL. OED
          Acquisition,  LLC  ("OEDA"),  formerly the parent of OED, has become a
          direct  wholly owned  subsidiary  of Peninsula  Gaming  Partners,  LLC
          ("PGP") and a sister company to PGL.

     Our corporate  structure after giving effect to the corporate  transactions
is shown in the chart below.


                                       PGL
                                    Co-Issuer
                       _________________|___________________
                       |                |                   |
                      PGC              OED                 DJL
                   Co-Issuer      Rancino & OTBs       Diamond Jo
                                    Guarantor           Co-Issuer



     The indenture  governing the notes  permitted DJL and PGC to consummate the
corporate  transactions  without  requiring the consent of any of the holders of
the notes following receipt by DJL and OED of such final regulatory approvals.

     For more information about these  transactions,  see "The Transactions" and
"Description of Senior Credit Facility" in this prospectus.

MANAGER

     PGP is the sole  managing  member  of,  and the owner of 100% of the common
membership interests in, the Company. Certain affiliates, officers and employees
of Jefferies & Company,  Inc.  (the "Initial  Purchaser")  serve as managers and
executive  officers  of the  Company  and PGP,  and,  through  their  direct and
indirect  beneficial  ownership  or control of voting  equity  interests of PGP,
beneficially  own  or  control  in  the  aggregate  approximately  66.2%  of the
Company's  equity   interests.   See  "Risk   Factors--Risks   Relating  to  Our
Business--Interested Party Matters" and "Certain Relationships and Related Party
Transactions".

                                   -----------

     Our principal  executive offices are located at 400 East Third Street, P.O.
Box 1750, Dubuque, Iowa, 52001-1750, and our telephone number is (563) 583-7005.
PGL is a Delaware limited liability company, DJL is a Delaware limited liability
company,   and   PGC   is   a   Delaware    corporation.    Our   websites   are
www.evangelinedowns.com and www.diamondjo.com.  Information on our websites does
not constitute part of this prospectus.


                                       6



THE EXCHANGE OFFER

     We sold $233.0  million of our 8 3/4% Senior  Secured Notes due 2012 to the
Initial  Purchaser in a private  placement  of our notes on April 16, 2004.  The
Initial  Purchaser  resold  those  notes in  reliance  on Rule  144A  and  other
exemptions under the Securities Act.

     On April 16, 2004,  we also entered into a  registration  rights  agreement
with the Initial Purchaser in which we agreed, among other things, to:

     o    file  a  registration  statement  with  the  Securities  and  Exchange
          Commission relating to the exchange offer on or before July 15, 2004;

     o    deliver to you this prospectus;

     o    cause the registration statement,  which includes this prospectus,  to
          become effective on or before October 13, 2004;

     o    consummate  the exchange  offer within 45 days after the  registration
          statement is declared effective;

     o    keep the exchange  offer open for at least 20 business  days after the
          date on which we mail notice of the exchange offer to you.

         You are entitled to exchange  your old notes for new  registered 8 3/4%
Senior Secured Notes due 2012 with substantially  identical terms as your notes,
except for transfer restrictions and registration rights. If we do not offer you
the opportunity to exchange your old notes, or if we commit other  "registration
defaults",  we may be  required to pay you  liquidated  damages at an amount per
week per $1,000  principal  amount  equal to $0.05  following  the  registration
default,  increasing by an additional $0.05 per week per $1,000 principal amount
with respect to each subsequent 90-day period, up to a maximum of $0.25 per week
per $1,000  principal  amount.  As a consquence of our filing this  registration
statement with the Securities and Exchange  Commission  after July 15, 2004, the
date we were required to file this registration  statement pursuant to the terms
of the Registration  Rights  Agreement,  you are entitled to receive  liquidated
damages in the form of additional interest on the notes. See "The Exchange Offer
- - Purpose and Effect;  Registration  Rights" and "Specific United States Federal
Income  Tax  Consequences".  As  soon  as we cure a  registration  default,  the
interest  rates on the notes will revert to their  original  levels.  You should
read the discussion  under the heading "The Exchange Offer - Purpose and Effect;
Registration   Rights"  and  "Description  of  Notes"  for  further  information
regarding registration  defaults,  additional interest and the new notes that we
are offering in exchange for your notes.

     We believe that you may resell the new notes  issued in the exchange  offer
without compliance with the registration and prospectus  delivery  provisions of
the  Securities  Act,  subject to the conditions  described  under "The Exchange
Offer".  You should  read that  section for further  information  regarding  the
exchange offer.


                                       7

                           TERMS OF THE EXCHANGE OFFER

     We refer to the  originally  issued 8 3/4% Senior Secured Notes due 2012 as
the "old notes", the registered notes being offered in the exchange offer as the
"new  notes",  and the old notes and the new notes  together as the "notes." The
following  summary of the exchange  offer is not intended to be complete.  For a
more complete  description of the terms of the exchange offer, see "The Exchange
Offer" in this prospectus.


                                                

Old Notes .....................................     83/4% Senior Secured Notes due 2012,  which we issued on April 16,
                                                    2004.

New Notes......................................     83/4% Senior  Secured  Notes due 2012,  the  issuance of which has
                                                    been  registered  under the  Securities Act of 1933. The terms of
                                                    the  registered  new notes  and your old notes are  substantially
                                                    identical, except:
                                                         o   the new notes will be  registered  under the  Securities
                                                             Act of 1933;
                                                         o   the new notes will not bear any legends restricting
                                                             transfer; and
                                                         o   except under limited circumstances, your rights under
                                                             the registration rights agreement,including your right
                                                             to receive additional interest, will  terminate.

The Exchange Offer.............................     We are offering to exchange $1,000 in principal amount of the
                                                    new notes for each  $1,000 in  principal  amount of your old
                                                    notes.  As of the  date of this  prospectus, $233.0  million
                                                    aggregate principal amount of the old notes is outstanding.

Expiration Date................................     You have until 5:00 p.m.,  New York City time, on , 2004 to validly
                                                    tender your old notes if you want to exchange  your old notes for
                                                    new notes.  We may extend that date under some conditions.

Conditions of the Exchange Offer;
         Extensions; Amendments................     You are not  required to tender any minimum  principal  amount of
                                                    your old notes in order to  participate  in the  exchange  offer.
                                                    If you  validly  tender  and do not  validly  withdraw  your  old
                                                    notes,  your old notes will be exchanged for new notes as long as
                                                    the  exchange  offer does not violate any applicable law or any
                                                    interpretation  of applicable  law by the staff of the Securities
                                                    and Exchange Commission.

                                                    We may delay or extend the exchange offer and, if either of the
                                                    above conditions is not met, we may  terminate the exchange offer.
                                                    We will notify you of any delay, extension or termination of the
                                                    exchange  offer.

                                                    We may also waive any condition or amend the terms of the exchange offer.
                                                    If we materially amend the exchange offer, we will notify you.


                                        8

                                                    All conditions to the exchange offer must be satisfied or waived
                                                    prior to the expiration of the exchange offer.

Interest.......................................     The first interest  payment date on your old notes is October 15,
                                                    2004.  Interest has  accrued on your old notes since  April 16,
                                                    2004,  but has not  yet  been paid.  If  your old  notes  are
                                                    exchanged for new  notes,  you  will  not  receive  any  accrued
                                                    interest on your old notes.  You will  receive  interest on your
                                                    new notes from April 16, 2004.

Consequences of Failure to Exchange............     Outstanding  notes that are not tendered or that are tendered but
                                                    not accepted will continue to be subject to the restrictions  on
                                                    transfer that are  described in the legend on those  notes.  In
                                                    general, you may offer or sell your outstanding  notes  only if
                                                    they are registered  under, or offered or sold under an exemption
                                                    from, the Securities Act of 1933 and applicable  state securities
                                                    laws. We,  however, will have no further obligation to register
                                                    the  outstanding notes.  If  you  do  not participate  in  the
                                                    exchange  offer, the liquidity of your notes could be adversely
                                                    affected.

Procedures for Tendering Old Notes; Special
     Procedures for Beneficial Owners..........     If you want to participate  in the exchange offer, you must
                                                    transmit a properly  completed and signed letter of transmittal,
                                                    and all other  documents  required by the letter of transmittal,
                                                    to  the  exchange  agent.  Please  send  these  materials  to the
                                                    exchange  agent at the  address set  orth in the  accompanying
                                                    letter of transmittal prior to 5:00 p.m., New York City time, on
                                                    the expiration date.  You must also send one of the following:

                                                         o   certificates of your old notes;

                                                         o   a timely confirmation of book-entry transfer of your old
                                                             notes into the exchange agent's account at The Depository
                                                             Trust Company; or

                                                         o  the items required by the guaranteed delivery procedures
                                                            described below. If you are a beneficial owner of your old
                                                            notes and your old notes are registered in the name of a
                                                            nominee, such as a broker, dealer, commercial bank or trust
                                                            company, and you wish to tender your old notes in the
                                                            exchange offer, you should instruct your nominee to promptly
                                                            tender the old notes on your behalf. If you are a beneficial
                                                            owner and you want to tender your old notes on your own
                                                            behalf, you must, before completing and executing the letter
                                                            of transmittal and delivering your old notes, make
                                                            appropriate arrangements to either register ownership of
                                                            your old notes in your name or obtain a properly completed
                                                            bond power from the registered holder of your old notes.

                                                    By executing the letter of transmittal, you will represent to
                                                    us that:

                                 9

                                                         o  you are not our "affiliate," as defined in Rule 405 under
                                                            the Securities Act of 1933;

                                                         o  you will acquire the new notes in the ordinary course of
                                                            your business;

                                                         o  you are not a broker-dealer that acquired your notes
                                                            directly from us in order to resell them in reliance on Rule
                                                            144A of the Securities Act of 1933 or any other available
                                                            exemption under the Securities Act of 1933;

                                                         o  if you are a broker-dealer that acquired your notes as a
                                                            result of market making or other trading activities, you
                                                            will deliver a prospectus in connection with any resale of
                                                            new notes; and

                                                         o  you are not participating,


                                                            do not intend to participate and have no arrangement or
                                                            understanding with any person to participate in the
                                                            distribution of the new notes.

Guaranteed Delivery Procedures.................     If you wish to tender your old notes and:

                                                          o  your old notes are not immediately available; or

                                                          o  you are unable to deliver on time your old notes or any
                                                             other document that you are required to deliver to the
                                                             exchange agent;

                                                          o  then you may tender your old notes according to the
                                                             guaranteed delivery procedures that are discussed in the
                                                             letter of transmittal and in "The Exchange Offer--Guaranteed
                                                             Delivery Procedures."

Acceptance of Old Notes and Delivery
of New Notes.............................           We will accept all old notes that you have properly tendered
                                                    on time when all conditions of the exchange offer are
                                                    satisfied or waived. The new notes will be delivered
                                                    promptly after the expiration date.

Withdrawal Rights .............................     Tenders of old notes may be withdrawn at any time prior to 5:00 p.m.,
                                                    New York City time, on the expiration date.

Use of Proceeds...............................      We will not receive any cash proceeds from the exchange offer.

The Exchange Agent............................      U.S. Bank National Association
                                                            is the exchange agent. Its address and telephone number are
                                                            set forth in "The Exchange Offer--The Exchange Agent;
                                                            Assistance."

Fees and Expenses .............................     We will pay all expenses relating to the exchange offer and
                                                    compliance with the registration rights agreement. We will
                                                    also pay some kinds of transfer taxes, if applicable,
                                                    relating to the exchange offer.


                                  10


Resales of New Notes...........................    We believe that the new notes may be offered for resale, resold and
                                                   otherwise transferred by you without further compliance with the
                                                   registration and prospectus delivery requirements of the Securities
                                                   Act of 1933 if:

                                                        o  you are not our "affiliate," as defined in Rule 405 under
                                                           the Securities Act of 1933;

                                                        o  you acquire the new notes in the ordinary course of your business;

                                                        o  you are not a broker-dealer that purchased old notes from us to
                                                           resell them in reliance on Rule 144A of the Securities Act of 1933 or
                                                           any other available exemption under the Securities Act of 1933;

                                                        o  you are not participating, and have no arrangement or understanding
                                                           with any person to participate in a distribution, within the meaning
                                                           of the Securities Act of 1933, of the new notes.

                                                   You should read the information under the heading "The Exchange
                                                   Offer--Resales of the New Notes" for a more complete description of
                                                   why we believe that you can freely transfer new notes received in the
                                                   exchange offer without registration or delivery of a prospectus.

                                                   All broker-dealers that are issued new notes for their own accounts
                                                   in exchange for old notes that were acquired as a result of
                                                   market-making or other trading activities must acknowledge
                                                   that they will deliver a prospectus meeting the requirements of the
                                                   Securities Act of 1933 in connection with any resale of the new
                                                   notes. If you are a broker-dealer and are required to deliver a
                                                   prospectus, you may use this prospectus for an offer to resell, a
                                                   resale or other transfer of the new notes.

Federal Income Tax Consequences................    The exchange of old notes for new notes pursuant to the exchange
                                                   offer will not constitute a taxable exchange for federal income tax
                                                   purposes. You should read the information under the heading "Specific
                                                   United States Federal Income Tax Consequences" for a more complete
                                                   discussion of the United States federal income tax consequences of an
                                                   exchange of old notes for new notes and of holding the notes.



                                       11


Registration Rights Agreement.................     In connection with the sale of the old notes, we entered into a
                                                   registration rights agreement with the initial purchaser of the old
                                                   notes that grants the holders of the old notes registration rights.
                                                   As a result of making and consummating this exchange offer, we will
                                                   have fulfilled most of our obligations under the registration rights
                                                   agreement. If you do not tender your old notes in the exchange offer,
                                                   you will not have any further registration rights under the
                                                   registration rights agreement or otherwise unless you were not
                                                   eligible to participate in the exchange offer or do not receive
                                                   freely transferable new notes in the exchange offer. You should read
                                                   the information under the heading "The Exchange Offer--Purpose and
                                                   Effect; Registration Rights" for a more complete discussion of the
                                                   effects the exchange offer will have on your registration rights.


                                       12





SUMMARY TERMS OF THE NEW NOTES
                                 

Issuers............................. Diamond Jo, LLC, Peninsula Gaming Corp. and Peninsula Gaming, LLC are co-issuers.

Securities Offered.................. $233,000,000 aggregate principal amount of 83/4% Senior Secured Notes due 2012.

Maturity Date....................... April 15, 2012.

Interest Rate....................... We will pay a fixed annual rate of interest equal to 83/4%.

Interest Payment Dates.............. We will pay interest on the notes semiannually, on each April 15 and
                                     October 15, beginning on October 15, 2004.

Ranking............................. The notes will be our senior secured obligations, will rank equally in right of
                                     payment with all of our existing and future senior indebtedness and will rank
                                     senior in right of payment to all of our existing and future subordinated
                                     indebtedness.

Guarantees.......................... The notes will be guaranteed on a senior secured basis by all of our existing
                                     and future domestic restricted subsidiaries other than DJL and PGC, which
                                     are co-Issuers of the notes.

Security Interest................... The notes and the  guarantees  will be secured by a security  interest  in our
                                     current  and  future  assets  and in the  current  and  future  assets  of our
                                     domestic restricted  subsidiaries,  including a pledge of our equity interests
                                     in our restricted  subsidiaries (other than certain excluded assets). The lien
                                     on  the  collateral  that  secures  the  notes  and  the  guarantees  will  be
                                     contractually  subordinated  to the  liens  securing  any of our  existing  or
                                     future senior credit facilities pursuant to an intercreditor agreement.

Optional Redemption................. On or after  April 15,  2008,  we will have the right to redeem all or some of
                                     the notes at the  redemption  prices  (expressed as  percentages  of principal
                                     amount) set forth  below,  plus  accrued and unpaid  interest,  if any, to the
                                     applicable  date  of  redemption,  if  redeemed  during  the  12-month  period
                                     beginning on April 15 of the years indicated below:



                                     For the period                                                      Percentage
                                     --------------                                                      ----------
                                                                                                   

                                     2008                                                                  104.375%

                                     2009                                                                  102.917%

                                     2010                                                                  101.458%

                                     2011 and thereafter                                                   100.000%



                                 

                                      Prior to April 15, 2007, we may redeem from time to time up to 35% of the
                                      aggregate principal amount of the notes at a redemption price equal to 108.75%
                                      plus accrued and unpaid interest with the proceeds of any equity offering.

Required Regulatory Redemption...... The notes will be subject to mandatory disposition or redemption following
                                     certain determinations by applicable racing and gaming regulatory authorities.


                                       13



Change of Control Offer............. If a change of control  occurs,  the  holders of the notes will have the right
                                     to require us to purchase  their notes at 101% of the principal  amount,  plus
                                     accrued and unpaid interest.

Asset Sale Offers................... If we sell assets or an event of loss occurs and the proceeds are not applied
                                     as designated, we may have to use the proceeds to offer to purchase some of
                                     the notes at 100% of the principal amount, plus accrued and unpaid interest.

Certain Indenture Provisions........ The indenture governing the notes will limit our ability and the ability of
                                     our restricted subsidiaries to, among other things:

                                          o  incur more debt;
                                          o  pay dividends, redeem stock, or make
                                             other distributions;
                                          o  issue stock of restricted subsidiaries;
                                          o  make investments;
                                          o  create liens;
                                          o  enter into transactions with affiliates;
                                          o  merge or consolidate; and
                                          o  transfer or sell assets.

                                     In addition, the indenture governing the notes will prohibit PGC from holding
                                     any assets, becoming liable for any obligations (other than the notes,
                                     remaining OED Notes and borrowings under OED's existing credit facilities) or
                                     engaging in any business activities. These covenants are subject to a number of
                                     important exceptions. See "Description of Notes--Certain Covenants."

Absence of a Public Market.......... The notes are a new issue of securities, and there is currently no established
                                     market for them. The notes will not be listed on any securities exchange or
                                     included in any automated quotation system. Accordingly, there can be no
                                     assurance as to the development or liquidity of any market for the notes. The
                                     notes are eligible for trading in PORTAL. See "Risk Factors--Risks Relating to
                                     this Offering--No Prior Market for the Notes."



RISK FACTORS

     Investing  in  the  notes  involves  substantial  risk.  Before  making  an
investment in the notes, you should consider carefully the information  included
in the "Risk Factors"  section,  as well as all other  information  set forth in
this prospectus.

                                  14



SUMMARY ADJUSTED AND HISTORICAL CONSOLIDATED FINANCIAL DATA

     Our summary adjusted and historical  consolidated  financial data set forth
below for each of the three years in the period ended  December  31, 2003,  have
been  derived  from  our  audited  consolidated  financial  statements  included
elsewhere in this prospectus.  The summary adjusted and historical  consolidated
financial  data set forth  below as of March 31,  2004 and for each of the three
month  periods  ended  March 31,  2003 and  2004,  have  been  derived  from our
unaudited condensed consolidated financial statements included elsewhere in this
prospectus.  The data  presented  below is a summary  only and should be read in
conjunction   with,   and  is  qualified  in  its  entirety  by  reference   to,
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations"  and the  consolidated  financial  statements  and the notes thereto
appearing elsewhere in this prospectus.

                               FISCAL YEARS ENDED             THREE MONTHS ENDED
                                    DECEMBER 31,                   MARCH 31,
                          ------------------------------      ------------------
                            2001       2002       2003         2003        2004
                            ----       ----       ----         ----        ----
                                           (DOLLARS IN THOUSANDS)
STATEMENT OF OPERATIONS
  DATA:
Net revenues...........   $48,117    $65,188    $76,502      $15,670     $35,565
Operating expenses.....    36,304     53,466     64,252       12,504      30,461
Depreciation and
  amortization.........     3,963      2,950      3,324          819       2,896
Income from operations.    11,813     11,723     12,250        3,165       5,105
Net income (loss) to
  common members'
  interests............     1,819      (732)   (12,742)      (1,965)     (2,621)

OTHER FINANCIAL DATA:
Capital expenditures(1)     1,603      1,695      2,206          511         782


                                                           AT MARCH 31, 2004
                                                           -----------------
                                                                         AS
                                                          ACTUAL     ADJUSTED(2)
                                                          ------     -----------
                                                          (DOLLARS IN THOUSANDS)
    BALANCE SHEET DATA:
    Cash and cash equivalents(3)......................... $40,079      $41,753
    Total assets......................................... 258,544      249,640
    Total senior debt.................................... 226,945      272,953
    Total debt(4)........................................ 230,945      276,953
    Total members' deficit(5)............................(14,404)     (51,023)

- ----------

(1)  Excludes capital expenditures associated with the Racino project.

(2)  As Adjusted  Balance  Sheet Data gives  effect to the sale of the notes and
     the  application  of the net  proceeds  therefrom  as  described in "Use of
     Proceeds"  and  the  consummation  of the  other  Transactions,  as if such
     transactions had been consummated on March 31, 2004.

(3)  Includes cash and cash  equivalents,  restricted  cash--purse  settlements,
     restricted investments and restricted cash--Racino project.

(4)  In May 2003,  the Financial  Accounting  Standards  Board  ("FASB")  issued
     Statement  No. 150,  "Accounting  for Certain  Financial  Instruments  with
     Characteristics  of both Liabilities and Equity (SFAS 150)." This statement
     establishes  standards for how an issuer  classifies  and measures  certain
     financial  instruments with characteristics of both liabilities and equity.
     It requires  the issuer to classify a financial  instrument  that is within
     the scope of the  standard  as a  liability  if such  financial  instrument
     embodies an obligation  of the issuer.  As a result of the adoption of SFAS
     150 on July 1, 2003, we reclassified  our $4 million  mandatory  redeemable
     preferred  members' interest from the mezzanine section of the consolidated
     balance sheet to long-term debt.  Further,  preferred member  distributions
     paid or accrued subsequent to adoption of SFAS 150 are



                                     15


     required to be presented as interest  expense  separately from interest due
     to other creditors.  We are precluded from reclaifying  prior period maount
     prusuant to this standard.

(5)      In connection  with the offering of the old notes and the  consummation
         of our refinancing plan and related corporate transactions as described
         in "The  Transactions,"  the  Company  expensed,  among  other  things,
         approximately  $11.4 million of deferred financing fees associated with
         the repayment of the DJL Notes and the OED Notes,  approximately  $22.0
         million in redemption premiums and consent payments associated with the
         DJL Notes and the OED Notes,  approximately $0.4 million in unamortized
         bond discounts related to the DJL Notes,  approximately $2.1 million in
         unamortized bond discounts  related to the OED Notes and  approximately
         $0.7 million of interest in respect of the 30 day call period  relating
         to the redemption of the DJL Notes.



                                       16


                                  RISK FACTORS

     An  investment  in the notes  involves  a high  degree of risk.  You should
carefully  consider the following risks, as well as other  information set forth
in this prospectus, before tendering your old notes in the exchange offer.

RISKS RELATING TO THE EXCHANGE OFFER AND HOLDING THE NEW NOTES

Failure to Exchange  Notes  --Holders who fail to exchange  their old notes will
continue to be subject to restrictions on transfer.

     Holders who fail to exchange their old notes will continue to be subject to
restrictions on transfer. If you do not exchange your old notes for new notes in
the  exchange  offer,  you will  continue to be subject to the  restrictions  on
transfer of your old notes described in the legend on the  certificates for your
old notes.  The  restrictions  on transfer  of your old notes  arise  because we
issued the old notes under  exemptions  from, or in transactions not subject to,
the  registration  requirements  of the  Securities  Act  and  applicable  state
securities  laws.  In general,  you may only offer or sell the old notes if they
are registered under the Securities Act and applicable state securities laws, or
are offered and sold under an exemption from these requirements.  We do not plan
to register  the old notes under the  Securities  Act.  For further  information
regarding the  consequences  of tendering your old notes in the exchange  offer,
see the discussions  below under the captions "The Exchange  Offer--Consequences
of Not  Exchanging  Old Notes" and "Specific  United States  Federal  Income Tax
Consequences."

Exchange Offer  Procedures  --You must comply with the exchange offer procedures
in order to receive new, freely tradable notes.

     Delivery of new notes in exchange  for old notes  tendered and accepted for
exchange  pursuant to the exchange  offer will be made only after timely receipt
by the exchange agent of the following:

     o    certificates  for  old  notes  or  a  book-entry   confirmation  of  a
          book-entry  transfer of old notes into the exchange agent's account at
          DTC, New York, New York as a depository, including an agent's message,
          as  defined  in this  prospectus,  if the  tendering  holder  does not
          deliver a letter of transmittal;

     o    a completed and signed letter of transmittal,  or facsimile copy, with
          any  required  signature  guarantees,  or, in the case of a book-entry
          transfer,  an agent's  message in place of the letter of  transmittal;
          and

     o    any other documents required by the letter of transmittal.

     Therefore,  holders  of old  notes who  would  like to tender  old notes in
exchange  for new notes should be sure to allow enough time for the old notes to
be  delivered  on  time.  We are  not  required  to  notify  you of  defects  or
irregularities  in  tenders  of old notes for  exchange.  Old notes that are not
tendered or that are tendered but we do not accept for exchange will,  following
consummation  of the  exchange  offer,  continue  to be subject to the  existing
transfer  restrictions  under the  Securities  Act and will no  longer  have the
registration  and other rights under the exchange  agreement.  See "The Exchange
Offer--Procedures for Tendering Old Notes" and "The Exchange Offer--Consequences
of Not Exchanging Old Notes."

Potential Restricted Securities -- Some holders who exchange their old notes may
be deemed to be  underwriters  and these holders will be required to comply with
the  registration  and prospectus  delivery  requirements in connection with any
resale transaction.

     If you  exchange  your old notes in the  exchange  offer for the purpose of
participating  in a  distribution  of the new  notes,  you may be deemed to have
received  restricted  securities.  If you are deemed to have received restricted
securities,  you will be required to comply with the registration and prospectus
delivery  requirements  of the  Securities  Act in  connection  with any  resale
transaction.

                                       17



No Public Market --There is currently no public market for the new notes and you
may find it difficult to sell your new notes.

     There is no  existing  market for the new notes.  We do not intend to apply
for listing of the new notes on any securities exchange or for quotation through
the National  Association of Securities Dealers Automated  Quotation System. The
liquidity  of the trading  market in the new notes,  and the market price quoted
for the new notes, will depend on many factors,  including,  among other things,
prevailing  interest  rates,  our  operating  results and the market for similar
securities.  We do not know the extent to which  investor  interest will lead to
the  development of a trading market for the new notes or how liquid that market
might be.  Historically,  the market for non-investment  grade debt, such as the
new  notes,  has been  subject  to  disruptions  that  have  caused  substantial
volatility  in the  prices  of  securities.  Any  disruptions  may  make it more
difficult for holders to sell their new notes and may have an adverse  effect on
the price at which the new notes might be sold.

Substantial  Indebtedness--Our substantial level of indebtedness could adversely
affect our financial  condition and prevent us from  fulfilling our  obligations
under the notes and our other indebtedness.

     We  have,  and will  continue  to have  after  this  offering,  substantial
indebtedness.  In addition to the notes, we and our  subsidiaries  are permitted
under  the  indenture  governing  the  notes  to incur  additional  indebtedness
including $35.0 million of indebtedness  under a senior secured credit facility,
incur certain  indebtedness to purchase furniture,  fixtures and equipment,  and
certain other additional indebtedness pursuant to the terms of the Indenture and
our  new  senior  secured  credit  facility.  At  June  30, 2004,  we  had $29.6
outstanding  under our new senior secured credit  facility.  Additionally,  as a
result  of  not  all  the  OED  Notes  being   tendered  in  the  tender  offer,
approximately  $6.9  million  of the OED  Notes  remain  outstanding.  See  "The
Transactions--Repurchase  of  OED  Notes."  Additionally,  if  we  satisfy  debt
coverage tests, we could issue additional notes and incur further  indebtedness.
If new  debt  were  to be  incurred  in the  future,  the  related  risks  could
intensify.

     Our substantial  indebtedness could have important  consequences to you and
significant effects on our business. For example, it could:

     o    make it more  difficult  for us to satisfy our  obligations  under the
          notes and our other indebtedness;

     o    result in an event of default if we fail to  satisfy  our  obligations
          under the notes or our other  indebtedness  or fail to comply with the
          financial and other restrictive  covenants  contained in the indenture
          or our senior  secured credit  facility,  which event of default could
          result in all of our indebtedness becoming immediately due and payable
          and could permit our lenders to foreclose on our assets  securing such
          indebtedness;

     o    require us to dedicate a substantial portion of our cash flow from our
          business  operations  to pay our  indebtedness,  thereby  reducing the
          availability   of  cash  flow  to  fund   working   capital,   capital
          expenditures,  development projects,  general operational requirements
          and other purposes;

     o    limit our ability to obtain additional  financing for working capital,
          capital expenditures and other activities;

     o    limit our  flexibility in planning for, or reacting to, changes in our
          business and the industry in which we operate;

     o    increase our  vulnerability  to general adverse  economic and industry
          conditions or a downturn in our business; and

     o    place us at a competitive  disadvantage  compared to competitors  that
          are not as highly leveraged.

     We expect to obtain the funds to pay our  expenses  and to pay the  amounts
due under the  notes,  our senior  secured  credit  facility  and our other debt
primarily from our  operations.  Our ability to meet our expenses and make these
payments  thus  depends on our future  performance,  which will be  affected  by
financial, business, economic and


                                       18


other factors,  many of which we cannot  control.  Our business may not generate
sufficient cash flow from operations in the future and our currently anticipated
growth in  revenue  and cash flow may not be  realized,  either or both of which
could  result in our being  unable to pay  amounts  due under our  indebtedness,
including  the  notes,  or to fund  other  liquidity  needs.  If we do not  have
sufficient  cash flow from  operations,  we may be required to refinance  all or
part of our then existing debt  (including  the notes),  sell assets,  reduce or
delay capital  expenditures  or borrow more money.  We cannot assure you that we
will be able to accomplish any of these  alternatives on terms acceptable to us,
or at all.  In  addition,  the  terms of  existing  or future  debt  agreements,
including our senior  secured  credit  facility and the indenture  governing the
notes, may restrict us from adopting any of these  alternatives.  The failure to
generate  sufficient  cash flow or to achieve  any of these  alternatives  could
materially  adversely  affect the value of the notes and our  ability to pay the
amounts due under the notes.

Value of Collateral--The  fair market value of the collateral securing the notes
may not be sufficient to pay the amounts owed under the notes. As a result,  you
may not receive full payment on your notes if there is an event of default.

     The proceeds of any sale of  collateral  following an event of default with
respect to the notes may not be sufficient to satisfy,  and may be substantially
less  than,  amounts  due on the  notes.  No  appraisal  has  been  made  of the
collateral.  We believe, however, that the total value of the collateral is less
than the amount due on the notes.

     The value of the  collateral in the event of  liquidation  will depend upon
market and economic conditions,  the availability of buyers and similar factors.
The  collateral  does not include  contracts,  agreements,  licenses  (including
gaming,  and liquor  licenses)  and other  rights  that by their  express  terms
prohibit the  assignment  thereof or the grant of a security  interest  therein.
Some of these may be  material  to us and such  exclusion  could have a material
adverse effect on the value of the collateral. By its nature, some or all of the
collateral  may not  have a  readily  ascertainable  market  value or may not be
saleable or, if saleable, there may be substantial delays in its liquidation. To
the extent that liens,  security  interests  and other  rights  granted to other
parties  (including  the lenders  under our senior  secured  credit  facilities)
encumber  assets  owned by us, those  parties  have or may  exercise  rights and
remedies  with  respect  to the  property  subject  to their  liens  that  could
adversely  affect the value of that  collateral  and the  ability of the trustee
under the  indenture or the holders of the notes to realize or foreclose on that
collateral.  Consequently,  we cannot assure you that liquidating the collateral
securing the notes would  produce  proceeds in an amount  sufficient  to pay any
amounts due under the notes after also  satisfying  the  obligations  to pay any
creditors  with  prior  claims  on  the  collateral.   In  addition,  under  the
intercreditor  agreement  between the  trustee and the lenders  under our senior
secured credit  facility,  described below, the right of the lenders to exercise
remedies  with  respect  to  the  collateral  could  delay  liquidation  of  the
collateral.  The gaming licensing process,  along with bankruptcy laws and other
laws  relating  to  foreclosure  and  sale,  as  discussed  below,   also  could
substantially  delay or prevent  the ability of the trustee or any holder of the
notes to obtain the benefit of any  collateral  securing the notes.  Such delays
could have a material adverse effect on the value of the collateral.

     We have not yet received,  and may not receive prior to the closing of this
exchange  offer, an updated survey for the real property  collateral  located in
Dubuque,  Iowa (the "Dubuque  Property").  There can be no assurances  that such
survey would not disclose any encumbrances, title defects or liens affecting the
applicable  collateral,  which could have a material adverse effect on the value
of the applicable  collateral or the operation of our business.  While the terms
of our Purchase  Agreement  with the Initial  Purchaser  for the notes include a
post-closing obligation to provide an indemnity with respect to such defects, if
any, as may be disclosed on such survey as  reasonably  required by the trustee,
and that  failure  to do so would be an event of  default  under  the  indenture
governing the notes,  there can be no assurance that such parties can or will do
so.

     The indenture  governing the notes and the  agreements  governing our other
secured  indebtedness  also  permit  us,  subject  to  satisfaction  of  certain
conditions,  to  designate  one or more  of our  restricted  subsidiaries  as an
unrestricted  subsidiary.   If  we  designate  a  restricted  subsidiary  as  an
unrestricted  subsidiary,  all  of the  liens  on any  collateral  owned  by the
unrestricted  subsidiary or any of its  subsidiaries  and any  guarantees of the
notes by the unrestricted subsidiary or any of its subsidiaries will be released
under  the  indenture  but not  necessarily  under  our  senior  secured  credit
facility.  Designation of an  unrestricted  subsidiary will reduce the aggregate
value of the  collateral  securing  the notes to the  extent  that  liens on the
assets of the unrestricted subsidiary and its subsidiaries are


                                       19


released.  In addition,  the creditors of the  unrestricted  subsidiary  and its
subsidiaries  will have a prior claim (ahead of the notes) on the assets of such
unrestricted subsidiary and its subsidiaries.

     If the proceeds of any sale of collateral  are not  sufficient to repay all
amounts  due on the  notes,  the  holders of the notes (to the extent not repaid
from the proceeds of the sale of the  collateral),  would have only an unsecured
claim against our remaining assets.

Lien Subordination--Your right to receive payments on the notes or proceeds from
the sale of collateral securing the notes will be contractually  subordinated to
payments  under  our  senior  secured  credit  facility  to  the  extent  of the
collateral  securing  such  credit  facility  and  subject to the prior claim of
purchase money lenders and holders of mechanics' liens.

     The  security   interests   securing  the  notes  and  the  guarantees  are
contractually  subordinated  to $35.0  million  (which may be increased by $15.0
million per gaming  property that we acquire or construct or in which we invest)
principal  amount of indebtedness  that may be incurred under our senior secured
credit  facility,  pursuant to an  intercreditor  agreement  between the trustee
under the indenture and the lender or lenders  under our senior  secured  credit
facility.  In addition,  lenders of furniture,  fixtures and equipment financing
and other  purchase  money  indebtedness  will have a security  interest  in the
assets securing that indebtedness, although those assets, so long as they secure
only such  indebtedness,  will not  secure  the  notes.  As a  result,  upon any
distribution  to our  creditors,  whether  or not  in  bankruptcy,  liquidation,
reorganization  or  similar  proceedings,   or  following  acceleration  of  our
indebtedness or an event of default under such  indebtedness,  the lenders under
our senior  secured credit  facility and the lenders of furniture,  fixtures and
equipment financing and other purchase money indebtedness will be entitled to be
repaid in full from the proceeds of the assets securing such indebtedness before
any payment is made to you from such proceeds. Consequently, it is unlikely that
the liquidation of the collateral  securing the notes would produce  proceeds in
an amount  sufficient to pay the amounts due on the notes after also  satisfying
the obligations to pay our senior secured credit  facility  lenders and purchase
money  lenders,  even if the fair market  value of the  collateral  securing the
notes  would be  sufficient,  absent  our senior  secured  credit  facility  and
purchase  money  indebtedness,  to pay  all  amounts  due on the  notes.  If the
proceeds of any sale of collateral  are not  sufficient to repay all amounts due
on the notes,  the  holders  of the notes (to the  extent  not  repaid  from the
proceeds  of the sale of the  collateral),  would have only an  unsecured  claim
against our remaining assets.

     In  addition,  Louisiana  law  provides  contractors,   subcontractors  and
material  suppliers  with a lien on the property  improved by their  services or
supplies  in order to secure  their right to be paid.  If these  parties are not
paid in full,  they may seek  foreclosure  on their  liens.  In  Louisiana,  the
priority of all mechanics'  liens related to a particular  construction  project
relate back to the date on which  construction of the project first commenced by
any contractor. Accordingly, contractors, subcontractors and suppliers providing
goods and services in connection  with the  construction of the racino who after
recordation of the security  interests  securing the notes otherwise comply with
the applicable  requirements of Louisiana law may have a lien on the racino that
is senior in priority to the  security  interests  securing the notes until they
are  paid in full.  In the  event of a  liquidation,  proceeds  from the sale of
collateral  will be used to pay the  holders  of any  mechanics'  liens  then in
existence before holders of the notes.

     None of our unrestricted  domestic subsidiaries or any foreign subsidiaries
that we may designate,  form or acquire will guarantee the notes.  If any of our
unrestricted  domestic  subsidiaries or foreign  subsidiaries becomes insolvent,
liquidates,  reorganizes,  dissolves  or  otherwise  winds  up,  holders  of its
indebtedness  and its trade  creditors  generally will be entitled to payment on
their claims from the assets of such subsidiary before any of those assets would
be made available to us.

Limited Remedies--Your right to exercise remedies with respect to the collateral
will be  limited by an  intercreditor  agreement  between  the  trustee  and the
lenders under our senior secured credit facility.

     A  number  of  the  trustee's  rights  and  remedies  with  respect  to the
collateral  to be shared  with the  lenders  under  our  senior  secured  credit
facility also will be significantly  limited under the intercreditor  agreement.
For instance,  if the notes become due and payable prior to the stated  maturity
or are not paid in full at the stated  maturity at a time  during  which we have
indebtedness  outstanding under our senior secured credit facility,  the trustee
will not have the right to foreclose  upon the  collateral  unless and until the
lenders under our senior secured credit  facility fail to take steps to exercise
remedies with respect to or in connection  with the  collateral  within 180 days
following  notice to such lenders of the occurrence of an event of default under
the indenture. In addition, the intercreditor


                                       20


agreement  will  prevent the trustee and the holders of the notes from  pursuing
remedies with respect to the collateral in an insolvency proceeding.

Distributions  from  Subsidiaries--Our  ability to make payments under the notes
and service our other debt depends on cash flow from our subsidiaries.

     We will depend on  distributions or other  intercompany  transfers of funds
from our  subsidiaries  to make  payments  under the notes and service our other
debt.  Distributions  and  intercompany  transfers  of  funds  to  us  from  our
subsidiaries will depend on:

     o    their earnings;

     o    covenants  contained in our and their debt  agreements,  including our
          senior  secured  credit  facilities  and the  indenture  governing the
          notes;

     o    covenants   contained  in  other   agreements   to  which  we  or  our
          subsidiaries are or may become subject;

     o    business and tax considerations; and

     o    applicable law,  including laws regarding the payment of dividends and
          distributions.

     We cannot assure you that the operating  results of our subsidiaries at any
given time will be sufficient to make  distributions  or other payments to us or
that any  distributions  and/or payments will be adequate to pay any amounts due
under the notes or our other indebtedness.

Ability to Realize on Collateral--Gaming laws, bankruptcy laws and other factors
may  delay or  otherwise  impede  the  trustee's  ability  to  foreclose  on the
collateral.

     In addition to our intercreditor arrangements with lenders under our senior
secured  credit  facility,  described  above,  the gaming and racing laws of the
States of Iowa and Louisiana and the licensing processes,  along with other laws
relating  to  foreclosure  and sale,  could  substantially  delay or prevent the
ability of the  trustee or any holder of the notes to obtain the  benefit of any
collateral securing the notes. For example, if the trustee sought to operate, or
retain an  operator  for,  the racino,  the trustee  would be required to obtain
Louisiana gaming and racing licenses.  Potential purchasers of the racino or the
gaming  equipment would also be required to obtain a Louisiana gaming license as
well as appropriate racing licenses relating to horse racetrack operations. This
could limit the number of potential purchasers in a sale of the racino or gaming
equipment,  which  may  delay  the sale of and  reduce  the  price  paid for the
collateral.

     In addition,  the trustee's  ability to repossess and dispose of collateral
is subject  to the  procedural  and other  restrictions  of state  real  estate,
commercial  and gaming law, as well as the prior  approval of the lenders  under
our senior  secured  credit  facility.  Among other  things,  if the trustee did
conduct a foreclosure  sale, and if the proceeds of the sale were  insufficient,
after expenses,  to pay all amounts due on the notes,  the trustee might,  under
certain  circumstances,  be permitted to assert a deficiency  claim  against us.
There can be no  assurance  that the trustee  would be able to obtain a judgment
for the  deficiency  or that we would  have  sufficient  other  assets  to pay a
deficiency judgment.

     Federal bankruptcy law also could impair the trustee's ability to foreclose
upon the  collateral.  If we or a guarantor  become a debtor in a case under the
United States Bankruptcy Code, as amended (the "Bankruptcy Code"), the automatic
stay,  imposed by the Bankruptcy  Code upon the  commencement  of a case,  would
prevent the trustee from  foreclosing upon the collateral or (if the trustee has
already taken control of the  collateral)  from  disposing of it,  without prior
bankruptcy court approval.

     The  bankruptcy  court might  permit us to  continue to use the  collateral
while the bankruptcy  case was pending,  even if the notes were then in default.
Under the  Bankruptcy  Code,  you and the trustee would be entitled to "adequate
protection" of your interest in the collateral,  if necessary to protect against
any diminution in value during


                                       21


the case. Because the Bankruptcy Code does not define "adequate protection," and
because the  bankruptcy  court has broad  discretion,  however,  there can be no
assurance  that the  court  would  require  us to  provide  you with any form of
"adequate  protection,"  or that any  protection so ordered  would,  in fact, be
adequate.

     In a  bankruptcy  case,  the court  would allow a claim for all amounts due
under the notes,  including all accrued and unpaid interest  through the date of
bankruptcy.  Under the Bankruptcy  Code,  interest stops accruing on the date of
bankruptcy  except under certain  specified  circumstances,  and there can be no
assurance that the court would allow a claim for  post-bankruptcy  interest.  If
the court held that the value of the collateral securing the notes was less than
the amount due, the trustee  would be permitted to assert a secured  claim in an
amount  equal  to  the  collateral's  value  and  an  unsecured  claim  for  the
deficiency.

     For these and other reasons,  if we or our  subsidiaries  become debtors in
cases under the Bankruptcy Code, there can be no assurance:

     o    whether any payments under the notes would be made;

     o    whether  or  when  the  trustee  could  foreclose  upon  or  sell  the
          collateral;

     o    whether the term or other conditions of the notes or any rights of the
          holders could be altered in a bankruptcy case without the trustee's or
          your consent;

     o    whether  the  trustee  or you  would be able to  enforce  your  rights
          against the guarantors under their guarantees; or

     o    whether or to what extent  holders of the notes  would be  compensated
          for any delay in payment or decline in the collateral's value.

     Finally,  the  trustee's  ability to  foreclose on the  collateral  on your
behalf may be subject to the consent of third parties, prior liens (as discussed
above) and practical  problems  associated with the realization of the trustee's
security interest in the collateral.

Fraudulent  Transfer--Under  certain  circumstances,  a court  could  cancel the
guarantees of our subsidiaries.

     Unless designated as an unrestricted  subsidiary,  each domestic subsidiary
we form or acquire will be required to guarantee  the notes and grant a security
interest in certain of its assets  (junior to the security  interest  granted to
the lenders under our senior secured  credit  facility) to secure its guarantee.
Although  these  guarantees  will  provide you with a direct  claim  against the
assets of the subsidiary guarantors, under federal bankruptcy law and comparable
provisions of state  fraudulent  transfer laws,  under certain  circumstances  a
court could void (i.e.,  cancel) a guarantee  and the  security  interest in the
guarantor's  assets and order the return of any payments made  thereunder to the
guarantor or to a fund for the benefit of its other creditors.

     A court  might  take  these  actions  if it found  that when the  guarantor
entered into its guarantee (or, in some jurisdictions,  when payments became due
on its guarantee), (i) it received less than reasonably equivalent value or fair
consideration  for its guarantee,  and (ii) any of the following  conditions was
then satisfied:

     o    the  guarantor  was  insolvent  or  rendered  insolvent  by  reason of
          incurring its obligations under its guarantee;

     o    the guarantor was engaged in a business or  transaction  for which its
          remaining assets constituted unreasonably small capital; or

     o    the guarantor  intended to incur,  or believed (or  reasonably  should
          have believed) that it would incur, debts beyond its ability to pay as
          those debts matured.


                                       22



     In applying  these  factors,  a court would  likely find that a  subsidiary
guarantor did not receive fair consideration or reasonably  equivalent value for
its  guarantee,  except to the extent that it benefited  directly or  indirectly
from the notes' issuance.  The  determination of whether a subsidiary was or was
rendered  "insolvent" would vary depending on the law of the jurisdiction  being
applied.  Generally,  an entity would be considered  insolvent if the sum of its
debts  (including  contingent or unliquidated  debts) is greater than all of its
property at a fair  valuation or if the present fair salable value of its assets
is less than the amount that will be required to pay its  probable  liability on
its existing debts (including  contingent or unliquidated  debts) as they become
absolute and matured.

     A court might also void a guarantor's  guarantee and the security  interest
in its  assets  if the  court  concluded  that the  guarantor  entered  into the
guarantee with actual intent to hinder, delay, or defraud creditors.  If a court
avoided a guarantor's  guarantee,  you would no longer have a claim against that
subsidiary,  and the claims of creditors of such subsidiary would be entitled to
be paid in full prior to  payments,  if any,  being  made to us to  satisfy  any
claims under the notes,  including, in the case of OED, claims of holders of OED
Notes who elected not to tender their OED Notes.  There can be no assurance that
the assets of any guarantor  whose  guarantee was not voided would be sufficient
to pay amounts then due under the notes.

Bankruptcy  Considerations  Regarding the Corporate  Form of our  Member--We are
uncertain how the  bankruptcy of our member would affect our ability to continue
to operate.

     PGP is our sole managing member.  Generally,  limited  liability  companies
("LLCs")  are intended to provide  both the limited  liability of the  corporate
form for  their  members  and  certain  advantages  of  partnerships,  including
"pass-through"  income tax  treatment for members,  and thus have  attributes of
both corporations and partnerships. LLCs and their members have been involved in
relatively few bankruptcy  cases as debtors,  and there has been little reported
judicial authority  addressing  bankruptcy issues as they pertain to LLCs. There
is some  authority that the bankruptcy of a  partnership's  general  partner may
lead to the winding up or dissolution of the partnership.  It is possible that a
bankruptcy court might hold, by analogy,  that an LLC member's  bankruptcy would
have a similar effect on a LLC. In the absence of judicial precedent,  there can
be no  assurance as to the effect that the  bankruptcy  of PGP might have on our
ability or the ability of our operating subsidiaries to continue in business.

Restrictive  Covenants--The indenture governing the notes and our senior secured
credit facility contains covenants that significantly restrict our operations.

     The indenture  governing  the notes and the agreement  governing our senior
secured  credit  facility  contain,  and any other  future debt  agreements  may
contain, numerous covenants imposing financial and operating restrictions on our
business. These restrictions may affect our ability to operate our business, may
limit our ability to take advantage of potential business  opportunities as they
arise and may  adversely  affect the  conduct  of our  current  business.  These
covenants  place  restrictions  on our ability and the ability of our restricted
subsidiaries to, among other things:

     o    pay dividends,  redeem stock or make other distributions or restricted
          payments;

     o    incur indebtedness or issue preferred membership interests;

     o    make certain investments;

     o    create liens;

     o    agree to payment restrictions affecting the subsidiary guarantors;

     o    consolidate or merge;

     o    sell or  otherwise  transfer  or dispose of assets,  including  equity
          interests of our restricted subsidiaries;

     o    enter into transactions with our affiliates;


                                       23



     o    designate our subsidiaries as unrestricted subsidiaries; and

     o    use the proceeds of permitted sales of our assets.

     Our senior  secured  credit  facility  also requires us to meet a number of
financial ratios and tests. Compliance with these financial ratios and tests may
adversely  affect our ability to  adequately  finance our  operations or capital
needs in the  future or to pursue  attractive  business  opportunities  that may
arise in the future.  Our  ability to meet these  ratios and tests and to comply
with other provisions  governing our  indebtedness may be adversely  affected by
our operations and by changes in economic or business conditions or other events
beyond our  control.  Our  failure to comply with our  debt-related  obligations
could result in an event of default under the notes and our other indebtedness

Change of Control--Our  ability to repurchase the notes upon a change of control
may be limited.

     Upon the  occurrence  of  specific  change of  control  events,  we will be
required to offer to repurchase all  outstanding  notes at 101% of the principal
amount, plus accrued and unpaid interest to the date of repurchase.  The lenders
under our senior secured credit  facility have a similar right to be repaid upon
a change of  control.  Any of our future debt  agreements  may contain a similar
provision.  However,  we may not have sufficient funds at the time of the change
of control to make the  required  repurchase  of notes or repayment of our other
indebtedness.  The terms of our senior  secured  credit  facility also limit our
ability to purchase  your notes until all debt under our senior  secured  credit
facility is paid in full. Any of our future debt  agreements may contain similar
restrictions.  If we fail to  repurchase  any  notes  submitted  in a change  of
control offer, it would constitute an event of default under the indenture which
would,  in turn,  constitute an event of default under our senior secured credit
facility and could constitute an event of default under our other  indebtedness,
even if the  change of  control  itself  would not  cause a  default.  Important
corporate events, such as takeovers,  recapitalizations or similar transactions,
may not  constitute a change of control under the indenture  governing the notes
and thus not permit the  holders  of the notes to  require us to  repurchase  or
redeem the notes. See  "Description of  Notes--Redemption,"  "--Repurchase  Upon
Change of Control" and " --Certain Covenants--Limitation on Asset Sales."

Required Regulatory  Redemption--Noteholders may be required to be licensed by a
gaming  authority  and,  if not so  licensed,  their  notes  will be  subject to
redemption.

     We are required to notify the Iowa Racing and Gaming  Commission (the "Iowa
Gaming  Commission")  and the Louisiana  Gaming  Control Board and the Louisiana
State  Racing  Commission  as to the  identity of, and may be required to submit
background  information  regarding,  each owner, partner or any other person who
has a beneficial  interest of five percent or more,  direct or indirect,  in the
Company. The Iowa Gaming Commission,  the Louisiana Gaming Control Board and the
Louisiana  State Racing  Commission may also request that we provide them with a
list of persons holding  beneficial  ownership  interests in the Company of less
than five percent. For purposes of these rules,  "beneficial  interest" includes
all  direct  and  indirect  forms  of  ownership  or  control,  voting  power or
investment  power  held  through  any  contract,   lien,   lease,   partnership,
stockholding,  syndication, joint venture, understanding,  relationship, present
or  reversionary  right,  title or  interest,  or  otherwise.  The  Iowa  Gaming
Commission,  the Louisiana  Gaming Control Board and the Louisiana  State Racing
Commission may determine that holders of the notes have a "beneficial  interest"
in the Company.

     If any  gaming,  racing  or  liquor  agencies,  including  the Iowa  Gaming
Commission,  the Louisiana  Gaming  Control Board or the Louisiana  State Racing
Commission,  requires any person,  including a record or beneficial owner of the
notes, to be licensed, qualified or found suitable, that person must apply for a
license,  qualification  or  finding  of  suitability  within  the  time  period
specified by the gaming authority. The person would be required to pay all costs
of  obtaining a license,  qualification  or finding of  suitability.  If you are
unable  or  unwilling  to obtain  such  license,  qualification  or  finding  of
suitability,  such  agencies  and  authorities  may not grant us or, if  already
granted, may suspend or revoke our licenses unless we terminate our relationship
with you.  Under these  circumstances,  we would be required to repurchase  your
notes. There can be no assurance that we will have sufficient funds or otherwise
will be able to repurchase any or all of your notes.  See  "Regulatory  Matters"
and "Description of  Notes--Redemption"  for more  information  about regulatory
redemptions affecting the notes.

                                       24


RISKS RELATING TO OUR BUSINESS

Risk of a New Venture--Our racino does not have any operating history or history
of earnings.

     We are still  completing  construction  on our racino and have no operating
history or history of earnings  with regard to racino  operations.  In addition,
neither  we nor  the  Operator  (as  defined  herein)  of the  racino  have  any
experience  in  operating or marketing a casino in  Opelousas,  Louisiana.  As a
result,  you must evaluate our business  prospects in light of the  difficulties
frequently  encountered  by companies in the early  stages of  substantial  real
estate   development   and  gaming  projects  and  the  risks  inherent  in  the
establishment of a new business enterprise. There can be no assurance that we or
the Operator will be able to  successfully  operate the racino,  that the racino
will be  profitable or that we will  generate  sufficient  cash flow to meet our
payment  obligations  under the notes  and our  other  indebtedness.  Unexpected
changes  or  concessions   required  by  local,   state  or  federal  regulatory
authorities could involve  significant  additional costs and delay the scheduled
opening of our new horse racetrack.

Failure to  Complete  New  Racetrack  on Time and Within  Budget--If  we fail to
complete construction of the horse racetrack on time and within budget, it could
have a material adverse effect on our business.

     There can be no assurance that we will complete the new horse  racetrack on
time or within  budget.  Construction  projects are subject to  development  and
construction  risks, any of which could cause  unanticipated costs increases and
delays.  Unexpected  changes or concession  required by local,  state or federal
regulatory  authorities could involve significant additional costs and delay the
scheduled opening of our new horse racetrack.

     We expect to meet our  regulatory  requirements  for the racino project for
fiscal 2004 with related additional capital  expenditures of approximately $15.1
million. Consistent with our regulatory requirements, we also expect to continue
construction  on our turf  track  during  fiscal  2005.  We expect to fund these
capital  expenditures  from borrowings  under our senior secured credit facility
and cash flow from operations. If these amounts are not sufficient, or if actual
construction  costs  exceed  expected  amounts,  we  would be  required  to seek
additional financing,  modify our construction plans or use cash from operations
that  would  otherwise  be used for  other  purposes  (including  servicing  our
indebtedness).  There can be no  assurances  that  these  alternatives  would be
available or that they would not have a material adverse effect on our business,
financial  condition  and  results  of  operations  and our  ability to meet our
payment obligations under the notes and our other indebtedness.

Licensing--If  a schedule of live racing meets for the 2005 racing season at the
new horse racetrack is not established by January 21, 2005 or if we fail to meet
the minimum live racing day requirements, our gaming license with respect to the
racino will be canceled and all slot machine gaming at the racino must cease.

     Our failure to complete  construction  of the horse racetrack at the racino
and to establish a schedule of live racing  meets at the new horse  racetrack by
January 21, 2005,  will result in the  cancellation  of our gaming  license with
respect to the racino. While Louisiana allows us to operate slot machines at the
racino prior to completion of the new horse racing facility and the commencement
of live racing at the new horse racetrack,  Louisiana gaming regulations and our
gaming  license  require that the racino must be  constructed  and a schedule of
live racing meets at the new horse  racetrack must be established by January 21,
2005, which is within two years from the date of the grant of our gaming license
with respect to the racino. In addition, to maintain our gaming license, we must
remain an  "eligible  facility"  under the  Louisiana  Pari-Mutuel  Live  Racing
Facility Economic  Redevelopment and Gaming Control Act (the "Pari-Mutuel Act").
This means that we must,  among other  things,  have a minimum of 80 live racing
days in a  consecutive  20-week  period each year of live horse race meetings at
the new horse racetrack.  Live racing days typically vary in number from year to
year and are based on a number of factors, many of which are beyond our control,
including  the  number of  suitable  race  horses and the  occurrence  of severe
weather.  If either a schedule of live racing  meets at the new horse  racetrack
has not been  established  by January 21, 2005 or if we fail to have the minimum
number of live racing days, our gaming license with respect to the racino may be
canceled, and the casino will be required to cease operations.  Any cessation of
our operation would have a material adverse affect on our business and financial
condition  and ability to meet our payment  obligations  under the notes and our
other indebtedness.


                                       25



Future  Operating   Performance--Our   future  operating  performance  could  be
adversely  affected by disruptions and reduced  patronage of our properties as a
result of economic and other business factors.

     Our future operating performance could be adversely affected by disruptions
and  reduced  patronage  of our  properties  as a result of  economic  and other
business  factors.  The impact of these factors will be more  significant  to us
than it would be to a  diversified  gaming  company or to a gaming  company that
does not depend on seasonal  earnings from racing.  Either the Diamond Jo or the
racino  could be  completely  or partially  closed due to,  among other  things,
severe weather, casualty,  mechanical failure, including the failure of our slot
machines,   physical  damage  or  extended  or   extraordinary   maintenance  or
inspection.  Severe weather may also cause the closure of highways which provide
access to the  Diamond Jo or the  racino  and could  reduce the number of people
visiting these facilities.  In addition,  to maintain our gaming license for our
racino,  we must have a minimum of 80 live racing days in a consecutive  20-week
period  each year of live horse race  meetings  at the new  racetrack,  and poor
weather conditions may make it difficult for us to comply with this requirement.

     We are  also  vulnerable  to any  adverse  changes  in  general  political,
financial  and  economic  conditions  (including  as a result  of  international
conflict)  and  any  negative  economic,   competitive,   demographic  or  other
conditions  affecting the States of Iowa and  Louisiana,  the cities of Dubuque,
Iowa and Lafayette and Opelousas, Louisiana and the surrounding areas from which
we expect to attract  patrons.  If the economy of any of these  areas  suffers a
downturn or if any of that area's larger  employers lays off workers,  we may be
adversely  affected by the decline in  disposable  income of  consumers  in that
area.  Any of the  foregoing  factors could limit or result in a decrease in the
number of patrons at either  the  Diamond Jo or the racino or a decrease  in the
amount  that  patrons  are  willing to wager.  Although  we  maintain  insurance
policies,  insurance proceeds may not adequately  compensate us for all economic
consequences  of any such  event.  If either the Diamond Jo or the racino is not
able to generate  sufficient  cash flow,  we may not be able to meet our payment
obligations under the notes and our other indebtedness.

Requirement  of a Certificate  of  Inspection--DJL  must hold a  Certificate  of
Inspection and a Certificate of Documentation from the United States Coast Guard
for the  Diamond Jo.  Loss of the  Certificate  of  Inspection  would  result in
discontinuance of operations at the Diamond Jo riverboat casino.

     DJL must hold, and currently possesses, a Certificate of Inspection ("COI")
and a Certificate  of  Documentation  from the United States Coast Guard for the
Diamond Jo riverboat.  Loss of the COI would  preclude its use of the Diamond Jo
as an operating riverboat.  The United States Coast Guard requires periodic hull
inspections.  A  traditional  dry  dock  hull  inspection  would  result  in the
temporary  loss of service of its riverboat  for  approximately  two weeks.  The
United States Coast Guard, upon request and approval of the request,  allows for
an underwater hull  inspection  instead of the traditional out of water dry dock
inspection.  An  underwater  hull  inspection  does  not  result  in any loss of
services of the riverboat.  DJL completed an underwater hull inspection in March
2003 and DJL will be required to perform  another hull  inspection  within sixty
(60) months from the date of the underwater hull  inspection.  At that time, DJL
may again seek approval from the Coast Guard for an underwater  hull  inspection
in order to avoid any loss of services of the  riverboat.  No assurances  can be
given that the Coast Guard would again  approve  DJL's request for an underwater
hull inspection.

     Due to  changes in Iowa law,  we may  operate a gaming  vessel  that is not
required  to  cruise,  without  a COI.  We have  applied  to the US Army Corp of
Engineers and the Coast Guard to give up our COI and become a Permanently Moored
Vessel (PMV). The process of becoming a PMV is expected to take at least several
months and, if granted,  will allow us to reduce our marine personnel to a level
fitting of a non-cruising vessel.

Reauthorization of Gaming in Dubuque County, Iowa--The Dubuque County electorate
must vote in 2010 and every eight years thereafter  whether to continue to allow
riverboat  gaming in Dubuque County,  Iowa. If riverboat gaming is discontinued,
it is unlikely that DJL will be able to conduct its gaming  operations,  and, in
that  case,  DJL may  not be  able to  continue  to  service  our  indebtedness,
including the notes.

     Under Iowa law, a license to conduct  gaming may be issued in a county only
if  the  county  electorate  has  approved  the  gaming,  and a  reauthorization
referendum  requiring  majority  approval  must be held every  eight  years.  On
November 5, 2002, the  electorate of Dubuque  County,  Iowa,  which includes the
City of Dubuque,  approved gaming by approximately 79% of the votes cast. If any
reauthorization referendum is defeated it is unlikely that DJL


                                       26


would be able to conduct gaming operations on the Diamond Jo, and, in that case,
DJL may not be able to  continue  to service  our  indebtedness,  including  the
notes.

Liquor  Regulation--Revocation  of any of our liquor licenses, which are subject
to  extensive  regulation,  could have a material  adverse  effect on our gaming
operations and our ability to generate cash to service our indebtedness.

     The sale of  alcoholic  beverages  by DJL and OED is subject to  licensing,
control  and  regulation  by state and  local  agencies  in Iowa and  Louisiana,
respectively.  Subject to limited  exceptions,  all persons who have a financial
interest in DJL, OED, or PGL, by ownership, loan or otherwise, must be disclosed
in an  application  filed with,  and are subject to  investigation  by, Iowa and
Louisiana  liquor  agencies.  All liquor licenses are subject to annual renewal,
are  revocable and are not  transferable.  Persons who have a direct or indirect
interest in any Iowa liquor  licensee,  other than hotel and  restaurant  liquor
licensees,  may be prohibited from  purchasing or holding the notes.  The liquor
agencies  have broad  powers to limit,  condition,  suspend or revoke any liquor
license.  Any  disciplinary  action with  respect to any of our liquor  licenses
could, and any failure to renew or revocation of our liquor licenses would, have
a material adverse effect on our business.

Competition--We  face intense  competition  in our gaming  markets and increased
competition  may have a  material  adverse  effect  on our  business,  financial
condition and resulting operations.

     The gaming industry is intensely  competitive.  If our existing competitors
expand and/or upgrade their  facilities or operate more  efficiently than us, or
new gaming  firms enter the  markets in which we  operate,  we could lose market
share,  our gaming  markets  could become  saturated and new  opportunities  for
expanding our business could become limited. As a result,  increased competition
could have a material  adverse effect on our business,  financial  condition and
resulting operations.

     In Iowa, we face competition  primarily from the Dubuque Greyhound Park and
Casino ("DGP"),  which possesses several competitive  strengths.  The DGP offers
some  amenities  that  Diamond Jo does not have,  including  live and  simulcast
greyhound  racing,  and,  on a  limited  basis,  simulcast  horse  racing.  As a
not-for-profit organization, the DGP has developed strong relationships with the
local  community  and  city  officials  by  distributing  a  percentage  of  its
cash-flow, through contributions, to the City of Dubuque and local charities. In
addition,  legislation  recently  passed allows the DGP to offer table games and
video games that  simulate  table games,  subject to DJL and the DGP filing with
the Iowa Gaming  Commission an agreement  with respect  thereto that also allows
DJL to operate as a barge.  Furthermore,  the DGP, which currently  operates 600
slot machines and is permitted to operate up to 1,000 slot  machines,  is in the
process of expanding its  facilities to  accommodate  additional  slot machines,
which  expansion is  anticipated  to be completed by June 2005.  In addition,  a
group of private investors is planning to construct a hotel adjacent to the DGP,
which is  expected  to be  completed  in June  2005.  Besides  the DGP,  we also
currently  face  limited   competition  from  other  gaming  facilities  located
approximately 60 to 120 miles from our operations.

     In  Louisiana,   we  face   competition  from  several  other  casinos  and
pari-mutuel gaming facilities located 50 to 100 miles from our racino, including
Native American  casinos in Marksville and in Kinder,  Louisiana,  and riverboat
casinos in Baton Rouge and Lake Charles,  Louisiana. The nearest horse racetrack
to our racino  that is allowed to have gaming  operations  is located in Vinton,
Louisiana. We also face competition from truck stop video poker parlors and OTBs
in the areas surrounding Lafayette and Opelousas.

     We also  compete to some  extent with other forms of gaming on both a local
and national level, including state-sponsored lotteries,  charitable gaming, on-
and  off-track  wagering,  and other forms of  entertainment,  including  motion
pictures, sporting events and other recreational activities. It is possible that
these  secondary  competitors  could  reduce  the  number  of  visitors  to  our
facilities or the amount they are willing to wager,  which could have a material
adverse effect on our ability to generate revenue or maintain our profitability.
See "Business--Competition."

     We could also face additional competition if Louisiana or any of the states
bordering Iowa or Louisiana  adopts laws  authorizing new or additional  gaming.
Iowa  recently  took steps to begin  authorizing  an  increase  in the number of
gaming  licenses,  and it is likely  that new  gaming  facilities  will begin to
compete with us. In Louisiana, in


                                       27


the  past  legislative   session,   a  bill  was  introduced  in  the  House  of
Representatives  to allow live  harness or standard  bred horse  racetracks.  If
future  legislation  authorizes live harness or standard bred horse tracks,  our
operations  at our racino would likely be  adversely  effected by the  increased
competition. See "--Governmental Regulation."

     Increased   competition  may  require  us  to  make   substantial   capital
expenditures  to  maintain  and  enhance  the   competitive   positions  of  our
properties,  including  updating slot machines to reflect  changing  technology,
refurbishing  rooms and public service areas  periodically,  replacing  obsolete
equipment  on an ongoing  basis and making  other  expenditures  to increase the
attractiveness  and add to the appeal of our  facilities.  Because we are highly
leveraged,  after satisfying our obligations under our outstanding indebtedness,
there can be no assurance that we will have sufficient  funds to undertake these
expenditures or that we will be able to obtain sufficient financing to fund such
expenditures.  If we are  unable  to make  such  expenditures,  our  competitive
position could be materially adversely affected.

Governmental   Regulation--Extensive   gaming  and   racing-related   regulation
continuously impacts our operations and changes in such laws may have a material
adverse effect on our operations by, among other things, prohibiting or limiting
gaming in the jurisdictions in which we operate.

     The  ownership,  management  and  operation  of our gaming  facilities  are
subject to extensive laws,  regulations and ordinances which are administered by
the Iowa Gaming  Commission,  the  Louisiana  State Gaming  Control  Board,  the
Louisiana  State Racing  Commission and various other  federal,  state and local
government  entities  and  agencies.  We are subject to  regulations  that apply
specifically  to the  gaming  industry  and horse  racetracks  and  casinos,  in
addition to  regulations  applicable to businesses  generally.  If current laws,
regulations or  interpretations  thereof are modified,  or if additional laws or
regulations  are  adopted,  it  could  have a  material  adverse  effect  on our
business.   See  "--Competition"  and  "--Liquor   Regulation"  and  "Regulatory
Matters."

     Legislative or  administrative  changes in applicable  legal  requirements,
including legislation to prohibit casino gaming, have been proposed in the past.
For example,  in 1996,  the State of Louisiana  adopted a statute in  connection
with which votes were held locally where gaming  operations  were  conducted and
which,  had the  continuation of gaming been rejected by the voters,  might have
resulted in the  termination  of operations at the end of their current  license
terms.  During the 1996 local  gaming  referendums,  Lafayette  Parish  voted to
disallow  gaming in the  Parish,  whereas  St.  Landry  Parish,  the site of our
relocation,  voted in favor of  gaming.  All  parishes  where  riverboat  gaming
operations are currently conducted voted to continue riverboat gaming, but there
can be no guarantee that similar referenda might not produce unfavorable results
in the future. Proposals to amend or supplement the Louisiana Riverboat Economic
Development  and Gaming Control Act and the  Pari-Mutuel Act also are frequently
introduced  in  the  Louisiana  State  legislature.   In  the  2001  session,  a
representative from Orleans Parish introduced a proposal to repeal the authority
of horse  racetracks  in Calcasieu  Parish  (i.e.,  site of Delta Downs) and St.
Landry Parish (i.e.,  site of our racino) to conduct slot machine gaming at such
horse  racetracks  and to repeal the special taxing  districts  created for such
purposes.  If adopted,  this proposal would have effectively  prohibited us from
operating  the  casino  portion  of  our  racino.  In  addition,  the  Louisiana
legislature,  from time to time,  considers  proposals to repeal the Pari-Mutuel
Act.

     Similarly,  in Iowa, the county  electorate must  reauthorize  gaming every
eight years. See "--Reauthorization of Gaming in Dubuque County, Iowa."

     To  date,  we  have  obtained  all  governmental   licenses,   findings  of
suitability, registrations, permits and approvals necessary for the operation of
the  Diamond  Jo and the  racino.  However,  we can give no  assurance  that any
additional licenses, permits and approvals that may be required will be given or
that  existing  ones will be renewed or will not be revoked.  Renewal is subject
to, among other things, continued satisfaction of suitability requirements.  Any
failure to renew or  maintain  our  licenses  or to receive  new  licenses  when
necessary would have a material adverse effect on us.

     The approval of the Iowa Gaming Commission,  and the approval of applicable
Louisiana  regulatory  authorities  are required for any material debt or equity
financing,  including the issuance of the notes, and the corporate transactions.
The Iowa Gaming Commission and the applicable Louisiana  regulatory  authorities
recently approved the offering of the notes,  refinancing of our existing senior
secured credit facilities and the corporate transactions.


                                       28


Environmental  Matters--We  are  subject  to  environmental  laws and  potential
exposure to environmental  liabilities.  This may affect our ability to develop,
sell or rent our property or to borrow money where such  property is required to
be used as collateral.

     We are  subject to various  federal,  state and local  environmental  laws,
ordinances and  regulations,  including  those  governing  discharges to air and
water, the generation,  handling,  management and disposal of petroleum products
or hazardous  substances or wastes,  and the health and safety of our employees.
Permits  may be required  for our  operations  and these  permits are subject to
renewal,  modification  and,  in some  cases,  revocation.  In  addition,  under
environmental  laws,  ordinances or regulations,  a current or previous owner or
operator of property  may be liable for the costs of removal or  remediation  of
some kinds of hazardous  substances or petroleum  products on, under,  or in its
property,  without  regard to whether the owner or operator  knew of, or caused,
the presence of the  contaminants,  and regardless of whether the practices that
resulted in the contamination were legal at the time they occurred. The presence
of, or failure to remediate  properly,  the substances may adversely  affect the
ability to sell or rent the  property or to borrow  funds using the  property as
collateral.  Additionally, the owner of a site may be subject to claims by third
parties based on damages and costs  resulting from  environmental  contamination
emanating from a site.

     We have reviewed  environmental  assessments,  in some cases including soil
and groundwater  testing,  relating to our currently owned and leased properties
in Dubuque,  Iowa, and other properties we may lease from the City of Dubuque or
other  parties.  As a result,  we have become aware that there is  contamination
present  on  some  of  these  properties   apparently  due  to  past  industrial
activities. With respect to parcels we currently own or lease, we believe, based
on the types and amount of contamination identified, the anticipated uses of the
properties and the potential  that the  contamination,  in some cases,  may have
migrated onto our properties from nearby  properties,  that any cost to clean up
these properties will not result in a material adverse effect on our earnings.

     We do not  anticipate  any  material  adverse  effect  on our  earnings  or
competitive position relating to environmental  matters, but it is possible that
future developments could lead to material costs of environmental compliance for
us and that these costs could have a material adverse effect on our business and
financial condition.

Taxation--An  increase  in the taxes and fees that we pay could  have a material
adverse  effect on us, and might  reduce the cash flow  available to service our
indebtedness, including under the notes.

     We are  subject  to  significant  taxes  and fees  relating  to our  gaming
operations,  which are subject to increase at any time.  Currently,  in Iowa, we
are  taxed at an  effective  rate of  approximately  22% of our  adjusted  gross
receipts  by the  State of Iowa and we pay the City of  Dubuque  a fee  equal to
$0.50 per patron. In addition, there will be two assessments due on June 1, 2005
and June 1, 2006 in an amount equal to 2.152% of the  licensee's  adjusted gross
receipts for fiscal year 2004.  These  assessments  will be used against  future
state gaming taxes paid by the licensee with a credit for 20% of the assessments
paid allowed each year for five  consecutive  years  beginning  July 1, 2010. In
addition,  all Iowa  riverboats  share  equally  in  costs  of the  Iowa  Gaming
Commission and related entities to administer gaming in Iowa, which is currently
approximately  $600,000 per year per  riverboat.  Recently  enacted  legislation
eliminated the cruising  requirement  and now allows all riverboats  licensed in
the state to operate as either a  self-propelled  excursion  gambling  boat,  an
excursion  gambling boat that has been removed from navigation and is designated
as a permanently  moored  vessel by the United  States Coast Guard,  or a moored
barge.   Currently,  in  Louisiana,  we  are  taxed  at  an  effective  rate  of
approximately  36.5% of our adjusted gross slot revenue and pay to the Louisiana
State  Racing  Commission a fee of $0.25 for each patron who attends a live race
at our horse racetrack,  enters the racino during  non-racing  season,  from the
hours of noon to midnight,  Thursday  through  Monday,  or enters any one of our
OTBs.  In  addition,  there  have been  proposals  in the past to tax all gaming
establishments,  including riverboat casinos, at the federal level. Any material
increase in taxes or fees, or in costs of the Iowa Gaming Commission and related
entities,  would have a material adverse affect on us and our ability to service
our  indebtedness,  including  the  notes.  See  "Regulatory  Matters"  for more
information about the taxes and fees we are required to bear.


                                       29


Difficulty in Attracting and Retaining Qualified  Employees--If we are unable to
attract and retain a sufficient number of qualified employees or are required to
substantially increase our labor costs, our business,  results of operations and
financial condition will be materially adversely affected.

     The operation of our business requires qualified  executives,  managers and
skilled employees with gaming industry  experience and  qualifications to obtain
the  requisite  licenses.  We may have  difficulty  attracting  and  retaining a
sufficient  number of  qualified  employees  and may be  required  to pay higher
levels  of  compensation  than we have  estimated  in order to do so.  If we are
unable to attract and retain a sufficient  number of qualified  employees or are
required  to  substantially  increase  our  labor  costs,  we may not be able to
operate our business in a cost effective manner or at all.

     We  are  dependent   upon  the  available   labor  pool  of  unskilled  and
semi-skilled  employees.  We are also subject to the Fair Labor  Standards  Act,
which  governs  matters  such  as  minimum  wage,  overtime  and  other  working
conditions.  In  addition,  Iowa  law  effectively  requires  that  we pay  Iowa
employees 25% more than the federally  mandated  minimum wage rates.  Changes in
applicable state or federal laws and regulations,  particularly  those governing
minimum wages,  could increase labor costs,  which could have a material adverse
effect on the cash flow available to service our indebtedness.

Interested  Party  Matters--All  of the Company's  voting  equity  interests are
indirectly  beneficially  owned  in the  aggregate  by  managers  and  executive
officers of PGP, and such ownership may give rise to conflicts of interest.

     All of the Company's  voting equity  interests are indirectly  beneficially
owned or  controlled  in the aggregate by Messrs.  Stevens,  Luzich,  Oliver and
Whittaker.  Specifically, M. Brent Stevens, our Chief Executive Officer, is also
the Chairman of the Board of Managers of PGP and the Chief Executive  Officer of
PGP,  DJL, OED and PGL. Mr.  Stevens  indirectly  beneficially  owns or controls
(through his beneficial  ownership or control of voting equity interests in PGP)
approximately  66.2% of the Company's  equity  interests.  Michael  Luzich,  our
President  and  Secretary,  is  also a  Manager  of PGP and  the  President  and
Secretary of PGP,  DJL, OED and PGL. Mr.  Luzich  indirectly  beneficially  owns
(through his ownership of voting equity interests in PGP) approximately 32.3% of
the Company's equity interests. Terrance W. Oliver, a Manager of PGP, indirectly
beneficially  owns  (through  his direct  ownership  of  interests in The Oliver
Family Trust)  approximately  1.5% of the  Company's  equity  interests.  Andrew
Whittaker, a Manager of PGP, indirectly  beneficially owns (through his indirect
ownership  of voting  equity  interests  in PGP)  approximately  4.2%  (which is
included in the  calculation of the 66.2% owned or controlled by Mr. Stevens) of
the  Company's  equity  interests.  In  addition  Mr.  Stevens  has the right to
designate three of the five members of PGP's board of managers, including one of
the two independent  managers,  and Mr. Luzich has the right to designate two of
the  five  members  of  PGP's  board  of  managers,  including  one of  the  two
independent managers,  for so long as Mr. Stevens and Mr. Luzich,  respectively,
beneficially  hold at  least  5% of the  voting  equity  interests  of PGP.  See
"Management,"  "Security Ownership of Certain Beneficial Owners and Management,"
and "Certain Relationships and Related Party Transactions."

     Mr. Stevens also is an Executive  Vice President of the Initial  Purchaser,
and Mr.  Whittaker  also is a Vice  Chairman of the Initial  Purchaser.  Certain
affiliates,  officers and employees of the Initial Purchaser also are members of
PGP Investors,  LLC, a Delaware limited liability  company,  which  beneficially
owns  approximately  41.3%  (which is included in the  calculation  of the 66.2%
owned or controlled by Mr. Stevens) of the Company's equity interests. See "Plan
of Distribution."

     There can be no assurance  that the interests of these  individuals  or PGP
will not conflict  with your  interests  as a holder of notes.  Because of their
controlling  interests,  these individuals have the power to elect a majority of
our  managers,  appoint new  management  and approve  any action  requiring  the
approval of holders of our equity interests,  including  adopting  amendments to
our certificate of formation, approving mergers or sales of substantially all of
our assets or changes to our capital  structure,  or pursuing other transactions
which may  increase the value of their or PGP's  equity  investment  even though
these transactions may involve risks to you as a holder of notes.

     PGP is primarily responsible for managing the Diamond Jo and the racino, as
well as supervising the  construction of the racino.  Neither PGP nor any of its
affiliates is restricted  from managing other gaming  operations,  including new
gaming  ventures or facilities  that may compete with ours,  except that certain
restrictions under the

                                       30


DRA Operating  Agreement will  terminate if we or any of our affiliates  operate
another  facility  in Dubuque  County or the  adjoining  counties of Illinois or
Wisconsin.  If PGP or any of its  affiliates  decides  to  manage  other  gaming
operations, such activities could require a significant amount of attention from
PGP's officers and managers and require them to devote less time to managing our
operations.  While we believe that any new ventures  will not detract from PGP's
ability to manage and  operate  the  Diamond Jo or the  racino,  there can be no
assurance that such ventures  would not have a material  adverse effect on us or
on PGP.



                                       31


                                THE TRANSACTIONS

     The  offering of the notes was  conducted  as part of our plan to refinance
our  existing  debt to improve our  financial  and  operating  flexibility  (the
"Refinancing  Plan").  In addition,  in connection with the Refinancing Plan, we
effected a series of corporate  transactions (the "Corporate  Transactions" and,
together with the Refinancing Plan, the  "Transactions") to, among other things,
simplify our organizational structure.

REFINANCING PLAN

         The elements of the Refinancing Plan included the following:

     Repurchase  of OED Notes.  In March 2004,  OED commenced a tender offer and
consent  solicitation  to  repurchase  all of its  outstanding  OED Notes and to
solicit consents to certain proposed  amendments to the indenture  governing the
OED Notes (the "Amendments") and to terminate the related collateral  agreements
and  release  the  liens on the  collateral  that  secures  the OED  Notes  (the
"Collateral  Release" and, together with the Amendments,  the "Proposals").  The
Amendments eliminated  substantially all of the restrictive covenants and events
of  default  under the  indenture  governing  the OED  Notes,  other  than those
relating to the payment of principal and interest.  The Amendments  required for
adoption the consent of the holders of a majority in aggregate  principal amount
of the outstanding OED Notes  (excluding for such purpose any OED Notes owned by
OED or any of its affiliates) (the "Requisite  Consents").  The tender offer and
consent solicitation was conditioned on, among other things, there being validly
tendered (and not withdrawn) of a majority of the aggregate  principal amount of
the  outstanding  OED  Notes.  OED  received  the  Requisite  Consents  for  the
Amendments  in  its  consent  solicitation  and  tenders  of a  majority  of the
aggregate  principal  amount of the  outstanding OED Notes. We used a portion of
the net  proceeds  from the offering of the notes to redeem  approximately  $116
million principal amount of the outstanding OED Notes in the tender offer and to
pay the related  consent  payments.  OED Notes not purchased in the tender offer
remain  outstanding  and do not have the  benefit  of  substantially  all of the
restrictive covenants in the indenture or the liens on the collateral.

     Repurchase of DJL Notes. Under the indenture governing DJL's 12 1/4% Senior
Secured Notes due 2006 (the "DJL Notes"), DJL had the right to redeem all of the
DJL Notes at the redemption price set forth in such indenture. On the issue date
of the notes,  DJL  deposited a portion of the net proceeds from the offering of
the notes with the  trustee  for the  purpose of  defeasing  the  covenants  and
releasing  the liens on the  collateral  that  secure the DJL Notes.  On May 17,
2004, the DJL Notes were  redeemed.  DJL used a portion of the proceeds from the
offering of the notes to pay accrued  distributions on its preferred  membership
interests.  DJL was required to pay all accrued  distributions  on the preferred
membership interests upon a refinancing of the DJL Notes.

     Refinancing of Existing Senior Secured Credit Facilities. On June 16, 2004,
DJL and OED jointly entered into a Loan and Security  Agreement with Wells Fargo
Foothill,  Inc. as the Arranger and Agent (the "PGL Credit  Facility").  The PGL
Credit  Facility  consists of a revolving  credit facility which permits DJL and
OED to request  advances  and  letters of credit up to the lesser of the maximum
revolver  amount of $35  million  (less  amounts  outstanding  under  letters of
credit) and a specified  borrowing base (the "Borrowing Base"). For the purposes
of the PGL Credit  Facility,  the  Borrowing  Base is the lesser of the Combined
EBITDA (as  defined in the PGL  Credit  Facility)  of OED and DJL for the twelve
months  immediately  preceding the current month end  multiplied by 150% and the
Combined EBITDA of OED and DJL for the most recent quarterly  period  annualized
multiplied by 150%. Immediately upon the closing of the PGL Credit Facility, DJL
borrowed approximately $11.1 million to refinance outstanding  obligations under
the DJL Credit  Facility  and pay  financing  related  fees and expenses and OED
borrowed  approximately $4.8 million to refinance outstanding  obligations under
the OED Credit  Facility and pay financing  related fees and expenses.  Advances
under the PGL Credit  Facility  bear an  interest  rate based on the  borrower's
option  of LIBOR  plus a margin  of 3% -3.5% or Wells  Fargo  prime  rate plus a
margin of .5% -1%  (current  rate of 5.0%);  provided  that at no time shall the
interest rate be lower than 4%.

     The  PGL  Credit  Facility  also  contains  a term  loan in the  amount  of
$14,666,667  (the "Term  Loan").  The  proceeds  from the Term Loan were used to
repay outstanding  obligations under the OED FF&E Credit Facility. The Term Loan
is secured by certain  assets of OED and requires  monthly  payments of $333,333
starting  July 1, 2004 until the full balance is paid,  with a maturity no later
than June 15, 2008. The Term Loan has an interest rate equal to



                                       32


the Wells Fargo prime rate plus 2.5% (current rate of 6.5%); provided that at no
time shall the interest rate be lower than 6%. Under the terms of the PGL Credit
Facility,  OED was  required  to issue a letter of credit in the  amount of $3.2
million in favor of Wells Fargo related to the Term Loan.

     DJL and OED are jointly and severally liable under the PGL Credit Facility,
other than for borrowings  under the Term Loan.  Borrowings under the PGL Credit
Facility,  other than  borrowings  under the Term Loan,  are  collateralized  by
substantially all assets of OED and DJL.  Borrowings under the Term Loan will be
secured by a separate  lien on the  furniture,  fixtures  and  equipment  of OED
financed  pursuant to the terms of the OED FF&E Facility.  Borrowings  under the
PGL Credit Facility are guaranteed by Peninsula Gaming, LLC and Peninsula Gaming
Corp. (formerly known as OED Capital Corp.).

CORPORATE TRANSACTIONS

     The Corporate Transactions consisted of the following:

     Creation of New Parent Holding Company.  On June 16, 2004, PGL became a new
direct  parent  company of DJL and a direct  wholly owned  subsidiary of PGP. As
part of the Corporate  Transactions,  PGL became an additional  co-issuer of the
notes,  together with DJL and PGC. In addition,  OED Corp. was renamed Peninsula
Gaming Corp.  ("PGC") and became a direct  wholly owned  subsidiary  of PGL. PGC
does not have any operations and is a co-issuer of the OED Notes.  Following the
redemption of the DJL Notes,  Peninsula  Gaming Corp. ("PGC Corp"), a subsidiary
of DJL, was dissolved.

     Following the formation of PGL, DJL and OED became sister  subsidiaries and
continue to own and manage their respective  gaming  operations,  the Diamond Jo
riverboat  casino in Dubuque,  Iowa and the Evangeline Downs racino located near
Lafayette, Louisiana,  respectively.  OEDA, formerly the parent of OED, became a
direct wholly owned subsidiary of PGP and a sister company of PGL.



                                       33


CORPORATE STRUCTURE

     Our  corporate  structure  immediately  following  the  offering of the old
notes, and prior to the consummation of the Transactions, was as follows:



                                       DJL
                                   Diamond Jo
                                    Issuer of
                                    DJL Notes
                                        |
                             ___________|____________
                             |                      |
                             |                      |
                           OEDA                 PGC Corp.
                       Unrestricted           Co-Issuer of
                        Subsidiary              DJL Notes
                             |
                             |
                            OED
                       Racino & OTBs
                         Issuer of
                         OED Notes
                             |
                             |
                         OED Corp.
                       Co-Issuer of
                         OED Notes




     Our current corporate structure is as follows:


                                       PGL
                                    Co-Issuer
                      ___________________|____________________
                      |                  |                    |
                      PGC               OED                  DJL
                   Co-Issuer       Rancino & OTBs        Diamond Jo
                                     Guarantor            Co-Issuer



     As part of the  Transactions,  PGL became an  additional  co-issuer  of the
notes at the time we entered  into the PGL  Credit  Facility  and PGC Corp.  was
dissolved. DJL is a co-issuer (and not a guarantor) of the notes.

     The indenture  governing the notes  permitted DJL and PGC to consummate the
Corporate  Transactions  without  requiring the consent of any of the holders of
the  notes  following  receipt  by DJL and  OED of  requisite  final  regulatory
approvals.

                                       34




                                 USE OF PROCEEDS

     This  exchange  offer is  intended  to satisfy  our  obligations  under the
registration  rights  agreement  entered into in connection with the issuance of
the old notes.  We will not receive any  proceeds  from the  issuance of the new
notes in the  exchange  offer.  You will  receive,  in  exchange  for old  notes
tendered by you and accepted by us in the exchange offer,  new notes in the same
principal  amount.  The old notes surrendered in exchange for the new notes will
be retired and  cancelled and cannot be reissued.  Accordingly,  the issuance of
the new notes will not result in any increase of our existing debt.

     We used the net proceeds of the  offering of the  original  notes to redeem
all of DJL's  outstanding  12 1/4%  Senior  Secured  Notes  due 2006  (including
accrued  interest and resulting call  premium),  to repay  approximately  $116.3
million  aggregate  principal  amount of OED's 13% Senior Secured Notes due 2010
with  Contingent  Interest,  to  pay  certain  accrued  distributions  on  DJL's
outstanding preferred membership interests, to pay related fees and expenses and
for other corporate purposes.


                                       35


                                 CAPITALIZATION

      The following table sets forth our cash and investments and capitalization
at March 31, 2004 on an actual basis and on an adjusted  basis to give effect to
the offering of the Notes and the  application of the net proceeds  therefrom as
set forth under the section  entitled "Use of Proceeds" and the  consummation of
the other Transactions as set forth in the section entitled "The  Transactions,"
as if such  transactions  had occurred on March 31, 2004.  The  following  table
should be read in  conjunction  with  "Management's  Discussion  and Analysis of
Financial  Condition and Results of Operations" and the  consolidated  financial
statements and notes thereto included elsewhere in this prospectus.

                                                           AT MARCH 31, 2004
                                                           -----------------
                                                                         AS
                                                          ACTUAL     ADJUSTED
                                                          ------     -----------
                                                          (DOLLARS IN THOUSANDS)

Cash, cash equivalents, restricted cash and restricted
  investments(1)............................................  $40,079    $41,753
                                                              =======    =======

DEBT:
New Senior Secured Credit Facility(2).......................     $--     $32,148
DJL Credit Facility.........................................   11,100         --
OED Credit Facility.........................................    4,254         --
The Notes, net of discount..................................       --    229,729
DJL Notes, net of discount..................................   70,650         --
OED Notes, net of discount..................................  120,984      6,786
OED FF&E Facility...........................................   15,667         --
Other debt..................................................    4,290      4,290
                                                              -------    -------
Total senior debt...........................................  226,945    272,953
Preferred members' interests redeemable.....................    4,000      4,000
                                                              -------    -------
Total debt..................................................  230,945    276,953

MEMBERS' EQUITY (DEFICIT):
Common members' interests...................................    9,000      9,000
Accumulated deficit(3)...................................... (23,404)   (60,023)
                                                              -------    -------
Total members' (deficit).................................... (14,404)   (51,023)
                                                              -------    -------
Total capitalization........................................ $216,541   $225,930
                                                             ========   ========
- ----------
(1)   Includes   restricted  cash  and  cash  equivalents,   purse  settlements,
      restricted investments and restricted cash - Racino project.

(2)   On June 16,  2004,  DJL and OED jointly  entered  into a Loan and Security
      Agreement with Wells Fargo  Foothill,  Inc. as the Arranger and Agent (the
      "PGL Credit  Facility").  The PGL Credit Facility  consists of a revolving
      credit facility which permits DJL and OED to request  advances and letters
      of credit up to the lesser of the maximum  revolver  amount of $35 million
      (less  amounts  outstanding  under  letters  of  credit)  and a  specified
      borrowing base (the "Borrowing  Base"). For the purposes of the PGL Credit
      Facility,  the  Borrowing  Base is the lesser of the  Combined  EBITDA (as
      defined in the PGL Credit  Facility) of OED and DJL for the twelve  months
      immediately  preceding  the current  month end  multiplied by 150% and the
      Combined  EBITDA  of OED  and DJL for the  most  recent  quarterly  period
      annualized multiplied by 150%. Advances under the PGL Credit Facility bear
      an interest rate based on the borrower's  option of LIBOR plus a margin of
      3% -3.5% or Wells Fargo prime rate plus a margin of .5% -1% (current  rate
      of 5.0%); provided  that, at no time shall the interest rate be lower than
      4%. The PGL  Credit  Facility  also  contains a Term Loan in the amount of
      $14,666,667.   The  proceeds  from  the  Term  Loan  were  used  to  repay
      outstanding  obligations under the FF&E Credit Facility.  The Term Loan is
      secured by certain assets of OED and requires monthly payments


                                       36


      of $333,333  starting July 1, 2004 until the full balance is paid,  with a
      maturity no later than June 15, 2008.  The Term Loan has an interest  rate
      equal to the Wells  Fargo  prime  rate plus 2.5%  (current  rate of 6.5%);
      provided  that, at no time shall the interest rate be lower than 6%. Under
      the terms of the PGL Credit Facility, at closing OED was required to issue
      a letter of credit in the amount of $3.2  million in favor of Wells  Fargo
      related to the Term Loan.  The  proceeds of the PGL Credit  Facility  were
      used to repay the DJL Credit Facility,  the OED Credit  Facility,  the OED
      FF&E Credit Facility and the remaining  proceeds of $1.1 million were used
      to pay the fees and costs  associated  with the new  facility  and accrued
      interest on the prior borrowings.

     (3) In connection  with the offering of the old notes and the  consummation
of our refinancing  plan and the related  corporate  transaction as described in
"The  Transactions,"  the Company  expensed,  among other things,  approximately
$11.4 million of deferred  financing fees  associated  with the repayment of the
DJL  Notes,  the OED  Notes,  DJL's and OED's  existing  senior  secured  credit
facilities  and OED's  FF&E  credit  facility,  approximately  $22.0  million in
redemption  premiums and consent payments  associated with the DJL Notes and the
OED Notes,  approximately  $0.4 million in unamortized bond discounts related to
the DJL Notes,  approximately $2.1 million in unamortized bond discounts related
to the OED Notes and approximately $0.7 million of interest in respect of the 30
day call period relating to the redemption of the DJL Notes.


                                       37



                      SELECTED CONSOLIDATED FINANCIAL DATA

      The selected historical  consolidated financial data of PGL as of December
31, 2003 and 2002 and for each of the three years in the period  ended  December
31, 2003 have been derived from PGL's audited consolidated  financial statements
included  elsewhere in this  prospectus.  The selected  historical  consolidated
financial  data of PGL as of December 31,  2001,  2000 and 1999 and for both the
year ended  December  31, 2000 and the period July 15, 1999 to December 31, 1999
have been derived from audited  financial  statements not included  elsewhere in
this prospectus. The selected historical financial data as of March 31, 2004 and
for the three  months  ended March 31, 2004 and 2003 have been  derived from our
unaudited  financial  statements  included  elsewhere  in this  prospectus.  The
unaudited  financial  statements have been prepared by us on a basis  consistent
with  the  audited  financial   statements  and  include  all  normal  recurring
adjustments  necessary for a fair presentation of information set forth therein.
The data presented  below is summary only,  should be read in conjunction  with,
and is qualified in its entirety by reference to,  "Management's  Discussion and
Analysis of Financial  Condition and Results of Operations" and the consolidated
financial   statements  and  the  notes  thereto  appearing  elsewhere  in  this
prospectus.



                               PERIOD FROM                                                              THREE         THREE
                                 JULY 15,                                                              MONTHS        MONTHS
                                 1999 TO                                                                ENDED         ENDED
                               DECEMBER 31,                                                           MARCH 31,     MARCH 31,
                                   1999          2000          2001          2002          2003          2003          2004
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
                                                                    (DOLLARS IN THOUSANDS)
                                                                                                  
STATEMENT OF OPERATIONS
  DATA:
Revenues:
Casino ......................      $21,153       $45,519       $47,710       $48,262       $56,795       $11,782       $30,193
Racing ......................           --            --            --        15,510        17,774         3,644         4,365
Food and beverage ...........        1,235         2,663         2,745         3,886         4,565           839         2,818
Other .......................          122           169           132           145           589            58           201
Less: Promotional
  allowances ................       (1,017)       (2,599)       (2,470)       (2,615)       (3,221)         (654)       (2,012)
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Net revenues ................       21,493        45,752        48,117        65,188        76,502        15,669        35,565
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Expenses:
Casino ......................        8,599        19,517        20,375        20,555        23,533         5,014        15,054
Racing ......................           --            --            --        12,651        14,646         2,847         3,504
Food and beverage ...........        1,328         2,856         2,857         3,820         4,282           731         2,282
Boat operations .............          991         2,242         2,259         2,296         2,322           567           573
Other .......................           16            37            22            27           443             8           125
Selling, general and
  administrative ............        3,736         6,459         6,681         8,740        12,343         2,518         5,528
Depreciation and
  amortization ..............        1,541         3,571         3,963         2,950         3,324           819         2,896
Pre-opening expense .........           --            --            --            --         3,257            --           221
Development costs ...........           --            --            --            --           102            --            21
Management fee ..............           --            --            --            --            --            --           256
Litigation settlement .......           --            --            --         1,600            --            --            --
Referendum ..................           --            --            --           771            --            --            --
State of Wisconsin
  government relations ......           --            --           147            55            --            --            --
Non-recurring expenses ......        3,134            --            --            --            --            --            --
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Total expenses ..............       19,345        34,682        36,304        53,465        64,252        12,504        30,460
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------

Income From Operations ......        2,148        11,070        11,813        11,723        12,250         3,165         5,105



                                       38





                               PERIOD FROM                                                              THREE         THREE
                                 JULY 15,                                                              MONTHS        MONTHS
                                 1999 TO                                                                ENDED         ENDED
                               DECEMBER 31,                                                           MARCH 31,     MARCH 31,
                                   1999          2000          2001          2002          2003          2003          2004
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
                                                                    (DOLLARS IN THOUSANDS)
                                                                                                  
Other income (expense):
Interest income .............          155           434           184            46           490            80            57
Interest expense, net
  of amounts capitalized ....       (4,383)       (9,507)       (9,640)      (11,888)      (25,072)       (5,032)       (7,693)
Loss on sale of assets ......          (68)         (122)         (152)           (8)          (50)          (87)
Interest expense
  related to preferred
  members' interest,
  redeemable(1) .............           --            --            --            --          (180)           --           (90)
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Total other expense .........       (4,296)       (9,195)       (9,608)      (11,850)      (24,812)       (5,039)       (7,726)
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Preferred member
  distributions(1) ..........         (289)         (630)         (386)         (373)         (180)          (91)
Minority Interest ...........           --            --            --          (232)           --            --            --
                                ----------    ----------    ----------    ----------    ----------    ----------    ----------
Net income (loss) to
  common interests ..........      $(2,437)       $1,245        $1,819         $(732)     $(12,742)      $(1,965)      $(2,621)
                                ==========    ==========    ==========    ==========    ==========    ==========    ==========

Ratio of earnings to
fixed charges(2) ............         0.4x          1.1x          1.2x          0.9x          0.5x          0.6x          0.7x




                                                                        AS OF DECEMBER 31
                                                  ---------------------------------------------------------------  AT MARCH 31,
                                                      1999         2000         2001        2002         2003          2004
                                                      ----         ----         ----        ----         ----          ----
                                                                             (DOLLARS IN THOUSANDS)
                                                                                                    
BALANCE SHEET DATA:
Current assets ...............................       $8,765       $9,134       $8,034      $12,160      $40,227       $35,111
Total assets .................................       88,175       86,788       84,374      126,448      261,519       258,544
Current liabilities ..........................        4,370        3,533        3,964       35,358       46,321        46,821
Total debt(1) ................................       70,680       70,764       70,860      102,944      228,825       230,945
Preferred members' interest, redeemable(1) ...        7,000        7,000        4,000        4,000           --            --
Total members' equity (deficit) ..............        6,277        5,604        5,663        3,671      (10,629)      (14,404)


- ----------
(1)   In May 2003, the FASB issued  Statement No. 150,  "Accounting  for Certain
      Financial   Instruments  with  Characteristics  of  both  Liabilities  and
      Equity." This statement establishes standards for how an issuer classifies
      and measures certain financial  instruments with  characteristics  of both
      liabilities  and equity.  It  requires  the issuer to classify a financial
      instrument that is within the scope of the standard as a liability if such
      financial  instrument embodies an obligation of the issuer. As a result of
      the  adoption  of SFAS No. 150 on July 1,  2003,  we  reclassified  our $4
      million  mandatory   redeemable   preferred  members'  interest  from  the
      mezzanine  section of the  consolidated  balance sheet to long-term  debt.
      Further,  preferred  member  distributions  paid or accrued  subsequent to
      adoption of SFAS No. 150 are required to be presented as interest  expense
      separately  from interest due to other  creditors.  We are precluded  from
      reclassifying prior period amounts pursuant to this standard.


                                       39


(2)   For  purposes  of  determining  the ratio of  earnings  to fixed  charges,
      earnings are defined as income  before  income  taxes plus fixed  charges.
      Fixed  charges  include   interest   expense  on  all   indebtedness   and
      amortization of deferred  financing costs.  Earnings were  insufficient to
      cover fixed  charges  for the period  from July 15,  1999 to December  31,
      1999,  the fiscal  years  ended  December  31, 2002 and 2003 and the three
      months ended March 31, 2003 and 2004 by $2.4 million, $0.7 million,  $12.7
      million, $2.0 million and $2.6 million, respectively.


                                       40


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

      The following  discussion and analysis should be read in conjunction  with
the  "Selected  Consolidated  Financial  Data"  and the  consolidated  financial
statements and the related notes thereto appearing elsewhere in this prospectus.
Certain  statements  contained  in  Management's   Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations  constitute  "forward-looking
statements"  which  involve  risks  and  uncertainties.   See   "Forward-Looking
Statements."

OVERVIEW

      We own and operate (1) the Diamond Jo  riverboat  casino in Dubuque,  Iowa
with 749 slot machines and 17 table games,  (2) the new Evangeline  Downs racino
development with 1,627 slot machines in Opelousas,  Louisiana, (3) two OTBs, one
in Port Allen, Louisiana and one in New Iberia,  Louisiana,  and (4) an existing
horse  racetrack  near  Lafayette,  Louisiana.  In December 2003 we began casino
operations  at the new racino and expect to begin  scheduling  live races at our
new  racetrack  by the  end of  2004.  Upon  the  opening  of the  horse  racing
facilities at the new racino,  we will close  operations  at the existing  horse
racetrack.  During 2003, we also renovated our Port Allen OTB and began offering
100 video poker machines in May 2003.  Through  December 2003, these video poker
machines were  operated by a third-party  until we received a license to operate
them ourselves.

      Our  operations  began with the  acquisition of the Diamond Jo in 1999 for
$77.0 million.  The Diamond Jo opened in May 1994 and was doubled in size by the
replacement of the original smaller  riverboat casino with the current riverboat
casino in October 1995.

      During 2002, through a series of related transactions, we acquired OED for
approximately  $30.5 million.  At that time, OED's  operations  consisted of the
existing horse racetrack near Lafayette and the two OTBs. We situated the racino
in Opelousas,  which is in St. Landry Parish,  because St. Landry Parish permits
slot machines while  Lafayette  Parish,  where the existing  horse  racetrack is
located, does not permit slot machines.

      From 2000 to 2003, our net revenues have grown from $45.8 million to $76.5
million.  During  2003,  $22.5  million of net  revenues  were  derived from our
operations  in  Louisiana.  Such  operations  were  comprised  largely of racing
operations at the existing  horse  racetrack near Lafayette and the two OTBs. We
attribute the remaining  increase at the Diamond Jo to, among other things,  our
successful operating strategies that focus on maintaining a loyal customer base,
maximizing  game  play  and  profitability   through  targeted  marketing,   and
attracting  new  customers.  In  addition,  during  2003  the  City  of  Dubuque
substantially  completed its $188 million  redevelopment  project in the Port of
Dubuque,  where the Diamond Jo is located.  We expect our operations to continue
to benefit from this  redevelopment  project,  which was designed to enhance the
attractiveness  of the  Port of  Dubuque  as a  convention  center  and  tourist
destination,  by  generating  increased  foot  traffic  around  the site of, and
increased admissions to, the Diamond Jo.



                                              DIAMOND JO                          OED
                                      THREE MONTHS ENDED MARCH 31,    THREE MONTHS ENDED MARCH 31,
                                          2004            2003            2004            2003
                                      ------------    ------------    ------------    ------------
                                                              
Revenues:
  Casino                               $12,094,244     $11,782,204     $18,099,105              --
  Racing                                        --              --       4,365,603      $3,644,330
  Food and beverage                        687,409         686,837       2,130,391         152,441
  Other                                     58,869          37,415         142,248          20,562
  Less promotional allowances             (662,522)       (654,226)     (1,349,951)             --
                                      ------------    ------------    ------------    ------------



                                       41




                                              DIAMOND JO                          OED
                                      THREE MONTHS ENDED MARCH 31,    THREE MONTHS ENDED MARCH 31,
                                          2004            2003            2004            2003
                                      ------------    ------------    ------------    ------------
                                                              
  Net revenues                          12,178,000      11,852,230      23,387,396       3,817,333
                                      ------------    ------------    ------------    ------------
Expenses:
  Casino                                 5,258,640       5,013,716       9,795,100              --
  Racing                                        --              --       3,504,387       2,846,747
  Food and beverage                        630,871         655,485       1,650,494          75,554
  Boat operations                          573,061         567,348              --              --
  Other                                     23,162           3,174         101,831           5,500
  Selling, general and administrative    1,987,323       1,983,745       3,540,724         534,174
  Depreciation and amortization            577,034         751,905       2,319,029          67,110
  Pre-opening expense                           --              --         221,283              --
  Development costs                         21,270              --              --              --
  Management fee                                --              --         256,375              --
                                      ------------    ------------    ------------    ------------

  Total expenses                         9,071,361       8,975,373      21,389,223       3,529,085
                                      ============    ============    ============    ============
  Income from operations                $3,106,639      $2,876,857      $1,998,173        $288,248



THREE MONTHS ENDED MARCH 31, 2004 COMPARED TO THREE MONTHS ENDED MARCH 31, 2003

      Net revenues  increased 127.0% to $35.6 million for the three months ended
March 31, 2004 from $15.7 million for the three months ended March 31, 2003. Net
revenues at OED  increased  $19.6  million to $23.4 million for the three months
ended March 31,  2004 from $3.8  million  for the three  months  ended March 31,
2003.  Net  revenues at OED  increased  due  primarily  to an increase in casino
revenue of $18.1 million  derived from OED's new racino which opened on December
19, 2003 and an increase in racing  revenues of $0.7  million due to an increase
in video poker revenues of approximately  $0.8 million at OED's renovated OTB in
Port Allen, Louisiana.  Net revenues at the Diamond Jo increased $0.3 million to
$12.2  million for the three months ended March 31, 2004 from $11.9  million for
the three  months  ended March 31,  2003.  This  increase in net revenues at the
Diamond Jo is due to an increase in slot revenue of 3.1%, or $0.3  million,  for
the three months  ended March 31, 2004  compared to the three months ended March
31, 2003,  primarily due to an increase in coin-in of 2.7% over the same period.
We believe this increase in slot revenue was  attributable  to internal  factors
such as targeted promotions to capitalize on opportunities related to the recent
economic  development  in the  Port of  Dubuque  known  as the  America's  River
Project,  where the Diamond Jo is located,  which  includes the opening of a new
riverwalk and related  amenities,  a new  riverfront  hotel,  which  includes an
indoor  water park,  and the National  Mississippi  River Museum and Aquarium as
well as our continued focus on targeted  players club promotions and maintenance
of our slot mix,  which  includes  the  addition of 22  multi-denomination  slot
machines.

      Overall casino  revenues  increased $18.4 million to $30.2 million for the
three months ended March 31, 2004 from $11.8  million for the three months ended
March 31, 2003.  Casino  revenues of $18.1  million at OED  consisted  solely of
revenues  from slot machines at OED's  recently  opened  racino.  Casino win per
gaming  position  per day at OED was $130 for the three  months  ended March 31,
2004.  Casino revenues at the Diamond Jo increased 2.6% to $12.1 million for the
three months ended March 31, 2004 from $11.8  million for the three months ended
March 31, 2003.  This  increase was due to a 3.1%  increase in slot  revenues as
discussed above.  Casino revenues at the Diamond Jo were derived 87.7% from slot
machines  and 12.3% from table games for the three  months  ended March 31, 2004
compared  to 87.2% from slot  machines  and 12.8% from table games for the three
months  ended  March 31,  2003.  Our slot win per unit per day at the Diamond Jo
decreased  1.9% to $156 for the three  months ended March 31, 2004 from $159 for
the three months ended March 31, 2003.  Our admissions at the Diamond Jo for the
three months ended March 31, 2004 increased 1.2% to 232,000 from 229,000 for the
three months ended March 31,


                                       42


2003.  For the three months ended March 31, 2004 our casino win per admission at
the Diamond Jo  increased  1.4% to $52 from $51 for the three months ended March
31, 2003.

      Racing  revenues at OED  increased  $0.7  million to $4.4  million for the
three  months  ended March 31, 2004 from $3.7 million for the three months ended
March 31, 2003.  The increase in racing  revenues is due to an increase in video
poker  revenues of $0.8  million  resulting  from OED's Port Allen OTB  facility
renovation and the  installation  of 100 video poker machines  during the second
quarter of 2003.

      Net food and beverage revenues,  other revenues and promotional allowances
increased  $0.8 million during the three months ended March 31, 2004 compared to
the  three  months  ended  March 31,  2003 due  primarily  to food and  beverage
revenues generated from OED's new racino.

      Overall casino  expenses  increased $10.1 million to $15.1 million for the
three  months  ended March 31, 2004 from $5.0 million for the three months ended
March 31,  2003.  Casino  expenses of $9.8 million at OED  primarily  related to
purse supplements and gaming taxes, which are based on net casino revenues,  and
casino related payroll.  Casino  operating  expenses at the Diamond Jo increased
4.9%, or $0.3 million, to $5.3 million for the three months ended March 31, 2004
from $5.0 million for the three months ended March 31, 2003 due  primarily to an
increase  in  gaming  taxes at the  Diamond  Jo of  approximately  $0.1  million
associated  with our increased  casino  revenues and an increase in players club
promotions of approximately $0.1 million.

      Racing expenses increased 23.1% to $3.5 million for the three months ended
March 31, 2004 from $2.8  million for the three  months ended March 31, 2003 due
primarily to (i) an increase in franchise fees, purse  supplements and operating
expenses of $0.5 million  related to OED's video gaming devices at its renovated
OTB in Port Allen,  Louisiana and (ii) admission fees related to the OTB located
at the racino of  approximately  $0.1 million (under current  Louisiana law, OED
must pay $0.25 to the Louisiana  State Racing  Commission per patron  entering a
building in which OED has an OTB, including the new racino).

      Food and beverage expenses  increased $1.6 million to $2.3 million for the
three  months  ended March 31, 2004 from $0.7 million for the three months ended
March  31,  2003 due  primarily  to food and  beverage  expenses  at OED of $1.7
million related to the opening of OED's new racino.  Boat operation  expenses at
the Diamond Jo were substantially unchanged at $0.6 million for the three months
ended March 31, 2004 and 2003.

      Selling,  general and  administrative  expenses  increased $3.1 million to
$5.6 million for the three months ended March 31, 2004 from $2.5 million for the
three  months  ended March 31,  2003.  This  increase  was due  primarily  to an
increase  in general  and  administrative  expenses  at OED of $3.0  million due
primarily to payroll,  marketing and other general and  administrative  expenses
associated with the new racino.

      Pre-opening  expenses of $0.2 million for the three months ended March 31,
2004 relate to  expenses  incurred  by OED with  respect to start-up  activities
surrounding the racino project,  including pre-opening costs associated with the
continued construction of the racetrack portion of the project.  Management fees
of $0.3  million  during  the  three  months  ended  March  31,  2004  relate to
management fees and board of director fees paid to related parties.

      Depreciation  and  amortization  expenses  increased  $2.1 million to $2.9
million for the three  months  ended  March 31,  2004 from $0.8  million for the
three months ended March 31, 2003 due to  depreciation of property and equipment
at OED's  racino of  approximately  $2.1  million  during the three months ended
March 31,  2004.  During the first  quarter  of 2004,  we  performed  our annual
impairment test on goodwill and indefinite life intangible  assets in accordance
with SFAS No. 142. Based on that review, management determined that there was no
impairment of goodwill and indefinite life intangible assets.

      Net interest expense, including interest expense related to our redeemable
preferred member interests, increased 56.0% to $7.7 million for the three months
ended March 31,  2004 from $5.0  million  for the three  months  ended March 31,
2003.  This  increase is primarily  due to (i) timing of the offering of the OED
Notes,  which occurred on February 25, 2003,  resulting in  approximately  three
months of interest expense during the three months ended March 31, 2004 compared
to just over one month during the three months ended March 31, 2003 and (ii) our


                                       43


adoption of FASB  Statement No. 150 on July 1, 2003 which requires that interest
expense associated with our redeemable preferred members interest be included in
interest  expense (prior to July 1, 2003, this amount was included as a separate
line item above "Net income for common  members'  interest"  and not included in
"Total other expenses" with interest expense). Interest expense of approximately
$0.2 million and $0.1 million was capitalized as part of our construction of the
racino during the three months ended March 31, 2004 and 2003, respectively.



                                                               DIAMOND JO
                                                       YEARS ENDED DECEMBER 31,                   EVANGELINE DOWNS
                                             --------------------------------------------    ----------------------------
                                                                                                             PERIOD FROM
                                                                                                             FEBRUARY 15,
                                                                                              YEAR ENDED       2002 TO
                                                                                             DECEMBER 31,    DECEMBER 31,
                                                 2003            2002            2001            2003            2002
                                                                                              
Revenues:
Casino                                       $ 53,567,052    $ 48,262,485    $ 47,710,208    $  3,227,477              --
Racing                                                                                         17,773,481    $ 15,509,989
Food and beverage                               3,027,064       2,806,118       2,745,333       1,538,374       1,080,208
Other                                             421,907         144,817         131,916         167,361              --
Less promotional allowances                    (3,011,987)     (2,615,355)     (2,470,310)       (209,147)             --
                                             ------------    ------------    ------------    ------------    ------------
Net revenues                                   54,004,036      48,598,065      48,117,147      22,497,546      16,590,197
                                             ------------    ------------    ------------    ------------    ------------
Expenses:
Casino                                         21,624,237      20,554,920      20,375,265       1,908,730              --
Racing                                                                                         14,646,351      12,650,996
Food and beverage                               2,781,945       2,822,160       2,856,568       1,500,065         998,205
Boat operations                                 2,322,126       2,295,771       2,259,314              --              --
Other                                             383,030          27,471          21,801          59,934              --
Selling, general and administrative             8,890,080       7,285,166       6,680,581       3,452,507       1,454,476
Depreciation and amortization                   2,499,597       2,766,543       3,963,350         823,944         183,826
Pre-opening expense                                    --              --              --       3,256,963              --
Development costs                                 102,272              --              --              --              --
Litigation settlement                                  --              --              --              --       1,600,000
Referendum                                             --         771,111              --              --              --
State of Wisconsin government relations                --          55,000         147,163              --              --
                                             ------------    ------------    ------------    ------------    ------------
Total expenses                                 38,603,287      36,578,142      36,304,042      25,648,494      16,887,503
                                             ------------    ------------    ------------    ------------    ------------
Income from operations                       $ 15,400,749    $ 12,019,923    $ 11,813,105    $ (3,150,948)   $   (297,306)



      TWELVE  MONTHS  ENDED  DECEMBER 31, 2003  COMPARED TO TWELVE  MONTHS ENDED
      DECEMBER 31, 2002

      Net revenues  increased 17.4% to $76.5 million for the year ended December
31, 2003 from $65.2 million for the year ended  December 31, 2002.  The majority
of this  increase  is due to an increase  in the  Diamond  Jo's slot  revenue of
10.7%,  or $4.5  million,  for the year ended  December 31, 2003 compared to the
year ended  December 31, 2002,  primarily  due to an increase in coin-in of 9.5%
over the same  period.  We believe  this  increase  in slot  revenue was largely
attributable to the recent economic  development in the Port of Dubuque known as
the America's River Project, where the Diamond Jo is located, which includes the
opening of a new riverwalk and related amenities,  a new riverfront hotel, which
includes an indoor  water park and the  National  Mississippi  River  Museum and
Aquarium.  The  increase  in  slot  revenue  was  also  attributable  to (i) the
construction  of  our  new  outdoor  entertainment  venue  featuring  nationally
recognized  musicians  weekly from June  through  September,  (ii) a decrease in
competition in the Eastern Iowa market due to the temporary  closing of a Native
American  casino  approximately  125 miles southwest of the Diamond Jo and (iii)
internal  factors such as targeted  promotions to  capitalize  on  opportunities
related to the Port of Dubuque  development and reduced  competition noted above
as  well  as our  continued  focus  on  targeted  players  club  promotions  and
maintenance  of our slot mix,  which  includes  the  addition  of 47 nickel slot
machines. In addition, our table game revenue at the Diamond Jo increased 13.3%,
or $0.8 million, for the year ended December 31, 2003 compared to the year ended
December 31, 2002,  primarily due to an increase in


                                       44


the total  table game drop of 6.0% and a 1.3  percentage  point  increase in our
table game hold percentage  over the same period.  The majority of the remaining
increase in our net  revenues was due to an increase in net revenues at OED. Net
revenues at OED increased due primarily to an increase in casino revenue of $3.2
million  derived  from OED's newly  opened  racino which opened its doors to the
public on December  19, 2003 and an increase in racing  revenues of $2.3 million
due  primarily  to the fact that we did not acquire a 50%  interest in OED until
February  15,  2002,  as  well  as  an  increase  in  video  poker  revenues  of
approximately $0.6 million at OED's renovated OTB in Port Allen, Louisiana.  Our
results of operations during the period ended December 31, 2002 only include ten
and  one-half  months of OED  operations  compared  to a full  twelve  months of
operations during the year ended December 31, 2003.

      Casino gaming win in the Dubuque  market  increased  9.6% to $97.2 million
for the year  ended  December  31,  2003 from $88.7  million  for the year ended
December 31, 2002.  We believe this increase was primarily due to our ability to
capitalize on the recent economic development in the Port of Dubuque, a decrease
in  competition  in the Eastern Iowa market,  strategic use of targeted  players
club  promotions  and a continued  focus on maintenance of our slot mix as noted
above combined with a continued  focus by operators at the DGP on maintenance of
their  slot mix  during  such  periods as well as  benefiting  from the  reduced
competition in the Eastern Iowa market as noted above.  Our share of the Dubuque
market casino gaming win increased to 55.1% for the year ended December 31, 2003
from 54.4% for the year ended  December  31,  2002.  Our casino  revenues at the
Diamond Jo increased 11.0% to $53.6 million for the year ended December 31, 2003
from $48.3  million  for the year  ended  December  31,  2002.  This  percentage
increase was the third highest  percentage  increase in casino  revenues for all
thirteen casinos in the State of Iowa as reported to the Iowa Gaming  Commission
for the year ended  December  31, 2003  compared to the year ended  December 31,
2002.  This  increase was due to a 10.7%  increase in slot  revenues and a 13.3%
increase  in table game  revenues as  discussed  above.  Casino  revenues at the
Diamond Jo were derived  87.6% from slot machines and 12.4% from table games for
the year ended  December 31, 2003 compared to 87.8% from slot machines and 12.2%
from table  games for the year  ended  December  31,  2002.  Consistent  with an
increase in casino  revenue,  our casino win per gaming  position per day at the
Diamond Jo increased 9.1% to $171 for the year ended December 31, 2003 from $157
for the year ended  December 31, 2002.  Admissions to the casinos in the Dubuque
market  increased  6.1% to 2,080,000  for the year ended  December 31, 2003 from
1,960,000 for the year ended  December 31, 2002. For the year ended December 31,
2003, our share of the Dubuque market casino admissions  increased to 50.7% from
50.5% for the year ended December 31, 2002. Our admissions at the Diamond Jo for
the year ended  December 31, 2003  increased  6.5% to 1,054,000 from 990,000 for
the year ended  December  31,  2002.  For the year ended  December  31, 2003 our
casino win per admission at the Diamond Jo increased  4.2% to $50.81 from $48.76
for the year ended  December  31, 2002.  Casino  revenues of $3.2 million at OED
consisted solely of revenues from slot machines at OED's recently opened racino.
Casino win per position at OED was $236 for the year ended December 31, 2003.

      Racing  revenues  at OED for the year ended  December  31, 2003 were $17.8
million compared to $15.5 million for the period February 15, 2002 (the date OED
was acquired) to December 31, 2003. The increase in racing revenues was directly
related  to the  timing  of the  acquisition  of OED as  discussed  above and an
increase in video poker revenues of $0.6 million resulting from OED's Port Allen
OTB facility  renovation and the installation of 100 video poker machines during
the second quarter of 2003.

      Net food and beverage revenues,  other revenues and promotional allowances
increased  $0.5 million  during the year ended December 31, 2003 compared to the
year ended December 31, 2002 due primarily to food & beverage revenues generated
from  OED's  new  racino  and  revenues   from  the  Diamond  Jo's  new  outdoor
entertainment venue as discussed above.

      Casino  operating  expenses  increased  14.5%,  or $3.0 million,  to $23.5
million for the year ended  December  31,  2003 from $20.6  million for the year
ended  December  31, 2002 due  primarily  to (i) casino  expenses at OED of $1.9
million  primarily related to purse supplements and gaming taxes which are based
on net casino revenues and casino related payroll and (ii) an increase in gaming
taxes at the Diamond Jo of $1.1 million  associated  with our  increased  casino
revenues.  Racing  expenses  increased 15.8% to $14.6 million for the year ended
December 31, 2003 from $12.7 million for the period ended  December 31, 2002 due
primarily to (i) timing of the acquisition of OED in 2002 as discussed above and
(ii) an increase in operating  expenses of $0.6 million  related to the addition
of 100 new video gaming devices at OED's renovated OTB in Port Allen, Louisiana.
Food and beverage expenses increased 12.1%, or $0.5 million, to $4.3 million for
the year ended  December 31, 2003 from


                                       45



$3.8  million for the year ended  December  31, 2002 due  primarily  to food and
beverage  expenses  at OED  related  to the  opening of OED's new  racino.  Boat
operation  expenses  at the  Diamond  Jo were  substantially  unchanged  at $2.3
million for the year ended December 31, 2003 and 2002. Other expenses  increased
$0.4 million primarily due to costs associated with the Diamond Jo's new outdoor
entertainment venue as discussed above.

      Selling,  general and  administrative  expenses  increased  41.2% to $12.3
million  for the year ended  December  31,  2003 from $8.7  million for the year
ended December 31, 2002. This increase was due to (i) an increase in general and
administrative  expenses  at OED of  $2.0  million  due  primarily  to  payroll,
marketing and other general and administrative  expenses associated with the new
racino and the timing of the acquisition of OED (as discussed above),  including
an increase in  professional  fees at OED of  approximately  $0.2 million and an
increase in insurance expense at OED of approximately $0.2 million,  and (ii) an
increase  in  general  and   administrative   expenses  at  the  Diamond  Jo  of
approximately   $1.6  million  due   primarily  to  an  increase  in  management
compensation at the Diamond Jo of $0.6 million, an increase in donations of $0.3
million  related to a charitable  giving  agreement with an Iowa  non-for-profit
organization  and an  increase  in  insurance  expense at the Diamond Jo of $0.1
million.

      Pre-opening  expenses of $3.3 million for the year ended December 31, 2003
relate to payroll and other  expenses  incurred by OED with  respect to start-up
activities  surrounding the racino project.  Development  costs of approximately
$0.1  million  related to expenses  incurred  relative  to us  entering  into an
exclusive  agreement  with the Worth County  Development  Authority  pursuant to
which the  parties  agreed to  jointly  submit an  application  for a license to
operate a gaming facility in Worth County,  Iowa. Under this agreement,  we have
agreed to design,  construct,  operate and manage a casino with no less than 700
gaming positions,  a waterway, if necessary,  a recreational vehicle park with a
minimum capacity of 200 spaces,  and, upon reaching a targeted rate of return on
invested capital,  a 100-room hotel development.  Litigation  settlement of $1.6
million for the year ended  December 31, 2002 relates to OED's  settlement  with
the Louisiana Horsemen's  Benevolent and Protective  Association 1993, Inc. (the
"LHBPA") in February  2003.  Referendum  costs of $0.8  million  during the year
ended December 31, 2002 relate to various  advertising and promotional  expenses
to promote the approval of continued  gaming on riverboats in Dubuque  County in
2002.  During 2002, DJL incurred  expenses of $55,000  related to a governmental
relations  services  agreement with respect to gaming issues and developments in
the State of Wisconsin which might affect DJL and its gaming operations.

      Depreciation and amortization expenses increased 12.6% to $3.3 million for
the year ended  December 31, 2003 from $3.0 million for the year ended  December
31, 2002 due primarily to depreciation of property and equipment at OED's racino
of approximately $0.3 million during the period December 19, 2003 (date at which
the racino was opened to the public) through December 31, 2003. During the first
quarter of 2002,  DJL performed a  transitional  impairment  test on goodwill in
accordance  with  SFAS No.  142  "Goodwill  and  Other  Intangible  Assets"  and
determined  the  estimated  fair value of DJL exceeded its carrying  value as of
that date. During the first quarter of 2003, DJL performed its annual impairment
test on  goodwill  in  accordance  with  SFAS No.  142 and  determined  that the
estimated fair value of DJL exceeded its carrying  value as of that date.  Based
on that review, management determined that there was no impairment of goodwill.

      Net interest expense, including interest expense related to our redeemable
preferred member interests, increased 109.1% to $24.8 million for the year ended
December 31, 2003 from $11.8 million for the year ended December 31, 2002.  This
increase  is due to (i) an  increase  in net  interest  expense  at OED of $12.7
million primarily  associated with interest on the OED Notes and on OED's senior
credit  facilities with Wells Fargo Foothill,  the amortization and write-off of
deferred  financing  costs  associated  with OED's  term loan with  Wells  Fargo
Foothill,  the PGP Note (as defined  below) and the WET2 Note (as defined below)
(all of which were repaid in February  2003 with the proceeds of the offering of
the OED Notes) and timing of the OED acquisition as discussed above,  (ii) DJL's
adoption of FASB  Statement No. 150 on July 1, 2003 which requires that interest
expense associated with our redeemable preferred members interest be included in
interest  expense (prior to July 1, 2003, this amount was included as a separate
line item above "Net income for common  members'  interest"  and not included in
"Total other expenses" with interest expense) and (iii) interest associated with
DJL's senior  secured  credit  facility with Wells Fargo Foothill dated February
23, 2001 (the "DJL Credit  Facility"),  $12.0 million of which was drawn down by
DJL on February 15, 2002 to  consummate  the  acquisition  of OED,  resulting in
twelve  months of interest  during the year ended  December 31, 2003 compared to
only ten and  one-half  months of interest  during the year ended  December  31,
2002.  Interest  expense of  approximately  $2.2  million  and $0.1  million was
capitalized  as part of our  construction  of


                                       46


the racino  during  2003 and 2002,  respectively.  The "PGP Note" means the note
payable to PGP, issued by OEDA,  bearing  interest at a rate of 7% until January
31, 2003, thereafter at 8% until February 28, 2003, thereafter at 9% until March
31,  2003,  and  thereafter  at the  greater of 12% or the fixed rate on the OED
Notes,  and maturing on June 30, 2003. The "WET2 Note" means the note payable to
WET2,  bearing  interest at a rate of 7% until March 31, 2003, and thereafter at
the greater of 12% or the fixed rate on the OED Notes,  and maturing on June 30,
2003.

TWELVE MONTHS ENDED  DECEMBER 31, 2002 COMPARED TO TWELVE MONTHS ENDED  DECEMBER
31, 2001

      Net revenues  increased 35.5% to $65.2 million for 2002 from $48.1 million
for 2001 primarily due to net revenues from OED of $16.6 million and an increase
in the Diamond Jo's casino  revenues of $0.6  million.  This  increase in casino
revenue was due to an increase in slot revenue of 3.8%, or $1.6 million for 2002
compared to 2001.  This  increase in slot  revenues was a result of an increased
marketing  focus on the  addition  of new  players  club  members  as well as on
targeting players club promotions towards more profitable market segments and an
increase in the number of slot  machines on the gaming  floor.  This increase in
slot  revenues was offset by a decrease in table games revenue at the Diamond Jo
of $1.0 million.  This decrease was a direct  result of a 0.9  percentage  point
decrease in our table game hold  percentage  and a 10.4%  decrease in table game
drop.

      Casino gaming win in the Dubuque  market  increased  2.8% to $88.7 million
for 2002 from $86.3 million for 2001. We believe this increase was primarily due
to targeted  players club promotions and a continued focus on maintenance of our
slot mix as well as a continued  focus by operators at the DGP on maintenance of
their slot mix during such period. Our share of the Dubuque market casino gaming
win decreased  slightly to 54.4% for 2002 from 55.3% for 2001. This decrease was
attributed  to a decrease  in our table game  revenue as  discussed  above.  Our
casino revenues  increased 1.2% to $48.3 million for 2002 from $47.7 million for
2001.  This increase was due to an increase in slot revenue offset by a decrease
in table game revenues as discussed  above.  Casino  revenues were derived 87.8%
from slot  machines  and 12.2% from table games for 2002  compared to 85.6% from
slot machines and 14.4% from table games for 2001.  Consistent  with an increase
in casino revenue,  our casino win per gaming position per day at the Diamond Jo
increased 4.0% to $157 for 2002 from $151 for 2001. Admissions to the casinos in
the Dubuque market  increased  slightly to 1,959,709 for 2002 from 1,946,326 for
2001. For 2002, our share of the Dubuque market casino  admissions  decreased to
50.5% from 51.7% for 2001. We believe this  decrease was primarily  attributable
to our  targeted  use of  marketing  dollars  directed  primarily  towards  more
profitable  market  segments during 2002 compared to 2001. Our admissions at the
Diamond Jo for 2002  decreased  slightly to 989,865 for 2002 from  1,006,237 for
2001.  For 2002 our casino win per admission at the Diamond Jo increased 2.8% to
$48.76 from $47.41 for 2001.

      Racing revenues of $15.5 million related solely to revenues at OED for the
period  February 15, 2002 (the date OED was acquired) to December 31, 2002.  Net
food and beverage revenues,  other revenues and promotional allowances increased
to $1.4  million for 2002 from $0.4  million  for 2001 due to food and  beverage
revenues at OED of $1.0 million.

      Casino  operating  expenses at the Diamond Jo increased  slightly to $20.6
million for 2002 from $20.4 million for 2001 due mainly to an increase in gaming
taxes paid, as a result of an increase in gaming  revenues,  of $0.1 million and
an  increase  in the state  admission  fee  imposed by the State of Iowa of $0.1
million.  Racing  expenses at OED were $12.7 million for the period February 15,
2002 (the  date OED was  acquired)  to  December  31,  2002.  Food and  beverage
expenses  increased  to $3.8  million  for 2002 from $2.9  million  for 2001 due
primarily to food and beverage expenses from OED of $0.9 million. Boat operation
expenses  and other  expenses  were  $2.3  million  for 2002 and 2001.  Selling,
general and administrative expenses increased to $8.7 million for 2002 from $6.7
million for 2001. This increase in such expenses resulted from selling,  general
and  administrative  expenses  at OED of $1.5  million,  an  increase  in  legal
expenses of  approximately  $0.3 million  (resulting  primarily from a credit of
$0.2  million  in legal  expense  during the prior  year),  and an  increase  in
management  bonuses of $0.2  million.  Depreciation  and  amortization  expenses
decreased  25.6% to $3.0  million  for 2002 from  $4.0  million  for 2001.  This
decrease  was due to  adoption  of SFAS 142 which  provides  that  goodwill  and
certain  indefinite lived intangible assets will no longer be amortized but will
be reviewed at least  annually  for  impairment  and written down and charged to
income when their  recorded value exceeds their  estimated fair value.  Goodwill
amortization  during 2001 was  approximately  $1.4  million.  This  decrease was
offset by an increase in  depreciation  at the Diamond Jo of $0.2 million and at
OED of $0.2  million.  Litigation  settlement  of $1.6 million  relates to OED's
settlement  with the LHBPA in February 2003.  Although the  settlement  occurred
after the date of the financial  statements,  Statement of


                                       47


Financial Accounting Standards No. 5 "Accounting for Contingencies" requires DJL
to accrue the loss  contingency  during 2002.  During 2002, DJL incurred various
advertising,  promotional and other referendum  related  expenses  totaling $0.8
million to promote the approval of  continued  gaming on  riverboats  in Dubuque
County.  During 2002 and 2001,  DJL incurred  expenses of $55,000 and  $147,163,
respectively,  related  to a  governmental  relations  services  agreement  with
respect to gaming issues and  developments in the State of Wisconsin which might
affect DJL and its gaming operations.

      Net interest  expense  increased 25.2% to $11.8 million for 2002 from $9.5
million for 2001.  This  increase was due to an increase in interest  expense of
$1.2 million  associated  with DJL's  senior  credit  facility  with Wells Fargo
Foothill  providing for  commitments  of up to $12.5 million which  terminate in
2005,  $12.0  million of which was drawn  down by DJL on  February  15,  2002 to
consummate an investment in OED and net interest expense at OED of $1.1 million.
Interest  expense of  approximately  $0.1 million was capitalized as part of our
construction of the racino during 2002.

LIQUIDITY AND CAPITAL RESOURCES

CASH FLOWS FROM  OPERATING,  INVESTING  AND FINANCING  ACTIVITIES  FOR THE THREE
MONTHS ENDED MARCH 31, 2004

      Our cash  balance  decreased  $0.3  million  during the three months ended
March 31, 2004 to $20.8 million from $21.2 million at December 31, 2003.

      Cash flows used in  operating  activities  of $4.4  million  for the three
months ended March 31, 2004 consisted of a net loss of $2.6 million increased by
non-cash charges of $3.7 million,  principally depreciation and amortization and
amortization  of deferred  financing  costs and a decrease in working capital of
$5.5  million.  The change in working  capital is primarily due to a decrease in
accrued  interest of  approximately  $6.0 million related  primarily to interest
payments on the DJL Notes and the OED Notes  during the three months ended March
31, 2004.

     Cash flows from  investing  activities for the three months ended March 31,
2004 was $3.2 million consisting of (i) draws from restricted cash accounts held
by the trustee of the OED Notes of approximately $13.0 million,  the proceeds of
which were used to pay  construction,  architecture  fees and other  development
costs  associated  with the  racino  project  and (ii)  cash  proceeds  from the
maturity of restricted  investments of $7.9 million,  the proceeds of which were
used to make the  second  interest  payment  on the OED Notes due March 1, 2004.
These cash inflows were offset by (i) payments of  approximately  $16.9  million
for construction,  architecture fees and other development costs associated with
the racino project and (ii) cash outflows of approximately $0.8 million used for
capital  expenditures mainly related to the purchase of new slot machines at the
Diamond Jo and  conversions  of slot machines at OED to  incorporate  ticket-in,
ticket-out  technology,  which we believe enhances  customer  service,  produces
operating  efficiencies and eliminates hopper fills and the down time associated
with them. We expect additional  capital  expenditures at the Diamond Jo and OED
(other  than the  capital  expenditures  related  to the racino  project)  to be
approximately  $2.6 million and $1.6 million,  respectively,  for the year ended
December 31, 2004. We expect to meet our regulatory  requirements for the racino
project  for  fiscal  2004  with  related  additional  capital  expenditures  of
approximately  $15.1 million.  Consistent with our regulatory  requirements,  we
also expect to continue construction on our turf track during fiscal 2005.

      Cash flows from financing  activities for the three months ended March 31,
2004 of $0.9  million  reflects  the  proceeds  from OED's draws under its $16.0
million FF&E credit  facility with Wells Fargo Foothill dated September 22, 2003
(the "OED FF&E  Facility")  of $3.5 million.  These  proceeds were offset by (i)
aggregate  principal  payments on  borrowings  under our senior  secured  credit
facility dated February 23, 2001 (as amended, the "DJL Credit Facility") of $0.2
million,  (ii)  aggregate  principal  payments on  borrowings  under OED's $15.0
million senior secured credit  facility with Wells Fargo Foothill dated June 24,
2003 (as amended,  the "OED Credit  Facility") of $0.9 million,  (iii) aggregate
principal payments on borrowings under the OED FF&E Facility of $0.3 million and
(iv) member distributions of $1.2 million.

      In March 2004, DJL amended its senior  secured  credit  facility dated
February 23, 2001 (the "DJL Credit Facility Amendment").  Under the terms of the
DJL Credit  Facility  Amendment,  the minimum  interest rate on all  outstanding
borrowings  under the DJL Credit Facility less than $10.0 million was reduced to
5.5% and the term of the DJL Credit  Facility  was extended by one year to March
12, 2006.


                                       48


      As of March 31,  2004,  DJL had $11.1  million  outstanding  under the DJL
Credit Facility and OED had $4.3 million and $15.7 million outstanding under the
OED Credit Facility and the OED FF&E Facility, respectively.

CASH FLOWS FROM  OPERATING,  INVESTING AND FINANCING  ACTIVITIES  FOR THE TWELVE
MONTHS ENDED DECEMBER 31, 2003

      Our cash balance  increased  $10.6 million  during the year ended December
31, 2003 to $21.2 million from $10.5 million at December 31, 2002.

      Cash flows used in operating activities of $0.8 million for the year ended
December 31, 2003 consisted of a net loss of $12.7 million increased by non-cash
charges of $6.7 million, principally depreciation and amortization and write-off
and amortization of deferred  financing costs and an increase in working capital
of $6.8 million.  The change in working  capital is primarily due to an increase
in accrued interest of  approximately  $5.3 million related to the OED Notes and
an increase in accrued payroll of $1.5 million  primarily related to the opening
of OED's racino in December 2003.

      Cash flows used in investing  activities  for the year ended  December 31,
2003 was $94.7 million consisting of (i) an increase in restricted  cash--racino
project and restricted investments of $43.9 million related to the investment of
unused  proceeds from the OED Notes into interest  bearing cash  equivalents and
investments whose  distribution is restricted as outlined in the Cash Collateral
and Disbursement  Agreement,  (ii) approximately $55.3 million for construction,
architecture fees and other development costs associated with the racino project
and the  purchase  of land at St.  Landry  Parish  where  the  racino  is  being
developed,  (iii) approximately $1.8 million in development costs related to the
OED  acquisition  and OED's racing and gaming licenses and (iv) cash outflows of
approximately $2.2 million used for capital  expenditures  mainly related to the
purchase of new slot  machines  at the  Diamond Jo and video  poker  machines at
OED's Port Allen OTB,  the  construction  of our  concert  area  adjacent to the
Diamond Jo which hosts  weekly  concerts  throughout  the summer  months and the
renovation of OED's Port Allen OTB to accommodate the purchase and  installation
of 100  video  poker  machines.  These  cash  outflows  were  offset by (i) cash
proceeds  from the  maturity of  restricted  investments  of $8.1  million,  the
proceeds of which were used to make the first interest  payment on the OED Notes
due  September  1, 2003 and (ii) cash  proceeds  from the sale of assets of $0.4
million.

      Cash flows from financing  activities for the year ended December 31, 2003
of $104.6  million  reflects the net proceeds from the offering of the OED Notes
of $120.7  million,  proceeds from OED's draws under the OED Credit Facility and
the OED FF&E Facility of $17.6 million.  These proceeds were partially offset by
(i) principal  payments to extinguish  OED's  obligations  under OED's term loan
with  Wells  Fargo  Foothill,  the PGP  Note and the WET2  Note  totaling  $20.1
million, (ii) deferred financing costs paid of $11.5 million associated with the
issuance  of the OED Notes,  the OED  Credit  Facility  and the OED FF&E  Credit
Facility,  (iii)  member  distributions  of  $1.6  million  and  (iv)  aggregate
principal payments on borrowings under the DJL Credit Facility of $0.6 million.

      As of December 31, 2003, DJL had $11.3 million  outstanding  under the DJL
Credit Facility and OED had $5.1 million and $12.5 million outstanding under the
OED Credit Facility and the OED FF&E Facility, respectively. Approximately $24.2
million of the net proceeds from the sale of the OED Notes were  deposited  into
an interest  reserve  account in order to pay the first three  payments of fixed
interest on the OED Notes.  Although  OED's earnings for the year ended December
31, 2003 were not sufficient to cover their current fixed charges (which consist
of interest on the OED Notes,  including  capitalized  interest),  OED does have
sufficient  funds  deposited  in the  interest  reserve  account to satisfy  its
obligations  under  the  OED  Notes  until  March  1,  2005,  after  which,  OED
anticipates satisfying its interest obligations out of earnings from operations.
In September  2003,  $8.1  million of the initial  proceeds  deposited  into the
interest  reserve  account,  along with interest earned on those proceeds,  were
used to pay the first fixed interest payment on the OED Notes.


FINANCING ACTIVITIES

      The  obligations of DJL under the DJL Credit  Facility are senior to DJL's
obligations under the DJL Notes. The DJL Credit Facility  contains,  among other
things,  covenants,   representations  and  warranties  and  events  of  default
customary  for loans of this  type.  The most  significant  covenants  include a
minimum "EBITDA" (as defined

                                       49


therein)  requirement and the maintenance of certain financial ratios that limit
our ability to make  distributions  and incur debt. At March 31, 2004,  December
31, 2003 and 2002, DJL was in compliance with all such  covenants.  At March 31,
2004, DJL had outstanding borrowings of $11.1 million and outstanding letters of
credit of $0.3 million under the DJL Credit Facility.

         In March 2004,  DJL amended  the DJL Credit  Facility  (the "DJL Credit
Facility Amendment").  Under the terms of the DJL Credit Facility Amendment, the
minimum  interest  rate on all  outstanding  borrowings  under  the  DJL  Credit
Facility  less than $10.0  million  was  reduced to 5.5% and the term of the DJL
Credit  Facility  was  extended  by one year to March 12,  2006.  The DJL Credit
Facility was  terminated  and replaced with the PGL Credit  Facility on June 16,
2004.

         On June 24,  2003,  OED entered into the OED Credit  Facility.  The OED
Credit Facility was terminated and replaced with the PGL Credit Facility on June
16, 2004. OED's obligations under the OED Credit Facility were secured by a lien
on  substantially  all of its and its  subsidiaries'  current and future assets,
other than the construction disbursement,  interest reserve,  completion reserve
and excess cash flow  accounts and certain  other  excluded  assets as well as a
pledge  by OEDA of the  capital  stock  of OED.  Pursuant  to the  intercreditor
agreement  described below,  the lien on the collateral  securing the OED Credit
Facility was senior to the lien on such collateral securing the OED Notes.

         The OED Credit Facility contained, among other things, covenants,
representations and warranties and events of default customary for loans of this
type. At March 31, 2004, OED was in compliance with all such covenants.

         Concurrently with the closing of the OED Credit Facility, the trustee
under the indenture for the OED Notes (as secured party) entered into an
intercreditor agreement with Wells Fargo Foothill as the lender under such
credit facility, providing, among other things, that the lien securing the
indebtedness under the OED Credit Facility was senior to the lien securing the
indebtedness under the OED Notes (except that the construction disbursement,
interest reserve, completion reserve and excess cash flow accounts were security
only for the OED Notes).

         On September 22, 2003, OED entered into the OED FF&E Facility. Under
the OED FF&E Facility, the lender agreed to make a series of term loans, up to a
maximum amount of $16.0 million, to finance the purchase of gaming equipment and
other furniture, fixtures and equipment. OED's obligations under the OED FF&E
Facility were, subject to certain limitations, secured by a first priority lien
on all of the furniture, fixtures and equipment, and all proceeds and products
thereof. At March 31, 2004, OED had outstanding borrowings of $15.7 million
under the OED FF&E Facility. The OED FF&E Facility was terminated and replaced
by the Term Loan under the PGL Credit Facility on June 16, 2004.

         The OED FF&E Facility contained, among other things, covenants,
representations and warranties and events of default customary for loans of this
type. At December 31, 2003 OED was in compliance with all such covenants.

         In October 2003, OED entered into a purchase agreement to acquire 93
acres of land, divided into seven approximately equal parcels, for a total
purchase price of $3,850,000. The purchase price under this second purchase
agreement was financed by the seller with OED issuing a $3,850,000 note payable
to the seller. The note is payable in seven equal annual installments of
$550,000 beginning October 24, 2004 and bears interest at a rate of 4.75% of the
unpaid balance due monthly in arrears on the fifth day of each month beginning
on December 5, 2003. The note is collateralized by a mortgage on the property.
Simultaneously with the payment of each $550,000 annual installment discussed
above, the seller agrees to release one of the remaining parcels from the
mortgage.

         In March 2003, OED entered into a participation agreement with a third
party operator to own and operate 100 video poker machines at OED's OTB in Port
Allen, Louisiana. In December 2003, OED obtained its license to own and operate
video poker machines. In accordance with the participation agreement, OED
assumed the remaining balance of an original $663,700 promissory note payable in
exchange for ownership of the 100 video poker machines. The note bears interest
at 9.5% and is payable in monthly installments of principal and interest of
$31,250 with the last payment due July 1, 2005. The note is collateralized by a
security interest in the machines.


                                       50


         On July 15, 1999,  DJL  authorized and issued $7.0 million of preferred
membership units. The holders of all of DJL's preferred membership interests are
entitled to receive,  subject to certain restrictions contained in the indenture
governing the DJL Notes,  out of funds legally  available  therefor,  cumulative
preferred  distributions  payable  semiannually  at an annual  rate of 9% of the
original face amount  thereof.  Other than certain limited consent rights and as
required by law, holders of DJL's preferred  membership interests have no voting
rights.

         DJL  redeemed  $3.0  million in original  face amount of its  preferred
membership  interests on January 19, 2001 at a redemption price of $3.0 million,
plus a portion of accrued  and unpaid  distributions  thereon of  $170,000,  the
balance of which,  in an amount equal to $145,000 plus accrued  interest on such
amount (the "Accrued Preferred  Distribution"),  was agreed to be paid by DJL at
such time that such payment is permitted to be made  pursuant to DJL's  existing
financing arrangements, but in no event later than January 15, 2003. The Accrued
Preferred  Distribution  totaling  $171,100  was paid on January 15,  2003.  The
balance of preferred  membership  interests not redeemed by DJL must be redeemed
by DJL on or prior to October 13, 2006 at a  redemption  price of $4.0  million,
plus  any  accrued  and  unpaid  preferred  distributions  through  the  date of
redemption.  At March 31, 2004, accrued  distributions  related to the preferred
membership interests was approximately $1.1 million.

         On March 9, 2004, OED commenced a tender offer and consent solicitation
to  repurchase  all of its  outstanding  OED Notes and to  solicit  consents  to
certain  proposed  amendments  to the  indenture  governing the OED Notes as set
forth in OED's Offer to Purchase and Consent Solicitation Statement, dated March
9, 2004. On March 19, 2004, the expiration date of the consent solicitation, OED
received  the  requisite  consents and tenders from holders of a majority of the
aggregate  principal  amount of the  outstanding  OED Notes.  The  tender  offer
expired  on  April  5,  2004,  and OED  redeemed  approximately  $116.3  million
principal amount of OED Notes.

      On April 16, 2004, DJL and Old Evangeline Downs Capital Corp.  completed a
Rule 144A private  placement of $233 million  principal  amount of 8 3/4% Senior
Secured Notes due 2012 (the  "Peninsula  Gaming  Notes").  The Peninsula  Gaming
Notes were issued at a discount of approximately  $3.3 million.  Interest on the
Peninsula  Gaming Notes is payable  semi-annually  on April 15 and October 15 of
each year, beginning on October 15, 2004.

      We used the net proceeds  from the sale of the  Peninsula  Gaming Notes as
follows (all payments based on outstanding  balances as of April 16, 2004):  (1)
to  irrevocably  deposit  funds into an escrow  account to redeem all of the DJL
Notes  in  an  amount   (including   call  premium  and  accrued   interest)  of
approximately  $79.9  million;  (2) to repurchase  approximately  $116.3 million
principal amount of OED Notes for an aggregate amount (including tender premium,
accrued interest and contingent  interest) of approximately  $134.6 million; (3)
to  pay  accrued   distributions  on  DJL's  outstanding   preferred  membership
interests-redeemable  of approximately $1.1 million; (4) to pay related fees and
expenses of approximately $13.4 million; and (5) for general corporate purposes.
As a result of the issuance of the Peninsula  Gaming Notes,  DJL incurred a loss
of approximately  $8.9 million consisting of the write-off of deferred financing
fees of  approximately  $2.1  million,  the payment of a call premium on the DJL
Notes of approximately $5.7 million,  interest on the DJL Notes of approximately
$0.7 million and write-off of bond discount of  approximately  $0.4 million.  In
connection  therewith,  OED also incurred a loss of approximately  $26.8 million
consisting of the write-off of deferred  financing  fees of  approximately  $8.4
million, the payment of a tender premium on the OED Notes of approximately $16.3
million and write-off of bond discount of approximately $2.1 million.

         In May 2004,  PGP  repurchased  147,553  of its  convertible  preferred
membership  interests  from an  unrelated  third  party for  approximately  $4.5
million.  The repurchase  was funded by a distribution  of cash to PGP from DJL,
its wholly-owned subsidiary.

         On June 16, 2004, DJL and OED jointly  entered into a Loan and Security
Agreement  with Wells Fargo  Foothill,  Inc. as the Arranger and Agent (the "PGL
Credit  Facility").  The PGL Credit  Facility  consists  of a  revolving  credit
facility which permits DJL and OED to request  advances and letters of credit up
to the  lesser of the  maximum  revolver  amount of $35  million  (less  amounts
outstanding  under  letters  of  credit)  and a  specified  borrowing  base (the
"Borrowing  Base").  For the purposes of the PGL Credit Facility,  the Borrowing
Base is the  lesser  of the  Combined  EBITDA  (as  defined  in the  PGL  Credit
Facility) of OED and DJL for the twelve months immediately preceding the current
month end multiplied by 150% and the Combined EBITDA of OED and DJL for the most
recent  quarterly  period  annualized  multiplied by 150%.  Immediately upon the
closing of the PGL Credit Facility,

                                       51


DJL borrowed  approximately $11.1 million to refinance  outstanding  obligations
under the DJL Credit  Facility and pay  financing  related fees and expenses and
OED borrowed  approximately  $4.8 million to refinance  outstanding  obligations
under the OED Credit  Facility  and pay  financing  related  fees and  expenses.
Advances  under the PGL  Credit  Facility  bear an  interest  rate  based on the
borrower's option of LIBOR plus a margin 3% -3.5% or Wells Fargo prime rate plus
a  margin  of .5% -1%  (current  rate of 5.0%)  however,  at no time  shall  the
interest rate be lower than 4%.

         The PGL  Credit  Facility  also  contains  a Term Loan in the amount of
$14,666,667.  The  proceeds  from the Term Loan  were used to repay  outstanding
obligations under the FF&E Credit Facility.  The Term Loan is secured by certain
assets of OED and requires  monthly  payments of $333,333  starting July 1, 2004
until the full balance is paid, with a maturity no later than June 15, 2008. The
Term Loan has an  interest  rate equal to the Wells  Fargo  prime rate plus 2.5%
(current rate of 6.5%) however, at no time shall the interest rate be lower than
6%. Under the terms of the PGL Credit  Facility,  at closing OED was required to
issue a letter of credit in the amount of $3.2  million in favor of Wells  Fargo
related to the Term Loan.

         In addition, following the closing of the offering of the old notes, we
effected a series of corporate transactions to, among other things, simplify our
organizational structure. See "The Transactions".


GENERAL

      We currently  have the following  sources of funds for our  business:  (i)
cash flows from OED's existing racetrack operations and casino operations,  (ii)
cash flows from DJL's existing casino operations, and (iii) available borrowings
under the PGL Credit Facility.

      Our level of  indebtedness  will have  several  important  effects  on our
future  operations  including,   but  not  limited  to,  the  following:  (i)  a
significant  portion of our cash flow from  operations  will be  required to pay
interest on our indebtedness and the indebtedness of our subsidiaries;  (ii) the
financial  covenants  contained  in certain  of the  agreements  governing  such
indebtedness  will require us and/or our subsidiaries to meet certain  financial
tests and may limit our respective  abilities to borrow  additional  funds or to
dispose  of assets;  (iii) our  ability to obtain  additional  financing  in the
future  for  working  capital,  capital  expenditures,  acquisitions  or general
corporate purposes may be impaired;  and (iv) our ability to adapt to changes in
the  gaming  industry  which  affect the  markets  in which we operate  could be
limited.

      Subject  to the  foregoing,  we  believe  that  cash and cash  equivalents
on-hand,  cash generated from operations and available  borrowings under our new
credit  facility will be  sufficient to satisfy our working  capital and capital
expenditure   requirements,   and  satisfy  our  other   current   debt  service
requirements,  including interest payments on the Peninsula Gaming Notes and the
OED Notes, for the next twelve months.  If cash and cash equivalents  on-hand or
cash we are able to generate or borrow are insufficient to meet our obligations,
we may have to refinance  our debt or sell some or all of our assets to meet our
obligations.

CONTRACTUAL OBLIGATIONS AND CONTINGENT LIABILITIES AND COMMITMENTS

      Our future  contractual  obligations  related to long-term  debt,  capital
leases and  operating  leases at March 31, 2004 were as follows (in  millions of
dollars):

                                            PAYMENTS DUE BY PERIOD
                                            ----------------------
                                       LESS THAN    1-3       4-5
CONTRACTUAL OBLIGATIONS        TOTAL    1 YEAR     YEARS     YEARS    THEREAFTER
- -----------------------        -----    ------     -----     -----    ----------
Long-Term Debt................$233.5     $5.5      $98.9      $4.8      $124.3
Operating Leases..............   1.1      0.6        0.5        --          --
Litigation Settlement.........   0.8      0.4        0.4        --          --
Total Contractual Cash
  Obligations.................$235.4     $6.5      $99.8      $4.8      $124.3


                                       52


      The following  shows our other  contingent  obligations  at March 31, 2004
based on expiration dates (in millions):


                                       LESS THAN    1-3       4-5
                                        1 YEAR     YEARS     YEARS    THEREAFTER
                                        ------     -----     -----    ----------
Standby letters of credit...........     $3.5         --        --          --


OFF-BALANCE SHEET TRANSACTIONS

      DJL  and  OED  do  not  maintain  any  off-balance   sheet   transactions,
arrangements, obligations or other relationships with unconsolidated entities or
others that are reasonable likely to have a material current or future effect on
DJL's or OED's financial condition, changes in financial condition,  revenues or
expenses,  results of operations,  liquidity,  capital  expenditures  or capital
resources.

SEASONALITY AND INFLATION

      Our operations are subject to seasonal  fluctuations.  Our Iowa operations
are  typically  weaker  from  November  through  February as a result of adverse
weather conditions,  and are typically stronger from March through October.  Our
Louisiana operations are also subject to seasonal fluctuations.  Although we are
currently in our first year of casino operations in Louisiana,  our horse racing
operations are usually  stronger during live racing season which runs from April
through October. In general, our payroll and general and administrative expenses
are affected by inflation.  Although  inflation has not had a material effect on
our business to date, we could experience more significant  effects of inflation
in future periods.

RECENT ACCOUNTING PRONOUNCEMENTS

      In  October  2001,  the FASB  issued  SFAS No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets".  SFAS No. 144 addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
This  statement  supersedes  SFAS No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets  and  for  Long-Lived  Assets  to Be  Disposed  Of,"  and the
accounting  and  reporting  provisions  of APB  Opinion No. 30,  "Reporting  the
Results  of  Operations--Reporting  the  Effects of  Disposal  of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions."  This new  pronouncement  also  amends  ARB No. 51  "Consolidated
Financials  Statements,"  to  eliminate  the  exception to  consolidation  for a
subsidiary  for which control is likely to be  temporary.  SFAS No. 144 requires
that one  accounting  model be used for  long-lived  assets to be disposed of by
sale,  whether  previously held and used or newly acquired and also broadens the
presentation of discontinued  operations to include more disposal  transactions.
SFAS No. 144 is effective for fiscal years beginning after December 15, 2001 and
interim  periods within those fiscal years.  Adoption of SFAS No. 144 on January
1,  2002,  did not have any  impact on our  financial  position  or  results  of
operations for the years ended December 31, 2003 and 2002.

      In July  2002,  the  FASB  issued  SFAS No.  146,  "Accounting  for  Costs
Associated with Exit or Disposal Activities". This statement addresses financial
accounting and reporting for costs  associated with exit or disposal  activities
and nullifies the previous  guidance on the subject.  This  statement  requires,
among other  things,  that a  liability  for a cost  associated  with an exit or
disposal  activity be recognized when the liability is incurred.  The provisions
for this  statement  are  effective  for exit or  disposal  activities  that are
initiated  after  December 31, 2002. The adoption of SFAS No. 146 did not have a
material effect on DJL results of operations or financial  position for the year
ended December 31, 2003.

      In November  2002,  the FASB  issued  Interpretation  No. 45,  Guarantor's
Accounting  and  Disclosure  Requirements  for  Guarantees,  Including  Indirect
Guarantees  of  Indebtedness  of Others (FIN 45). FIN 45 expands the  disclosure
requirements  related to certain guarantees,  including product warranties,  and
requires  DJL to  recognize  a  liability  for the fair value of all  guarantees
issued  or  modified  after  December  31,  2002.  FIN 45 did not  impact  DJL's
financial position or net income.

                                       53


      In May 2003, the FASB issued  Statement No. 150,  "Accounting  for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." This
statement  establishes  standards  for how an  issuer  classifies  and  measures
certain  financial  instruments  with  characteristics  of both  liabilities and
equity. It requires the issuer to classify a financial instrument that is within
the scope of the standard as a liability if such financial  instrument  embodies
an obligation of the issuer. As a result of the adoption of SFAS No. 150 on July
1, 2003,  DJL  reclassified  its $4  million  mandatorily  redeemable  preferred
members'  interest  from the  mezzanine  section of the  Condensed  Consolidated
Balance Sheet to long-term debt. Further, preferred member distributions paid or
accrued  subsequent  to adoption of SFAS No. 150 are required to be presented as
interest expense  separately from interest due to other  creditors.  DJL was not
required to record a cumulative  effect of change in an accounting  principle as
the redeemable  preferred  members' interest was recorded at fair value prior to
July 1, 2003. We are precluded from reclassifying  prior period amounts pursuant
to this standard.

      In 2003, the FASB issued  Interpretation  (FIN) No. 46,  Consolidation  of
Variable  Interest  Entities,  which  addresses  the  consolidation  and related
disclosures  of these  entities by business  enterprises.  These are entities in
which  either  the equity  investment  at risk is not  sufficient  to absorb the
probable  loss  without  additional  subordinated  financial  support from other
parties,   or  the  investors  with  equity  at  risk  lack  certain   essential
characteristics of a controlling  interest.  Under the Interpretation,  DJL must
consolidate  any variable  interest  entities (VIEs) in which DJL holds variable
interests and DJL is deemed the primary beneficiary.  The effective date for the
adoption of FIN 46 for  interests in VIEs created  prior to February 1, 2003 was
July 1, 2003 and applies immediately to variable interest entities created after
January  31,  2003,  and to variable  interest  entities in which DJL obtains an
interest after that date. The adoption of FIN 46 did not impact DJL's  financial
position or net loss available to common members' interest.

CRITICAL ACCOUNTING POLICIES

      The  preparation  of financial  statements in accordance  with  accounting
principles   generally  accepted  in  the  United  States  of  America  requires
management to make estimates and assumptions  that affect the reported amount of
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial  statements  and the reported  amounts of revenues and
expenses  during the reporting  periods.  Actual results could differ from those
estimates.   We  periodically  evaluate  our  policies  and  the  estimates  and
assumptions related to such policies. We also periodically evaluate the carrying
value of our assets in accordance with generally accepted accounting principles.
We and our subsidiaries  operate in a highly regulated  industry and are subject
to  regulations  that  describe and  regulate  operating  and  internal  control
procedures.  The majority of our revenues are in the form of cash,  which by its
nature,  does not require  complex  estimations.  In  addition,  we made certain
estimates  surrounding  our  application of purchase  accounting  related to the
acquisition and the related assignment of costs to goodwill and other intangible
assets.

      In addition,  contingencies  are accounted for in accordance with SFAS No.
5,  "Accounting  for  Contingencies."  SFAS No. 5  requires  that we  record  an
estimated  loss from a loss  contingency  when  information  available  prior to
issuance  of our  financial  statements  indicates  that it is  probable  that a
liability  has been  incurred at the date of the  financial  statements  and the
amount of the loss can be reasonably  estimated.  Accounting  for  contingencies
such  as  legal  matters  requires  us to use  judgment.  Many  of  these  legal
contingencies  can take  years to be  resolved.  Generally,  as the time  period
increases over which the uncertainties  are resolved,  the likelihood of changes
to the estimate of the ultimate outcome increases.  However,  an adverse outcome
could have a material impact on our financial condition and operating results.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

      We are exposed to certain market risks which are inherent in our financial
instruments which arise from  transactions  entered into in the normal course of
business.  Market risk is the risk of loss from adverse changes in market prices
and interest rates. We do not currently utilize derivative financial instruments
to  hedge  market  risk.  We also  do not  hold or  issue  derivative  financial
instruments for trading purposes.

      We are exposed to interest rate risk due to changes in interest rates with
respect to our long-term  variable  interest rate debt  borrowing  under our and
OED's credit facilities. As of March 31, 2004, DJL and OED had $11.1 million and
$19.9 million,  respectively,  in borrowings under loan and security  agreements
with Wells Fargo

                                       54


      Foothill that have variable  interest  rates. We have estimated our market
risk  exposure  using  sensitivity  analysis.  We have  defined  our market risk
exposure as the potential loss in future  earnings and cash flow with respect to
interest  rate  exposure of our market  risk  sensitive  instruments  assuming a
hypothetical  increase  in market  rates of interest  of one  percentage  point.
Assuming DJL and OED borrow the maximum  amount  allowed  under the current loan
and security agreements with Wells Fargo Foothill (currently an aggregate amount
of $42.6  million),  if  market  rates of  interest  on our  variable  rate debt
increased  by one  percentage  point,  the  estimated  consolidated  market risk
exposure under the credit facilities would be approximately $0.4 million.

      We are also  exposed to fair value risk due to changes in  interest  rates
with respect to our long-term  fixed  interest rate debt  borrowings.  Our fixed
rate debt instruments are not generally affected by a change in the market rates
of interest, and therefore,  such instruments generally do not have an impact on
future  earnings.  However,  future  earnings  and cash flows may be impacted by
changes in interest rates related to indebtedness incurred to fund repayments as
such fixed rate debt matures.  The following table contains information relating
to our fixed rate debt borrowings as of March 31, 2004 (dollars in millions):



                                                                      FIXED
                                                                     INTEREST     CARRYING
DESCRIPTION                                         MATURITY           RATE         VALUE       FAIR VALUE
- -----------                                         --------           ----         -----       ----------
                                                                                     
13% Senior Secured Notes with Contingent
   Interest of OED............................    March 1, 2010        13%          $123.2       $  140.4*
12 1/4% Senior Secured Notes of DJL...........    July 1, 2006         12 1/4%        71.0           76.7*
Note Payable..................................   October 1, 2010        4 3/4%         3.9            3.9
Note Payable..................................    July 1, 2005          9 1/2%         0.4            0.4
Preferred Membership Interests -
   Redeemable ................................  October 16, 2006        9%             4.0            4.0


*     Represents  fair value as of March 31, 2004 based on information  provided
      by an independent investment banking firm.


                                       55


                                    BUSINESS

THE COMPANY

      We own and operate both the Evangeline Downs  pari-mutuel  horse racetrack
and casino, or "racino," near Lafayette,  Louisiana and the Diamond Jo riverboat
casino in Dubuque,  Iowa. Evangeline Downs, located approximately 20 miles north
of Lafayette,  Louisiana at the  intersection of Interstate 49 and U.S.  Highway
190,  began casino  operations  in December  2003.  Evangeline  Downs' new horse
racetrack is expected to begin  scheduling  live racing meets in the second half
of 2004, at which time its existing horse  racetrack will cease  operations.  We
believe,  because of its close  proximity to  Lafayette  and ease of access from
major interstates and highways,  Evangeline Downs will become the primary source
of gaming entertainment for Lafayette, its primary market.

      As one of only two licensed gaming  operations in Dubuque,  the Diamond Jo
has  consistently  captured more than 50% of Dubuque's  casino  gaming  revenues
since 1995, its first full year of operations.  We believe  Evangeline Downs and
the Diamond Jo operate in favorable environments,  benefiting from strong market
demographics and limited  competition.  Both of these operations primarily focus
on local markets, repeat customers and higher margin, less volatile slot machine
play while offering unique and diverse gaming experiences.

PROPERTIES

      Evangeline  Downs.  Our new  Evangeline  Downs racino in  Opelousas  has a
Southern  Louisiana Cajun roadhouse theme on the exterior,  with a complementary
regional Acadian  atmosphere on the interior.  The racino  currently  includes a
casino with 1,627 slot machines, parking spaces for approximately 2,229 cars, 60
semis and 5 buses,  and several dining  options.  Our dining  options  include a
312-seat  Cajun  buffet,  an 82-seat  fine  dining  Evangeline's  restaurant,  a
192-seat  Lagniappe  food  court  and a  202-seat  Mojo's  sports  bar  with  an
additional  98-seat  screened patio, in addition to a raised bar and lounge area
with 120 seats, known as Zydeco's, occupying the center of our casino floor. The
single floor casino  contains  15,000  square feet of  designated  gaming space,
which  equates  to a casino  floor  area of  approximately  40,000  square  feet
(excluding OTBs, see below). In accordance with our regulatory  requirements for
the racino, we expect to complete construction of a one-mile dirt track, stables
for 980 horses,  a grandstand and clubhouse with seating for 1,295 patrons,  and
apron and patio space for an additional  3,000 patrons by the end of fiscal 2004
with related  additional  capital  expenditures of approximately  $____ million.
Consistent  with  our  regulatory  requirements,  we  also  expect  to  continue
construction on our turf track during fiscal 2005.

Diamond Jo. The Diamond Jo is a  three-story,  approximately  48,000 square foot
riverboat casino,  replicating a classic 19th century paddlewheel riverboat. The
Diamond  Jo has an  approved  capacity  for 1,394  patrons,  features a spacious
two-story atrium and a 48-seat capacity deli and offers 749 slot machines and 17
table games on approximately 19,000 square feet of gaming space. Adjacent to the
Diamond Jo is a two-story,  approximately  36,000 square foot dockside pavilion,
featuring  our  142-seat  capacity  Lighthouse  Grill  restaurant,  our 140-seat
capacity High Steaks  restaurant,  our 25-seat capacity Club Wild players lounge
and our 205-seat capacity Harbor View Room, a full service banquet facility.  We
share  our   dockside   pavilion   with  the  Spirit  of  Dubuque   dinner-boat.
Approximately  1,200  convenient  parking  spaces are  available to our patrons,
including valet parking. The Diamond Jo operates from, and the dockside pavilion
is located in, the Port of Dubuque, a waterfront  development on the Mississippi
River in downtown Dubuque.

OTBs. We currently operate two OTBs, one in Port Allen, Louisiana and one in New
Iberia,  Louisiana.  Each of these OTBs offers  simulcast  pari-mutuel  wagering
seven  days  a  week  and  is  equipped  with  a  bar  to  serve  alcoholic  and
non-alcoholic  beverages  and kitchen that prepares  short order food.  The Port
Allen OTB is located immediately off Interstate 10, across the Mississippi River
from Baton Rouge.  The two-story Port Allen facility offers  off-track  betting,
100 video poker  machines which began  operating in May 2003, a newly  renovated
bar, a cafe and a VIP lounge.  The New Iberia OTB,  located on U.S. Highway 182,
approximately 20 miles outside  Lafayette,  Louisiana,  offers off-track betting
and a limited food  offering.  Under  Louisiana's  racing and off-track  betting
laws, we have a right of prior approval with respect to any applicant  seeking a
permit to operate an OTB within a 55-mile  radius of our horse  racetrack.  This
effectively  gives us the exclusive right, at our option, to operate OTBs within
a  55-mile  radius of our horse  racetrack,  provided  that such OTB is not also
within a 55-mile radius of another horse racetrack.


                                       56


      Existing horse racetrack. Our existing horse racetrack facility is located
approximately  five miles north of Lafayette off  Interstate 49 and is comprised
of a 94,200 square foot pari-mutuel wagering complex, an approximate 2,000-space
parking lot, 7/8-mile dirt track and stables for approximately 1,000 horses. The
complex features an approximate 750-seat grandstand, an approximate 3,000-person
capacity apron and patio, an approximately 850-seat restaurant,  four concession
stands and four bars. The horse racetrack  offers live  thoroughbred and quarter
horse  races a minimum of 80 days a year from  mid-April  through  October.  The
horse  racetrack also offers  simulcast  pari-mutuel  wagering seven days a week
year-round.

MARKETS

      Dubuque.  The Diamond Jo operates next to the dockside  pavilion  which is
located in the Port of Dubuque,  a  waterfront  development  on the  Mississippi
River in downtown  Dubuque and is accessible  from each of the major highways in
the area. On average,  more than 30,000 vehicles pass by the Diamond Jo per day.
Dubuque has a diverse  employer  base,  which includes John Deere Dubuque Works,
Flexsteel  Industries,  and Eagle Window and Door,  Prudential and McKesson,  as
well  as  local  schools  and   hospitals.   The  Diamond  Jo  currently   draws
approximately  85% of its patrons from within a 100-mile  radius of Dubuque,  an
area  of  approximately  2.4  million  residents.  Dubuque  is  situated  at the
intersection of Illinois, Iowa and Wisconsin and acts as the region's trade hub.
Casino gaming  revenues in Dubuque have grown at a compound  annual rate of 7.0%
since 1996,  and there are no betting or loss limits in Iowa. In addition to the
America's River Project,  Dubuque contains several tourist attractions,  drawing
more than one  million  visitors  annually,  and  Galena,  Illinois,  a historic
community located 15 miles east of Dubuque, draws more than one million visitors
annually.

      During 2003,  the City of Dubuque  substantially  completed a $188 million
redevelopment  project of the Port of Dubuque,  where the Diamond Jo is located.
This redevelopment project, known as the America's River Project, is designed to
enhance  the  attractiveness  of the Port of Dubuque as a  community  center and
tourist destination.  The America's River Project is the result of a partnership
between city, state and private enterprises  including the City of Dubuque,  the
Dubuque Area Chamber of Commerce, the Dubuque County Historical Society, Dubuque
County,  the State of Iowa Vision Iowa Fund and Platinum  Hospitality Group. The
America's River Project is the only place along the entire 2,400-mile stretch of
the  Mississippi   River  offering  a  multi-faceted   campus   celebrating  the
historical,   environmental,   educational  and  recreational   majesty  of  the
Mississippi River. Components of the America's River Project include:

(1)   The Grand Harbor Resort and Waterpark featuring 194 guest rooms, including
      31 suites,  2,500 square feet of meeting  space and a  25,000-square  foot
      themed indoor waterpark;

(2)   The  Grand  River  Center  with  86,000  square  feet of  state-of-the-art
      conference and event space that is connected by an enclosed walkway to the
      Grand Harbor Resort;

(3)   The National  Mississippi River Museum & Aquarium  featuring,  among other
      things,  several large  aquariums,  working  riverboats,  a wetland nature
      trail,  barge  theater,  touch pools,  live  animals,  and living  history
      presentations, and

(4)   The Mississippi  Riverwalk area featuring the Alliant Energy  Amphitheater
      for  special  events,  music  and  live  entertainment,   the  Mississippi
      Riverwalk trail,  and the  5,000-square  foot River's Edge Plaza that will
      serve as the docking site for the Delta Queen Company riverboats and other
      large excursion vessels.

Lafayette and Surrounding Areas. Louisiana generated  approximately $2.0 billion
of casino gaming revenue in 2003, excluding Native American casinos. Such amount
grew at a  compound  annual  rate of 8.7% since  1996 and 6.0%  since  2001.  We
believe  that  our  centralized   location  in  Louisiana  will  afford  us  the
opportunity  to  participate  in  this  large  and  growing  market.  There  are
approximately  300,000 adults living within 35 miles of the racino site,  mostly
within the Lafayette  metropolitan area, our primary market. In addition,  there
are 1.5 million  adults  living  within 100 miles of the racino site.  This area
includes  secondary markets from which we believe we will attract patrons due to
our  ease  of  access  from  major  interstates  or  highways  compared  to  our
competitors in those areas,  as well as our offering of  pari-mutuel  live horse
racing.  Approximately  39,000 vehicles per day pass through the intersection of
Interstate  49 and U.S.  Highway  190  where  the  racino  site is  located.  In
addition,  the racino  site is


                                       57


located adjacent to a recently opened shopping center,  which currently includes
a  Wal-Mart  Supercenter.  A  Lowe's  and  a  Home  Depot  are  currently  under
construction nearby, affording us an opportunity to attract additional patrons.

OPERATING STRATEGY

Maintain/Develop  Loyal Local  Customer  Base. We believe that the Diamond Jo is
among the principal entertainment venues for residents in and around Dubuque. In
order to maintain  and enhance  goodwill  within the  Dubuque  area,  we sponsor
numerous  community  events. We believe we are Dubuque's largest sponsor of such
events, which include air shows, concerts and holiday celebrations,  such as 4th
of July fireworks.  We have also  implemented  employee  incentives and training
programs  designed  to  provide  a high  level of  personalized  service  to our
customers.  Because  we believe  that  Evangeline  Downs will  become one of the
principal  entertainment  venues for the residents of the Acadian region,  which
includes Lafayette,  Opelousas and their surrounding  communities,  we intend to
utilize these proven  strategies  for  developing a similar loyal local customer
base for Evangeline Downs.

Maximize Profitability Through Target Marketing. We have developed marketing and
promotional  strategies  designed to target and reward frequent gaming customers
in our players' club through mailings, gaming incentives,  and food and beverage
discounts.  Our state-of-the-art  electronic player tracking system allows us to
monitor slot machine  activity in real time,  as well as the frequency and level
of play for our players' club  members,  of which there are more than 100,000 at
the Diamond Jo and already over 50,000 at Evangeline  Downs. This system enables
us to focus our marketing efforts on our most valued customers, regularly adjust
our overall game mix to appeal to our target market,  and increase revenues from
our existing customer base.

Focus on Slot Machine Play. Approximately 88% of the Diamond Jo's gaming revenue
is generated  from slot  machines,  and all of  Evangeline  Downs casino  gaming
revenues are generated from slot machines.  Slot machines are typically both the
highest  margin and most  predictable  component  of the gaming  industry.  Slot
machines do not have the staffing  requirements  of table games nor do they have
the variation in hold percentages  attributable to "luck" which characterize the
table game side of the casino  business.  We believe that this affords us a more
stable and predictable  revenue stream,  as well as consistently  higher margins
than those facilities that have significant table game operations.  In addition,
due to our local market  focus and limited  competition  within our markets,  we
believe  our  marketing  costs are much less  compared  to casinos  which  focus
primarily  on  patrons  outside  of their  local  markets  and/or  who face more
competition  in their  markets.  The Diamond Jo has added  ticket-in  ticket-out
technology to over 300 slot  machines and  Evangeline  Downs  currently has over
1,040 slot machines with this  technology.  We believe this technology  enhances
customer  service,  produces  operating  efficiencies,  allows  for  players  to
continue play during most jackpots and eliminates hopper fills and the down time
associated with them.

COMPETITION

Diamond Jo. The Diamond  Jo's  principal  competitor  is the DGP, the only other
licensed gaming  facility in Dubuque.  The DGP, which opened its casino in 1995,
is located  three miles north of the  Diamond Jo and  currently  offers 600 slot
machines and live greyhound racing from May through October with simulcasts from
other greyhound tracks. Furthermore, the DGP is permitted to operate up to 1,000
slot machines and is in the process of expanding its  facilities to  accommodate
additional  machines,  which  expansion is  anticipated  to be completed by June
2005. In addition, a group of private investors is planning to construct a hotel
adjacent to the DGP,  which is expected to be  completed  in June 2005.  The DGP
also offers, on a limited basis, simulcasts of horse races. The DGP is owned and
operated by the DRA. As a  not-for-profit  organization,  the DRA  distributes a
percentage of its cash flow to the City of Dubuque and local charities. Although
Iowa law  currently  prohibits  the DGP from  conducting  some  kinds of  gaming
operations,  including table games, video poker, video keno and other electronic
games of skills,  legislation has been enacted that would allow the DGP to offer
table games and video games that  simulate  table games,  subject to DJL and the
DGP filing with the Iowa Gaming  Commission  an agreement  with respect  thereto
that also allows DJL to operate as a barge. See "Risk Factor--Risks  Relating to
Our Business--Competition."

      Riverboat   gaming   licenses   in  the  State  of  Iowa  are  granted  to
not-for-profit "qualified sponsoring organizations" and can be issued jointly to
a not-for-profit  qualified  sponsoring  organization  and a boat operator.  The
granting of new licenses requires  regulatory  approval,  which includes,  among
other things,  satisfactory


                                       58


feasibility  studies.  The  DRA  is  the  not-for-profit   qualified  sponsoring
organization  that,  pursuant  to a  contract  between  the  parties,  holds the
excursion riverboat gaming license together with us as the boat operator.

      The Iowa Gaming Commission  recently rescinded its rule limiting riverboat
gaming  licenses in Iowa to its existing  number.  However,  a rule still exists
that prohibits existing licensees from increasing the number of gaming positions
at their gaming facilities without prior Iowa Gaming Commission approval.

      The Dubuque gaming market borders other neighboring gaming markets.  These
neighboring markets include:

(1)   Elgin and Aurora, Illinois to the east;

(2)   Marquette,  Iowa and Native  American gaming in Wisconsin and Minnesota to
      the north;

(3)   Des Moines, Iowa and Native American gaming in Tama, Iowa to the west; and

(4)   Clinton,  Iowa and the Quad Cities  (Bettendorf  and  Davenport,  Iowa and
      Moline and Rock Island, Illinois) to the south.

      We believe  that the  Diamond Jo  competes  only  indirectly  with  gaming
facilities in these neighboring markets.  Illinois enacted legislation providing
for  dockside  gaming in 1999.  Illinois  limits the number of  dockside  gaming
licenses to ten. Nine of the ten licenses have already been issued--the tenth is
currently pending for a dockside gaming facility in the Chicago area.

Evangeline  Downs.  The  nearest  competitor  to  Evangeline  Downs  is a Native
American  casino  located  approximately  50  miles to the  south of  Lafayette,
including several miles off the highway in Marksville.  Beyond that,  patrons in
Lafayette need to drive  approximately  50 miles to reach  riverboat  casinos in
Baton  Rouge  and  approximately  70 miles to reach  riverboat  casinos  in Lake
Charles  and Native  American  casinos in  Marksville  and  Kinder.  Because our
competition  in Marksville  is situated  more than 20 miles off the highway,  we
believe  that  patrons  of the  Marksville  casino  may find the ease of highway
access to our racino more convenient.

      Louisiana  law  currently  places  limitations  on the number and types of
gaming facilities that may operate in the State. Currently,  there are only four
horse  racetracks in Louisiana  with licenses to conduct live racing.  Under the
Pari-Mutuel  Act, each of the four horse  racetracks  (including our racino) are
permitted  to install slot  machines at their  facilities.  The horse  racetrack
nearest to the racino site that is allowed to have gaming  operations is located
in  Vinton,  Louisiana,  near Lake  Charles,  which is over 100 miles  away.  In
addition,  current Louisiana law permits only 15 riverboat gaming licenses to be
awarded.  The  fifteenth  and last  license  was  recently  awarded to operate a
riverboat  casino  to be  constructed  in  Lake  Charles.  Also,  under  current
Louisiana  law, the only  non-Native  American  land-based  casino  permitted to
operate  in the  State  is the  land-based  casino  currently  operating  in New
Orleans,  over 100 miles  from  Lafayette.  Native  American  gaming  facilities
operate  pursuant to compacts with the State of Louisiana.  There  currently are
only four  federally-recognized  Native  American  tribes in Louisiana  and only
three Native  American  casinos  currently  operating in Louisiana,  the closest
being in Marksville and Kinder which are  approximately 50 miles from the racino
site.  The  fourth  tribe,  which  does not  have a  compact  with the  State of
Louisiana as of the date of this prospectus, has proposed to develop a casino in
DeSoto Parish, over 150 miles from the racino.

WORTH COUNTY, IOWA

      On November 11, 2003,  we entered  into an  exclusive  agreement  with the
Worth  County  Development  Authority  pursuant to which the  parties  agreed to
jointly  submit an  application  for a license to operate a gaming  facility  in
Worth County, Iowa. Under this agreement,  we have agreed to design,  construct,
operate and manage a casino with no less than 700 gaming positions,  a waterway,
if necessary, a recreational vehicle park with a minimum capacity of 200 spaces,
and,  upon reaching a targeted  rate of return on invested  capital,  a 100-room
hotel  development.  Worth  County  is  located  on  the  border  of  Minnesota,
approximately 200 miles from the Diamond Jo.


                                       59


EMPLOYEES

      We  maintain  a staff of  approximately  400 to 420  full-time  equivalent
employees  at  the  Diamond  Jo and  staff  approximately  700 to 800  full-time
equivalent  employees at Evangeline Downs,  depending upon the time of the year.
None of our employees are covered by a collective bargaining agreement.  We have
not experienced any labor problems resulting in a work stoppage,  and believe we
maintain good relations with our employees.

PROPERTIES

      We  own  a  fee  interest  in  the  dockside   pavilion,   consisting   of
approximately  36,000 square feet, a surface  parking lot within close proximity
to the dockside  pavilion,  and the walkway  connecting the dockside pavilion to
the ramp, which leads to where the Diamond Jo is moored.

      In addition to the  properties we purchased,  we currently  lease property
used as surface parking  consisting of approximately 194 parking spaces that are
in close proximity to the Diamond Jo. This leased property is currently owned by
the City of Dubuque and leased to DRA,  which in turn subleases this property to
us. The  sublease  requires us to pay one dollar per year as rent.  The terms of
the DRA lease with the City of Dubuque and our  sublease  with the DRA have each
been extended through December 31, 2008.

      We are also party to a parking agreement by and among the City of Dubuque,
DRA,  the Dubuque  County  Historical  Society and the Spirit of Dubuque,  which
governs the use of  additional  parking  spaces we currently  use.  This parking
agreement  gives our  patrons  the right to use the  approximately  194  parking
spaces  currently  subleased  from DRA. The agreement also gives our patrons and
employees the non-exclusive  right to use  approximately 633 additional  parking
spaces that are owned by the City of Dubuque and the Dubuque  County  Historical
Society and are located in close  proximity  to the Diamond Jo. In exchange  for
these  parking  rights and the  extension of the  sublease  with the DRA, we are
required, under some circumstances,  to share costs of maintaining the subleased
parking lots.

      We lease the land on which our  existing  horse  racetrack in Lafayette is
located and own the related building and  improvements.  The ground lease annual
rental is $0 per year, and the lease term expires on the earlier of December 31,
2004 or the first day OED opens a new  racetrack  facility  for  business in St.
Landry Parish, Louisiana.

      Our new racino sits on and is bounded by approximately  649 acres of owned
land located in Opelousas that we purchased in 2002 and 2003.

      Subsequent to the initial acquisition of approximately 532 aces of land in
2002, in May 2003 we executed  three  separate  purchase  agreements to purchase
approximately 10.78 acres of land adjacent to the new racino for a total cost of
$842,466.

      In October 2003, we executed two separate purchase  agreements to purchase
approximately  106 acres of land  adjacent  to the new  racino.  Under the first
purchase  agreement,  we purchased  approximately  13 acres for a total purchase
price of $550,000. The source of funds for the purchase price included a $50,000
deposit paid in February  2003 and $500,000 from the  construction  disbursement
account paid on October 24, 2003.

      Under the second purchase  agreement,  we purchased an additional 93 acres
of land, divided into seven  approximately  equal parcels,  for a total purchase
price of $3,850,000. The purchase price under this second purchase agreement was
financed by the seller with our issuing a $3,850,000 note payable to the seller.
The note is payable in seven equal  annual  installments  of $550,000  beginning
October 24, 2004 and bears interest at a rate of 4.75% of the unpaid balance due
monthly in arrears on the fifth day of each month beginning on December 5, 2003.
The note is  collateralized by a mortgage on the property.  Simultaneously  with
the payment of each $550,000 annual installment  discussed above,  seller agrees
to release one of the remaining parcels from the mortgage.

      In addition to our existing  horse  racetrack  and new racino,  we own the
land,  building  and  improvements  of our Port Allen OTB and lease the facility
that comprises our New Iberia OTB.


                                       60


LEGAL PROCEEDINGS

      Neither  we nor our  subsidiaries  are a party to, and none of our nor our
subsidiaries'  property is the subject of, any pending legal  proceedings  other
than litigation arising in the normal course of business. We do not believe that
adverse determinations in any or all such other litigation would have a material
adverse effect on our financial condition, results of operations or cash flows.


                                       61


                               REGULATORY MATTERS

      We and our  subsidiaries  are subject to  regulation by the State of Iowa,
the State of  Louisiana,  and, to a lesser  extent,  by federal  law. We and our
subsidiaries are subject to regulations  that apply  specifically to live racing
facilities and the gaming and pari-mutuel  industry,  in addition to regulations
applicable to businesses generally. Our racino is subject to the Pari-Mutuel Act
and the  Louisiana  Horse Racing Act.  Laws and  regulations  applicable  to our
current  racetrack and our racino are administered by the Louisiana State Gaming
Control  Board  and  the  Louisiana  State  Racing  Commission.  Legislative  or
administrative  changes in applicable legal requirements,  including legislation
to prohibit  casino gaming,  have been proposed in the past. It is possible that
the applicable  requirements to operate an Iowa gaming facility will become more
stringent and burdensome,  and that taxes, fees and expenses may increase. It is
also  possible  that  the  number  of  authorized  gaming  licenses  in Iowa may
increase,  which would  intensify the  competition  that we face. Our failure to
comply with detailed  regulatory  requirements may be grounds for the suspension
or  revocation  of one or more of our  respective  licenses  which  would have a
material adverse effect on our respective businesses.

IOWA RIVERBOAT GAMING REGULATION

      Our Diamond Jo operations  are subject to Chapter 99F of the Iowa Code and
the regulations  promulgate  under that Chapter and the licensing and regulatory
control of the Iowa Gaming Commission.

      Under  Iowa law,  the  legal  age for  gaming  is 21,  and  wagering  on a
"gambling game" is legal when conducted by a licensee on an "excursion  gambling
boat." An "excursion  gambling  boat" is an excursion boat or moored barge and a
"gambling game" is any game of chance authorized by the Iowa Gaming  Commission.
Permanent   dockside   casino  gaming  was  recently   authorized  by  the  Iowa
Legislature.

      The  legislation  permitting  riverboat  gaming  in  Iowa  authorizes  the
granting of licenses  to  "qualified  sponsoring  organizations."  A  "qualified
sponsoring  organization" is defined as a nonprofit  corporation organized under
Iowa  law,  whether  or  not  exempt  from  federal  taxation,  or a  person  or
association that can show to the satisfaction of the Iowa Gaming Commission that
the person or association is eligible for exemption from federal income taxation
under sections 501(c)(3),  (4), (5), (6), (7), (8), (10) or (19) of the Internal
Revenue Code. Such nonprofit corporation may operate the riverboat itself, or it
may enter into an agreement  with another boat operator to operate the riverboat
on its behalf.  A boat operator must be approved and licensed by the Iowa Gaming
Commission.  DRA, a  not-for-profit  corporation  organized  for the  purpose of
operating a  pari-mutuel  greyhound  racing  facility in  Dubuque,  Iowa,  first
received a  riverboat  gaming  license in 1990 and has served as the  "qualified
sponsoring   organization"   of  the  Diamond  Jo  since  March  18,  1993.  DRA
subsequently  entered into the DRA  Operating  Agreement  with  Greater  Dubuque
Riverboat  Entertainment Company, the previous owner and operator of the Diamond
Jo,  authorizing  Greater  Dubuque  Riverboat  Entertainment  Company to operate
riverboat gaming operations in Dubuque. The DRA Operating Agreement was approved
by the Iowa Gaming  Commission on March 18, 1993.  The term of the DRA Operating
Agreement expires on December 31, 2008. We assumed the rights and obligations of
Greater  Dubuque  Riverboat   Entertainment  Company  under  the  DRA  Operating
Agreement.

      Under Iowa law, a license to conduct gaming may be issued in a county only
if the county  electorate  has approved the gaming.  The  electorate  of Dubuque
County,  Iowa,  which includes the City of Dubuque,  approved  gaming on May 17,
1994 by referendum, including gaming conducted by the Diamond Jo. In addition, a
referendum must be held every eight years in each of the counties where gambling
games are conducted and the  proposition  to continue to allow gambling games in
such counties must be approved by a majority of the county  electorate voting on
the  proposition.  Such a referendum  took place on November 5, 2002 with 79% of
the electorate voting on the proposition favoring continued gaming on riverboats
in  Dubuque  County.   The  next  referendum  is  scheduled  for  2010.  If  any
reauthorization  referendum is defeated,  Iowa law provides that any  previously
issued  gaming  license  will remain valid and subject to renewal for a total of
nine years from the date of original issuance of the license, subject to earlier
non-renewal  or  revocation  under Iowa law and  regulations  applicable  to all
licenses.

      Proposals to amend or  supplement  Iowa's gaming  statutes are  frequently
introduced in the Iowa state  legislature.  In addition,  the state  legislature
sometimes considers proposals to amend or repeal Iowa law and regulations, which
could  effectively  prohibit  riverboat  gaming in the State of Iowa,  limit the
expansion of existing operations or otherwise affect our operations. Although we
do not believe that a prohibition of riverboat gaming in


                                       62


Iowa is likely,  we can give no assurance  that changes in Iowa gaming laws will
not occur or that the  changes  will not have a material  adverse  effect on our
business.

      The Gaming  Commission  adopted in 1998 a rule that  prohibits  licensees,
including the Diamond Jo, from increasing the number of gaming positions without
Iowa Gaming  Commission  approval.  This  approval is based on several  factors,
including whether the increase will:

      (1)   positively impact the community in which the licensee operates,

      (2)   result in permanent improvements and land-based developments, and

      (3)   have a  detrimental  impact  on the  financial  viability  of  other
            licensees operating in the same market.

      As a result  of this  rule,  we may be unable to  increase  the  number of
gaming positions on the Diamond Jo.

      Substantially all of the Diamond Jo's material transactions are subject to
review and  approval by the Iowa Gaming  Commission.  All  contracts or business
arrangements,  verbal or written,  with any  related  party or in which the term
exceeds  three years or the total value of the  contract  exceeds  $100,000  are
agreements  that  qualify  for  submission  to and  approval  by the Iowa Gaming
Commission  subject  to  certain  limited  exceptions.  The  agreement  must  be
submitted  within 30 days of execution  and approval  must be obtained  prior to
implementation  unless the agreement  contains a written clause stating that the
agreement is subject to commission approval. Additionally,  contracts negotiated
between the Diamond Jo and a related party must be  accompanied  by economic and
qualitative justification.

      We must submit detailed financial, operating and other reports to the Iowa
Gaming Commission.  We must file weekly gaming reports indicating adjusted gross
receipts  received  from  gambling  games.  Additionally,  we must  file  annual
financial statements covering all financial activities related to our operations
for each fiscal year.  We must also keep detailed  records  regarding our equity
structure and owners.

      Iowa has a graduated  wagering  tax on  riverboat  gambling  equal to five
percent of the first one million dollars of adjusted gross receipts, ten percent
on the next two  million  dollars  of  adjusted  gross  receipts  and twenty two
percent on  adjusted  gross  receipts  of more than three  million  dollars.  In
addition,  there will be two assessments due on June 1, 2005 and June 1, 2006 in
an amount equal to 2.152% of the  licensee's  adjusted gross receipts for fiscal
year 2004. These assessments will be used against future state gaming taxes paid
by the licensee with a credit for 20% of the assessments  paid allowed each year
for five consecutive years beginning July 1, 2010. In addition,  Iowa riverboats
share  equally in costs of the Iowa Gaming  Commission  and related  entities to
administer  gaming in Iowa.  For the fiscal year ended  December 31,  2003,  our
share of such expenses was approximately $605,000.  Further, the Diamond Jo pays
to the City of Dubuque a fee equal to $.50 per passenger.

      If the Iowa Gaming Commission  decides that a gaming law or regulation has
been violated,  the Iowa Gaming Commission has the power to assess fines, revoke
or  suspend  licenses  or to take  any  other  action  as may be  reasonable  or
appropriate to enforce the gaming rules and regulations. In addition, renewal is
subject  to,  among  other  things,   continued   satisfaction   of  suitability
requirements.

      We are  required to notify the Iowa Gaming  Commission  as to the identity
of,  and may be  required  to  submit  background  information  regarding,  each
director,  corporate officer and owner, partner,  joint venture,  trustee or any
other  person who has a beneficial  interest of five percent or more,  direct or
indirect,  in DJL. The Iowa Gaming  Commission  may also request that we provide
them with a list of persons  holding  beneficial  ownership  interests in DJL of
less than five  percent.  For  purposes of these  rules,  "beneficial  interest"
includes all direct and indirect forms of ownership or control,  voting power or
investment  power  held  through  any  contract,   lien,   lease,   partnership,
stockholding,  syndication, joint venture, understanding,  relationship, present
or  reversionary  right,  title or  interest,  or  otherwise.  The  Iowa  Gaming
Commission may determine that holders of the DJL Notes,  DJL's common membership
interests  and  preferred  membership  interests,  and PGP's  common  membership
interests and  convertible  preferred  membership  interests  have a "beneficial
interest" in us. The Iowa Gaming Commission may limit, make conditional, suspend
or revoke the license of a licensee in which a  director,  corporate  officer or
holder of


                                       63


a  beneficial  interest in the person  includes or involves any person or entity
which is found to be ineligible as a result of want of character, moral fitness,
financial  responsibility,  or professional  qualifications or due to failure to
meet other criteria employed by the Iowa Gaming Commission.

      If any gaming authority,  including the Iowa Gaming  Commission,  requires
any person,  including a record or  beneficial  owner of the  securities,  to be
licensed,  qualified  or found  suitable,  the person  must apply for a license,
qualification or finding of suitability  within the time period specified by the
gaming authority. The person would be required to pay all costs of obtaining the
license,  qualification  or finding of  suitability.  If a record or  beneficial
owner  of any of the  DJL  Notes  or any  membership  interest  of PGP or DJL is
required  to be  licensed,  qualified  or found  suitable  and is not  licensed,
qualified or found suitable by the gaming  authority  within the applicable time
period,  the DJL Notes or  membership  interests  will be subject to  regulatory
redemption procedures.  The DJL Notes to be redeemed under a required regulatory
redemption  are redeemable by us, in whole or in part, at any time upon not less
than 20 business days nor more than 60 days notice,  or such earlier date as may
be ordered by any governmental authority.

      As of the date of this report, the Iowa Gaming Commission has not required
the  security  holders  to  apply  for a  finding  of  suitability  to  own  the
securities.  However,  the Iowa Gaming  Commission could require a holder of the
securities to submit an application in the future.

THE HORSE RACING ACT AND THE PARI-MUTUEL ACT

      The Horse  Racing  Act has been in effect  since 1968 and is the basis for
the current  statutory  scheme  regulating live and off-track  betting for horse
racing. The Horse Racing Act states,  among other things,  that certain policies
of Louisiana  with respect to horse racing are to encourage the  development  of
the  business of horse  racing  with  pari-mutuel  wagering on a high plane;  to
encourage  the  development  of the  breeding and  ownership of race horses;  to
regulate  the business of horse  racing by licensed  horse racing  tracks in the
state and to  provide  the  orderly  conduct of  racing;  to  provide  financial
assistance to encourage the business of racing horses;  and to provide a program
for the regulation, ownership, possession, licensing, keeping and inoculation of
horses.

      The  Pari-Mutuel  Act became  effective on July 9, 1997,  and provides for
numerous  controls and  supervision  over the operation of slot  facilities  and
requires us to comply with complex and extensive requirements. Failure to adhere
to these statutes and  regulations  will result in serious  disciplinary  action
against  us,  including  monetary  fines and  suspension  or  revocation  of our
licenses.

      The Pari-Mutuel Act allows only one facility in each of St. Landry Parish,
Bossier  Parish,  Calcasieu  Parish and Orleans Parish to be licensed to operate
slot  machines  at a live  horse  racing  facility.  OED is  presently  the only
"eligible  facility"  in St.  Landry  Parish  under  the  Pari-Mutuel  Act.  The
Pari-Mutuel  Act requires  (among other things) that two conditions be met prior
to the opening and  operation of a slot machine  casino at a live racing  venue.
First, a parish-wide election must approve the operation. In 1997, voters in St.
Landry  Parish  voted to approve  the slot  machine  casino at the racino  site.
Secondly,  the Pari-Mutuel Act requires that an appropriate tax be levied on the
slot machine  operation.  In 2000,  an 18.5% license tax was levied upon taxable
net slot machine  proceeds.  Therefore,  we believe that both of the  conditions
required by the  Pari-Mutuel Act have been met with respect to the racino at our
site in Opelousas within St. Landry Parish.

      The Pari-Mutuel  Act also provides that the  "designated  gaming space" in
any eligible facility cannot exceed 15,000 ft2, that the licensee will not allow
underage gaming and that notice of toll-free telephone assistance for compulsive
gamblers will be posted at the facility.

      The Pari-Mutuel Act requires that licensees supplement horse racing purses
and pay certain other fees from slot machine proceeds.  The Pari-Mutuel Act also
levies taxes on the net slot machine proceeds.  Licensees must pay fifteen (15%)
percent of gross slot machine proceeds to supplement purses at their facilities,
pay two (2%) percent to the Louisiana Thoroughbred Breeders Association and also
pay one (1%) percent to the Louisiana  Quarter Horse  Breeders  Association.  In
addition to these payments, we will pay eighteen and one-half (18.5%) percent of
the net slot machine  proceeds  (net of the payments  described  above) as state
taxes and four (4%) percent as local taxes.  The  effective  rate of total taxes
and fees is therefore  approximately  36.5% of our adjusted  gross slot revenue.
Additionally,  we will also have to pay $0.25 for each patron who attends a live
race at our horse racetrack,  enters the


                                       64


racino during non-racing  season,  from the hours of noon to midnight,  Thursday
through Monday, or enters any one of our OTBs.

      To remain an "eligible facility" under the Pari-Mutuel Act, we must, among
other  things,  have a minimum of 80 live racing days in a  consecutive  20-week
period each year of live horse race meetings at the new horse racetrack.

THE LOUISIANA STATE GAMING CONTROL BOARD

      In 1996,  Louisiana created the Louisiana Gaming Control Board,  which was
granted all of the regulatory authority, control and jurisdiction to license and
monitor gaming facilities in Louisiana, including our planned racino. To receive
a gaming  license an applicant  and its  management  must apply to the Louisiana
Gaming Control Board and be  investigated by the Louisiana State Police prior to
licensing.  The Louisiana  Gaming Control Board and Louisiana  State Police must
determine  that the  applicant  is suitable  to conduct  the gaming  operations,
including  that the  applicant  (and its  owners,  officers,  directors  and key
employees)  is  of  good  character,  honesty  and  integrity,  that  its  prior
activities, reputation and associations pose no threat to the public interest or
to the effective regulation of the industry and that the applicant is capable of
conducting  the operation of the slot machine  facility.  The  Louisiana  Gaming
Control Board must also determine that the applicant has adequate financing from
a source suitable and acceptable to the Louisiana Gaming Control Board.

      The  applicant  for  a  gaming  license,  its  directors,   officers,  key
personnel,  partners,  and persons holding a five (5%) percent or greater equity
or economic  interest in the applicant  will be required to be found suitable by
the Louisiana Gaming Control Board. To receive a license the applicant must file
an extensive  application  with the Louisiana  Gaming Control Board,  disclosing
personal, financial,  criminal, business and other information. The applicant is
required  to pay all costs of  investigation.  An  application  for a finding of
suitability  of a person may be denied for any cause  deemed  reasonable  by the
Louisiana Gaming Control Board. Any other person who is found to have a material
relationship  to or a material  involvement  with a gaming  company  also may be
required to be  investigated  in order to be found  suitable or be licensed as a
business associate of an applicant. Key employees, controlling persons or others
who exercise  significant  influence  upon the management or affairs of a gaming
company may be deemed to have such a relationship or involvement.

      If the Louisiana Gaming Control Board were to find a director,  officer or
key employee of an applicant  unsuitable for licensing purposes or unsuitable to
continue  having a relationship  with an applicant,  the applicant would have to
dismiss and sever all relationships  with such person.  The applicant would have
similar  obligations  with regard to any person who refuses to file  appropriate
applications.  Each gaming  employee must obtain a gaming  employee permit which
may be revoked upon the occurrence of certain specified events.

      An applicant must also  demonstrate that the proposed gaming operation has
adequate  financial  resources  generated  from  suitable  sources and  adequate
procedures to comply with the operating controls and requirements imposed by the
laws and regulations in the State of Louisiana. Additionally, the applicant must
submit plans and specifications of the gaming premises specifying the layout and
design of the gaming space. Proof of tax compliance,  both state and federal, is
also required.  This submission is followed by a thorough  investigation  by the
regulatory authorities of the applicant,  its business probity, the premises and
other matters.  An application  for any gaming  license,  approval or finding of
suitability  may be denied for any cause that the  regulatory  authorities  deem
reasonable.

      We received our gaming license to operate slot machines at our racino from
the Louisiana  Gaming  Control Board on January 21, 2003. Our license has a term
of five years and is renewable for succeeding five year periods upon application
for such renewal. The Louisiana Gaming Control Board retains absolute discretion
over the right to renew our license upon the termination of its initial term.

      OED's  gaming  license  authorizes  the  use  of  15,000  square  feet  of
designated  gaming space.  On February 18, 2003,  OED submitted for approval its
layout for the casino, which incorporated 1,631 slot machines.  OED's layout was
approved based on the type of machines which were all upright  machines.  Should
OED change the  manufacturer,  type and/or design of its slot machines  prior to
installation, it must once again go before the Louisiana Gaming Control Board to
obtain approval for the new machines. Once the machines are installed, they


                                       65


must be  inspected  by  regulators  and tested  prior to the  approval  of their
operation.  The  moving  of the  machines  also  requires  the  approval  of the
Louisiana Gaming Control Board.

      Maintaining  our gaming  license is contingent in certain  respects on our
horse racetrack operations at our planned racino. First, our failure to complete
construction  of the horse racetrack at the racino or to establish a schedule of
live racing meets at the new horse racetrack by January 21, 2005, will result in
the  cancellation  of our gaming license.  While Louisiana  allows us to operate
slot machines at the racino prior to completion of the new horse racing facility
and the commencement of live racing at the new horse racetrack, Louisiana gaming
regulations  and our gaming license  require that the racino must be constructed
and a schedule of live racing meets at the new horse racetrack be established by
January  21,  2005,  which is within two years from the date of the grant of our
gaming  license.  Second,  to  maintain  our gaming  license,  we must remain an
"eligible  facility" under the Pari-Mutuel  Act. This means that we must,  among
other  things,  have a minimum of 80 live racing days in a  consecutive  20-week
period each year of live horse race meetings at the new horse racetrack and must
be a licensed racing association.

      Although we have obtained our license to conduct slot machine  operations,
we continue to be subject to ongoing  monitoring and compliance  requirements by
the  Louisiana  Gaming  Control Board and the  Louisiana  State Police.  We have
obtained   from  the  Louisiana   Gaming   Control  Board  a  video  draw  poker
establishment   license  and  owner  device   license.   The  video  draw  poker
establishment  license  allows us to operate  video  draw  poker  devices at our
approved OTB locations but not the racino,  and the owner device  license allows
us to own  those  machines.  Regulations  require  us to  comply  with  rigorous
accounting  and  operating  procedures,  including  the  submission  of detailed
financial and operating  reports.  Our accounting records must include accurate,
complete  and  permanent  records of all  transactions  pertaining  to  revenue.
Detailed  ownership  records must be kept on site available for inspection.  All
records  must  be  retained  for a  period  of  five  years.  Audited  financial
statements are required to be submitted to the Louisiana State Police.  Internal
controls have been  approved and in place  beginning the first day of operation.
These  controls  will  include  handling  of  cash,  tips and  gratuities,  slot
operations,  and count room procedures and management  information systems. Each
licensed  facility is required by the Louisiana Gaming Control Board to maintain
cash or cash  equivalent  amounts on site  sufficient to protect patrons against
defaults  in gaming  debts owed by the  licensee.  In  addition,  licensees  are
subject to currency transaction report regulations.

      We must also strictly comply with mandated operating procedures and supply
detailed reports disclosing such compliance. Regulation of a casino's methods of
operations is extensive and will include substantially all aspects of our casino
operation.  Operating  procedures  that are subject to  regulation  include slot
machine  maintenance and operation,  cash management and cash  procedures,  cage
procedures,  drop  procedures,  regulation  of weapons in the  casino,  parking,
access to the premises and records by regulators, gaming credit and advertising,
surveillance  and security  standards,  safeguards  against  underage  gambling,
compulsive gambling programs, physical layout and progressive jackpots.

      The Louisiana  Gaming Control Board retains the power to suspend,  revoke,
condition, limit or restrict our license to conduct slot machine operations as a
sanction for violating licensing terms or for any cause they deem reasonable. In
addition, monetary fines for violations may be levied against us, and our gaming
operation  revenues may be forfeited to the state under  certain  circumstances.
Initial  enforcement  actions  against a licensee  are brought by the  Louisiana
State  Police  and are  heard  before  an  administrative  law judge to whom the
Louisiana Gaming Control Board has delegated decision making power. Either party
may appeal the ruling of the  administrative law judge before the full Louisiana
Gaming  Control  Board.  Either  party  may  further  appeal  the  ruling of the
Louisiana  Gaming  Control  Board in state  court.  The  laws,  regulations  and
procedures  pertaining  to  gaming  are  subject  to the  interpretation  of the
regulatory  authorities  and  may be  amended.  Any  changes  in  such  laws  or
regulations,  or their current  interpretations,  could have a material  adverse
effect on our business,  financial condition,  results of operations and ability
to meet our payment obligations under the Notes and our other indebtedness.

      The  Louisiana  Gaming  Control  Board has  broad  regulatory  power  over
securities  issuances  and  incurrence  of  indebtedness  by gaming  facilities.
Substantially  all loans,  leases,  private sales of  securities,  extensions of
credit,  refinancings  and  similar  financing  transactions  entered  into by a
licensee must be approved by the Louisiana  Gaming Control Board.  Pursuant to a
letter dated January 31, 2003,  the Louisiana  Gaming Control Board exempted the
notes offering from any requirement  for prior approval by the Louisiana  Gaming
Control  Board.  However,  at any  time,  any  holder of the notes may be called
before the Louisiana Gaming Control Board to undergo a suitability


                                       66


investigation  in the event the Louisiana  Gaming Control Board  determines that
such holder exercises a material influence over us or our operations.

      At any time the Louisiana Gaming Control Board may investigate and require
the finding of suitability of any shareholder or beneficial  shareholder (and if
the shareholder is a corporate or partnership  entity,  then the shareholders or
partners of the  entity),  officer,  partner,  member,  manager or director of a
licensee if the Louisiana  Gaming Control Board believes such holder exercises a
material influence over the licensee. Furthermore, all holders of more than a 5%
interest in the licensee,  or proposed purchasers of more than a 5% interest are
automatically   investigated   and  are   required  to  submit  to   suitability
requirements of the Louisiana Gaming Control Board. Any sale or transfer of more
than a 5% interest in any  riverboat  or slot project is subject to the approval
of the Louisiana Gaming Control Board.

      Although the Pari-Mutuel Act does not specifically require debt holders to
be licensed or to be found suitable,  the Louisiana Gaming Control Board, in its
sole discretion, may require the holders of debt securities to file applications
and obtain  suitability  certificates  from it.  Furthermore,  if the  Louisiana
Gaming Control Board finds that any holder  exercises a material  influence over
the gaming operations, a suitability certificate will be required.

      If the Louisiana  Gaming  Control Board finds that any security  holder or
proposed  security  holder,  including a holder of the notes,  is not  qualified
pursuant to the  existing  laws,  rules and  regulations,  and if as a result it
determines  that the licensee is no longer  qualified to continue as a licensee,
it can propose action  necessary to protect the public  interest,  including the
suspension  or  revocation  of a license or  permit.  It may also  issue,  under
penalty of revocation  of license,  a condition of  disqualification  naming the
person and declaring that such person may not (a) receive  dividends or interest
on securities of the licensee, (b) exercise any right conferred by securities of
the licensee,  (c) receive  remuneration or any other economic  benefit from the
licensee or (d) continue in an ownership or economic interest in the licensee or
remain as a director,  partner,  officer, or manager of the licensee. A security
issued by a licensee must generally disclose these restrictions.

LOUISIANA STATE RACING COMMISSION

      Pari-mutuel  betting  and the  conducting  of live  horse  race  meets  in
Louisiana are strictly regulated by the Louisiana State Racing Commission, which
was created pursuant to the Horse Racing Act. The Louisiana Racing Commission is
comprised of ten members and is domiciled in New Orleans, Louisiana. In order to
be  approved  to  conduct a live race meet and to operate  pari-mutuel  wagering
(including  off-track  betting),  an applicant  must show,  among other  things:
racing experience; financial qualifications;  moral and financial qualifications
of applicant and  applicant's  partners,  officers and  officials;  the expected
effect  on the  breeding  and horse  industry;  and the  expected  effect on the
State's economy.

      In 2000, we received from the Louisiana State Racing  Commission a license
to conduct live race meets and to operate  pari-mutuel  wagering at our existing
facility.  The initial term of this  license is ten years  subject to renewal in
2010.  On December 19,  2002,  we received  approval to transfer our  operations
under our license from Lafayette  Parish to St. Landry Parish upon completion of
the new horse  racetrack.  As a condition to the approval of our racing license,
we are required to offer pari-mutuel wagering in the defined casino gaming space
at the time we  begin  conducting  slot  machine  gaming.  Our  racino  includes
monitors and other  equipment to facilitate  live and simulcast  wagering within
the casino area in compliance with this condition.

      The Louisiana State Racing Commission  promulgates rules,  regulations and
conditions  for the holding,  conducting  and operating of all racetracks in the
state. Failure to adhere to these regulations may result in substantial fines or
the suspension or revocation of our racing  license.  A revocation or suspension
of the racing license would, in turn,  result in the revocation or suspension of
our gaming  license to conduct slot machine  operations.  Any  alteration in the
regulation  of these  activities  could  have a material  adverse  effect on our
operations.

FEDERAL REGULATION OF SLOT MACHINES

      We are required to make annual filings with the U.S.  Attorney  General in
connection  with the sale,  distribution  or operation of slot machines.  We are
currently in compliance with such filing requirements.


                                       67


POTENTIAL CHANGES IN TAX AND REGULATORY REQUIREMENTS

      In the past,  federal and state  legislators  and officials  have proposed
changes in tax law, or in the  administration of the laws,  affecting the gaming
industry.  Regulatory  commissions  and state  legislatures  sometimes  consider
limitations  on the  expansion of gaming in  jurisdictions  where we operate and
other changes in gaming laws and  regulations.  Proposals at the national  level
have included a federal  gaming tax and  limitations  on the federal  income tax
deductibility  of the  cost of  furnishing  complimentary  promotional  items to
customers,  as well as various  measures  which  would  require  withholding  on
amounts won by customers  or on  negotiated  discounts  provided to customers on
amounts owed to gaming companies. It is not possible to determine with certainty
the likelihood of possible changes in tax or other laws or in the administration
of the laws. The changes,  if adopted,  could have a material  adverse effect on
our financial results.

LIQUOR REGULATIONS

      The sale of alcoholic beverages by us in Iowa is or will be subject to the
licensing,  control and regulation by liquor agencies, which include the City of
Dubuque and the Alcohol  Beverage  Control  Division of the Iowa  Department  of
Commerce.  The applicable Iowa liquor laws allow the sale of liquor during legal
hours which are Monday  through  Saturday from 6 a.m. to 2 a.m. the next day and
Sunday from 8 a.m. to 2 a.m. on Monday.  Subject to few exceptions,  all persons
who have a financial  interest in us, by ownership,  loan or otherwise,  must be
disclosed in an  application  filed with, and are subject to  investigation  by,
Iowa's liquor  agencies.  Persons who have a direct or indirect  interest in any
Iowa liquor  license,  other than hotel or restaurant  liquor  licenses,  may be
prohibited  from  purchasing  or holding our  Existing  Notes.  All licenses are
subject to annual renewal,  are revocable and are not  transferable.  The liquor
agencies have the full power to limit, condition,  suspend or revoke any license
or to place a liquor  licensee  on  probation  with or without  conditions.  Any
disciplinary  action could, and revocation would, have a material adverse effect
upon the operations of our business.  Many of our owners,  officers and managers
must be  investigated  by the  liquor  agencies  in  connection  with our liquor
permits. Changes in licensed positions must be approved by the liquor agencies.

      The sale of  alcoholic  beverages  by us in  Louisiana  is  subject to the
licensing,  control and  regulation  by the State of  Louisiana,  Department  of
Revenue,  Office  of  Alcohol  and  Tobacco  Control,  as well as the  cities of
Opelousas,  Carencro, Port Allen, New Iberia and the parish of West Baton Rouge.
The applicable  liquor laws in the city of Opelousas where the racino is located
allow the sale of liquor 24 hours a day 7 days a week.

UNITED STATES COAST GUARD

      The Diamond Jo is also  regulated by the United States Coast Guard,  whose
regulations affect boat design and stipulate on-board facilities,  equipment and
personnel,  including  requirements  that each  vessel be  operated by a minimum
complement  of licensed  personnel,  in addition  to  restricting  the number of
persons who can be aboard the boat at any one time. Our riverboat must hold, and
currently  possesses,  a Certificate of Inspection  ("COI") and a Certificate of
Documentation from the United States Coast Guard. Loss of the COI would preclude
our use of the Diamond Jo as an operating riverboat.  In addition, the riverboat
is subject to United  States Coast Guard  regulations  requiring  periodic  hull
inspections.  The United  States  Coast Guard,  upon our request,  allowed us to
conduct an underwater  hull  inspection  instead of the traditional out of water
dry dock inspection.  We completed the underwater  inspection in March 2003. The
underwater  hull  inspection  did not  result  in any  loss of  services  of the
riverboat.  We will be required to perform  another  hull  inspection  within 60
months from the date of the completion of the  underwater  hull  inspection.  At
that time,  we may again seek  approval  from the Coast Guard for an  underwater
hull  inspection  in order  to avoid  any  loss of  services  of the  riverboat,
although  no  assurances  can be given  that the Coast  Guard  will agree to our
request.

      Due to changes in Iowa law,  we may  operate a gaming  vessel  that is not
required  to  cruise,  without  a COI.  We have  applied  to the US Army Corp of
Engineers and the Coast Guard to give up our COI and become a Permanently Moored
Vessel (PMV). The process of becoming a PMV is expected to take at least several
months and, if granted,  will allow us to reduce our marine personnel to a level
fitting of a non-cruising vessel.

      All  of our  marine  employees  employed  on  United  States  Coast  Guard
regulated  vessels,  even those who have nothing to do with the actual operation
of the vessel, such as dealers,  cocktail hostesses and security personnel,


                                       68


may be subject to maritime law at certain times of the year, which,  among other
things,  exempts  those  employees  from state  limits on workers'  compensation
awards.  We  maintain  workers'   compensation   insurance  in  compliance  with
applicable Iowa law.

THE MARITIME TRANSPORTATION SECURITY ACT AND HOMELAND SECURITY

      The  Maritime  Transportation  Security Act was passed and signed into law
following  the September 11 attacks.  The Coast Guard has published  regulations
implementing the Act,  requiring covered vessels and associated shore facilities
to  develop  and  implement  comprehensive  security  plans for  preventing  and
responding to potential terrorist threats. We are in the process of implementing
an Alternative  Security Plan at the Diamond Jo developed by the American Gaming
Association to satisfy the Coast Guard regulations.  However, it is not possible
to  predict  the  precise  impact  of these  regulations,  or other  regulations
relating to homeland  security  contemplated by the Coast Guard,  upon access to
our facility or gaming operations.

THE SHIPPING ACT OF 1916; THE MERCHANT MARINE ACT OF 1936

      The  Shipping  Act of 1916,  and the  Merchant  Marine  Act of  1936,  and
applicable  regulations  contain  provisions which would prevent persons who are
not citizens of the United States from holding in the aggregate more than 25% of
our outstanding  membership interests,  directly or indirectly.  DJL's and PGP's
respective  operating  agreements contain  prohibitions  against any purchase or
transfer of the Company's, DJL's or PGP's respective membership interests to any
person or entity if, following the purchase or transfer,  more than 25% of DJL's
membership interests are owned,  directly or indirectly,  by persons who are not
citizens of the United States. Any such purchase or transfer in violation of the
Company's,  DJL's or PGP's respective operating agreements is null and void, and
the  Company's,  DJL and PGP will not  recognize  the  purchaser,  transferee or
purported  beneficial owner as a direct or indirect holder of an interest in the
Company,  DJL or PGP,  respectively,  for any purpose. To the extent required by
maritime  laws, the managing  member,  managers and the officers of the Company,
DJL and PGP must be citizens of the United States.

OTHER REGULATIONS

      We  and  our  subsidiaries  are  subject  to  federal,   state  and  local
environmental and safety and health laws,  regulations and ordinances that apply
to non-gaming  businesses  generally,  such as the Clean Air Act,  Federal Water
Pollution Control Act, Occupational Safety and Health Act, Resource Conservation
Recovery  Act,  Oil  Pollution  Act  of  1990  and  Comprehensive  Environmental
Response, Compensation and Liability Act, each as amended. We have not incurred,
and do not expect to incur,  material  expenditures  with respect to these laws.
There can be no assurances,  however,  that we will not incur material liability
under these laws in the future.


                                       69



                                   MANAGEMENT

EXECUTIVE OFFICERS AND MANAGERS

      PGP is the Company's sole managing member.  The following table sets forth
the names and ages of the executive  officers of the Company and of the managers
of PGP.

NAME                       AGE    POSITION

M. Brent Stevens.........  43     Chief Executive Officer of the Company and
                                  Chairman of the Board of Managers of PGP
Jonathan Swain...........  36     Chief Operating Officer of the Company
Michael S. Luzich........  50     President and Secretary of the Company and
                                   Manager of PGP
Natalie A. Schramm.......  34     Chief Financial Officer of the Company
Terrance W. Oliver.......  54     Manager of PGP
Andrew Whittaker.........  42     Manager of PGP


MANAGEMENT PROFILES

      Following is a brief description of the business experience of each of the
executive  officers of PGL and of the  managers  of PGP listed in the  preceding
table.  Presently,  PGP's  board of  managers  is  comprised  of five  managers;
however, the fifth manager has not been appointed.

     M. Brent  Stevens.  Mr. Stevens is our Chief  Executive  Officer and is the
Chairman  of the Board of  Managers  of PGP.  Mr.  Stevens  also serves as Chief
Executive  Officer of DJL and OED.  Since 1990, Mr. Stevens has been employed by
the Initial  Purchaser,  and  presently  is an Executive  Vice  President in the
Investment Banking department.

     Jonathan Swain.  Mr. Swain was hired as Chief  Operating  Officer of PGL in
July 2004.  Mr. Swain served from 2000 through July 2004 as Vice  President  and
General Manager of three Station Casinos properties  including,  Palace Station,
Santa Fe Station and Sunset  Station,  the largest  property of Station  Casinos
Inc., a hotel and gaming company headquartered in Las Vegas, Nevada. In 1999 and
2000,  Mr. Swain served as Vice  President and General  Manager of the Hard Rock
Hotel and Casino in Las Vegas.  From 1995 through 1999, Mr. Swain worked for the
Aztar  Resorts Inc.  serving as the  Corporate  Vice  President of Marketing and
President of the Las Vegas Tropicana.  Aztar Resorts, Inc. is a hotel and gaming
company headquartered in Phoenix Arizona. From 1993 to 1995, Mr. Swain served as
Vice President of Marketing and as Executive Director of International Marketing
with the Trump Taj Mahal in Atlantic City, New Jersey.

      Michael S. Luzich. Mr. Luzich is our President and Secretary and a manager
of PGP. Mr.  Luzich also serves as President  and  Secretary of DJL and OED. Mr.
Luzich is the founder and President of the Cambridge  Investment  Group, LLC, an
investment  and  development  company  located  in Las Vegas,  Nevada.  Prior to
October 1995, Mr. Luzich was a founding  partner and director of Fitzgeralds New
York,  Inc. and  Fitzgeralds  Arizona  Management,  Inc.,  which are development
companies  responsible for the Turning Stone Casino near Syracuse,  New York for
the Oneida  Tribe and the Cliff  Castle  Casino  near  Sedona,  Arizona  for the
Yavapai-Apachi Tribe, respectively.

      Natalie A.  Schramm.  Ms.  Schramm  is our Chief  Financial  Officer.  Ms.
Schramm  also  serves as Chief  Financial  Officer of DJL and OED.  Ms.  Schramm
served as  Assistant  General  Manager of DJL from April 1, 2000 to December 31,
2002. On January 1, 2003, Ms. Schramm was appointed  General Manager of DJL. Ms.
Schramm joined our predecessor, Greater Dubuque Riverboat Entertainment Company,
L.C., in November 1996 and was formerly  employed by Aerie Hotels and Resorts in
Oak  Brook,  Illinois  as  Corporate  Accounting  Manager  since  1992.  She was
responsible  for the corporate  accounting  functions of the Silver  Eagle,  the
Eagle Ridge Inn and  Resorts,  located in Galena,  Illinois and the Essex Hotel,
located in  Chicago,  Illinois.  She served as  Internal  Audit  Manager for the
Silver Eagle and was a member of a development team that successfully  pursued a
riverboat gaming license in Indiana.


                                       70



      Terrance W. Oliver. Mr. Oliver is a manager of PGP. Since 1993, Mr. Oliver
has served as a director  of and  consultant  to Mikohn  Gaming  Corporation,  a
gaming equipment manufacturer  headquartered in Las Vegas. From 1988 until 1993,
Mr. Oliver served as Chairman of the Board to the predecessor company of Mikohn.
From 1984 until 1996,  Mr. Oliver was a founding  shareholder,  board member and
executive officer of Fitzgeralds Gaming  Corporation.  Mr. Oliver retired as the
Chief Operating Officer of Fitzgeralds Gaming Corporation in 1996.

      Andrew  Whittaker.  Mr.  Whittaker  is a manager  of PGP.  Since  1990 Mr.
Whittaker  has been employed by the Initial  Purchaser,  where he is presently a
Vice Chairman.

      Upon consummation of the  Transactions,  each person holding a position as
an officer of DJL and OED was  appointed  to the same  position as an officer of
PGL. We hired Jonathan Swain as our new Chief  Operating  Officer as of July 15,
2004.  George T.  Papanier  resigned  from his  position as our Chief  Operating
Officer  effective June 20, 2004. We do not expect our transition to a new chief
operating officer to cause any disruptions in our operations.


                                       71


                             EXECUTIVE COMPENSATION

SUMMARY COMPENSATION TABLE

      The  following  table  sets  forth  information  for the  years  indicated
concerning the compensation awarded to, earned by or paid to our Chief Executive
Officer and our four other most highly paid executive officers,  who each served
as executive  officers of DJL or OED during 2003,  for services  rendered in all
capacities to DJL and OED, as applicable, during such periods.



                                                           ANNUAL COMPENSATION
                                                           -------------------
                                                           OTHER ANNUAL                              ALL OTHER
      NAME AND        FISCAL     SALARY       BONUS        COMPENSATION         LONG-TERM           COMPENSATION
 PRINCIPAL POSITION    YEAR        ($)         ($)              ($)            COMPENSATION             ($)
 ------------------    ----        ---         ---              ---            ------------             ---
                                                                                    
M. Brent Stevens(1)    2003           --          --             --                 --                    --
Chief Executive        2002           --          --             --                 --                    --
Officer                2001           --          --             --                 --                    --

George T. Papanier     2003     $375,000    $630,000         $9,350(2)              --                $6,000(8)
Chief Operating        2002      350,046     190,000         12,465(3)(4)           --                $5,500(8)
Officer                2001      299,489          --         13,150(4)(5)                              5,250(8)

Natalie A. Schramm     2003     $149,531     $42,500         $3,360(6)              --                $6,000(8)
Chief Financial        2002      136,955      40,000          3,408(7)              --                 5,500(8)
Officer                2001      129,567      19,328          4,200(7)                                 5,082(8)

Michael S. Luzich      2003           --          --             --                 --                    --
President and          2002           --          --             --                 --                    --
Secretary              2001           --          --             --                 --                    --


- ----------
(1)   Mr.  Stevens  receives board of manager fees for his services as a manager
      on the board of managers of PGP. See " --Compensation of
      Managers."

(2)   Represents automobile allowances.

(3)   Includes  $3,115  in club  membership  fees  and  $9,350  in  automobile
      allowances.

(4)   In connection  with his  relocation in 2000,  DJL acquired Mr.  Papanier's
      current  residence for which he paid all property taxes,  utility expenses
      and other  out-of-pocket  costs  related to  maintaining  such  residence,
      excluding the fair market value equivalent of rental expense.

(5)   Includes  $2,950  in club  membership  fees and  $10,200  in  automobile
      allowances.

(6)   Represents club membership fees.

(7)   Represents club membership fees.

(8)   Represents matching contributions made by DJL to our 401(k) plan.


                                       72


EMPLOYMENT AND CONSULTING AGREEMENTS

NATALIE A. SCHRAMM--CHIEF FINANCIAL OFFICER

     In July 2004,  Ms. Schramm  entered into an employment  agreement with PGL.
Under the terms of this employment agreement, Ms. Schramm is entitled to receive
from PGL a base annual salary of $230,000 in the twelve months beginning July 1,
2004,  which will be adjusted upward annually by not less than five percent (5%)
of the prior year's compensation. In addition to the base salary, Ms. Schramm is
entitled to receive an annual cash bonus payable by PGL based on her performance
during the previous  fiscal year,  which shall be consistent with the bonus plan
in place for similarly  situated executive officers of PGL. Ms. Schramm was paid
a bonus of $80,000 in  February of 2004 for her  performance  in the 2003 fiscal
year. The employment agreement has an initial term of three years.

MICHAEL S. LUZICH--PRESIDENT AND SECRETARY

      Mr. Luzich is party to a consulting agreement with PGP and OED pursuant to
which he is entitled to receive compensation in an aggregate annual amount equal
to (a) 2% of DJL's unconsolidated earnings before interest, taxes, depreciation,
amortization and other non-recurring charges during the preceding calendar year,
plus  (b)  2.5%  of  OED's  earnings  before  interest,   taxes,   depreciation,
amortization and other non-recurring  charges during the preceding calendar year
commencing  on the  first  day of the  month  succeeding  the month in which OED
commences  gaming  operations.   Mr.  Luzich  is  also  entitled  to  additional
commercially  reasonable  compensation consistent with the level of compensation
payable under his agreement for consulting  services rendered in respect of each
riverboat  or  land-based  casino  or gaming  operation  acquired,  directly  or
indirectly,  by PGP in the future. The consulting  agreement has a one-year term
and,  subject to the  occurrence  of various  termination  events,  is renewable
automatically for successive one-year terms. Under this agreement, Mr. Luzich is
also entitled to  reimbursement of reasonable  business  expenses as approved by
the board of managers of PGP.  For the three months ended March 31, 2004 and the
years  ended  2003,  2002 and 2001,  Mr.  Luzich  received  $171,018,  $289,153,
$336,829 and $327,128,  respectively,  from PGP and $283,500 from OED during the
three months ended March 31, 2004 under his consulting agreements.

GEORGE T. PAPANIER--FORMER CHIEF OPERATING OFFICER

      In July 2000, Mr. Papanier commenced  employment with DJL. Under the terms
of his employment,  Mr. Papanier was entitled to receive a base annual salary in
an amount  determined by the Board of Managers of PGP each year. Mr.  Papanier's
base annual  salary for the 2003 fiscal  year was  $375,000.  In addition to his
base salary,  Mr. Papanier was entitled to receive an annual cash bonus based on
specified  performance  criteria  with  respect  to the  prior  fiscal  year and
determined  by the Board of Managers of PGP.  Mr.  Papanier  was paid a bonus of
$200,000 in February of 2004 in respect of  performance in the 2003 fiscal year.
Mr.  Papanier  was not  party to a written  employment  agreement  with us.  Mr.
Papanier  resigned from DJL effective  June 20, 2004, and he received a pro rata
portion of his annual base salary for the 2003 fiscal year from the beginning of
the 2004 fiscal year through June 20, 2004.

JONATHAN SWAIN--CHIEF OPERATING OFFICER

     In July 2004,  Mr. Swain entered into an employment  agreement  with PGL to
serve as Chief Operating Officer.  Under the terms of his employment  agreement,
Mr.  Swain is entitled to receive  from PGL a base annual  salary of $400,000 in
the first  twelve  months of his  employment,  plus a cash bonus of $30,000 upon
commencing his employment and an additional $30,000 in October 2004. In addition
to the base  salary,  Mr.  Swain is  entitled  to receive  an annual  cash bonus
payable by PGL based on his performance  during the previous fiscal year,  which
shall  be  consistent  with  the  bonus  plan in place  for  similarly  situated
executive  officers of PGL. Mr.  Swain was also granted 2% of PGL's  outstanding
capital interests which will vest over the term of his employment agreement. The
employment agreement has an initial term of three years.


                                       73



COMPENSATION OF MANAGERS

      All managers  serving on the board of managers of PGP are  reimbursed  for
their travel and out-of-pocket  expenses related to their attendance at board of
managers meetings and receive annual payments of $25,000 (other than Mr. Stevens
who receives $175,000 annually per gaming property).

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

      We have no standing compensation committees.  All compensation decisions
are made by the  executive  committee  of the board of  managers  of PGP.  See
"Certain Relationships and Related Party  Transactions--Operating  Agreement of
PGP."


PGP INCENTIVE UNIT PLAN

      Concurrently  with the consummation of the  Transactions,  PGP amended its
operating  agreement and adopted an incentive units plan (the "Plan") to provide
for the grant of profits  interests to existing and future  executive  officers,
managers, employees, and members of PGP and its subsidiaries. Generally, profits
interests  granted  under  the Plan  will be  subject  to terms  and  conditions
customary for such plans, including vesting requirements, transfer restrictions,
satisfaction of budget related  performance  criteria and similar conditions and
qualifications,  in each case,  as  approved  by PGP's  board of  managers  or a
subcommittee thereof. Holders of profits interests issued under the Plan will be
entitled to receive  distributions  from  operating  profits on a pro rata basis
with holders of all other capital interests of PGP. Holders of profits interests
are entitled to receive distributions on liquidation only to the extent of their
pro rata share of  appreciation  in the fair market  value of capital  interests
after  the date of  grant.  Under  the  Plan,  PGP may  grant  profits  interest
representing up to ten percent of its outstanding  capital  interests on a fully
diluted basis.



                                       74



         SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

      PGP currently  owns all of the  Company's  outstanding  common  membership
interests of the Company and is the sole  managing  member of the  Company.  See
"Risk Factors--Risks Relating to Our Business--Interested Party Matters."

      Greater Dubuque Riverboat Entertainment Company holds 100% of DJL's issued
and  outstanding  preferred  membership  interests,  which,  subject  to limited
exceptions, have no voting rights, except as required by applicable law. On July
15, 1999, PGP issued 499,982 convertible preferred membership interests, each of
which  is  initially  convertible  into  one PGP  non-voting  common  membership
interest,  representing 33.33% of the fully diluted common membership  interests
of PGP on such date.  In May 2004, PGP  repurchased  147,553 of its  convertible
preferred  membership  inerest from an unrelated third party.  PGP does not have
outstanding any of its non-voting common membership interests.

      Unless  otherwise  indicated,  the  address of each  manager or  executive
officer of PGP is c/o Diamond Jo, LLC,  400 East Third  Street,  P.O.  Box 1750,
Dubuque, Iowa, 52001-1750.

     The table below sets forth, as of June 30, 2004,  information regarding the
beneficial ownership of the voting common membership interests of PGP by:

      (a)   each person or entity known by us to own  beneficially 5% or more of
            the common membership interests of PGP;

      (b)   each manager and executive officer of PGP; and

      (c)   all managers and executive officers of PGP as a group.

      The following information is helpful to an understanding of, and qualifies
the  beneficial  ownership  data  contained  in, the table set forth below.  Mr.
Stevens holds 248,334 PGP common membership  interests  directly and 413,333 PGP
common membership interests  indirectly through PGP Investors,  LLC. Mr. Stevens
is the sole  managing  member of PGP  Investors,  LLC and  exercises  voting and
investment  power  over  the  PGP  common  membership  interests  owned  by  PGP
Investors, LLC. Mr. Stevens and Mr. Whittaker, managers of PGP, are an Executive
Vice President and a Vice Chairman,  respectively,  of the Initial Purchaser. In
addition,  the  Initial  Purchaser  and  some of its  affiliates,  officers  and
employees are members of PGP  Investors,  LLC. Mr.  Whittaker  holds an economic
interest in  approximately  41,667 PGP common  membership  interests  indirectly
through his  membership in PGP Investors,  LLC, but does not exercise  voting or
investment  power with  respect to these PGP common  membership  interests.  Mr.
Oliver holds his interest through The Oliver Family Trust. The total holdings of
all managers and executive  officers as a group  includes the 413,333 PGP common
membership  interests  held  by PGP  Investors,  LLC,  over  which  Mr.  Stevens
exercises voting and investment power.


                                       75



                                                   VOTING COMMON
                                                     MEMBERSHIP
NAME AND ADDRESS                                      INTERESTS       PERCENT OF
OF BENEFICIAL OWNER                              BENEFICIALLY OWNED     CLASS
- -------------------                              ------------------     -----

M. Brent Stevens..............................         661,667         66.17%
c/o Diamond Jo, LLC
3rd Street Ice Harbor
P.O. Box 1750
Dubuque, Iowa 52004

PGP Investors, LLC(1).........................         413,333         41.33%
11100 Santa Monica, 10th Floor
Los Angeles, CA 90071

Michael S. Luzich.............................         323,333         32.33%
c/o Diamond Jo, LLC
3rd Street Ice Harbor
P.O. Box 1750
Dubuque, Iowa 52004

Terrance Oliver...............................          15,000          1.50%
c/o Diamond Jo, LLC
3rd Street Ice Harbor
P.O. Box 1750
Dubuque, Iowa 52004

Andrew Whittaker(1)...........................          41,667          4.17%
c/o Diamond Jo, LLC
3rd Street Ice Harbor
P.O. Box 1750
Dubuque, Iowa 52004

All managers and executive officers as a
group (6 persons).............................       1,000,000        100.00%

- ----------
(1)   These  interests are  attributable  to Mr. Stevens and are included in the
      calculation of his beneficial ownership and percentage of ownership data.


                                       77



              CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS

RELATIONSHIP WITH INITIAL PURCHASER

      Andrew Whittaker,  a Vice Chairman of the Initial Purchaser,  is a manager
of PGP. M. Brent  Stevens,  our Chief  Executive  Officer and an Executive  Vice
President of the Initial Purchaser, is also a manager of PGP and Chairman of the
Board of Managers of PGP.  Due to these  relationships,  those  individuals  may
receive money from us or our affiliates  for  management  fees and other amounts
paid by us to PGP. See the sections  entitled "Risk  Factors--Risks  Relating to
Our Business--Interested Party Matters".

RELATIONSHIP WITH DUBUQUE RACING ASSOCIATION

      The DRA is a  not-for-profit  corporation  organized  for the  purpose  of
operating  DGP, a pari-mutuel  greyhound  racing  facility in Dubuque,  Iowa. On
February 22, 1993, DRA entered into the DRA Operating Agreement which authorizes
us to  operate  riverboat  gaming  operations  in  Dubuque.  The  DRA  Operating
Agreement has since been amended several times and expires by its terms on March
31, 2008.

      Under the DRA Operating Agreement,  subject to limited conditions,  we are
also required to pay the DRA, for the right to operate the Diamond Jo, an amount
equal to the  excess of 32% of the  first $30  million  of the  combined  gaming
revenues of the DRA and the Diamond Jo, plus 8% of the next $12 million of these
total gaming  revenues,  plus,  if there are no competing  gaming  operations in
neighboring  counties of Illinois  and  Wisconsin,  8% of the next $4 million of
total gaming revenues,  over the DRA's gaming revenues from DGP. Gaming revenues
under this contract  means  adjusted  gross  receipts  less gaming  taxes.  This
formula is subject to change if the DRA ceases to operate DGP or if we operate a
riverboat  smaller than the current Diamond Jo. We are currently not required to
make any such  payments  to the DRA  because  the  DRA's  revenues  from DGP are
greater than the specified  percentage of DJL's total gaming revenues.  However,
we do pay a fee to the DRA equal to $0.50 per patron.

MANAGING MEMBER INDEMNIFICATION

      Under our operating  agreement and the operating  agreement of PGP, we and
PGP have agreed,  subject to few exceptions,  to indemnify and hold harmless PGP
and the  members of PGP,  as the case may be,  from  liabilities  incurred  as a
result of their positions as our sole manager and as members of PGP.

OPERATING AGREEMENT OF PGP

      Under PGP's  operating  agreement,  the  management of PGP is vested in an
executive committee  consisting of Messrs.  Michael Luzich and M. Brent Stevens.
The executive  committee of PGP manages our operations.  The executive committee
meets weekly or as otherwise agreed upon between Messrs. Luzich and Stevens.

      In accordance with PGP's operating agreement, the board of managers of PGP
is composed of five individuals,  two of whom must be independent  managers.  At
any time that M.  Brent  Stevens,  together  with any entity  controlled  by Mr.
Stevens,  beneficially  holds  at  least  5% of  the  voting  common  membership
interests of PGP, Mr. Stevens is entitled to designate  three of PGP's managers,
including one of the two independent managers.  The two independent managers are
required to serve as members of the independent committee. Under PGP's operating
agreement, PGP Advisors, LLC, a Delaware limited liability company, of which Mr.
Stevens  is  the  sole  managing  member,  may  render  financial  advisory  and
consulting  services to PGP and is entitled to receive  commercially  reasonable
fees for the services consistent with industry  practices.  To date, PGP has not
entered into any such  arrangements  with Mr. Stevens.  At any time that Michael
Luzich, together with any entity controlled by Mr. Luzich, beneficially holds at
least 5% of the  voting  common  membership  interests  of PGP,  Mr.  Luzich  is
entitled to designate two of PGP's  managers,  including  the other  independent
manager.  In consideration for their execution of personal guarantees to provide
credit support for OED's credit facilities,  each of Messrs.  Luzich and Stevens
were  granted  profits  interests  of 1.5% of  PGP's  fully  diluted  membership
interests by PGP's board of managers. Messrs. Stevens and Luzich are entitled to
receive  distributions on liquidation in respect of such profits  interests


                                       77


only to the extent of any appreciation in the fair market value of PGP interests
since the date of grant of such profits interests.

      Presently,  PGP's board of managers is composed of four  managers.  If not
appointed  earlier, a fifth manager will be appointed by Mr. Stevens at a future
meeting  of  managers.  A manager  may  resign at any time,  and the  member who
designates  a manager  may  remove or  replace  that  manager  from the board of
managers at any time.

MANAGEMENT SERVICES AGREEMENT

      DJL and OEDA (together,  the  "Operator")  manage and operate OED's racino
near Lafayette, Louisiana and OED's OTBs in New Iberia and Port Allen, Louisiana
pursuant to a management  services  agreement.  Although the Operator may obtain
services from affiliates to the extent necessary to perform its obligations, the
Operator is fully  responsible for all obligations  under the agreement.  OED, a
guarantor,  pays 75% of the Operator fees (described below) under the management
services  agreement  to DJL,  a  co-issuer  of the  Notes.  OED  pays 25% of the
Operator fees under the management  services  agreement to OEDA, which fees will
be subject to the  limitation on "Management  Arrangements"  under the indenture
governing the Notes.

      Pursuant to the terms of the management services  agreement,  the Operator
is  entitled  to receive  pre-opening  service  fees equal to $40,000 per month,
commencing June 27, 2001.  Payments in respect of these pre-opening service fees
have been  accrued but not yet been paid.  The  Operator is also  entitled to be
reimbursed for all reasonable and documented out-of-pocket expenses permitted to
be incurred under the management services agreement,  including, but not limited
to, tax preparation, accounting, legal and administrative fees and expenses. The
Operator is also  entitled to receive a basic  management  fee equal to 1.75% of
net revenue (less net food and beverage revenue) and an incentive fee equal to:

      o  3.0% of the first $25.0 million of EBITDA (as defined below);

      o  4.0%  of  the  amount  in  excess  of  $25.0 million  but  less  than
         $30.0 million of EBITDA; and

      o  5.0% of the amount in excess of $30.0 million of EBITDA.

      Under the management services  agreement,  "EBITDA" is defined as earnings
before interest,  income taxes,  depreciation and  amortization.  In calculating
earnings,  the basic management fee, the incentive fee and reimbursables payable
under the management services agreement are excluded.


                                       78


                DESCRIPTION OF SENIOR SECURED CREDIT FACILITY

      The following summary of certain provisions of the instruments  evidencing
our material indebtedness does not purport to be complete and is subject to, and
qualified  in its  entirety  by  reference  to,  all of  the  provisions  of the
corresponding  agreements,  including the  definitions  of certain terms therein
that are not otherwise defined in this prospectus.

NEW SENIOR SECURED CREDIT FACILITY

      General.  On June 16,  2004,  DJL and OED jointly  entered into a Loan and
Security  Agreement  with Wells Fargo  Foothill,  Inc. as the Arranger and Agent
(the "PGL Credit  Facility").  The PGL Credit  Facility  consists of a revolving
credit  facility  which  permits DJL and OED to request  advances and letters of
credit up to the lesser of the  maximum  revolver  amount of $35  million  (less
amounts outstanding under letters of credit) and a specified borrowing base (the
"Borrowing  Base").  For the purposes of the PGL Credit Facility,  the Borrowing
Base is the  lesser  of the  Combined  EBITDA  (as  defined  in the  PGL  Credit
Facility) of OED and DJL for the twelve months immediately preceding the current
month end multiplied by 150% and the Combined EBITDA of OED and DJL for the most
recent  quarterly  period  annualized  multiplied by 150%.  Immediately upon the
closing of the PGL Credit Facility,  DJL borrowed approximately $11.1 million to
refinance  outstanding  obligations  under  the  DJL  Credit  Facility  and  pay
financing related fees and expenses and OED borrowed  approximately $4.8 million
to  refinance  outstanding  obligations  under the OED Credit  Facility  and pay
financing related fees and expenses. Advances under the PGL Credit Facility bear
an  interest  rate based on the  borrower's  option of LIBOR plus a margin of 3%
- -3.5% or Wells Fargo prime rate plus a margin of .5% -1% (current rate of 5.0%);
provideed  that at no time shall the  interest  rate be lower than 4%.  Interest
payments under the prime rate option are due monthly and interest payments under
the LIBOR  option are due the last month of the  respective  LIBOR  period.  The
respective  margins are  determined by the Combined  EBITDA of OED and DJL as of
the end of each fiscal quarter.

      The PGL  Credit  Facility  also  contains  a term  loan in the  amount  of
$14,666,667  (the "Term  Loan").  The  proceeds  from the Term Loan were used to
repay outstanding  obligations under the FF&E Credit Facility.  The Term Loan is
secured by certain  assets of OED and  requires  monthly  payments  of  $333,333
starting  July 1, 2004 until the full balance is paid,  with a maturity no later
than June 15, 2008.  The Term Loan has an interest rate equal to the Wells Fargo
prime rate plus 2.5% (current rate of 6.5%); provideed that at no time shall the
interest rate be lower than 6%. Under the terms of the PGL Credit  Facility,  at
closing  OED was  required  to issue a letter of  credit  in the  amount of $3.2
million in favor of Wells Fargo related to the Term Loan.

Guarantees and  Collateral.  DJL and OED are jointly and severally  liable under
the PGL  Credit  Facility,  other  than  borrowings  under  the Term  Loan,  and
borrowings under the PGL Credit Facility are collateralized by substantially all
the tangible and  intangible  assets of OED and DJL.  Borrowings  under the Term
Loan will be secured by a separate lien on the furniture, fixtures and equipment
of OED financed pursuant to the terms of the OED FF&E Facility.  The lien on the
collateral  that  secures  the  notes  and  the  guarantees  are   contractually
subordinated  to the liens  securing  the PGL  Credit  Facility  pursuant  to an
intercreditor agreement. Borrowings under the PGL Credit Facility are guaranteed
by PGL and PGC

Covenants,  Conditions and Events of Default. The PGL Credit Facility contains a
number of restrictive  covenants and agreements,  including covenants that limit
DJL's and OED's ability to, among other things:  (1) incur more debt; (2) create
liens;   (3)  enter  into  any   merger,   consolidation,   reorganization,   or
recapitalization,  or  reclassify  its  capital  stock;  (4)  dispose of certain
assets;  (5)  guarantee  debt  of  others;  (6)  pay  dividends  or  make  other
distributions;   (7)  make   investments;   (8)  enter  into  transactions  with
affiliates.  The PGL Credit Facility also contains financial covenants including
a minimum  Combined  EBITDA of OED and DJL,  limitations to capital  expenditure
amounts  at OED and  DJL  and  minimum  OED  EBITDA  plus  the  premium  paid in
connection with the April 2004 repurchase of a portion of the OED Notes. The PGL
Credit  Facility  also  contains,   among  other  things,   representations  and
warranties,  conditions  to the  extension  of  credit,  and  events of  default
customary  for  loans  of this  type.  The  description  is not  intended  to be
exhaustive  and is qualified in its entirety by reference to the  provisions  of
the definitive PGL Credit Facility documentation.


                                       79


                               THE EXCHANGE OFFER

PURPOSE AND EFFECT; REGISTRATION RIGHTS

      On April 16, 2004 (the "Issue Date"),  we sold 8 3/4% Senior Secured Notes
due 2012 in a private  placement  to Jefferies & Company,  Inc.,  as the initial
purchaser.  The  initial  purchaser  then  resold  those notes under an offering
circular  dated  March 31,  2004 in  reliance  on Rule 144A and other  available
exemptions under the Securities Act of 1933, as amended.  On April 16, 2004, we,
the  guarantors  and the initial  purchasers  also entered  into a  registration
rights agreement (the "Registration Rights Agreement") pursuant to which each of
us and the  guarantors  agreed that we will, at our expense,  for the benefit of
the holders of the notes, subject to certain exceptions:

      o  file  a  registration   statement  (the  "Exchange  Offer  Registration
         Statement")   with  the   Securities  and  Exchange   Commission   (the
         "Commission") promptly, but no later than 90 days after the Issue Date;

      o  will use our  reasonable  best  efforts  to cause  the  Exchange  Offer
         Registration  Statement to become  effective  under the  Securities Act
         promptly, but no later than 180 days after the Issue Date;

      o  will keep the Exchange Offer Registration Statement effective until the
         consummation of the exchange offer; and

      o  will use our  reasonable  best  efforts to commence  and  complete  the
         exchange  offer  promptly,  but no later than 45 days after the date on
         which the Exchange Offer  Registration  Statement has become effective,
         and hold the exchange offer open for not less than 20 business days and
         exchange notes for all  Registrable  Securities that have been properly
         tendered  and  not  withdrawn  on or  prior  to the  expiration  of the
         exchange offer.

      "Registrable  Securities"  means the notes  (together  with the guarantees
thereon);  provided,  however,  that  any  such  security  shall  cease  to be a
Registrable  Security when (i) it has been  exchanged for an exchange note in an
exchange  offer as  contemplated  in  Section  2(a) of the  Registration  Rights
Agreement (provided,  that any exchange note that, as described in the following
paragraph,  is included in a prospectus  for use in  connection  with resales by
broker-dealers  shall be deemed to be a  Registrable  Security  with  respect to
specified  sections of the  Registration  Rights  Agreement until resale of such
Registrable  Security  has been  effected  within the period  referred to in the
following  paragraph);  (ii) a Shelf  Registration  Statement  registering  such
security  under the  Securities  Act has been declared or becomes  effective and
such  security  has been sold or  otherwise  transferred  by the holder  thereof
pursuant to and in a manner  contemplated by such effective  Shelf  Registration
Statement; (iii) such security is sold pursuant to Rule 144 under the Securities
Act under  circumstances in which any legend borne by such security  relating to
restrictions on transferability  thereof, under the Securities Act or otherwise,
is removed by the Issuers or pursuant to the  Indenture;  (iv) such  security is
eligible to be sold pursuant to paragraph  (k) of Rule 144 under the  Securities
Act; or (v) such security shall cease to be outstanding.

      Under existing  Commission  interpretations,  we believe that the exchange
notes would in general be freely  transferable  after the exchange offer without
further  registration  under the  Securities  Act,  except  that  broker-dealers
receiving  exchange  notes in the exchange offer will be subject to a prospectus
delivery  requirement  with  respect  to resales of those  exchange  notes.  The
Commission  has taken the position  that such  broker-dealers  may fulfill their
prospectus delivery  requirements with respect to the exchange notes (other than
a resale of an unsold allotment from the original sale of the notes) by delivery
of the prospectus contained in the Exchange Offer Registration Statement.  Under
the  Registration  Rights  Agreement,  the  Issuers  have  agreed to allow  such
broker-dealers   to  use  the   prospectus   contained  in  the  Exchange  Offer
Registration  Statement in connection with the resale of the exchange notes. The
Issuers and the Guarantors will use their respective  reasonable best efforts to
keep the Exchange Offer Registration Statement effective for such period of time
as such  Persons  must  comply  with such  requirements  in order to resell  the
Exchange Securities, the "Applicable Period").

      If (i) prior to the time the  exchange  offer is  completed  (A)  existing
Commission  interpretations are changed such that the exchange notes received in
the  exchange  offer  would not in general  be, upon  receipt,  transferable  by
holders  thereof  without  restrictions  under  the  Securities  Act or (B)  the
interests  of the  Holders,  taken as a whole,


                                       80


would be  materially  adversely  affected by the  consummation  of the  exchange
offer;  (ii) the exchange offer has not been completed within 225 days following
the Issue Date;  or (iii) the exchange  offer is not  available to any holder of
the notes, the Issuers and the Guarantors  shall, in lieu of (or, in the case of
clause (iii),  in addition to)  conducting  the exchange  offer,  file under the
Securities Act a "shelf"  registration  statement providing for the registration
of, and the sale on a continuous  or delayed basis by the holders of, all of the
Registrable Securities (the "Shelf Registration Statement").

      The Registration Rights Agreement will provide that the Issuers:

      o  will file the Shelf Registration  Statement with the Commission as soon
         as  practicable,  but no  later  than  30  days  after  the  time  such
         obligation to file arises;

      o  will use their reasonable best efforts to cause the Shelf  Registration
         Statement to become or be declared  effective  under the Securities Act
         no later than 60 days after the date such Shelf Registration  Statement
         is filed; and

      o  will use their reasonable best efforts to keep such Shelf  Registration
         Statement  continuously effective for a period ending on the earlier of
         the second  anniversary of the date such Shelf  Registration  Statement
         became  or was  declared  effective  or such  time  as all  Registrable
         Securities  covered by the Shelf  Registration  have been sold or there
         are no longer any Registrable Securities outstanding.

      A Holder that sells notes  pursuant  to the Shelf  Registration  Statement
generally  would be  required  to be named as a selling  security-holder  in the
related prospectus and to deliver a prospectus to purchasers, will be subject to
certain of the civil liability provisions under the Securities Act in connection
with such sales and will be bound by the provisions of the  Registration  Rights
Agreement   which  are   applicable   to  such  a  Holder   (including   certain
indemnification   obligations).   The  Issuers   will  provide  a  copy  of  the
Registration Rights Agreement to prospective investors upon request.

      In the event that:

      o  the Issuers have not filed the Exchange Offer Registration Statement or
         Shelf  Registration  Statement  on or  before  the date on  which  such
         registration statement is required to be filed, or

      o  such  Exchange  Offer  Registration  Statement  or  Shelf  Registration
         Statement has not become  effective or been  declared  effective by the
         Commission on or before the date on which such  registration  statement
         is required to become or be declared effective, or

      o  the  exchange  offer has not been  completed  within 30 days  after the
         initial  effective  date of the Exchange Offer  Registration  Statement
         relating to the exchange  offer (if the exchange offer is then required
         to be made), or

      o  any  Exchange  Offer  Registration   Statement  or  Shelf  Registration
         Statement is filed and declared  effective but shall thereafter  either
         be  withdrawn  by the Issuers or shall  become  subject to an effective
         stop order suspending the effectiveness of such registration  statement
         without being  succeeded  within 30 days by an additional  registration
         statement filed and declared effective

(each such  event  referred  to in  clauses  (a)  through  (d), a  "Registration
Default" and, each period during which a  Registration  Default has occurred and
is  continuing,  a  "Registration  Default  Period"),  then,  in addition to the
interest on the notes, liquidated damages ("Liquidated Damages") shall accrue at
an amount per week per $1,000 principal  amount of Registrable  Securities equal
to $0.05 for the first 90 days of the Registration Default Period, increasing by
an  additional  $0.05  per week  per  $1,000  principal  amount  of  Registrable
Securities  with respect to each  subsequent  90-day period,  up to a maximum of
$0.25 per week per $1,000 principal amount of Registrable Securities. Liquidated
Damages  shall be paid on  interest  payment  dates to holders of record for the
payment of interest.


                                       81


      Holders of notes will be required to make  certain  representations  to us
and to deliver  information to be used in connection with the Shelf Registration
Statement (in each case, as described in the Registration  Rights Agreement) and
will be required to provide comments on the Shelf Registration  Statement within
the time periods set forth in the Registration Rights Agreement in order to have
their notes  included in the Shelf  Registration  Statement and benefit from the
provisions regarding Liquidated Damages set forth above.

      The notes and the exchange notes will be considered  collectively  to be a
single  class  for  all  purposes  under  the  Indenture,   including,   without
limitation,  waivers,  amendments,  redemptions and offers to purchase,  and for
purposes of "The  Exchange  Offer"  section  (except with respect to  liquidated
damages  above),  all  references  herein  to  "notes"  shall be deemed to refer
collectively  to notes and any  exchange  notes,  unless the  context  otherwise
requires.

EXPIRATION DATE; EXTENSIONS

      The expiration date of the exchange offer is          , 2004 at 5:00 p.m.,
New York City time. We may extend the exchange offer in our sole discretion.  If
we extend the exchange  offer,  the expiration  date will be the latest date and
time to which the exchange offer is extended.  We will notify the exchange agent
of any extension by oral or written  notice and will make a public  announcement
of the  extension  no later  than 9:00  a.m.,  New York City  time,  on the next
business day after the previously scheduled expiration date.

      We expressly reserve the right, in our sole and absolute discretion:

      o  to delay accepting any notes;

      o  to extend the exchange offer;

      o  if any of the conditions  under  "--Conditions  of the Exchange Offer"
         have not been satisfied, to terminate the exchange offer; and

      o  to waive any  condition or otherwise  amend the terms of the exchange
         offer in any manner.

      If the  exchange  offer is  amended  in a manner we deem to  constitute  a
material  change,  we  will  promptly  disclose  the  amendment  by  means  of a
prospectus  supplement that will be distributed to the registered holders of the
notes.  Any delay in  acceptance,  extension,  termination  or amendment will be
followed  promptly  by an oral or  written  notice of the event to the  exchange
agent. We will also make a public  announcement of the event.  Without  limiting
the manner in which we may choose to make any pubic  announcement and subject to
applicable  law,  we have no  obligation  to  publish,  advertise  or  otherwise
communicate any pubic announcement other than by issuing a release to a national
news service.

TERMS OF THE EXCHANGE OFFER

      We are offering, upon the terms and subject to the conditions set forth in
this  prospectus  and in the  accompanying  letter of  transmittal,  to exchange
$1,000 in principal  amount of the new notes for each $1,000 in principal amount
of outstanding notes. We will accept for exchange any and all old notes that are
validly  tendered on or before 5:00 p.m.,  New York City time, on the expiration
date.  Tenders of the old notes may be  withdrawn  at any time before 5:00 p.m.,
New  York  City  time,  on  the  expiration  date.  The  exchange  offer  is not
conditioned  upon any minimum  principal  amount of old notes being tendered for
exchange.   However,  the  exchange  offer  is  subject  to  the  terms  of  the
registration  rights agreement and the satisfaction of the conditions  described
under  "--Conditions  of the Exchange  Offer." Old notes may be tendered only in
multiples  of  $1,000.  Holders  of notes may  tender  less  than the  aggregate
principal amount represented by their old notes if they  appropriately  indicate
this fact on the letter of  transmittal  accompanying  the tendered old notes or
indicate this fact under the procedures for book-entry transfer described below.

      As of the date of this prospectus,  $233.0 million in aggregate  principal
amount of the old notes were outstanding.  Solely for reasons of administration,
we have fixed the close of  business on           ,  2004 as the


                                       82


record date for purposes of determining  the persons to whom this prospectus and
the  letter of  transmittal  will be mailed  initially.  There  will be no fixed
record  date for  determining  the  eligible  holders  of the old  notes who are
entitled to participate in the exchange  offer.  We believe that, as of the date
of this  prospectus,  no holder of notes (other than Jefferies & Company,  Inc.,
which may be our affiliate) is our "affiliate," as defined in Rule 405 under the
Securities Act of 1933.

      We will be deemed to have accepted validly tendered old notes when, as and
if we give oral or written notice of our acceptance to the exchange  agent.  The
exchange agent will act as agent for the tendering  holders of old notes and for
purposes of  receiving  the new notes from us. If any tendered old notes are not
accepted for exchange  because of an invalid  tender or otherwise,  certificates
for the unaccepted old notes will be returned, without expense, to the tendering
holder promptly after the expiration date.

      Holders of old notes do not have  appraisal  or  dissenters'  rights under
applicable law or the indenture as a result of the exchange  offer. We intend to
conduct the exchange offer in accordance with the applicable requirements of the
Securities  Exchange  Act of 1934  and  the  rules  and  regulations  under  the
Securities Exchange Act of 1934, including Rule 14e-1.

      Holders  who  tender  their old notes in the  exchange  offer  will not be
required to pay brokerage  commissions or fees or, following the instructions in
the letter of  transmittal,  transfer  taxes with respect to the exchange of old
notes under the exchange offer. We will pay all charges and expenses, other than
transfer taxes in some circumstances, in connection with the exchange offer. See
"--Fees  and  Expenses"  for more  information  about the costs of the  exchange
offer.

      We do not make any recommendation to holders of old notes as to whether to
tender any of their old notes under the exchange offer. In addition,  no one has
been authorized to make any recommendation. Holders of old notes must make their
own decision  whether to  participate  in the exchange  offer and, if the holder
chooses to participate in the exchange offer, the aggregate  principal amount of
old notes to tender,  after reading  carefully this prospectus and the letter of
transmittal  and  consulting  with their  advisors,  if any,  based on their own
financial position and requirements.

CONDITIONS OF THE EXCHANGE OFFER

      You must tender your old notes in accordance with the requirements of this
prospectus and the letter of transmittal in order to participate in the exchange
offer.

      Notwithstanding  any  other  provision  of  the  exchange  offer,  or  any
extension of the exchange  offer, we will not be required to accept for exchange
any old notes,  and we may terminate or amend the exchange  offer, if we are not
permitted  to  effect  the   exchange   offer  under   applicable   law  or  any
interpretation  of applicable  law by the staff of the  Securities  and Exchange
Commission.  If we determine in our sole  discretion that any of these events or
conditions  has  occurred,  we may,  subject to  applicable  law,  terminate the
exchange  offer and return all old notes  tendered for exchange or may waive any
condition or amend the terms of the exchange offer.

      We  expect  that  the  above  conditions  will  be  satisfied.  The  above
conditions  are for our sole  benefit and may be waived by us at any time in our
sole  discretion.  Our failure at any time to exercise  any of the above  rights
will not be a waiver of those  rights  and each  right will be deemed an ongoing
right that may be  asserted at any time,  provided  that all  conditions  to the
exchange  offer,  other  than  any  involving  governmental  approval,  must  be
satisfied  or  waived  before  the  expiration  of  the  exchange   offer.   Any
determination  by us  concerning  the events  described  above will be final and
binding upon all parties.

INTEREST AND LIQUIDATED DAMAGES

      Each new note  will  bear  interest  from  the most  recent  date to which
interest  has been  paid or duly  provided  for on the old note  surrendered  in
exchange for the new note or, if no interest has been paid or duly  provided for
on the old note,  from April 16, 2004.  Holders of the old notes whose old notes
are accepted for exchange will not receive  accrued  interest on their old notes
for any period from and after the last interest  payment date to which


                                       83


interest  has been paid or duly  provided  for on their  old notes  prior to the
original  issue date of the new notes or, if no  interest  has been paid or duly
provided for, will not receive any accrued interest on their old notes, and will
be deemed to have  waived the right to receive  any  interest on their old notes
accrued from and after such  interest  payment date or, if no such  interest has
been paid or duly provided for, from and after April 16, 2004.

     As a  consequence  of our  filing  this  registration  statement  with  the
Securities  and  Exchange  Commission  after the date we were  required to do so
under the  Registration  Rights  Agreement,  record holders of the notes will be
entitled to receive  liquidated  damages in the form of  additional  interest on
October 15, 2004.  See "The  Exchange  Offer - Purpose and Effect;  Registration
Rights".

PROCEDURES FOR TENDERING OLD NOTES

      The tender of a holder's  old notes and our  acceptance  of old notes will
constitute  a binding  agreement  between the  tendering  holder and us upon the
terms and conditions of this prospectus and the letter of transmittal.  Unless a
holder tenders old notes according to the guaranteed  delivery procedures or the
book-entry  procedures  described below, the holder must transmit the old notes,
together with a properly  completed and executed  letter of transmittal  and all
other documents required by the letter of transmittal,  to the exchange agent at
its address before 5:00 p.m.,  New York City time, on the  expiration  date. The
method of delivery of old notes,  letters of transmittal  and all other required
documents is at the election and risk of the tendering holder. If delivery is by
mail, we recommend  delivery by registered mail,  properly insured,  with return
receipt requested. Instead of delivery by mail, we recommend that each holder of
notes use an overnight or hand delivery service.  In all cases,  sufficient time
should be allowed to assure timely delivery.

      Any  beneficial  owner of the old notes whose old notes are  registered in
the name of a broker,  dealer,  commercial  bank, trust company or other nominee
and who wishes to tender old notes in the  exchange  offer  should  contact that
registered  holder promptly and instruct that registered holder to tender on its
behalf.  If the beneficial  owner wishes to tender  directly,  it must, prior to
completing and executing the letter of transmittal and tendering old notes, make
appropriate  arrangements  to register  ownership  of the old notes in its name.
Beneficial owners should be aware that the transfer of registered  ownership may
take considerable time.

      Any  financial  institution  that is a  participant  in  DTC's  Book-Entry
Transfer  Facility  system  may make  book-entry  delivery  of the old  notes by
causing  DTC to  transfer  the old notes into the  exchange  agent's  account in
accordance  with DTC's  procedures  for the transfer.  To be timely,  book-entry
delivery  of old  notes  requires  receipt  of a  confirmation  of a  book-entry
transfer before the expiration date.  Although  delivery of the old notes may be
effected through  book-entry  transfer into the exchange agent's account at DTC,
the letter of transmittal,  properly  completed and executed,  with any required
signature  guarantees and any other required documents or an agent's message, as
described  below,  must in any case be delivered to and received by the exchange
agent at its  address  on or  before  the  expiration  date,  or the  guaranteed
delivery procedure set forth below must be complied with.

      DTC has confirmed that the exchange offer is eligible for DTC's  Automated
Tender Offer Program. Accordingly,  participants in DTC's Automated Tender Offer
Program may, instead of physically  completing and signing the applicable letter
of transmittal and delivering it to the exchange agent,  electronically transmit
their  acceptance of the exchange  offer by causing DTC to transfer old notes to
the exchange  agent in  accordance  with DTC's  Automated  Tender Offer  Program
procedures for transfer.  DTC will then send an agent's  message to the exchange
agent.

      The term "agent's message" means a message transmitted by DTC, received by
the exchange agent and forming part of the book-entry confirmation, which states
that DTC has  received an express  acknowledgment  from a  participant  in DTC's
Automated  Tender Offer Program that is tendering old notes that are the subject
of the book-entry confirmation;  that the participant has received and agrees to
be bound by the terms of the applicable letter of transmittal or, in the case of
an agent's  message  relating to guaranteed  delivery,  that the participant has
received and agrees to be bound by the applicable notice of guaranteed delivery;
and that we may enforce the agreement against that participant.

      Each signature on a letter of  transmittal or a notice of withdrawal  must
be guaranteed unless the old notes are tendered:

      o  by a  registered  holder  who has  not  completed  the  box  entitled
         "Special Delivery Instructions;" or

      o  for the account of an eligible institution, as described below.


                                       84


      If a signature on a letter of  transmittal  or a notice of  withdrawal  is
required to be guaranteed,  the signature must be guaranteed by a participant in
a recognized medallion signature program. If the letter of transmittal is signed
by a person  other than the  registered  holder of the old notes,  the old notes
surrendered  for exchange must be endorsed by the  registered  holder,  with the
signature  guaranteed  by a  medallion  signature  guarantor.  If any  letter of
transmittal,  endorsement,  bond power,  power of attorney or any other document
required  by the  letter  of  transmittal  is  signed  by a  trustee,  executor,
administrator,  guardian,  attorney-in-fact,  officer of a corporation  or other
person acting in a fiduciary or representative capacity, that person should sign
in  that  capacity  when  signing.   The  person  must  submit  to  us  evidence
satisfactory,  in our sole discretion,  of his or her authority to so act unless
we waive the requirement.

      As used in this  prospectus  with respect to the old notes,  a "registered
holder" is any person in whose name the old notes are registered on the books of
the  registrar.  An  "eligible  institution"  is a firm  that is a  member  of a
registered  national  securities  exchange  or of the  National  Association  of
Securities Dealers, Inc., a commercial bank or trust company having an office or
correspondent in the United States or any other "eligible guarantor institution"
as such term is defined in Rule  17Ad-15  under the  Securities  Exchange Act of
1934.

      We will determine in our sole discretion all questions as to the validity,
form, eligibility,  including time of receipt,  acceptance and withdrawal of old
notes tendered for exchange.  Our  determination  will be final and binding.  We
reserve the  absolute  right to reject old notes not  properly  tendered  and to
reject any old notes if  acceptance  might,  in our  judgment  or our  counsel's
judgment,  be unlawful.  We also reserve the absolute right to waive any defects
or irregularities or conditions of the exchange offer as to particular old notes
at any time,  including the right to waive the  ineligibility  of any holder who
seeks to tender old notes in the exchange offer.

      Our  interpretation  of the terms and  conditions  of the exchange  offer,
including  the letter of  transmittal  and its  instructions,  will be final and
binding  on all  parties.  Unless  waived,  any  defects  or  irregularities  in
connection  with  tenders  of old notes for  exchange  must be cured  within the
period of time as we  determine.  Neither our company nor the exchange  agent is
under any duty to give  notification of defects in the tenders or will incur any
liability  for failure to give the  notification.  The  exchange  agent will use
reasonable  efforts  to give  notification  of defects  or  irregularities  with
respect to tenders of old notes for  exchange  but will not incur any  liability
for failure to give the notification. Tenders of old notes will not be deemed to
have been made until the irregularities have been cured or waived.

      By tendering, you will represent to us that, among other things:

      o  you are not our  "affiliate,"  as  defined  in  Rule  405  under  the
         Securities Act of 1933;

      o  you  will  acquire  the new  notes  in the  ordinary  course  of your
         business;

      o  you are not a  broker-dealer  that acquired your notes directly from us
         in order to resell them in reliance on Rule 144A of the  Securities Act
         of 1933 or any other  available  exemption  under the Securities Act of
         1933;

      o  if you are a  broker-dealer  that  acquired  your  notes as a result of
         market-making  or  other  trading   activities,   you  will  deliver  a
         prospectus in connection with any resale of new notes; and

      o  you are not  participating,  do not intend to  participate  and have no
         arrangement  or  understanding  with any person to  participate  in the
         distribution of the new notes.

      In connection with a book-entry  transfer,  each  participant will confirm
that it makes the  representations  and  warranties  contained  in the letter of
transmittal.

GUARANTEED DELIVERY PROCEDURES

      If you wish to tender your old notes and:


                                       85


      o  your old notes are not immediately available;

      o  you are  unable  to  deliver  on time  your old  notes  or any  other
         document that you are required to deliver to the exchange agent; or

      o  you  cannot  complete  the  procedures  for  delivery  by  book-entry
         transfer on time;

you may tender your old notes  according to the guaranteed  delivery  procedures
described in the letter of transmittal. Those procedures require that:

      o  tender  must be made by or  through  an  eligible  institution  and a
         notice of guaranteed delivery must be signed by the holder;

      o  on or before the expiration  date, the exchange agent must receive from
         the holder and the eligible  institution  on a properly  completed  and
         executed  notice of  guaranteed  delivery  by  facsimile,  mail or hand
         delivery containing the name and address of the holder, the certificate
         number or numbers of the tendered old notes,  the  principal  amount of
         tendered old notes,  a statement  that the tender is being made,  and a
         guarantee that within three  business days after the  expiration  date,
         the certificates representing the old notes in proper form for transfer
         or a book-entry  confirmation  and any other documents  required by the
         letter of  transmittal  will be deposited  by the eligible  institution
         with the exchange agent; and

      o  properly  completed  and executed  documents  required by the letter of
         transmittal  and the  tendered old notes in proper form for transfer or
         confirmation  of a  book-entry  transfer  of the  old  notes  into  the
         exchange  agent's account at DTC must be received by the exchange agent
         within three  business days after the  expiration  date of the exchange
         offer.

      Any holder who wishes to tender old notes  under the  guaranteed  delivery
procedures must ensure that the exchange agent receives the notice of guaranteed
delivery and letter of  transmittal  relating to the old notes before 5:00 p.m.,
New York City time, on the expiration date.

ACCEPTANCE OF OLD NOTES FOR EXCHANGE; DELIVERY OF NEW NOTES

      Upon  satisfaction  or waiver of all the conditions to the exchange offer,
we will accept old notes that are properly  tendered in the exchange offer prior
to 5:00 p.m., New York City time, on the expiration  date. The new notes will be
delivered  promptly  after  acceptance  of the old notes.  For  purposes  of the
exchange  offer, we will be deemed to have accepted  validly  tendered old notes
when, as and if we have given notice to the exchange agent.

WITHDRAWAL RIGHTS

      Tenders  of the old notes may be  withdrawn  by  delivery  of a written or
facsimile  transmission  notice to the  exchange  agent at its address set forth
under "--The Exchange Agent;  Assistance" at any time before 5:00 p.m., New York
City time, on the expiration date. Any such notice of withdrawal must:

      o  specify the name of the person  having  deposited the old notes to be
         withdrawn;

      o  identify  the old  notes to be  withdrawn,  including  the  certificate
         number or numbers  and  principal  amount of the old notes,  or, in the
         case of old notes  transferred  by  book-entry  transfer,  the name and
         number of the account at DTC to be credited;

      o  be signed by the holder in the same manner as the original signature on
         the letter of transmittal  by which old notes were tendered,  including
         any required signature guarantees, or be accompanied by a bond power in
         the name of the person  withdrawing the tender, in satisfactory form as
         determined  by us in our sole  discretion,  executed by the  registered
         holder,  with  the  signature   guaranteed  by  a  medallion  signature
         guarantor,  together with the other documents required upon transfer by
         the indenture; and


                                       86


      o  specify  the name in which the old notes  are to be  re-registered,  if
         different from the person who deposited the old notes.

      All questions as to the validity, form and eligibility,  including time of
receipt,  of the notices will be determined by us, in our sole  discretion.  Any
old  notes  withdrawn  will be  deemed  not to have been  validly  tendered  for
exchange for  purposes of the exchange  offer and will be returned to the holder
without cost as promptly after withdrawal.  Properly  withdrawn old notes may be
retendered  following the procedures described under "--Procedures for Tendering
Old Notes" at any time on or before the expiration date.

THE EXCHANGE AGENT; ASSISTANCE

      U.S. Bank,  N.A. is the exchange agent.  All tendered old notes,  executed
letters of  transmittal  and other related  documents  should be directed to the
exchange  agent.   Questions  and  requests  for  assistance  and  requests  for
additional copies of the prospectus, the letter of transmittal and other related
documents should be addressed to the exchange agent as follows:


                                                               
BY REGISTERED OR CERTIFIED MAIL:   BY HAND OR OVERNIGHT COURIER:     BY TELEPHONE OR FACSIMILE:
U.S. Bank National Association     U.S. Bank National Association    Phone: (651) 244-8677
180 East Fifth Street              180 East Fifth Street             Facsimile: (651) 244-0711
St. Paul, MN 55101                 St. Paul, MN 55101
Attn.  Corporate  Trust--          Attn.  Corporate Trust--
Specialized Finance                Specialized Finance


FEES AND EXPENSES

      We will bear the  expenses  of  soliciting  old notes  for  exchange.  The
principal  solicitation is being made by mail by the exchange agent.  Additional
solicitation  may be made by  telephone,  facsimile or in person by officers and
regular employees of our company and our affiliates and by persons so engaged by
the exchange agent.

      We will pay the  exchange  agent  reasonable  and  customary  fees for its
services and will reimburse the exchange agent for its reasonable  out-of-pocket
expenses in connection  with its services and pay other  registration  expenses,
including  fees and expenses of the trustee  under the  indenture,  filing fees,
blue sky fees and printing and distribution expenses.

      We have not retained any  dealer-manager  in connection  with the exchange
offer and will not make any  payments to brokers,  dealers or others  soliciting
acceptance of the exchange offer.

      We will pay all transfer taxes, if any,  applicable to the exchange of old
notes under the exchange offer.  If, however,  a transfer tax is imposed for any
reason other than the exchange of old notes under the exchange  offer,  then the
amount of those transfer taxes,  whether imposed on the registered holder or any
other persons, will be payable by the tendering holder. If satisfactory evidence
of payment  of those  taxes or  exemption  is not  submitted  with the letter of
transmittal,  the amount of those transfer taxes will be billed  directly to the
tendering holder.

ACCOUNTING TREATMENT

      The new  notes  will be  recorded  at the same  carrying  value as the old
notes,  as  reflected  in our  accounting  records on the date of the  exchange.
Accordingly,  we will  recognize no gain or loss for  accounting  purposes.  The
expenses of the exchange offer will be amortized over the term of the new notes.

CONSEQUENCES OF NOT EXCHANGING OLD NOTES

      As a result of this exchange  offer,  we will have  fulfilled  most of our
obligations under the registration  rights agreement.  Holders who do not tender
their old notes,  except for limited instances  involving the initial purchasers
or holders of old notes who are not  eligible  to  participate  in the  exchange
offer or who do not receive


                                       87


freely  transferable  new notes  under  the  exchange  offer,  will not have any
further registration rights under the registration rights agreement or otherwise
and will not have rights to receive additional interest. Accordingly, any holder
who does not  exchange  its old notes for new notes  will  continue  to hold the
untendered  old notes and will be  entitled to all the rights and subject to all
the limitations  applicable  under the indenture,  except to the extent that the
rights  or  limitations,  by their  terms,  terminate  or cease to have  further
effectiveness as a result of the exchange offer.

      Any old notes  that are not  exchanged  for new notes  under the  exchange
offer will remain restricted securities within the meaning of the Securities Act
of 1933. In general, the old notes may be resold only:

      o  to us or any of our subsidiaries;

      o  inside  the  United  States  to a  "qualified  institutional  buyer" in
         compliance with Rule 144A under the Securities Act of 1933;

      o  inside the United States to an institutional  "accredited investor," as
         defined in Rule 501(a)(1),  (2), (3) or (7) under the Securities Act of
         1933,  or  an  "accredited  investor"  that,  prior  to  the  transfer,
         furnishes or has furnished on its behalf by a U.S. broker-dealer to the
         trustee  under  the  indenture  a  signed  letter  containing   various
         representations and agreements relating to the restrictions on transfer
         of the new notes,  the form of which  letter can be  obtained  from the
         trustee;

      o  outside  the  United  States  in  compliance  with  Rule 904  under the
         Securities Act of 1933;

      o  in reliance on the  exemption  from  registration  provided by Rule 144
         under the Securities Act of 1933, if available; or

      o  under an effective  registration  statement under the Securities Act of
         1933.

      Each accredited  investor that is not a qualified  institutional buyer and
that  is an  original  purchaser  of any of  the  old  notes  from  the  initial
purchasers will be required to sign a letter confirming that it is an accredited
investor under the Securities Act of 1933 and that it acknowledges  the transfer
restrictions summarized above.

RESALES OF THE NEW NOTES

      We are making the exchange  offer in reliance on the position of the staff
of the Securities and Exchange  Commission as set forth in interpretive  letters
addressed to third parties in other  transactions.  However,  we have not sought
our own interpretive letter. Although there has been no indication of any change
in the staff's  position,  we cannot assure you that the staff of the Securities
and Exchange  Commission would make a similar  determination with respect to the
exchange offer as it has in its interpretive letters to third parties.  Based on
these  interpretations  by the staff,  and except as provided  below, we believe
that new notes may be offered for resale,  resold and otherwise transferred by a
holder who participates in the exchange offer and is not a broker-dealer without
further compliance with the registration and prospectus  delivery  provisions of
the  Securities  Act of 1933.  In order to  receive  new notes  that are  freely
tradeable,  a holder must  acquire the new notes in the  ordinary  course of its
business and may not participate,  or have any arrangement or understanding with
any  person to  participate,  in the  distribution,  within  the  meaning of the
Securities Act of 1933, of the new notes.  Holders wishing to participate in the
exchange  offer must make the  representations  described in  "--Procedures  for
Tendering Old Notes" above.

      Any holder of old notes:

      o  who is our  "affiliate,"  as defined in Rule 405 under the Securities
         Act of 1933;

      o  who did not  acquire  the new  notes in the  ordinary  course  of its
         business;

      o  who is a broker-dealer  that purchased old notes from us to resell them
         under Rule 144A of the  Securities  Act of 1933 or any other  available
         exemption under the Securities Act of 1933; or


                                       88


      o  who intends to  participate  in the  exchange  offer for the purpose of
         distributing,  within the meaning of the  Securities  Act of 1933,  new
         notes;

will be  subject to  separate  restrictions.  Each  holder in any of the above
categories:

      o  will not be able to rely on the  interpretations  of the staff of the
         Securities Act of 1933 in the above-mentioned interpretive letters;

      o  will  not be  permitted  or  entitled  to  tender  old  notes  in the
         exchange offer; and

      o  must comply with the registration and prospectus delivery  requirements
         of the  Securities  Act of 1933 in  connection  with  any sale or other
         transfer of old notes,  unless the sale is made under an exemption from
         such requirements.

      In addition,  if you are a  broker-dealer  holding old notes  acquired for
your own account,  then you may be deemed a statutory  "underwriter"  within the
meaning of the Securities Act of 1933 and must deliver a prospectus  meeting the
requirements  of the  Securities  Act of 1933 in connection  with any resales of
your new notes. Each  broker-dealer  that receives new notes for its own account
pursuant to the exchange offer must  acknowledge  that it acquired the old notes
for its own account as a result of  market-making  activities  or other  trading
activities  and  must  agree  that it will  deliver  a  prospectus  meeting  the
requirements  of the  Securities  Act of 1933 in  connection  with any resale of
those new notes.  The letter of  transmittal  states  that,  by making the above
acknowledgment  and by  delivering a  prospectus,  a  broker-dealer  will not be
deemed to admit that it is an "underwriter" within the meaning of the Securities
Act of 1933.

      Based on the position  taken by the staff of the  Securities  and Exchange
Commission  in the  interpretive  letters  referred  to above,  we believe  that
"participating  broker-dealers,"  or broker-dealers  that acquired old notes for
their own accounts,  as a result of market-making  or other trading  activities,
may fulfill their prospectus delivery requirements with respect to the new notes
received  upon  exchange of old notes,  other than old notes that  represent  an
unsold  allotment  from the  original  sale of the old notes,  with a prospectus
meeting  the  requirements  of the  Securities  Act of  1933,  which  may be the
prospectus  prepared for an exchange  offer so long as it contains a description
of the  plan of  distribution  with  respect  to the  resale  of the new  notes.
Accordingly, this prospectus, as it may be amended or supplemented,  may be used
by a  participating  broker-dealer  during  the  period  referred  to  below  in
connection  with  resales of new notes  received in exchange for old notes where
the old notes  were  acquired  by the  participating  broker-dealer  for its own
account as a result of market-making or other trading activities. Subject to the
provisions  of the  registration  rights  agreement,  we have  agreed  that this
prospectus  may be used by a  participating  broker-dealer  in  connection  with
resales of the new notes. See "Plan of Distribution."  However,  a participating
broker-dealer  that intends to use this prospectus in connection with the resale
of new notes  received in exchange for old notes  pursuant to the exchange offer
must notify us, or cause us to be notified,  on or before the expiration date of
the exchange offer, that it is a participating broker-dealer. This notice may be
given in the space provided for that purpose in the letter of transmittal or may
be  delivered  to the  exchange  agent at the  address  set forth  under  "--The
Exchange  Agent;  Assistance."  Any  participating  broker-dealer  that  is  our
"affiliate" may not rely on these interpretive  letters and must comply with the
registration and prospectus delivery  requirements of the Securities Act of 1933
in connection with any resale transaction.

      Each  participating  broker-dealer  that tenders old notes pursuant to the
exchange  offer will be deemed to have  agreed,  by  execution  of the letter of
transmittal,  that upon receipt of notice from us of the occurrence of any event
or the  discovery  of any  fact  that  makes  any  statement  contained  in this
prospectus untrue in any material respect or that causes this prospectus to omit
to state a material fact necessary in order to make the statements  contained in
this prospectus,  in light of the circumstances  under which they were made, not
misleading or of the  occurrence of other events  specified in the  registration
rights agreement,  the participating  broker-dealer will suspend the sale of new
notes pursuant to this  prospectus  until we have amended or  supplemented  this
prospectus to correct the  misstatement or omission and have furnished copies of
the amended or supplemented prospectus to the participating  broker-dealer or we
have given notice that the sale of the new notes may be resumed, as the case may
be.


                                      89


                              DESCRIPTION OF NOTES

GENERAL

     The old  notes  were,  and the new notes  will be,  issued  pursuant  to an
indenture (the  "Indenture")  among the Issuers,  the Subsidiary  Guarantors and
U.S. Bank National  Association,  as trustee (the "Trustee").  The old notes and
the new notes are together  referred to as the  "Notes".  The terms of the Notes
include  those stated in the  Indenture  and those made part of the Indenture by
reference to the Trust  Indenture Act of 1939, as amended (the "Trust  Indenture
Act").  The Notes are subject to all such terms, and the Holders are referred to
the Indenture and the Trust Indenture Act for a statement thereof.  The form and
terms of the new notes are substantially  identical to the form and terms of the
old notes, except that the new notes:

      o  will be registered under the Securities Act; and

      o  will not bear any legends restricting transfer.

      We will  issue the new notes  solely in  exchange  for an equal  principal
amount of old notes in denominations of $1,000 and integral multiples of $1,000.

      The following summary of certain provisions of the Indenture, the Security
Documents (defined below),  the Intercreditor  Agreement (defined below) and the
Registration Rights Agreement among the Issuers,  the Subsidiary  Guarantors and
the Initial Purchaser (the "Registration  Rights Agreement") is not purported to
be complete and is qualified in its entirety by reference to the Indenture,  the
Security  Documents,  the  Intercreditor  Agreement and the Registration  Rights
Agreement, respectively, including the definitions therein of certain terms used
below.  Copies  of  the  forms  of  Indenture,   the  Security  Documents,   the
Intercreditor Agreement and the Registration Rights Agreement are available from
the Issuers upon request as described below under the section of this Prospectus
entitled "Available  Information." You can find the definitions of certain terms
used in this  Description  of Notes under "Certain  Definitions"  and throughout
this Description of Notes.

      The Notes are senior secured obligations of the Issuers and rank senior in
right of payment to all existing  and future  subordinated  Indebtedness  of the
Issuers and pari passu in right of payment with all  existing and future  senior
Indebtedness  of the Issuers.  The Notes are  unconditionally  guaranteed by the
Subsidiary Guarantors, as described below under "Subsidiary Guarantors," and the
Notes and the  Subsidiary  Guaranties  are  secured  by a security  interest  in
substantially  all of our and the  Subsidiary  Guarantors'  current  and  future
assets, other than the Excluded Assets, as described below under "Security." The
Notes are without recourse to the Members.

      Our new senior secured credit facility (the "New Senior Credit Facility"),
also is  secured  by  substantially  all of our and the  Subsidiary  Guarantors'
current and future assets  (including the Collateral  that secures the Notes and
the Subsidiary  Guaranties),  other than certain excluded assets. The collateral
securing the New Senior  Credit  Facility also includes some assets that are not
part of the Collateral  securing the Notes.  See "Senior Credit Facility" below.
The lenders  under the New Senior Credit  Facility,  the Trustee and the Issuers
and the  Subsidiary  Guarantors  party to the New Senior  Credit  Facility  have
entered   into  the   Intercreditor   Agreement,   as   described   below  under
"Intercreditor Agreement," setting forth their respective rights and obligations
with respect to the Collateral.  Pursuant to the  Intercreditor  Agreement,  the
Lien on the collateral  securing the New Senior Credit Facility is contractually
senior to the Lien on the  Collateral  securing  the  Notes  and the  Subsidiary
Guaranties.

      Under   certain   circumstances,   the  Issuers  may   designate   certain
Subsidiaries   formed  or  acquired   after  the  Issue  Date  as   Unrestricted
Subsidiaries.   Unrestricted   Subsidiaries  are  not  subject  to  any  of  the
restrictive covenants set forth in the Indenture.  As of the Issue Date, none of
our subsidiaries is an Unrestricted Subsidiary.

      The  Notes  were  issued  in  registered  form,  without  coupons,  and in
denominations of $1,000 and integral multiples thereof.


                                       90


ISSUERS

      As used in this  Description  of Notes,  all  references to the "Issuers,"
"we," "our" or "us" mean Peninsula Gaming, LLC ("PGL"),  Diamond Jo, LLC ("DJL")
and Peninsula  Gaming Corp.  ("PGC",  formerly known as The Old Evangeline Downs
Capital Corp.) and their  respective  successors in accordance with the terms of
the Indenture, and not any of their respective subsidiaries.

      PGC is a wholly owned  subsidiary of the Company and serves as a co-issuer
of the Notes in order to facilitate the offering of the Notes. PGC does not have
any  operations  or  assets  and  will  not  have  any  revenues.  As a  result,
prospective  investors  should not expect PGC to  participate  in servicing  the
principal,  interest,  liquidated  damages, if any, premium or any other payment
obligations on the Notes. See "Certain  Covenants--Restrictions on Activities of
PGC"

PRINCIPAL, MATURITY AND INTEREST

      The Indenture does not limit the aggregate  principal amount of Notes that
may be issued  thereunder.  We initially issued Notes in an aggregate  principal
amount of $233,000,000. In addition, the Indenture provides that, subject to the
covenant in the Indenture  described  under  "Certain  Covenants--Limitation  on
Incurrence of Indebtedness," additional Notes may be issued thereunder from time
to time,  without the consent of the Holders of previously  issued Notes,  in an
aggregate  principal  amount to be determined  from time to time by the Issuers.
The terms of the  Notes  being  offered  in this  offering  and the terms of any
additional  Notes that may be  subsequently  issued under the Indenture  will be
substantially  identical  other than the issuance dates and the dates from which
interest will accrue. Because, however, any additional Notes may not be fungible
with the Notes for federal income tax purposes,  they may have a different CUSIP
number or  numbers,  be  represented  by a different  Global Note or Notes,  and
otherwise be treated as a separate class or classes of Notes for other purposes.
Unless the context  otherwise  requires,  for all purposes of the  Indenture and
this  "Description  of  the  Notes,"  references  to  the  "Notes"  include  any
additional Notes actually  issued.  The Notes being offered in this offering and
any such  additional  Notes,  would be treated as a single series of notes under
the  Indenture and would vote together as one series on all matters with respect
to the  Notes,  including  with  respect  to  the  provisions  of the  Indenture
described below under  "Amendment,  Supplement and Waiver." Any additional Notes
would be  secured,  equally and  ratably  with the Notes  being  offered in this
offering,  and as a result,  the  issuance  of  additional  Notes would have the
effect  of  diluting  the  security  interest  of the  Collateral  for the  then
outstanding Notes.

      The Notes will  mature on April 15,  2012.  Interest  on the Notes will be
payable  semiannually  on April 15 and  October 15 of each year,  commencing  on
October 15, 2004, to Holders of record on the immediately  preceding April 1 and
October 1,  respectively.  The Notes will bear interest at 8 3/4% per annum from
the date of original  issuance.  Interest on the Notes will accrue from the most
recent date to which  interest  has been paid or, if no interest  has been paid,
from the date of original issuance.  Interest will be computed on the basis of a
360-day year comprised of twelve 30-day  months.  The Notes will be payable both
as to principal  and interest at the office or agency of the Issuers  maintained
for such purpose  within the City of New York;  provided,  that at the option of
the  Issuers,  payment of interest may be made by check mailed to the Holders at
their  respective  addresses  set  forth in the  register  of the  Notes.  Until
otherwise  designated by the Issuers,  the Issuers' office or agency will be the
office of the Trustee maintained for such purpose.  If a payment date is a Legal
Holiday,  payment may be made at that place on the next  succeeding  day that is
not a Legal Holiday, and no interest shall accrue for the intervening period.

      The Trustee will initially act as Paying Agent and Registrar.  The Issuers
may change the Paying  Agent or Registrar  without  prior notice to Holders and,
subject  to  certain  exceptions,   the  Issuers  or  any  of  their  respective
Subsidiaries may act as Paying Agent or Registrar.

REDEMPTION

At the  Option of the  Issuers.  Except as set  forth  below,  the Notes are not
redeemable at the Issuers' option prior to April 15, 2008. Thereafter, the Notes
will be subject to redemption at the option of the Issuers, in whole or in part,
upon not less than 30 nor more than 60 days' notice,  at the  redemption  prices
(expressed as percentages of principal amount) set forth below, plus accrued and
unpaid  interest  thereon,  if any, to the  applicable  date of  redemption,  if
redeemed during the 12-month period beginning on April 15 of the years indicated
below:


                                       91


YEAR                                                            PERCENTAGE
- ----                                                            ----------
2008..........................................................    104.375%
2009..........................................................    102.917%
2010..........................................................    101.458%
2011 and thereafter...........................................    100.000%

      Notwithstanding the foregoing,  at any time or from time to time, prior to
April 15, 2007, we may redeem up to 35% of the aggregate principal amount of the
outstanding  Notes at a redemption  price of 108.75% of their principal  amount,
plus accrued and unpaid interest,  if any, through the date of redemption,  with
the net cash proceeds of one or more Equity  Offerings;  provided,  that (i) the
redemption  occurs within 60 days of the date of closing of such Equity Offering
and (ii) at least 65% of the  aggregate  principal  amount of Notes issued under
the Indenture remains  outstanding  immediately after giving effect to each such
redemption.

      The restrictions on the optional redemption  contained in the Notes do not
limit the right of the Issuers or any of the  Subsidiaries  to  separately  make
open market,  privately  negotiated or other purchases of the Notes from time to
time.

Required  Regulatory  Redemption.  Notwithstanding  any other provisions hereof,
Notes to be  redeemed  pursuant  to a  Required  Regulatory  Redemption  will be
redeemable  by the Issuers,  in whole or in part, at any time upon not less than
20 Business  Days nor more than 60 days notice (or such  earlier  date as may be
ordered by any applicable Governmental Authority) at a price equal to the lesser
of (i) the Holder's cost thereof and (ii) 100% of the principal  amount thereof,
plus in either case accrued and unpaid interest thereon,  if any, to the date of
redemption (or such earlier period as ordered by such  Governmental  Authority).
Under the Indenture, the Issuers are not required to pay or reimburse any Holder
or  beneficial  owner  of the  Notes  for the  expenses  of any such  Holder  or
beneficial   owner  related  to  the   application   for  any  Gaming   License,
qualification or finding of suitability in connection with a Required Regulatory
Redemption.  Such  expenses  of  any  such  Holder  or  beneficial  owner  will,
therefore, be the obligation of such Holder or beneficial owner.

Mandatory.  The Notes will not be entitled to any mandatory  redemption  (except
for a Required Regulatory Redemption) or have the benefit of any sinking fund.

Redemption  Procedures.  If less than all of the Notes are to be redeemed at any
time,  selection  of  Notes  for  redemption  will  be made  by the  Trustee  in
compliance with the requirements of the principal national securities  exchange,
if any, on which the Notes are listed,  or, if the Notes are not so listed, on a
pro rata basis,  by lot or by such  method as the  Trustee  deems to be fair and
appropriate;  provided, that Notes in denominations of $1,000 or less may not be
redeemed  in  part.  Except  in the  case of a  Required  Regulatory  Redemption
requiring less notice,  notice of redemption will be mailed by first-class  mail
at least 30 but not more than 60 days before the redemption  date to each Holder
to be  redeemed  at  such  Holder's  registered  address.  If any  Note is to be
redeemed in part only,  the notice of redemption  that relates to such Note will
state the portion of the principal amount thereof to be redeemed.  A new Note in
principal  amount equal to the unredeemed  portion thereof will be issued in the
name of the Holder thereof upon  cancellation of the original Note. On and after
the date of  redemption,  interest  will  cease to accrue  on Notes or  portions
thereof  called for  redemption,  unless  the  Issuers  default  in making  such
redemption payment.

SUBSIDIARY GUARANTORS

      The  repayment  of the  Notes  will  be  unconditionally  and  irrevocably
guaranteed,  jointly and  severally,  on a senior  secured  basis by each of our
present and future Restricted Subsidiaries,  other than Foreign Subsidiaries and
other than any Restricted  Subsidiary  which is a co-Issuer of the Notes. On the
Issue  Date,  we  did  not  have  any  Foreign  Subsidiaries,  and  each  of the
Subsidiaries (other than PGC and DJL, which are co-Issuers of the Notes) will be
a Subsidiary  Guarantor.  See "The  Transactions" for information  regarding the
corporate  structure of the Issuers and the  Subsidiaries  as of the Issue Date.
The Indenture  will provide that, so long as any Notes remain  outstanding,  any
and all future  Restricted  Subsidiaries,  other than Foreign  Subsidiaries  and
other than any Restricted  Subsidiary  which is a co-Issuer of the Notes,  shall
enter into a Subsidiary Guaranty.  For additional  information on the


                                       92


Subsidiary  Guaranties,  see  "Certain  Covenants--Subsidiary   Guarantors"  and
"--Release of Subsidiary Guarantors" below.

      The  Subsidiary  Guaranties  will be  secured by a  security  interest  in
substantially  all of  the  assets  (other  than  the  Excluded  Assets)  of the
Subsidiary  Guarantors,  as  described  below  under  "Security."  However,  the
Obligations of each Subsidiary  Guarantor under its Subsidiary  Guaranty will be
limited  to the  maximum  amount  as will,  after  giving  effect  to all  other
contingent and fixed  liabilities of such Subsidiary  Guarantor and after giving
effect to any  collections  from or  payments  made by or on behalf of any other
Subsidiary  Guarantor  in respect of the  Obligations  of such other  Subsidiary
Guarantor  under the  Subsidiary  Guaranty,  result in the  Obligations  of such
Subsidiary Guarantor under the Subsidiary Guaranty not constituting a fraudulent
conveyance or fraudulent transfer under federal or state law and not rendering a
Subsidiary Guarantor insolvent.  See "Security--Certain  Bankruptcy Limitations"
below.

SECURITY

      The Issuers and the Subsidiary  Guarantors will pledge, and will cause any
and all future Subsidiary Guarantors to pledge, as collateral (the "Collateral")
to the Trustee,  for the benefit of the Trustee and the Holders, as security for
the  Issuers'   obligations  with  respect  to  the  Notes  and  the  Subsidiary
Guarantors' obligations with respect to the Subsidiary Guaranties, respectively,
all of their respective existing and future interests in the following:

      o  the riverboat and the  land-based  facility  comprising the Diamond Jo,
         including without limitation all leased property;

      o  the assets of the horse racetrack and casino owned and operated by OED,
         including without limitation all leased property;

      o  the assets relating to the OTB Operations;

      o  all owned real  property and  leasehold  interests in all leased real
         property and all additions and improvements to real property;

      o  substantially  all  furniture,   fixtures  and  equipment,   inventory,
         accounts  receivable,  contract  rights and other general  intangibles,
         trademarks and trade names;

      o  all  licenses and  permits,  other than any Gaming  License or Racing
         License,

      o  certain  designated  deposit  accounts  and cash that is deposited in
         such accounts;

      o  the Equity Interests of the Restricted Subsidiaries;

      o  all  other  existing  and  future  property  of the  Issuers  and the
         Restricted  Subsidiaries  that does not constitute  Excluded  Assets;
         and

      o  all proceeds and products of any of the foregoing.

      Notwithstanding  the  foregoing,  the  Collateral  will  not  include  the
following (collectively, the "Excluded Assets"):

      o  cash, other than cash deposited in deposit accounts;

      o  assets securing FF&E Financing,  Purchase Money  Obligations or Capital
         Lease  Obligations  permitted to be incurred under the Indenture to the
         extent acquired or refinanced with the proceeds of such FF&E Financing,
         Purchase Money Obligations and Capital Lease Obligations;


                                       93


      o  all Gaming Licenses and Racing Licenses;

      o  any of the parcels of the Warner Land that are subject to the  mortgage
         granted by OED to the seller of such  land,  unless OED or the  Company
         has  obtained  the consent of such seller to subject  such parcels to a
         Lien under the Security Documents;

      o  any motor vehicles;

      o  any agreements, permits, licenses or the like that cannot be subject to
         a Lien  under the  Security  Documents  without  the  consent  of third
         parties  (including any Governmental  Authority),  which consent is not
         obtained by the Issuers;

      o  Equity Interests of each Foreign Restricted  Subsidiary  directly owned
         by the Company or any of the Domestic  Restricted  Subsidiaries  to the
         extent that such Equity  Interests held by the Company or such Domestic
         Restricted  Subsidiary,  as the case may be,  exceed  65% of the  total
         combined voting power of all classes of voting Equity Interests of such
         Foreign Restricted  Subsidiary,  provided,  however, such excess of any
         class of  Capital  Stock of such  Foreign  Subsidiary  shall  not be an
         Excluded  Asset to the extent the Company is able to receive an opinion
         of counsel nationally  recognized in tax matters to the effect that the
         pledge of such  excess  will not  result in an income  inclusion  under
         section 951 et. seq. of the Code; and

      o  OEDA's rights under or in respect of the Management  Services Agreement
         and proceeds thereof (including fees paid to OEDA pursuant thereto);

provided,  that  Excluded  Assets does not include the  proceeds of assets under
clause (ii), (iii),  (iv), (v), (vi), (vii) or (viii) or of any other Collateral
to the extent such  proceeds do not  constitute  Excluded  Assets.  In addition,
there can be no assurance that the security  interest in the designated  deposit
accounts and the cash deposited therein can be perfected under applicable laws.

      The  security  interest in favor of the  Trustee  and the Holders  will be
created in the riverboat  Collateral pursuant to a first preferred ship mortgage
(the "Ship Mortgage"),  in real property  Collateral pursuant to a mortgage (the
"Shore Mortgage" and, together with the Ship Mortgage, the "Mortgages"),  and in
all other Collateral  pursuant to a security agreement from the Issuers (and any
future   Subsidiary   Guarantors)   in  favor  of  the  Trustee  (the  "Security
Agreement").

      Other than during the  continuance of an Event of Default,  and subject to
certain terms and conditions in the Indenture and the Security  Documents,  each
of the Company  and the  Subsidiary  Guarantors  will be entitled to receive all
cash  dividends,  interest and other  payments  made upon or with respect to the
Equity  Interests  of any of the  Restricted  Subsidiaries  and to exercise  any
voting,  consensual rights and other rights pertaining to such Collateral.  Upon
the occurrence and during the continuance of an Event of Default, subject to the
terms of the  Intercreditor  Agreement,  upon notice from the  Trustee,  (a) all
rights  of the  Company  or such  Subsidiary  Guarantor,  as the case may be, to
exercise  such voting,  consensual  rights,  or other rights shall cease and all
such rights shall become vested in the Trustee,  which, to the extent  permitted
by law, shall have the sole right to exercise such voting,  consensual rights or
other rights, (b) all rights of the Company or such Subsidiary Guarantor, as the
case may be, to receive all cash  dividends,  interest and other  payments  made
upon or with respect to the  Collateral  shall cease,  and such cash  dividends,
interest and other  payments  shall be paid to the Trustee,  and (c) the Trustee
may sell the  Collateral or any part thereof in accordance  with, and subject to
the terms of, the Security Documents.  All funds distributed under, and pursuant
to, the Security  Documents and received by the Trustee for the ratable  benefit
of the holders of the Notes shall be  distributed  by the Trustee in  accordance
with the provisions of the Indenture.

Certain Limitations With Respect to the Collateral. Pursuant to the terms of the
Intercreditor  Agreement, the Trustee's security interest in the Collateral will
be contractually  subordinated to a Lien securing Indebtedness outstanding under
the  Senior  Credit  Facility.  The  Trustee's  ability to  exercise  rights and
remedies in respect of the  Collateral  also will be subject to the terms of the
Intercreditor  Agreement.  For a discussion  of some of the risks


                                       94


related to the  Collateral,  see  "Intercreditor  Agreement"  and "Senior Credit
Facility" below and "Risk Factors--Risks Relating to this Offering."

      If an Event of Default occurs and is continuing, the Trustee, on behalf of
itself and the  Holders,  in addition to any rights or remedies  available to it
under  the  Indenture  and  the  Security   Documents,   may,   subject  to  the
Intercreditor  Agreement,  take such action as it deems advisable to protect and
enforce  its rights in the  Collateral,  including  the  institution  of sale or
foreclosure proceedings. While Indebtedness under the Senior Credit Facility has
not been fully paid,  rights of the  Holders and the Trustee  will be subject to
the terms of the Intercreditor  Agreement.  The proceeds received by the Trustee
from any such sale or foreclosure will, subject to the Intercreditor  Agreement,
be applied by the Trustee first to pay the expenses of such sale or  foreclosure
and fees and other amounts then payable to the Trustee under the Indenture,  and
thereafter to pay amounts due and payable with respect to the Notes.

Release of  Collateral.  Upon the full and final payment and  performance of all
our and the Subsidiary  Guarantors'  Obligations under the Indenture,  the Notes
and the Subsidiary Guaranties, the Security Documents will terminate, and all of
the Collateral will be released. In addition, the Trustee shall release from the
Lien created by the Indenture and the Security Documents:

      (a)   Collateral  that  is  sold,  transferred,   disbursed  or  otherwise
            disposed of in accordance  with the  provisions of the Indenture and
            the Security  Documents;  provided  that the Trustee,  as collateral
            agent, will not release such liens in the event that the transaction
            is  subject  to  the  covenant   "Limitation  on  Merger,   Sale  or
            Consolidation;"

      (b)   Collateral  that is released  with the consent of the Holders of not
            less  than  75%  of  the   outstanding   Notes  as  provided   under
            "Amendments, Supplements and Waivers;"

      (c)   all Collateral  upon  defeasance of the Indenture in accordance with
            the provisions under "Legal  Defeasance and Covenant  Defeasance" or
            discharge of the Indenture in accordance  with the provisions  under
            "Satisfaction and Discharge;" provided that the funds deposited with
            the Trustee, in trust, for the benefit of the Holders as required by
            such provisions shall not be released; and

      (d)   Collateral of a Subsidiary  Guarantor whose  Subsidiary  Guaranty is
            released  in   accordance   with  the  Indenture  and  the  Security
            Documents;

provided,  that the Trustee, as collateral agent, has received all documentation
required by the Trust Indenture Act in connection therewith.

Certain  Gaming Law  Limitations.  The Trustee's  ability to foreclose  upon the
Collateral will be limited by relevant  gaming and racing laws,  which generally
require  that  Persons who own or operate a casino or a horse  racetrack  or who
purchase or sell gaming  equipment hold a valid Gaming License,  and require the
approval  of the  relevant  Gaming  Authorities  for any  transfer  of a  Gaming
License.  No Person can hold a Gaming  License in the State of Iowa or the State
of Louisiana  unless that Person is found qualified and suitable by the relevant
Gaming Authorities. In order for the Trustee to be found qualified and suitable,
such  Gaming  Authorities  would have  discretionary  authority  to require  the
Trustee and any or all of the Holders to file applications,  be investigated and
be found qualified or suitable as an owner or operator of gaming establishments.
The applicant for qualification,  a finding of suitability or licensing must pay
all costs of such  investigation.  If the  Trustee is unable or  chooses  not to
qualify, is not found to be suitable, or is unable or chooses not be licensed to
own or operate  such  assets,  it would  have to retain an entity so  qualified,
suitable or licensed to own or operate such assets or another  entity that could
obtain the  appropriate  license to own or operate such assets.  This  licensing
process  requires a  considerable  amount of time,  taking  several  months at a
minimum.  In  addition,  in any  foreclosure  sale or  subsequent  resale by the
Trustee,  licensing  requirements  under the relevant  gaming laws may limit the
number of potential bidders and may delay any sale, either of which events could
have an adverse  effect on the sale  price of such  Collateral.  Therefore,  the
practical  value of realizing on the  Collateral  may,  without the  appropriate
Gaming Authority approval or timeliness,  be limited.  Moreover,  if an Event of
Default occurs after a disapproval of gaming in Iowa in the 2010  Referendum,  a
foreclosure  of the  Collateral  relating  to the  Diamond  Jo may be limited or
impaired  as the  Iowa  Gaming  Commission  might  be  legally  prohibited  from
permitting  the existing Iowa Gaming License to be


                                       95


transferred  or from issuing a new Gaming  License for the Diamond Jo. See "Risk
Factors--Risks  Relating to Our  Business--Reauthorization  of Gaming in Dubuque
County, Iowa."

Certain Bankruptcy and Other Limitations.  The right of the Trustee to repossess
and dispose of the Collateral  upon the occurrence and during the continuance of
an Event of  Default  is  likely  to be  significantly  impaired  by  applicable
bankruptcy  laws if a bankruptcy  proceeding  were to be commenced by or against
any of the Issuers prior to the Trustee having  repossessed  and disposed of the
Collateral.  Under the Bankruptcy  Code, a secured  creditor is prohibited  from
repossessing  its security from a debtor in a bankruptcy case, or from disposing
of security  repossessed  from such debtor,  without  bankruptcy court approval.
Moreover,  the  Bankruptcy  Code permits the debtor to continue to retain and to
use  collateral  owned as of the date of the bankruptcy  filing (and  collateral
consisting  of the  proceeds,  products,  offspring,  rents or  profits  of such
collateral  to the extent  provided by the security  documents and by applicable
nonbankruptcy  law) even  though the debtor is in default  under the  applicable
debt  instruments;  provided,  that the  secured  creditor  is  given  "adequate
protection." The meaning of the term "adequate protection" may vary according to
circumstances. In view of the lack of a precise definition of the term "adequate
protection"  and the broad  discretionary  powers of a bankruptcy  court,  it is
impossible  to  predict  how long  payments  under  the Notes  could be  delayed
following  commencement of a bankruptcy case,  whether or when the Trustee could
repossess  or dispose of the  Collateral  or whether or to what  extent  Holders
would be compensated for any delay in payment or loss of value of the Collateral
through the requirement of "adequate  protection."  Furthermore,  in the event a
bankruptcy  court  determines  the value of the  Collateral is not sufficient to
repay all amounts due on the Notes,  the Holders would hold secured  claims only
to the extent of the value of the  Collateral to which the Holders are entitled,
and would hold  unsecured  claims  with  respect to such  shortfall.  Applicable
federal   bankruptcy   laws  do  not  permit  the  payment   and/or  accrual  of
post-petition  interest,  costs and attorneys' fees during a debtor's bankruptcy
case unless the claims are  oversecured  or the debtor is solvent at the time of
reorganization.  In addition,  if any Issuer becomes the subject of a bankruptcy
case, the bankruptcy court, among other things, may avoid certain transfers made
by the entity that is the subject of the bankruptcy filing,  including,  without
limitation, transfers held to be fraudulent conveyances or preferences.

      Further,  certain  limitations exist under the Merchant Marine Act of 1936
on the ability of non-U.S.  citizens to realize upon  collateral  consisting  of
vessels  documented under the laws of the United States.  To the extent that the
Holders are  non-U.S.  citizens,  such  limitation  could  adversely  affect the
ability of the Trustee to complete a foreclosure  on the  riverboat  Collateral.
This ownership  limitation may also reduce the number of potential purchasers of
the riverboat  Collateral if the Trustee seeks to sell the riverboat  Collateral
as a means of repaying  the Notes.  The  Trustee  may be  required to  foreclose
through a federal  admiralty court  proceeding.  Such a proceeding  would entail
compliance  with notice and other  procedural  requirements,  and could  require
posting of a substantial bond.

      In  addition,  because a portion of the  Collateral  may,  in the  future,
consist  of  pledges  of a portion  of the  Equity  Interests  of certain of our
Foreign Restricted Subsidiaries,  the validity of those pledges under applicable
foreign  law,  and the  ability of the Holders to realize  upon that  Collateral
under applicable  foreign law, may be limited by such law, which limitations may
or may not affect such Liens.

SENIOR CREDIT FACILITY

      The New Senior Secured  Credit  Facility is secured by  substantially  the
same  assets  that secure the Notes and the  Subsidiary  Guaranties,  other than
certain excluded assets.  However, to the extent that portions of the collateral
securing  borrowings  under the New Senior  Secured Credit  Facility  consist of
assets  that are not  perfected  by filing a UCC  financing  statement,  or that
require that we or any Subsidiary Guarantor, as applicable, cause the Trustee to
obtain  "control" (as defined in the Uniform  Commercial  Code) or possession of
such assets (and, after commercially  reasonable  efforts, we or such Subsidiary
Guarantor, as applicable, are unable to cause the Trustee to obtain such control
or possession),  such portions of the collateral  securing  borrowings under the
New Senior  Secured Credit  Facility may not  constitute  part of the Collateral
securing the Notes.

      The lenders under the New Senior Secured Credit Facility,  the Trustee and
the  Issuers  and the  Subsidiary  Guarantors  party to such New Senior  Secured
Credit  Facility  have entered into the  Intercreditor  Agreement,  as described
below under "Intercreditor Agreement," setting forth their respective rights and
obligations with respect to


                                       96


the  Collateral.  Pursuant  to the  Intercreditor  Agreement,  the  Lien  on the
collateral  securing the Senior Credit Facility is  contractually  senior to the
Lien on the Collateral securing the Notes and the Subsidiary Guaranties.

INTERCREDITOR AGREEMENT

      The lenders under the New Senior Secured Credit Facility,  the Trustee and
the Issuers and the Subsidiary  Guarantors  party to such Senior Credit Facility
have entered into an intercreditor agreement (the "Intercreditor Agreement"), in
substantially  the form attached as an exhibit to the  Indenture,  setting forth
their  respective  rights and obligations  with respect to the  Collateral.  The
following  description of the principal terms of the Intercreditor  Agreement is
subject to and qualified  entirely by reference to the definitive  Intercreditor
Agreement.

      The Intercreditor Agreement provides that the Liens securing the Notes and
the  Subsidiary  Guaranties on any Collateral  that also secure the  obligations
under the New Senior Secured Credit  Facility will be  subordinated to the Liens
securing  up to the  maximum  amount of  indebtedness  under the  Senior  Credit
Facility and related interest, fees, indemnities,  costs and expenses. Under the
Intercreditor Agreement, if the Notes become due and payable prior to the stated
maturity  thereof for any reason or are not paid in full at the stated  maturity
thereof at a time during which  Indebtedness under the New Senior Secured Credit
Facility has not been fully paid,  the Trustee,  as  collateral  agent under the
Security  Documents,  will only have the right to foreclose  upon any Collateral
that also secures the  obligations  under the New Senior Secured Credit Facility
if the lender[s] under the New Senior Secured Credit Facility either (i) fail to
take steps to  exercise  remedies  with  respect to or in  connection  with such
collateral within 180 days following notice to such lenders of the occurrence of
an Event of Default  under the  Indenture or (ii) fail to continue to pursue any
such exercise of remedies while such Event of Default is then  continuing and no
insolvency  proceeding is pending. The Intercreditor  Agreement will prevent the
Trustee,  as collateral agent under the Security  Documents,  and the holders of
the Notes from pursuing  remedies  with respect to such  collateral in all other
instances during which indebtedness under the New Senior Secured Credit Facility
has  not  be  fully  paid,  including  during  any  insolvency  proceeding.  The
Intercreditor  Agreement  provides that the net proceeds from any disposition of
the shared  collateral will first be applied to repay  Indebtedness  outstanding
under the New Senior Secured Credit  Facility and thereafter to repay all of our
and the Subsidiary  Guarantors'  Obligations under the Indenture,  the Notes and
the Subsidiary Guaranties.

REPURCHASE UPON CHANGE OF CONTROL

      Upon the  occurrence  of a Change of Control,  the  Issuers  will offer to
repurchase all of the Notes then  outstanding (the "Change of Control Offer") at
a purchase price equal to 101% of the principal amount thereof, plus accrued and
unpaid  interest,  if any,  to the date of  repurchase  (the  "Change of Control
Payment"). Within 30 days following any Change of Control, the Issuers must mail
or cause to be mailed a notice to each Holder stating, among other things:

      o  the purchase price and the purchase date, which will be no earlier than
         30 days nor later than 45 days from the date such notice is mailed (the
         "Change of Control Payment Date");

      o  that any Holder electing to have Notes  purchased  pursuant to a Change
         of Control Offer will be required to surrender the Notes, with the form
         entitled  "Option of Holder to Elect  Purchase"  on the  reverse of the
         Notes  completed,  to the paying  agent with  respect to the Notes (the
         "Paying  Agent") at the address  specified  in the notice  prior to the
         close of business on the third  Business  Day  preceding  the Change of
         Control Payment Date; and

      o  that the Holder  will be  entitled  to  withdraw  such  election if the
         Paying  Agent  receives,  not later than the close of  business  on the
         second  Business Day  preceding  the Change of Control  Payment Date, a
         telegram,  telex,  facsimile  transmission  or letter setting forth the
         name of the  Holder,  the  principal  amount  of  Notes  delivered  for
         purchase,  and a statement that such Holder is withdrawing his election
         to have such Notes purchased.

      The  Issuers  will comply  with the  requirements  of Rule 14e-1 under the
Exchange Act and any other  securities  laws and  regulations  thereunder to the
extent  such  laws  and  regulations  are  applicable  in  connection  with


                                       97


the  repurchase  of the Notes in  connection  with a Change of  Control.  To the
extent that the provisions of any securities  laws or regulations  conflict with
the "Change of Control"  provisions  of the  Indenture,  the Issuers will comply
with the applicable  securities  laws and regulations and shall not be deemed to
have breached their obligations under the "Change of Control"  provisions of the
Indenture by virtue thereof.

      On the Change of Control  Payment  Date,  the Issuers  will, to the extent
lawful,  (i) accept for payment the Notes or portions thereof tendered  pursuant
to the Change of Control  Offer,  (ii)  deposit  with the Paying Agent an amount
equal to the  Change of Control  Payment  in  respect  of all Notes or  portions
thereof  so  tendered  and not  withdrawn,  and  (iii)  deliver  or  cause to be
delivered  to the  Trustee the Notes so  accepted,  together  with an  Officers'
Certificate  stating that the Notes or portions  thereof tendered to the Issuers
are accepted for payment.  The Paying Agent will promptly mail to each Holder of
Notes so  accepted  payment in an amount  equal to the  purchase  price for such
Notes, and the Trustee will authenticate and mail (or cause to be transferred by
book  entry)  to each  Holder  a new  Note  equal  in  principal  amount  to any
unpurchased portion of the Notes surrendered,  if any; provided,  that each such
new Note will be in the  principal  amount of  $1,000  or an  integral  multiple
thereof. The Issuers will announce the results of the Change of Control Offer on
or as soon as practicable after the Change of Control Payment Date.

      Except  as  described  above  with  respect  to a Change of  Control,  the
Indenture  does not contain  provisions  that permit the Holders to require that
the  Issuers  repurchase  or  redeem  the  Notes  in the  event  of a  takeover,
recapitalization or similar restructuring.

      There can be no assurance that  sufficient  funds will be available at the
time of any Change of Control Offer to make required repurchases.

      The Issuers will not be required to make a Change of Control  Offer upon a
Change of Control  if a third  party  makes the  Change of Control  Offer in the
manner, at the times and otherwise in compliance with the requirements set forth
in the  Indenture  applicable  to a Change of Control Offer made by the Issuers,
and purchases all Notes validly  tendered and not withdrawn under such Change of
Control Offer.

      The use of the  term  "all or  substantially  all"  in  provisions  of the
Indenture  such as in the  definition of "Change of Control" and under  "Merger,
Consolidation  or Sale of Assets" has no clearly  established  meaning under New
York law  (which  governs  the  Indenture)  and has been the  subject of limited
judicial interpretation in only a few jurisdictions. Accordingly, there may be a
degree of uncertainty in ascertaining  whether any particular  transaction would
involve a disposition of "all or  substantially  all" of the assets of a Person.
As a consequence,  in the event the Holders elect to exercise their rights under
the Indenture and the Issuers elect to contest such election,  there could be no
assurance as to how a court would interpret the phrase under New York law, which
may have the effect of preventing  the Trustee or the Holders from  successfully
asserting that a Change of Control has occurred.

      Management  of the  Company  has  no  present  intention  to  engage  in a
transaction  involving  a Change of Control,  although  it is possible  that the
Company  could  determine  to do so in the  future.  Subject to the  limitations
discussed  below,  the  Company  could,  in  the  future,   enter  into  certain
transactions,  including acquisitions,  refinancings or other recapitalizations,
that would not  constitute  a Change of Control  under the  Indenture,  but that
would increase the amount of Indebtedness  outstanding at such time or otherwise
affect the Company's  capital  structure or credit ratings.  Restrictions on the
ability of the  Issuers  and the  Restricted  Subsidiaries  to incur  additional
Indebtedness  are  contained  in the covenant  described  under  "Limitation  on
Incurrence  of  Indebtedness."  Such  restrictions  can only be waived  with the
consent  of the  holders  of a majority  in  principal  amount of the Notes then
outstanding. Except for the limitations contained in such covenant, however, the
Indenture will not contain any covenants or protections  that may afford Holders
protection in the event of a highly leveraged transaction.

      Each  Change  of  Control  Offer  will be  conducted  in  compliance  with
applicable regulations under the Federal securities laws, including Exchange Act
Rule  14e 1.  To the  extent  that  the  provisions  of any  securities  laws or
regulations  conflict  with  the  Change  of  Control  Offer  provisions  of the
Indenture,  the  Issuers  will comply with the  applicable  securities  laws and
regulations and shall not be deemed to have breached their obligations under the
Change of Control Offer provisions of the Indenture by virtue thereof.


                                       98


CERTAIN COVENANTS

Limitation on Restricted Payments. The Issuers will not, and will not permit any
of the  Restricted  Subsidiaries  to,  directly or indirectly  make a Restricted
Payment unless, at the time of such Restricted Payment:

      (a)   no Default or Event of Default has  occurred  and is  continuing  or
            would occur as a consequence thereof, and

      (b)   immediately after giving effect to such Restricted  Payment on a pro
            forma basis,  the Company  could incur at least $1.00 of  additional
            Indebtedness under the Interest Coverage Ratio test set forth in the
            covenant described under "Limitation on Incurrence of Indebtedness,"
            and

      (c)   such  Restricted  Payment (the value of any such  payment,  if other
            than cash,  being  determined  in good faith by the  Managers of the
            Company and  evidenced  by a  resolution  set forth in an  Officers'
            Certificate  delivered to the Trustee),  together with the aggregate
            of  all  other  Restricted   Payments  made  after  the  Issue  Date
            (including  Restricted Payments permitted by clauses (i), (ii), (ix)
            and (x) of the next  following  paragraph and  excluding  Restricted
            Payments  permitted by the other clauses therein),  is less than the
            sum of:

            (1)   50% of the  Consolidated  Net  Income of the  Company  for the
                  period (taken as one accounting  period) from the beginning of
                  the first full fiscal quarter immediately  following the Issue
                  Date to the end of the Company's  most  recently  ended fiscal
                  quarter for which internal financial  statements are available
                  at  the  time  of  such   Restricted   Payment  (or,  if  such
                  Consolidated Net Income for such period is a deficit,  100% of
                  such deficit), plus

            (2)   100% of the  aggregate  net cash  proceeds (or of the net cash
                  proceeds  received upon the  conversion  of non-cash  proceeds
                  into cash)  received by the Company  from (x) the  issuance or
                  sale,  other than to a Subsidiary,  of Equity Interests of the
                  Company  (other than  Disqualified  Capital Stock) and (y) any
                  equity  contribution  from a holder of the  Company's  Capital
                  Stock (other than a Subsidiary), in each case, after the Issue
                  Date and on or prior to the time of such  Restricted  Payment,
                  plus

            (3)   100% of the  aggregate  net cash  proceeds (or of the net cash
                  proceeds  received upon the  conversion  of non-cash  proceeds
                  into cash)  received by the Company from the issuance or sale,
                  other than to a Subsidiary, of any convertible or exchangeable
                  debt  security  of the  Company  that  has been  converted  or
                  exchanged  into Equity  Interests  of the Company  (other than
                  Disqualified  Capital  Stock)  pursuant  to the terms  thereof
                  after  the  Issue  Date  and on or  prior  to the time of such
                  Restricted Payment (including any additional net cash proceeds
                  received by the Company  upon such  conversion  or  exchange),
                  plus

            (4)   the aggregate Return from Unrestricted  Subsidiaries after the
                  Issue  Date and on or  prior  to the  time of such  Restricted
                  Payment.

The foregoing provisions will not prohibit:

      (i)   the  payment  of any  dividend  within  60 days  after  the  date of
            declaration  thereof,  if at said date of  declaration  such payment
            would not have been prohibited by the provisions of the Indenture;

      (ii)  the  redemption,  purchase,  retirement or other  acquisition of any
            Equity  Interests of the Company or  Indebtedness  of the Company or
            any  Restricted  Subsidiary  in exchange for, or out of the proceeds
            of, the  substantially  concurrent sale (other than to a Subsidiary)
            of, other Equity  Interests of the Company (other than  Disqualified
            Capital Stock);


                                       99


      (iii) with  respect to each tax year or portion  thereof  that the Company
            qualifies as a Flow  Through  Entity and so long as clause (a) above
            is satisfied,  the payment of Permitted Tax  Distributions  (whether
            paid in such tax year or  portion  thereof,  or any  subsequent  tax
            year);  provided,  that (A) prior to the first  payment of Permitted
            Tax  Distributions  during any particular  calendar year the Company
            provides an Officers'  Certificate  and an Opinion of Counsel to the
            effect  that the  Company  and each  other  Flow  Through  Entity in
            respect of which such  distributions  are being made qualify as Flow
            Through  Entities for Federal income tax purposes and for the states
            in respect of which such  distributions  are being made for such tax
            year or portion thereof,  (B) at the time of such distribution,  the
            most recent audited financial  statements of the Company for periods
            including such tax year or portion  thereof  provided to the Trustee
            pursuant  to the  covenant  described  under the  caption  "Reports"
            provide  that the  Company  and each  subsidiary  of the  Company in
            respect of which such  distributions are being made was treated as a
            Flow Through Entity for the period of such financial statements, and
            (C) in the  case  of the  portion,  if  any,  of any  Permitted  Tax
            Distribution  that is proposed to be  distributed  for a  particular
            taxable period or portion  thereof,  which portion of such Permitted
            Tax  Distribution  is  attributable to a Flow Through Entity that is
            not a Restricted Subsidiary, such portion of such proposed Permitted
            Tax  Distribution  shall be limited to the Excess Cash  Distribution
            Amount for Taxes;

      (iv)  the  redemption,  repurchase  or payoff of any  Indebtedness  of the
            Company or a Restricted  Subsidiary with proceeds of any Refinancing
            Indebtedness permitted to be incurred pursuant to clause (xi) of the
            provision    described   under    "Limitation   on   Incurrence   of
            Indebtedness;"

      (v)   distributions  or  payments  to PGP  for or in  respect  of (A)  tax
            preparation,  accounting,  licensure,  legal and administrative fees
            and  expenses,  including  travel and similar  reasonable  expenses,
            incurred on behalf of the Issuers or their  respective  Subsidiaries
            or in  connection  with  PGP's  ownership  of the  Issuers  or their
            respective  Subsidiaries,  consistent with industry practice, (B) so
            long as clause (a) above is  satisfied,  distributions  pursuant to,
            and in accordance with,  Management  Arrangements and (C) so long as
            clause (a) above is satisfied,  reasonable and customary  directors'
            or  managers'  fees to,  and  indemnity  provided  on behalf of, the
            Managers of PGP and the Company,  and reimbursement of customary and
            reasonable  travel and similar  expenses  incurred  in the  ordinary
            course of business;

      (vi)  (A) the repurchase, redemption or other retirement or acquisition of
            Equity  Interests of the Company or any Restricted  Subsidiary  from
            our  employees,  members or managers  (or their heirs or estates) or
            employees,  members or  managers  (or their heirs or estates) of the
            Restricted  Subsidiaries or (B) any dividend,  distribution or other
            payment to PGP to enable PGP to  repurchase,  redeem,  or  otherwise
            retire or acquire Equity Interests of PGP from any of its employees,
            members  or  managers  (or their  heirs or  estates)  or  employees,
            members or  managers  (or their  heirs or  estates)  of any of their
            respective  subsidiaries,  in the  case  of  each  of the  preceding
            clauses (A) and (B) upon the death,  disability  or  termination  of
            employment  or  pursuant  to the  terms of any  subscription,  stock
            option,  stockholder  or other  agreement  or plan in  effect on the
            Issue Date in an  aggregate  amount  pursuant to this clause (vi) to
            all such employees,  members or managers (or their heirs or estates)
            not to exceed  $750,000 in any twelve  month period on and after the
            Issue Date (provided, however, that any amounts not used in any such
            twelve  month period may be carried  forward to the next  succeeding
            twelve month period until used);

      (vii) the   redemption   and   repurchase  of  any  Equity   Interests  or
            Indebtedness   of  PGP,  the  Company  or  any  of  the   Restricted
            Subsidiaries  to the  extent  required  by any Gaming  Authority  or
            Racing Authority;

      (viii)the payment of (i) accrued  distributions under the Seller Preferred
            in accordance with its terms and (ii) an amount not in excess of the
            face amount of the Seller  Preferred  outstanding on the Issue Date,
            plus accrued and unpaid  distributions  thereon as of the redemption
            date;

      (ix)  any dividend, distribution or other payment by any of the Restricted
            Subsidiaries  on its Equity  Interests  that is paid pro rata to all
            holders of such Equity Interests;


                                      100


      (x)   the  declaration  and  payment of  dividends  and  distributions  to
            holders of  Disqualified  Equity  Interests of the Company or any of
            the Restricted  Subsidiaries  issued or incurred in accordance  with
            the   covenant    "--Limitation    on   Incurrence   of   Additional
            Indebtedness;"

      (xi)  consummation  on the Issue Date of the  Transactions as described in
            this prospectus in the section entitled "The Transactions;" and

      (xii) so long as clause (a) above is  satisfied,  Restricted  Payments not
            otherwise permitted by this covenant in an aggregate amount pursuant
            to this clause (xii) not to exceed $15.0 million.

      Promptly  following  the end of  each  fiscal  quarter  during  which  any
Restricted  Payment  was made  pursuant to clause (c) above,  the  Company  will
deliver  to  the  Trustee  an  Officers'  Certificate  stating  that  each  such
Restricted  Payment was  permitted  and  setting  forth the basis upon which the
calculations required by this covenant were computed,  which calculations may be
based upon the Company's latest available  internal  financial  statements.  For
purposes  of  this  covenant,  the  amount  of any  Restricted  Payment  made or
returned,  if other than in cash,  shall be the fair market  value  thereof,  as
determined in the reasonable good faith judgment of the Managers of the Company,
unless stated otherwise, at the time made or returned, as applicable.

      For purposes of determining compliance with this covenant, if a Restricted
Payment  meets the  criteria  of more than one of the  exceptions  described  in
clauses (i) through (x) and (xii) above or is entitled to be made  according  to
the first paragraph of this covenant,  the Company may, in its sole  discretion,
classify the Restricted Payment in any manner that complies with this covenant.

Limitation  on Incurrence  of  Indebtedness.  The Issuers will not, and will not
permit any of the  Restricted  Subsidiaries  to,  directly  or  indirectly,  (x)
create,  incur,  issue,  assume,   guaranty  or  otherwise  become  directly  or
indirectly  liable with respect to,  contingently  or  otherwise  (collectively,
"incur"), any Indebtedness (including, without limitation, Acquired Debt) or (y)
issue  any  Disqualified  Capital  Stock;  provided,  that the  Company  and the
Restricted Subsidiaries may incur Indebtedness  (including,  without limitation,
Acquired Debt) and issue shares of Disqualified  Capital Stock if (a) no Default
or Event of Default  shall have  occurred and be  continuing  at the time of, or
would  occur after  giving  effect on a pro forma  basis to such  incurrence  or
issuance,  and (b) the Interest  Coverage  Ratio for the Company's most recently
ended four full fiscal  quarters for which  internal  financial  statements  are
available immediately  preceding the date on which such additional  Indebtedness
is incurred or such  Disqualified  Capital  Stock is issued  would have been not
less than 2.0 to 1.0  determined  on a pro forma  basis  (including  a pro forma
application  of the net proceeds  therefrom),  as set forth in the definition of
Interest Coverage Ratio, as if the additional Indebtedness had been incurred, or
the  Disqualified  Capital  Stock  had been  issued,  as the case may be, at the
beginning of such four-quarter period.

      Notwithstanding the foregoing, the foregoing limitations will not prohibit
the incurrence of:

      (i)   Indebtedness  under a Senior  Credit  Facility;  provided,  that the
            aggregate  principal amount of Indebtedness so incurred on any date,
            together  with all  other  Indebtedness  incurred  pursuant  to this
            clause  (i) and  outstanding  on such date,  shall not exceed  $35.0
            million,   less  the  aggregate  amount  of  commitment   reductions
            contemplated  by clause  (iii)(c)  under the caption  "Limitation on
            Asset Sales;" provided,  however, that Indebtedness  permitted to be
            incurred  pursuant  to this clause (i) shall be  increased  by $15.0
            million (A) upon the  acquisition  of any Gaming  Property or (B) to
            effectuate a Gaming Property Financing,  provided further,  that any
            increase pursuant to this proviso shall be reduced dollar-for-dollar
            by the amount of Acquired  Debt secured by the assets of such Gaming
            Property  (unless such Acquired Debt could have been incurred under,
            and reduces the amount available under, clause (ii) below);

      (ii)  FF&E  Financing  and  Indebtedness   represented  by  Capital  Lease
            Obligations,   mortgage   financings   or   other   Purchase   Money
            Obligations;  provided,  that (1) no Indebtedness incurred under the
            Notes is utilized  for the purchase or lease of FF&E  financed  with
            such  FF&E  Financing  or  such  other  Indebtedness,  and  (2)  the
            aggregate  principal  amount  of such  Indebtedness  (including  any
            Acquired Debt referred to in the  parenthetical  in clause (i) above
            and   including   any   Refinancing   Indebtedness   and  any  other
            Indebtedness incurred to repay, redeem, discharge,  retire, defease,


                                      101


            refund,  refinance  or replace  any  Indebtedness  pursuant  to this
            clause  (ii))  outstanding  at any time  (excluding  any Gaming FF&E
            Financing incurred pursuant to this clause (ii)) does not exceed the
            product  of  (x)  $7.5  million  times  (y)  the  number  of  Gaming
            Properties  owned and controlled  after the Issue Date by any of the
            Company  and  the  Restricted  Subsidiaries  on  the  date  of  such
            incurrence;

      (iii) Indebtedness  solely in respect of bankers  acceptances,  letters of
            credit payment  obligations  in connection  with  self-insurance  or
            similar  requirements,  security for workers'  compensation  claims,
            appeal bonds,  surety bonds,  insurance  obligations  or bonds,  and
            performance bonds, and similar bonds or obligations, all incurred in
            the ordinary course of business (including,  without limitation,  to
            maintain  any  license or  permits)  in  accordance  with  customary
            industry practices;

      (iv)  Hedging Obligations incurred to fix or hedge interest rate risk with
            respect  to  any  fixed  or  variable  rate  Indebtedness  otherwise
            permitted by the Indenture;  provided,  that the notional  principal
            amount of each such Hedging Obligation does not exceed the principal
            amount of the Indebtedness to which such Hedging Obligation relates;

      (v)   Indebtedness  of  any  Issuer,  any  Subsidiary   Guarantor  or  any
            Restricted  Subsidiary owed to and held by a Subsidiary Guarantor or
            an Issuer, as the case may be, that is unsecured and subordinated in
            right of payment to the Notes and the Subsidiary Guaranties,  as the
            case may be; provided,  that any subsequent  issuance or transfer of
            any Capital Stock that results in any such  Subsidiary  Guarantor or
            Restricted  Subsidiary,  as  the  case  may  be,  ceasing  to  be  a
            Subsidiary Guarantor or a Restricted Subsidiary,  or any transfer of
            such  Indebtedness   (other  than  to  an  Issuer  or  a  Subsidiary
            Guarantor)  shall  be  deemed,  in  each  case,  to  constitute  the
            incurrence  of such  Indebtedness  by such Issuer,  such  Subsidiary
            Guarantor or such Restricted Subsidiary, as the case may be;

      (vi)  Indebtedness  outstanding  on the Issue  Date,  including  the Notes
            outstanding on the Issue Date, but excluding  Indebtedness under any
            Senior  Credit   Facility   (other  than  the  OED  FF&E   Facility)
            outstanding on the Issue Date;

      (vii) Indebtedness  arising from the honoring by a bank or other financial
            institution of a check,  draft or similar  instrument  inadvertently
            (except  in  the  case  of  daylight   overdrafts)   drawn   against
            insufficient funds in the ordinary course of business;

      (viii)the accrual of interest,  the accretion or  amortization of original
            issue  discount and the payment of interest on any  Indebtedness  in
            the form of additional Indebtedness with the same terms;

      (ix)  Indebtedness arising from agreements for indemnification, adjustment
            of purchase price or similar obligations,  in each case, incurred in
            connection  with the  disposition  of any  business or assets of the
            Company,  any of the Subsidiary  Guarantors or any of the Restricted
            Subsidiaries;  provided  that the  maximum  aggregate  liability  in
            respect of all such  Indebtedness  shall at no time exceed the gross
            proceeds   actually  received  by  the  Company  or  the  applicable
            Subsidiary  Guarantor or Restricted  Subsidiary  in connection  with
            such disposition;

      (x)   any Subsidiary Guaranty of the Notes;

      (xi)  Indebtedness  issued in exchange  for, or the  proceeds of which are
            substantially  contemporaneously  used  to  extend,  repay,  redeem,
            discharge,  refinance,  renew,  replace,  or  refund  (collectively,
            "Refinance"),   Indebtedness   incurred  pursuant  to  the  Interest
            Coverage  Ratio  test  set  forth  in  the   immediately   preceding
            paragraph,  clause  (vi) above,  this  clause (xi) or clause  (xiii)
            below  (the  "Refinancing  Indebtedness");  provided,  that  (a) the
            principal  amount of such Refinancing  Indebtedness  does not exceed
            the  principal  amount  of  Indebtedness  so  Refinanced  (plus  any
            required premiums and out-of-pocket  expenses reasonably incurred in
            connection therewith),  (b) the Refinancing Indebtedness has a final
            scheduled maturity that equals or exceeds


                                      102


            the final stated  maturity,  and a Weighted Average Life to Maturity
            that is  equal  to or  greater  than the  Weighted  Average  Life to
            Maturity,   of  the  Indebtedness   being  Refinanced  and  (c)  the
            Refinancing  Indebtedness  ranks,  in  right  of  payment,  no  more
            favorable to the Notes or  applicable  Subsidiary  Guaranty,  as the
            case may be, than the Indebtedness being Refinanced;

      (xii) guarantees  by  Restricted   Subsidiaries  of  Indebtedness  of  any
            Restricted Subsidiary or the Company or guarantees by the Company of
            Indebtedness of any Restricted  Subsidiaries if the  Indebtedness so
            guaranteed is permitted under another provision of this covenant and
            so long as such guarantee otherwise complies with the Indenture;

      (xiii)Indebtedness  (including,  without  limitation,  Acquired  Debt)  to
            acquire one or more Gaming Properties if: (a) no Default or Event of
            Default  shall have  occurred and be  continuing  at the time of, or
            would  occur  after  giving  effect  on a pro  forma  basis  to such
            incurrence,  and (b) the Interest  Coverage  Ratio for the Company's
            most  recently  ended four full fiscal  quarters for which  internal
            financial statements are available immediately preceding the date on
            which such  additional  Indebtedness  is to be  incurred  (the "Four
            Quarter  Reference  Period") would have been greater than (x) 1.5 to
            1.0 if the last fiscal quarter in the Four Quarter  Reference Period
            is either the first or second  fiscal  quarter of 2004,  (y) 1.75 to
            1.0 if the last fiscal quarter in the Four Quarter  Reference Period
            is either in the third or fourth fiscal  quarter of 2004 and (z) 2.0
            to 1.0  otherwise,  in each case  determined  on a pro  forma  basis
            (including a pro forma  application of the net proceeds  therefrom),
            as set forth in the  definition of Interest  Coverage  Ratio,  as if
            such additional  Indebtedness  had been incurred at the beginning of
            such four-quarter period; and

      (xiv) Indebtedness  not otherwise  permitted by clauses (i) through (xiii)
            above in an  aggregate  principal  amount  (or  accreted  value,  as
            applicable) at any time  outstanding  pursuant to this clause (xiv),
            including all Refinancing  Indebtedness  incurred to repay,  redeem,
            discharge,   retire,  defease,  refund,  refinance  or  replace  any
            Indebtedness  incurred  pursuant to this clause (xiv), not to exceed
            $10.0 million.

      Upon each incurrence of Indebtedness, if such Indebtedness could have been
incurred  under more than one  provision of this  covenant,  (i) the Company may
designate  pursuant to which  provision of this  covenant such  Indebtedness  is
being  incurred,  (ii) the Company may subdivide an amount of  Indebtedness  and
designate more than one provision  pursuant to which such amount of Indebtedness
is being  incurred and shall be permitted to classify such item of  Indebtedness
on the date of its  incurrence,  or later  reclassify,  all or a portion of such
item of Indebtedness,  in any manner that complies with this covenant, and (iii)
such Indebtedness shall not be deemed to have been incurred or outstanding under
any other  provision  of this  covenant  except that all  incurrences  under the
Notes, the Subsidiary  Guaranties and the Indenture shall be deemed to have been
incurred pursuant to clause (vi) above.

Limitation  on Asset  Sales.  The  Issuers  will not,  and will not permit any
Restricted Subsidiary to, make any Asset Sale unless:

      (i)   such Issuer or such Restricted Subsidiary receives  consideration at
            the time of such Asset Sale not less than the fair  market  value of
            the  assets  subject  to  such  Asset  Sale  (as  determined  by the
            Company's Managers in good faith);

      (ii)  at least 75% of the consideration for such Asset Sale is in the form
            of either (a) cash or Cash Equivalents or liabilities of the Company
            or any Restricted  Subsidiary  (other than  liabilities  that are by
            their terms  subordinated  to the Notes or any Subsidiary  Guaranty)
            that are assumed by the  transferee of such assets  (provided,  that
            following  such  Asset  Sale,  there is no further  recourse  to the
            Company  or the  Restricted  Subsidiaries  or the  Company  and  the
            Restricted  Subsidiaries are fully  indemnified with respect to such
            liabilities; provided, further, that the 75% limitation set forth in
            this clause (ii) of this  paragraph  shall not apply to any proposed
            Asset Sale for which an independent  certified  accounting  firm has
            certified  to the  Managers of the Company and the Trustee  that the
            after-tax  cash portion of the  consideration  to be received by the
            Company or such Restricted Subsidiary in such proposed Asset Sale is
            equal to or greater than what the net after-tax


                                      103


            cash proceeds  would have been had such proposed Asset Sale complied
            with  the 75%  limitation  set  forth  in this  clause  (ii) of this
            paragraph),  or (b) assets of the type described in clause  (iii)(a)
            below; and

      (iii) within 360 days of such Asset Sale, the Net Proceeds thereof are (a)
            invested  in assets  related to the  business  of the Company or the
            Restricted  Subsidiaries (which, in the case of an Asset Sale of the
            Diamond  Jo  or  any  replacement   Gaming  Vessel  (a  "Replacement
            Vessel"),  must be a Gaming Vessel  having a fair market  value,  as
            determined by an independent  appraisal,  at least equal to the fair
            market  value  of  the  Diamond  Jo  or  such   Replacement   Vessel
            immediately  preceding  such  Asset  Sale),  (b)  applied  to  repay
            Indebtedness under Purchase Money Obligations incurred in connection
            with the assets so sold, (c) applied to repay Indebtedness under the
            Senior  Credit  Facility  and  permanently   reduce  the  commitment
            thereunder in the amount of the Indebtedness so repaid or (d) to the
            extent not used as  provided  in  clauses  (a),  (b),  or (c) or any
            combination  thereof,  applied to make an offer to purchase Notes as
            described below (an "Excess  Proceeds  Offer");  provided,  that the
            Company will not be required to make an Excess  Proceeds Offer until
            the amount of Excess Proceeds is greater than $10.0 million.

      All Net  Proceeds  from an Event of Loss  shall  be used as  follows:  (1)
first,  the Company shall use such net cash proceeds to the extent  necessary to
rebuild,  repair,  replace or restore  the assets  subject to such Event of Loss
with  comparable  assets and (2) then,  to the extent any Net  Proceeds  from an
Event of Loss are not used as  described in the  preceding  clause (1), all such
remaining  Net  Proceeds  shall  be  reinvested  or  used  as  provided  in  the
immediately preceding clause (iii).

      Pending  the  final  application  of any Net  Proceeds,  the  Company  may
temporarily reduce  Indebtedness under the Senior Credit Facility or temporarily
invest such Net Proceeds in Cash Equivalents.

      Net Proceeds not invested or applied as set forth in any of the  preceding
subclause (a), (b) or (c) of clause (iii) above constitute "Excess Proceeds." If
the Company elects,  or becomes  obligated to make an Excess Proceeds Offer, the
Issuers will offer to purchase Notes having an aggregate  principal amount equal
to the Excess  Proceeds (the  "Purchase  Amount"),  at a purchase price equal to
100%  of the  aggregate  principal  amount  thereof,  plus  accrued  and  unpaid
interest,  if any, to the purchase  date.  The Issuers must commence such Excess
Proceeds Offer not later than 30 days after the expiration of the 360 day period
following the Asset Sale that produced  such Excess  Proceeds.  If the aggregate
purchase price for the Notes tendered  pursuant to the Excess  Proceeds Offer is
less than the Excess Proceeds,  the Company and the Restricted  Subsidiaries may
use the portion of the Excess Proceeds  remaining after payment of such purchase
price for general corporate purposes.

      The  Indenture  will provide that each Excess  Proceeds  Offer will remain
open for a period of 20 Business  Days and no longer,  unless a longer period is
required  by law (the  "Excess  Proceeds  Offer  Period").  Promptly  after  the
termination of the Excess  Proceeds Offer Period,  the Issuers will purchase and
mail or  deliver  payment  for the  Purchase  Amount  for the Notes or  portions
thereof  tendered,  pro rata or by such other  method as may be required by law,
or, if less than the  Purchase  Amount  has been  tendered,  all Notes  tendered
pursuant  to the Excess  Proceeds  Offer.  The  principal  amount of Notes to be
purchased  pursuant to an Excess  Proceeds Offer may be reduced by the principal
amount of Notes acquired by the Issuers  through  purchase or redemption  (other
than pursuant to a Change of Control Offer)  subsequent to the date of the Asset
Sale and surrendered to the Trustee for cancellation.

      Each Excess Proceeds Offer will be conducted in compliance with applicable
regulations  under the Federal  securities  laws,  including  Exchange  Act Rule
14e-1.  To the extent that the provisions of any securities  laws or regulations
conflict  with the "Asset Sale"  provisions of the  Indenture,  the Issuers will
comply with the  applicable  securities  laws and  regulations  and shall not be
deemed to have breached their  obligations  under the "Asset Sale" provisions of
the Indenture by virtue thereof.

      The Indenture  will provide that the Issuers will not, and will not permit
any of the  Restricted  Subsidiaries  to,  create  or  suffer to exist or become
effective any  restriction  that would impair the ability of the Issuers to make
an Excess Proceeds Offer upon an Asset Sale or, if such Excess Proceeds Offer is
made, to pay for the Notes tendered for purchase.


                                      104


      There can be no assurance that  sufficient  funds will be available at the
time of any Excess Proceeds Offer to make required repurchases.

Limitation  on Liens.  The Issuers will not, and will not permit any  Restricted
Subsidiary to, directly or indirectly,  create, incur, assume or suffer to exist
any Lien on any asset  (including,  without  limitation,  all real,  tangible or
intangible  property) of the Company or any Restricted  Subsidiary,  whether now
owned or hereafter acquired, or on any income or profits therefrom, or assign or
convey any right to receive income therefrom, except Permitted Liens.

Limitation on  Restrictions on Subsidiary  Dividends.  The Issuers will not, and
will not permit any Restricted Subsidiary to, directly or indirectly,  create or
otherwise  cause or suffer  to exist or  become  effective  any  encumbrance  or
restriction on the ability of any Restricted Subsidiary to:

      (i)   pay dividends or make any other  distributions to the Company or any
            of the Restricted  Subsidiaries (a) on such Restricted  Subsidiary's
            Capital  Stock  or  (b)  with  respect  to  any  other  interest  or
            participation  in, or  measured  by,  such  Restricted  Subsidiary's
            profits, or

      (ii)  pay any  Indebtedness  owed to the Company or any of the  Restricted
            Subsidiaries, or

      (iii) make  loans or  advances  to the  Company  or any of the  Restricted
            Subsidiaries, or

      (iv)  transfer  any of its assets to the Company or any of the  Restricted
            Subsidiaries,

except, with respect to clauses (i) through (iv) above, for such encumbrances or
restrictions existing under or by reason of:

      (a)   a Senior  Credit  Facility  containing  dividend  or  other  payment
            restrictions  that are not more  restrictive in any material respect
            than those contained in the Indenture on the Issue Date;

      (b)   the Indenture, the Security Documents and the Notes;

      (c)   applicable law or any applicable  rule or order of any  Governmental
            Authority;

      (d)   Acquired Debt; provided, that such encumbrances and restrictions are
            not  applicable  to any Person,  or the  properties or assets of any
            Person,  other than the  Person,  or the  property  or assets of the
            Person, so acquired;

      (e)   customary  non-assignment  and net worth provisions of any contract,
            lease or license entered into in the ordinary course of business;

      (f)   customary  restrictions  on the  transfer  of  assets  subject  to a
            Permitted Lien imposed by the holder of such Lien;

      (g)   the agreements governing Refinancing  Indebtedness;  provided,  that
            such  restrictions   contained  in  any  agreement   governing  such
            Refinancing  Indebtedness  are no more  restrictive  in any material
            respect  than  those  contained  in  any  agreements  governing  the
            Indebtedness being refinanced;

      (h)   the provisions of any Indebtedness or other  agreements  existing on
            the Issue Date, as such  agreements are in effect on the Issue Date,
            without  giving  effect to any  amendment or  supplement  thereto or
            modification   thereof,  in  each  case,  to  the  extent  not  more
            restrictive  in any  material  respect  than such  provisions  as in
            effect on the Issue Date;

      (i)   any  restrictions  with respect to a Restricted  Subsidiary  imposed
            pursuant to a binding  agreement  that has been entered into for the
            sale  or  disposition  of all  or  substantially  all of the  Equity



                                      105


            Interests or assets of such Restricted  Subsidiary;  provided,  that
            such  restrictions  only apply to the Equity  Interests or assets of
            such Restricted Subsidiary being sold; and

      (j)   customary  restrictions  imposed  on the  transfer  of  copyrighted,
            trademarked or patented materials.

Merger, Consolidation or Sale of Assets. No Issuer may consolidate or merge with
or into  (regardless  of whether such Issuer is the surviving  corporation),  or
sell,  assign,   transfer,   lease,  convey  or  otherwise  dispose  of  all  or
substantially  all of its  properties or assets  (determined  on a  consolidated
basis for such Issuer and its  Restricted  Subsidiaries)  in one or more related
transactions to, any other Person, unless:

      (i)   either  (A) such  Issuer is the  surviving  Person or (B) the Person
            formed by or surviving  any such  consolidation  or merger (if other
            than such  Issuer)  or to which  such  sale,  assignment,  transfer,
            lease, conveyance or other disposition has been made is either (x) a
            corporation  organized  and  existing  under the laws of the  United
            States of America,  any state thereof or the District of Columbia or
            (y) if at least one Issuer following any such consolidation, merger,
            sale, assignment,  transfer,  lease, conveyance or other disposition
            is a corporation organized and existing under the laws of the United
            States of America,  any state thereof or the District of Columbia, a
            limited  liability company formed and existing under the laws of the
            United  States of  America,  any state  thereof or the  District  of
            Columbia;

      (ii)  the Person formed by or surviving any such  consolidation  or merger
            (if other  than such  Issuer)  or the  Person  to which  such  sale,
            assignment,  transfer,  lease,  conveyance or other  disposition has
            been made  assumes  all the  Obligations  of such  Issuer  under the
            Notes,  the Indenture,  the Security  Documents,  the  Intercreditor
            Agreement  and the  Registration  Rights  Agreement,  pursuant  to a
            supplemental indenture to the Indenture and joinders, as applicable,
            to the  Security  Documents,  the  Intercreditor  Agreement  and the
            Registration   Rights   Agreement,   each   in  a  form   reasonably
            satisfactory to the Trustee,

      (iii) immediately  after giving effect to such  transaction on a pro forma
            basis, no Default or Event of Default exists;

      (iv)  such  transaction  would  not  result in the loss or  suspension  or
            material  impairment  of any  Gaming  License  unless  a  comparable
            replacement  Gaming License is effective prior to or  simultaneously
            with such loss, suspension or material impairment; and

      (v)   such  Issuer,  or  any  Person  formed  by  or  surviving  any  such
            consolidation  or  merger,  or  to  which  such  sale,   assignment,
            transfer, lease, conveyance or other disposition has been made, will
            be permitted,  at the time of such  transaction and after giving pro
            forma  effect  thereto as if such  transaction  had  occurred at the
            beginning of the applicable  four-quarter  period, to incur at least
            $1.00 of additional Indebtedness pursuant to the applicable Interest
            Coverage Ratio test set forth in the first paragraph of or in clause
            (xiii) of the covenant  described under "Limitation on Incurrence of
            Indebtedness."

      In the event of any transaction  (other than a lease or a transfer of less
than all of the Issuers' assets)  described in and complying with the conditions
listed in the  immediately  preceding  paragraph in which such Issuer is not the
surviving  Person,  such surviving Person or transferee shall succeed to, and be
substituted  for, and may exercise  every right and power of, such Issuer under,
and such Issuer shall be discharged from its Obligations  under,  the Indenture,
the Notes, the Security  Documents and the Registration  Rights Agreement,  with
the same effect as if such successor Person had been named as such Issuer herein
or therein.

Limitation on Transactions  with Affiliates.  The Issuers will not, and will not
permit any of the Restricted  Subsidiaries  to,  directly or  indirectly,  sell,
lease,  transfer or otherwise  dispose of any of its properties or assets to, or
purchase  any property or assets from,  or enter into any  contract,  agreement,
understanding,  loan,  advance or  guaranty  with,  or for the  benefit  of, any
Affiliate  of the  Issuers or any of the  Restricted  Subsidiaries  (each of the
foregoing, an "Affiliate Transaction"), except for:


                                      106


      (i)   Affiliate  Transactions  that,  together with all related  Affiliate
            Transactions, have an aggregate value of not more than $1.0 million;
            provided,  that such transactions are conducted in good faith

            and on  terms  that  are no less  favorable  to such  Issuer  or the
            relevant  Restricted  Subsidiary  than  those  that  would have been
            obtained in a comparable  transaction at such time by such Issuer or
            such Restricted  Subsidiary on an  arm's-length  basis from a Person
            that  is  not  an  Affiliate  of  such  Issuer  or  such  Restricted
            Subsidiary;

      (ii)  Affiliate  Transactions  that,  together with all related  Affiliate
            Transactions, have an aggregate value of not more than $5.0 million;
            provided,  that (a) a majority of the disinterested  Managers of the
            Company or, if none,  a  disinterested  committee  appointed  by the
            Managers  of the  Company  for such  purpose,  determine  that  such
            transactions  are  conducted  in good faith and on terms that are no
            less favorable to such Issuer or the relevant Restricted  Subsidiary
            than those that would have been obtained in a comparable transaction
            at such time by such  Issuer  or such  Restricted  Subsidiary  on an
            arm's-length  basis from a Person that is not an  Affiliate  of such
            Issuer or such Restricted  Subsidiary and (b) prior to entering into
            such  transaction the Company shall have delivered to the Trustee an
            Officers' Certificate certifying to such effect; or

      (iii) Affiliate Transactions for which the Company delivers to the Trustee
            an opinion issued by an accounting,  appraisal or investment banking
            firm of national  standing (other than Jefferies & Company,  Inc. or
            any of its  Affiliates)  as to the fairness of such  transaction  to
            such Issuer or such Restricted  Subsidiary from a financial point of
            view.

Notwithstanding the foregoing,  the following will be deemed not to be Affiliate
Transactions:

      (a)   transactions  between or among the Issuers  and/or any or all of the
            Restricted Subsidiaries;

      (b)   Restricted  Payments  permitted by the  provisions  of the Indenture
            described above under "Limitations on Restricted Payments;"

      (c)   reasonable and customary  compensation  (including  directors' fees)
            paid to, and indemnity and customary  employee benefit  arrangements
            (including  directors' and officer's  liability  insurance) provided
            for the benefit of, any director, officer, employee or consultant of
            the Company or any Restricted Subsidiary, or Manager of PGP, in each
            case  entered  into  in the  ordinary  course  of  business  and for
            services provided to the Company, such Restricted Subsidiary or PGP,
            respectively,  as  determined  in good faith by the  Managers of the
            Company;

      (d)   any  agreement or  arrangement  as in effect on the Issue Date among
            the Issuers and/or one or more Restricted  Subsidiaries,  on the one
            hand, and any officers or Managers  thereof and/or any Affiliates of
            the  Company,  on the  other  hand  (without  giving  effect  to any
            amendment or supplement thereto or modification thereof,  except for
            any  such   amendment,   supplement,   modification  or  replacement
            agreement  that is not more  disadvantageous  to the  Holders in any
            material respect than the original agreement thereof as in effect on
            the Issue Date), and any transactions contemplated thereby;

      (e)   Permitted  Investments (other than Permitted Investments pursuant to
            clause (xiv) of the definition thereof); and

      (f)   transactions  with a joint  venture  engaged in a Related  Business;
            provided, that all the outstanding ownership interests of such joint
            venture  are  controlled  only  by the  Company  or  the  Restricted
            Subsidiaries and Persons who are not Affiliates of the Company.

      Restriction on Sale and Issuance of Subsidiary Stock.     The Issuers will
not, and will not permit any Restricted  Subsidiary to, issue or sell any Equity
Interests (other than directors' qualifying shares) of any Restricted Subsidiary
to any  Person  other  than the  Company  or a Wholly  Owned  Subsidiary  of the
Company; provided, that the Company and the Restricted Subsidiaries may sell all
(but not less than all) of the Capital Stock of a Restricted Subsidiary


                                      107


owned by the Company and the  Restricted  Subsidiaries  if the Net Proceeds from
such Asset Sale are used in accordance with the terms of the covenant  described
under "Limitation on Asset Sales."

Rule 144A Information  Requirement.  The Issuers (and the Subsidiary Guarantors)
will furnish to the Holders or beneficial  holders of Notes,  upon their written
request,  and to prospective  purchasers  thereof  designated by such Holders or
beneficial  holders,  the information  required to be delivered pursuant to Rule
144A(d)(4)  under the  Securities Act for so long as is required for an offer or
sale of the Notes to qualify for an exemption under Rule 144A.

Subsidiary Guarantors.  The Issuers will cause each Restricted Subsidiary (other
than a Foreign  Subsidiary  and other than a  Restricted  Subsidiary  which is a
co-Issuer) to (i) execute and deliver to the Trustee a supplemental indenture in
form reasonably  satisfactory to the Trustee,  pursuant to which such Restricted
Subsidiary shall unconditionally guarantee all of the Issuers' Obligations under
the Notes and the  Indenture  on the terms set forth in the  Indenture  and (ii)
deliver to the Trustee an Opinion of Counsel  that such  supplemental  indenture
has been duly authorized,  executed and delivered by such Restricted  Subsidiary
and  constitutes a legal,  valid,  binding and enforceable  obligation,  of such
Restricted  Subsidiary,  in  each  case  subject  to  customary  qualifications.
Thereafter,  such Restricted  Subsidiary shall be a Subsidiary Guarantor for all
purposes of the Indenture.

Release of Subsidiary  Guarantors.  Upon the sale or  disposition  (including by
merger or sale or  transfer  of all of the  Equity  Interests)  of a  Subsidiary
Guarantor  (as an  entirety)  to a Person  which is not and is not  required  to
become a Subsidiary Guarantor,  or the designation of a Restricted Subsidiary as
an Unrestricted  Subsidiary,  which  transaction is otherwise in compliance with
the Indenture  (including,  without limitation,  the provisions of the covenants
"--Limitation  on  Asset  Sales"  and  "--Restriction  on Sale and  Issuance  of
Subsidiary Stock"),  such Subsidiary  Guarantor will be deemed released from its
Obligations under its Subsidiary Guaranty and the Security Agreements; provided,
however,  that any such  termination  shall  occur only to the  extent  that all
obligations  of such  Subsidiary  Guarantor  under all of its guarantees of, and
under all of its pledges of assets or other security interests which secure, any
Indebtedness  of the Issuers or any  Indebtedness of any other of the Restricted
Subsidiaries  shall also terminate upon such release,  sale or transfer and none
of its  Equity  Interests  are  pledged  for the  benefit  of any  holder of any
Indebtedness  of the  Issuers  or  any  Indebtedness  of  any of the  Restricted
Subsidiaries.

Additional  Collateral.  The Issuers will, and will cause each of the Subsidiary
Guarantors  to, grant to the Trustee a first priority  security  interest in all
Collateral,  whether  owned on the Issue  Date or  thereafter  acquired,  and to
execute and deliver all documents and to take all action reasonably necessary to
perfect and protect such a security  interest in favor of the  Trustee,  in each
case, subject to the terms of the Intercreditor Agreement.

Restrictions on Activities of PGC PGC may not hold any assets, become liable for
any obligations or engage in any business activities;  provided, that PGC may be
a  co-obligor  of the Notes  pursuant  to the terms of the  Indenture,  may be a
co-obligor of the OED 13% Senior Secured Notes due 2010 pursuant to the terms of
the OED Indenture, may be a co-obligor under the OED Credit Facility and the OED
FF&E Facility,  to the extent they remain  outstanding after the Issue Date, and
may  engage in any  activities  directly  related  or  necessary  in  connection
therewith.

Entity  Classification.  The Company is classified as a Flow Through  Entity and
will not take, or fail to take,  any action which would result in the Company no
longer  being  classified  as a Flow  Through  Entity  except (i)  pursuant to a
Permitted C-Corp Conversion or (ii) any transaction permitted under the covenant
"Merger, Consideration or Sale of Assets."

Reports.  Regardless  of whether  required by the rules and  regulations  of the
Securities and Exchange Commission (the "Commission"),  so long as any Notes are
outstanding, the Company will furnish to the Trustee and Holders, within 15 days
after  the  Company  is or  would  have  been  required  to file  such  with the
Commission,  (i) all quarterly and annual  financial  information  that would be
required to be contained in a filing with the  Commission on Forms 10-Q and 10-K
if  the  Company  were  required  to  file  such  Forms,  including  for  each a
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations" and, with respect to the annual  information  only, a report thereon
by  the  Company's   independent  certified  public  accountants  and  (ii)  all
information  that  would  be  required  to be  contained  in a  filing  with the
Commission on Form 8-K if the Company were  required to file such reports.  From
and  after  the  time  the  Company  files a  registration  statement  with  the


                                      108



Commission  with respect to the Notes,  the Company shall,  in lieu of providing
such information to the Trustee and the Holders,  file such information with the
Commission so long as the Commission will accept such filings.


EVENTS OF DEFAULT AND REMEDIES

      Each of the  following  will  constitute  an Event of  Default  under  the
Indenture:

      (i)   default  for 30 days in the  payment  when  due of  interest  on the
            Notes;

      (ii)  default in payment of principal  (or  premium,  if any) on the Notes
            when due at maturity, redemption, by acceleration or otherwise;

      (iii) default  in  the  performance  or  breach  of the  covenants  in the
            Indenture  described under  "Repurchase  Upon Change of Control," or
            "Limitation  on Asset Sales," or "Merger,  Consolidation  or Sale of
            Assets;"

      (iv)  failure by the  Issuers  or any  Restricted  Subsidiary  for 60 days
            after  written  notice is given to the  Issuers by the Trustee or to
            the  Issuers  and the  Trustee  by the  Holders  of at least  25% in
            aggregate  principal amount of the Notes  outstanding to comply with
            any other agreements in the Indenture or the Notes;

      (v)   an event  of  default  occurs  under  (after  giving  effect  to any
            waivers,  amendments,  applicable  grace periods or any extension of
            any maturity date) any mortgage, indenture or instrument under which
            there may be issued or by which  there may be secured  or  evidenced
            any Indebtedness for money borrowed by the Issuers or any Restricted
            Subsidiary  (or the payment of which is guaranteed by the Issuers or
            any Restricted  Subsidiary),  whether such  Indebtedness or guaranty
            now exists or is  created  after the Issue  Date,  if (a) either (1)
            such  default  results  from  the  failure  to pay  principal  of or
            interest  on such  Indebtedness  or (2) as a result of such event of
            default the maturity of such Indebtedness has been accelerated,  and
            (b) the  principal  amount of such  Indebtedness,  together with the
            principal  amount of any other  such  Indebtedness  with  respect to
            which such a payment event of default  (after the  expiration of any
            applicable  grace period or any extension of the maturity  date) has
            occurred, or the maturity of which has been so accelerated,  exceeds
            $5.0 million in the aggregate;

      (vi)  failure by the  Issuers or any  Restricted  Subsidiary  to pay final
            judgments  (other  than to the extent of any  judgment as to which a
            reputable insurance company has accepted  liability)  aggregating in
            excess of $5.0 million,  which judgments are not discharged,  bonded
            or stayed within 60 days after their entry;

      (vii) the cessation of substantially  all gaming operations of the Company
            and the Restricted Subsidiaries,  taken as a whole, for more than 90
            days, except as a result of an Event of Loss;

      (viii)any  revocation,   suspension,   expiration   (without  previous  or
            concurrent  renewal) or loss of any Gaming License of the Company or
            any Restricted Subsidiary for more than 90 days;

      (ix)  any  Subsidiary  Guaranty  of  a  Subsidiary  Guarantor  which  is a
            Significant  Subsidiary  ceases to be in full  force  and  effect or
            shall be held in any  judicial  proceeding  to be  unenforceable  or
            invalid or is declared null and void (other than in accordance  with
            the  terms of the  Subsidiary  Guaranty  and the  Indenture)  or any
            Subsidiary  Guarantor  which is a Significant  Subsidiary  denies or
            disaffirms  its  Obligations  under its  Subsidiary  Guaranty or the
            Security  Documents  (in each  case,  other  than by  reason  of the
            termination  of the Indenture or the release of any such  Subsidiary
            Guaranty in accordance with the Indenture);

      (x)   (A) any event of default  under a Security  Document  (after  giving
            effect to any applicable grace periods,  applicable  notice periods,
            waivers or  amendments)  or (B) the  failure  of the  Issuers or any

                                      109


            Restricted  Subsidiary  to comply  with any  material  agreement  or
            covenant  in,  or  material   provision  of,  any  of  the  Security
            Documents,  or any breach in any  material  respect of any  material
            representation  or warranty  made by the  Issuers or any  Restricted
            Subsidiary in any Security  Document,  and the  continuance  of such
            failure or breach for a period of 30 days  after  written  notice is
            given  to the  Issuers  by the  Trustee  or to the  Issuers  and the
            Trustee by the Holders of at least 25% in aggregate principal amount
            of the Notes outstanding;

      (xi)  any of the Security  Documents ceases to be in full force and effect
            or any of the Security  Documents ceases to give the Trustee (or, in
            the case of a  mortgage,  ceases  to give the  Trustee  or any other
            trustee  under such  mortgage) any of the Liens,  rights,  powers or
            privileges  purported to be created thereby,  or any of the Security
            Documents  is declared  null and void,  or any of the Issuers or any
            Subsidiary  Guarantor denies that it has any further liability under
            any Security Document to which it is a party or gives notice of such
            effect (in each case other than by reason of the  termination of the
            Indenture or any such Security Document in accordance with its terms
            or the release of any  Subsidiary  Guarantor in accordance  with the
            Indenture)  and the  continuance  of such failure for a period of 30
            days after written  notice is given to the Issuers by the Trustee or
            to the  Issuers  and the  Trustee by the  Holders of at least 25% in
            aggregate principal amount of the Notes outstanding; and

      (xii) certain  events of  bankruptcy  or  insolvency  with  respect to the
            Issuers,  any  of  the  Subsidiary   Guarantors  or  any  Restricted
            Subsidiary that is a Significant Subsidiary.

      If an Event of Default occurs and is  continuing,  the Trustee may declare
by written  notice to the  Issuers,  or the Holders of at least 25% in principal
amount  of the then  outstanding  Notes may  declare  by  written  notice to the
Issuers  and the  Trustee  all the  Notes  to be due  and  payable  immediately.
Notwithstanding the foregoing,  in the case of an Event of Default arising under
paragraph (xii) above, all outstanding Notes will become due and payable without
further  action or notice.  Holders may not enforce the  Indenture  or the Notes
except as provided in the Indenture. Subject to certain limitations,  Holders of
a majority  in  principal  amount of the then  outstanding  Notes may direct the
Trustee in its exercise of any trust or power.

      The Holders of a majority in aggregate  principal amount of the Notes then
outstanding,  by written notice to the Trustee,  may on behalf of the Holders of
all of the Notes (i) waive any  existing  Default  or Event of  Default  and its
consequences  under the  Indenture  (x) except a continuing  Default or Event of
Default in the payment of interest on, or the  principal  of, the Notes or (y) a
Default or an Event of Default with  respect to any covenant or provision  which
cannot  be  modified  or  amended  without  the  consent  of the  Holder of each
outstanding Note affected or supermajority  approval,  which Default or Event of
Default may be waived only with the consent of each outstanding Note affected or
such supermajority approval,  respectively,  and/or (ii) rescind an acceleration
and its  consequences if the rescission  would not conflict with any judgment or
decree if all  existing  Events of Default  (except  nonpayment  of principal or
interest that has become due solely because of the acceleration) have been cured
or waived.

      The Issuers are required,  upon becoming  aware of any Default or Event of
Default, to deliver to the Trustee a statement  specifying such Default or Event
of  Default  and what  action  the  Issuers  are  taking or propose to take with
respect thereto.

NO PERSONAL LIABILITY OF DIRECTORS, OFFICERS, EMPLOYEES AND STOCKHOLDERS

      No  director,  officer,  employee,  incorporator,  stockholder,  member or
controlling person of any of the Issuers or any Subsidiary  Guarantor,  as such,
will  have  any  liability  for any  obligations  of any of the  Issuers  or any
Subsidiary  Guarantor under the Notes, the Indenture,  the Security Documents or
the  Registration  Rights Agreement or for any claim based on, in respect of, or
by reason of, such  obligations  or their  creation.  Each Holder by accepting a
Note waives and releases all such liability. The waiver and release will be part
of the  consideration  for issuance of the Notes and the Subsidiary  Guaranties.
Such  waiver  may not be  effective  to  waive  liabilities  under  the  federal
securities  laws,  and it is the view of the  Commission  that  such a waiver is
against public policy.


                                      110


LEGAL DEFEASANCE AND COVENANT DEFEASANCE

      The  Issuers  may, at their  option and at any time,  elect to have all of
their  obligations  discharged  with  respect to the  outstanding  Notes and the
Subsidiary  Guarantors'  obligations  discharged  with respect to the

Subsidiary  Guaranties  ("Legal  Defeasance")  (whereupon the Security Documents
shall  terminate  and the Trustee shall  release the  Collateral  from the Liens
created by the Security Documents as provided above under "Security") except for
(i) the rights of Holders of outstanding Notes to receive payments in respect of
the principal of, premium, if any, and interest on such Notes when such payments
are due from  the  trust  referred  to  below,  (ii)  the  Issuers'  obligations
concerning issuing temporary Notes, registration of Notes, mutilated, destroyed,
lost or stolen Notes and the  maintenance of an office or agency for payment and
money for security  payments held in trust,  (iii) the rights,  powers,  trusts,
duties and  immunities  of the  Trustee,  and the  Issuers'  and the  Subsidiary
Guarantors'  obligations in connection  therewith and (iv) the Legal  Defeasance
provisions of the Indenture.

      In addition,  the Issuers  may, at their option and at any time,  elect to
have their obligations  released with respect to certain material covenants that
are described herein and the Subsidiary Guarantors'  obligations discharged with
respect to the  Subsidiary  Guaranties  ("Covenant  Defeasance")  (whereupon the
Security  Documents shall terminate and the Trustee shall release the Collateral
from the Liens  created  by the  Security  Documents  as  provided  above  under
"Security")  and thereafter any omission to comply with such  obligations  shall
not  constitute a Default or Event of Default with respect to the Notes.  In the
event Covenant  Defeasance  occurs,  certain events (not including  non-payment,
bankruptcy, receivership,  rehabilitation and insolvency events) described under
"Events of Default"  will no longer  constitute an Event of Default with respect
to the Notes.

      In order to exercise either Legal Defeasance or Covenant Defeasance,

      (i)   the  Issuers  must  irrevocably  deposit or cause to be  irrevocably
            deposited  with  the  Trustee,  in  trust,  for the  benefit  of the
            Holders, cash in U.S. dollars,  non-callable  Government Securities,
            or a combination thereof, in such amounts as will be sufficient,  in
            the opinion of a nationally  recognized  firm of independent  public
            accountants,  to pay the principal of, premium, if any, and interest
            on the outstanding Notes on the stated maturity or on the applicable
            redemption  date,  as the case may be, and the Issuers  must specify
            whether the Notes are being  defeased to maturity or to a particular
            redemption date;

      (ii)  in the case of Legal Defeasance, the Issuers shall have delivered to
            the  Trustee an Opinion of Counsel  confirming  that (a) the Issuers
            have  received  from,  or there has been  published by, the Internal
            Revenue Service a ruling or (b) since the Issue Date, there has been
            a change in the applicable federal income tax law, in either case to
            the effect that,  and based  thereon  such Opinion of Counsel  shall
            confirm  that,  the  Holders  of  the  outstanding  Notes  will  not
            recognize income,  gain or loss for federal income tax purposes as a
            result of such  Legal  Defeasance  and will be  subject  to  federal
            income tax on the same  amounts,  in the same manner and at the same
            times as would have been the case if such Legal  Defeasance  had not
            occurred;

      (iii) in the case of Covenant Defeasance, the Issuers shall have delivered
            to the Trustee an Opinion of Counsel  confirming that the Holders of
            the outstanding  Notes will not recognize  income,  gain or loss for
            federal income tax purposes as a result of such Covenant  Defeasance
            and will be subject to federal  income tax on the same  amounts,  in
            the same manner and at the same times as would have been the case if
            such Covenant Defeasance had not occurred;

      (iv)  no Default or Event of Default shall have occurred and be continuing
            on the  date of such  deposit  (other  than a  Default  or  Event of
            Default  resulting from the borrowing of funds to be applied to such
            deposit);

      (v)   such Legal  Defeasance or Covenant  Defeasance  will not result in a
            breach or violation  of, or  constitute a default under any material
            agreement  or  instrument  (other than the  Indenture)  to which the
            Issuers  or any of the  Subsidiaries  is a  party  or by  which  the
            Issuers or any of the Subsidiaries is bound;

                                      111


      (vi)  the Issuers  must  deliver to the Trustee an  Officers'  Certificate
            stating that the deposit was not made by the Issuers with the intent
            of  preferring  the Holders over the other  creditors of the Issuers
            with the intent of  defeating,  hindering,  delaying  or  defrauding
            creditors of the Issuers or others; and

      (vii) each  of the  Issuers  must  deliver  to the  Trustee  an  Officers'
            Certificate  and an Opinion of  Counsel,  each  stating,  subject to
            certain   factual   assumptions   and   bankruptcy   and  insolvency
            exceptions,  that  all  conditions  precedent  provided  for  in the
            Indenture   relating  to  the  Legal   Defeasance  or  the  Covenant
            Defeasance have been complied with.

SATISFACTION AND DISCHARGE

      The Indenture  provides that the Issuers may terminate  their  obligations
and the obligations of the Subsidiary Guarantors under the Indenture, the Notes,
the Subsidiary Guaranties and the Security Documents (except as described below)
(whereupon  the Trustee shall release the  Collateral  from the Liens created by
the Security Documents as provided above under "Security") when:

      (1)   either:

            (a)   all the Notes previously  authenticated  and delivered (except
                  lost,  stolen or destroyed  Notes which have been replaced and
                  Notes for whose payment money has  theretofore  been deposited
                  with the  Trustee or the paying  agent in trust or  segregated
                  and held in trust by the Issuers and thereafter  repaid to the
                  Issuers or a  Subsidiary  Guarantor  or  discharged  from such
                  trust) have been delivered to the Trustee for cancellation; or

            (b)   all Notes have been  called  for  redemption  pursuant  to the
                  provisions under "Redemption--At the Option of the Issuers" by
                  mailing  to  holders  a  notice  of  redemption  or all  Notes
                  otherwise have become due and payable; and

                  (i)   the Issuers have  irrevocably  deposited or caused to be
                        irrevocably  deposited with the Trustee,  in trust,  for
                        the  benefit  of the  Holders,  cash  in  U.S.  dollars,
                        non-callable  Government  Securities,  or a  combination
                        thereof,  in an amount  sufficient  to pay and discharge
                        the  entire  Indebtedness  on the Notes not  theretofore
                        delivered to the Trustee for cancellation, for principal
                        of, and interest and liquidated  damages, if any, on the
                        Notes to the date of redemption or maturity, as the case
                        may be, together with irrevocable  instructions from the
                        Issuers directing the Trustee to apply such funds to the
                        payment  thereof at maturity or redemption,  as the case
                        may be;

                  (ii)  no Default or Event of Default  shall have  occurred and
                        be continuing on the date of such deposit  (other than a
                        Default or Event of Default resulting from the borrowing
                        of funds to be applied to such deposit);

                  (iii) such  deposit  shall not result in a breach or violation
                        of,  or  constitute  a  default   under,   any  material
                        agreement or  instrument  (other than the  Indenture) to
                        which we, any of the Subsidiary Guarantors or any of the
                        Restricted  Subsidiaries are a party or by which we, any
                        of the  Subsidiary  Guarantors or any of the  Restricted
                        Subsidiaries are bound; and

      (2)   each of the Issuers and the Subsidiary Guarantors has paid all other
            sums payable by it under the  Indenture,  the Notes,  the Subsidiary
            Guaranties,  the Intercreditor Agreement and the Security Documents;
            and

      (3)   we shall have delivered to the Trustee an Officers'  Certificate and
            an Opinion of Counsel  confirming the satisfaction of all conditions
            set forth in clauses (1) and (2) above.


                                      112


TRANSFER AND EXCHANGE

      A Holder may transfer or exchange Notes in accordance  with the Indenture.
The  Registrar  and the  Trustee may require a Holder,  among other  things,  to
furnish  appropriate  endorsements and transfer  documents,  and the

Issuers  may  require  a Holder to pay any  taxes  and fees  required  by law or
permitted  by the  Indenture.  The  Issuers  will not be required to transfer or
exchange any Note selected for  redemption.  The Issuers will not be required to
transfer  or exchange  any Note for a period of 15 days  before a  selection  of
Notes to be redeemed.

      The registered holder of a Note will be treated as the owner of it for all
purposes.

AMENDMENT, SUPPLEMENT AND WAIVER

      Except as provided in the three succeeding paragraphs,  the Indenture, the
Notes and, subject to the Intercreditor Agreement, the Security Documents may be
amended or  supplemented  with the consent of the Holders of at least a majority
in aggregate principal amount of the Notes then outstanding  (including consents
obtained in connection  with a tender offer or exchange offer for Notes) and any
existing  Default or Event of  Default  (except  certain  payment  defaults)  or
compliance  with any provision of the  Indenture,  the Notes or,  subject to the
Intercreditor  Agreement,  the Security Documents may be waived with the consent
of the  Holders  of a  majority  in  aggregate  principal  amount  of  the  then
outstanding Notes (including consents obtained in connection with a tender offer
or exchange offer for Notes).

      Without the consent of each Holder  affected,  an  amendment or waiver may
not (with respect to any Notes held by a non-consenting Holder):

      (i)   reduce the  principal  amount of Notes whose Holders must consent to
            an amendment, supplement or waiver;

      (ii)  reduce  the  principal  of,  or  the  premium  (including,   without
            limitation,   redemption  premium  but  not  including,   except  as
            described in clause (iii) below, any redemption  premium relating to
            the   covenants   "--Repurchase   Upon   Change  of   Control"   and
            "--Limitation  on Asset Sales") on, or change the fixed maturity of,
            any Note;

      (iii) alter  the  price  at which  repurchases  of the  Notes  may be made
            pursuant  to an Excess  Proceeds  Offer or Change of  Control  Offer
            after  the  corresponding  Asset  Sale  or  Change  of  Control  has
            occurred;

      (iv)  reduce  the rate of or  change  the time for  payment  of  interest,
            including  default  interest,  on any Note  (other  than any advance
            notice requirement with respect to any redemption of the Notes);

      (v)   waive a Default or Event of Default in the payment of  principal  of
            or premium,  if any,  or interest  on, or  redemption  payment  with
            respect to, any Note (except a  rescission  of  acceleration  of the
            Notes by the Holders of at least a majority in  aggregate  principal
            amount  of the  Notes  and a  waiver  of the  payment  default  that
            resulted from such acceleration);

      (vi)  make any Note payable in money other than that stated in the Notes;

      (vii) make any  change in the  provisions  of the  Indenture  relating  to
            waivers of past  Defaults  with respect to, or the rights of Holders
            to receive, payments of principal of or interest on the Notes;

      (viii)waive a  redemption  payment  with  respect to any Note (other than,
            except as described in clause (iii) above, provisions relating to or
            payments  required by the  covenants  described  under the covenants
            "--Repurchase  Upon Change of Control"  and  "--Limitation  on Asset
            Sales");

      (ix)  adversely affect the contractual  ranking of the Notes or Subsidiary
            Guaranties; or

                                      113


      (x)   make any change in the foregoing amendment and waiver provisions.

      Notwithstanding the foregoing and subject to the Intercreditor  Agreement,
no portion  of the  collateral  may be  released  from the Lien of the  Security
Documents  (except in  accordance  with the  provisions of the Indenture and the
Security Documents), and none of the Security Documents or the provisions of the
Indenture  relating to the  Collateral may be amended or  supplemented,  and the
rights of any Holders thereunder may not be waived or modified, without, in each
case, the consent of the Holders of at least 75% in aggregate  principal  amount
of the then outstanding Notes.

      Notwithstanding the foregoing and subject to the Intercreditor  Agreement,
without the consent of the Holders, the Issuers,  the Subsidiary  Guarantors and
the Trustee may amend or supplement the Indenture,  the Notes,  the Registration
Rights  Agreement  or,  subject to the  Intercreditor  Agreement,  the  Security
Documents  to cure any  ambiguity,  defect  or  inconsistency,  to  provide  for
uncertificated  Notes  in  addition  to or in place of  certificated  Notes,  to
provide for the assumption of any of the Issuers' or the Subsidiary  Guarantors'
obligations to Holders in the case of a merger or consolidation,  to provide for
the issuance of additional  Notes in accordance with the terms of the Indenture,
to make any change that would provide any  additional  rights or benefits to the
Holders or that does not  adversely  affect the legal  rights of any such Holder
under the Indenture or the Notes, to release any Subsidiary  Guaranty  permitted
to be released under the terms of the Indenture,  or to comply with requirements
of the  Commission  in order to  effect or  maintain  the  qualification  of the
Indenture under the Trust Indenture Act.

CONCERNING THE TRUSTEE

      The Indenture  contains certain  limitations on the rights of the Trustee,
should it become a  creditor  of the  Issuers,  to obtain  payment  of claims in
certain cases, or to realize on certain property received in respect of any such
claim as security or otherwise. The Trustee will be permitted to engage in other
transactions;  provided, that, if the Trustee acquires any conflicting interest,
it must  eliminate  such conflict  within 90 days,  apply to the  Commission for
permission to continue, or resign.

      The  Holders of a majority  in  principal  amount of the then  outstanding
Notes will have the right to direct the time, method and place of conducting any
proceeding  for  exercising  any remedy  available  to the  Trustee,  subject to
certain  exceptions.  The  Indenture  provides  that in case an Event of Default
occurs (and is not cured), the Trustee will be required,  in the exercise of its
power,  to use the degree of care of a prudent  person in the  conduct of his or
her own  affairs.  Subject  to such  provisions,  the  Trustee  will be under no
obligation  to exercise any of its rights or powers  under the  Indenture at the
request of any  Holder,  unless such  Holder  shall have  offered to the Trustee
security  and  indemnity  satisfactory  to it  against  any loss,  liability  or
expense.

CERTAIN DEFINITIONS

      Set forth below are certain defined terms used in the Indenture. Reference
is made to the Indenture for a full definition of all such terms, as well as any
other capitalized terms used herein for which no definition is provided.

      "2010  Referendum"  means  a  gaming  reauthorization   referendum  to  be
submitted to the Dubuque County,  Iowa electorate in the general  election to be
held in 2010.

      "Acquired Debt" means  Indebtedness of a Person or any of its subsidiaries
existing  at the time  such  Person  is  merged  with or into the  Company  or a
Restricted  Subsidiary,  becomes a Restricted Subsidiary or Indebtedness assumed
in  connection  with the  acquisition  of assets  from such  Person  other  than
Indebtedness  incurred in connection with, or in  contemplation  of, such Person
merging  with or into the  Company  or a  Restricted  Subsidiary  or  becoming a
Restricted Subsidiary or such acquisition of assets.

      "Affiliate"  of any  specified  Person means any other Person  directly or
indirectly  controlling  or  controlled  by or under  direct or indirect  common
control with such specified Person.  For purposes of this definition,  "control"
(including,  with correlative meanings, the terms "controlling," "controlled by"
and "under common control with"), as used with respect to any Person,  will mean
(a) the possession,  directly or indirectly, of the power to direct or

                                      114


cause the  direction  of the  management  or  policies of such  Person,  whether
through the  ownership  of voting  securities,  by agreement or otherwise or (b)
beneficial  ownership  of 10% or more of the voting  securities  of such Person.
Notwithstanding  the foregoing,  the Initial Purchaser shall be deemed not to be
an Affiliate of PGP, the Company or any Restricted Subsidiary.

      "Applicable Capital Gain Tax Rate" means a rate equal to the sum of:

      (a)   the  highest  marginal  Federal  income tax rate  applicable  to net
            capital gain of an individual who is a citizen of the United States,
            plus

      (b)   (x) the  greatest  of (i) an amount  equal to the sum of the highest
            marginal state and local income tax rates  applicable to net capital
            gain of an individual  who is a resident of the State of California,
            (ii) an amount  equal to the sum of the highest  marginal  state and
            local  income  tax  rates  applicable  to  net  capital  gain  of an
            individual who is a resident of the State of Louisiana, and (iii) an
            amount  equal to the sum of the  highest  marginal  state  and local
            income tax rates applicable to net capital gain of an individual who
            is a resident of the State of Iowa, multiplied by (y) a factor equal
            to 1 minus the highest marginal Federal income tax rate described in
            clause (a) above.

      "Applicable Income Tax Rate" means a rate equal to the sum of:

      (a)   the highest  marginal Federal ordinary income tax rate applicable to
            an individual who is a citizen of the United States, plus

      (b)   (x) the  greatest  of (i) an amount  equal to the sum of the highest
            marginal state and local ordinary income tax rates  applicable to an
            individual  who is a resident  of the State of  California,  (ii) an
            amount  equal to the sum of the  highest  marginal  state  and local
            ordinary  income  tax rates  applicable  to an  individual  who is a
            resident of the State of Louisiana, and (iii) an amount equal to the
            sum of the  highest  marginal  state  and  local  income  tax  rates
            applicable to net capital gain of an individual who is a resident of
            the State of Iowa,  multiplied  by (y) a factor equal to 1 minus the
            highest  marginal  Federal  income tax rate  described in clause (a)
            above.

      "Asset Sale" means:

      (i)   any  direct  or  indirect   sale,   assignment,   transfer,   lease,
            conveyance, or other disposition (including,  without limitation, by
            way of merger or consolidation) (collectively,  a "transfer"), other
            than in the  ordinary  course  of  business,  of any  assets  of the
            Company or any Restricted Subsidiary; or

      (ii)  direct or indirect  issuance or sale of any Equity  Interests of any
            Restricted  Subsidiary (other than directors' qualifying shares), in
            each case to any Person  (other  than the  Company  or a  Restricted
            Subsidiary).

      For purposes of this definition,  (a) any series of transactions  that are
part of a common  plan  shall be  deemed  a single  Asset  Sale and (b) the term
"Asset Sale" shall not include:

      (1)   any  exchange of gaming  equipment or  furniture,  fixtures or other
            equipment for replacement items in the ordinary course of business,

      (2)   any  transaction or series of  transactions  that have a fair market
            value (or result in gross proceeds) of less than $1.0 million,

      (3)   any  disposition  of all or  substantially  all of the assets of the
            Company that is governed  under and  complies  with the terms of the
            Indenture as described under  "--Repurchase  Upon Change of Control"
            and "Certain Covenants--Merger, Consolidation or Sale of Assets,"


                                      115


      (4)   any  Investments  that are not prohibited by the covenant  described
            under "Certain Covenants--Limitation on Restricted Payments,"

      (5)   (A) any  transfer  of  inventory,  equipment,  receivables  or other
            assets  acquired  and held for  resale  in the  ordinary  course  of
            business or (B) any transfer or liquidation of Cash Equivalents,

      (6)   any  transfer  of  damaged,  worn  out or  other  obsolete  personal
            property  so long as such  property is no longer  necessary  for the
            proper  conduct of the  business of the  Company or such  Restricted
            Subsidiary, as applicable,

      (7)   any grant of any Liens not otherwise prohibited by the Indenture, or

      (8)   any transfer of  properties or assets by the Company or a Restricted
            Subsidiary to the Company or any other Restricted Subsidiary.

      "Bankruptcy Code" means the United States Bankruptcy Code,  codified at 11
U.S.C. ss.101-1330, as amended.

      "beneficial  owner" has the  meaning  attributed  to it in Rules 13d-3 and
13d-5 under the Exchange  Act (as in effect on the Issue  Date),  whether or not
applicable,  except  that  a  "person"  shall  be  deemed  to  have  "beneficial
ownership" of all shares that any such person has the right to acquire,  whether
such right is exercisable immediately or only after the passage of time.

      "Business Day" means any day other than a Legal Holiday.

      "Capital Lease  Obligation"  means,  as to any Person,  the obligations of
such Person under a lease that are required to be  classified  and accounted for
as capital lease  obligations  under GAAP, and the amount of such obligations at
any date  shall be the  capitalized  amount of such  obligations  at such  date,
determined in accordance with GAAP.

      "Capital  Stock"  means,  (i)  with  respect  to  any  Person  that  is  a
corporation,  any and all  shares,  interests,  participations,  rights or other
equivalents  (however  designated)  of corporate  stock,  (ii) with respect to a
limited liability company, any and all membership interests,  (iii) with respect
to any other Person,  any and all partnership or other equity  interests of such
Person.

      "Cash  Equivalent"  means  (i)  securities  issued or  directly  and fully
guaranteed  or  insured  by the  United  States  of  America  or any  agency  or
instrumentality  thereof  (provided that the full faith and credit of the United
States of  America  is  pledged in  support  thereof);  (ii) time  deposits  and
certificates of deposit and commercial paper issued by the parent corporation of
any domestic  commercial bank of recognized  standing having capital and surplus
in excess of $250.0 million and commercial paper issued by others rated at least
A-2 or the equivalent  thereof by Standard & Poor's  Corporation or at least P-2
or the equivalent  thereof by Moody's Investors  Service,  Inc. and in each case
maturing  within one year after the date of  acquisition;  (iii)  investments in
money market funds  substantially all of whose assets comprise securities of the
type described in clauses (i) and (ii) above and (iv) repurchase obligations for
underlying securities of the types and with the maturities described above.

      "Change of Control" means the occurrence of any of the following events:

      (a)   any merger or  consolidation  of the Company or PGP with or into any
            Person or any sale, transfer or other conveyance,  whether direct or
            indirect,  of all or substantially  all of the assets of the Company
            or PGP, on a consolidated  basis,  in one transaction or a series of
            related  transactions,  if,  immediately after giving effect to such
            transaction(s),  any "person" or "group" (as such terms are used for
            purposes of Sections 13(d) and 14(d) of the Exchange Act, whether or
            not  applicable)  (other than an Excluded  Person) is or becomes the
            "beneficial owner," directly or indirectly,  of more than 50% of the
            total  voting  power in the  aggregate  of the  Voting  Stock of the
            transferee(s) or surviving entity or entities;

                                      116


      (b)   any  "person"  or "group"  (as such terms are used for  purposes  of
            Sections  13(d)  and  14(d)  of the  Exchange  Act,  whether  or not
            applicable)  (other  than an  Excluded  Person)  is or  becomes  the
            "beneficial owner," directly or indirectly,  of more than 50% of the
            total  voting  power in the  aggregate  of the  Voting  Stock of the
            Company or PGP;

      (c)   after any bona  fide  underwritten  registered  public  offering  of
            Capital  Stock of the Company,  during any period of 24  consecutive
            months after the Issue Date, individuals who at the beginning of any
            such  24-month  period  constituted  the  Managers  of  the  Company
            (together  with any new Managers  whose election by such Managers or
            whose  nomination for election by the Members was approved by a vote
            of a majority of the  Managers  then still in office who were either
            Managers  at the  beginning  of such  period  or whose  election  or
            nomination  for election was  previously so approved,  including new
            Managers designated in or provided for in an agreement regarding the
            merger,  consolidation or sale, transfer or other conveyance, of all
            or substantially all of the assets of the Company, if such agreement
            was approved by a vote of such  majority of Managers)  cease for any
            reason to  constitute a majority of the Managers of the Company then
            in  office,  provided,  however,  that  there  shall be no Change of
            Control pursuant to this clause (iii) if during such 24-month period
            any of the Excluded Persons continues to control or manage, directly
            or indirectly, the day-to-day operations of the Company;

      (d)   the Company adopts a plan of liquidation or dissolution; or

      (e)   the first day on which the  Company  fails to own 99% of the  issued
            and outstanding Equity Interests of PGC;

provided,  that a "Change  of  Control"  shall  not occur  solely by reason of a
Permitted C-Corp Conversion.

      "Code" means the Internal Revenue Code of 1986, as amended.

      "Company"  means  Peninsula  Gaming,  LLC,  a Delaware  limited  liability
company,  and its successors in accordance with the terms of the Indenture,  and
not any of its subsidiaries.

      "Consolidated  EBITDA"  means,  with  respect to any Person (the  referent
Person) for any period,  the sum of  Consolidated  Net Income of such Person and
the Restricted Subsidiaries for such period, without duplication;

            plus (i)  consolidated  income tax  expense  of such  Person and the
      Restricted  Subsidiaries  paid or accrued in accordance with GAAP for such
      period and the amount of Permitted Tax  Distributions  subtracted from Net
      Income in the  determination of the Consolidated Net Income of such Person
      for such period;

            plus (ii)  Consolidated  Interest  Expense,  to the extent that such
      Consolidated  Interest Expense was deducted in computing such Consolidated
      Net Income;

            plus (iii) Consolidated  Non-Cash Charges, to the extent deducted in
      computing such Consolidated Net Income;

            plus (iv) pre-opening costs and expenses,  to the extent deducted in
      computing  such  Consolidated  Net  Income,  with  respect  to any  Gaming
      Property that was, or is under, construction;

            minus  (v)  (x)  extraordinary   non-cash  charges  increasing  such
      Consolidated  Net Income and (y) the amount of all cash  payments  made by
      such Person or any of the  Restricted  Subsidiaries  during such period to
      the extent such payments  relate to non-cash  charges that were added back
      in determining Consolidated EBITDA for such period or any prior period;

provided,  however, that in determining  Consolidated EBITDA with respect to OED
for any period ending on or about:  (A) March 31, 2004,  Consolidated  EBITDA of
OED for such period shall be deemed to be equal to the

                                      117


product of (x) Consolidated EBITDA of OED for the period from January 1, 2004 to
the last day of such period and (y) 4, (B) June 30, 2004, Consolidated EBITDA of
OED  for  such  period  shall  be  deemed  to be  equal  to the  product  of (x)
Consolidated  EBITDA of OED for the period from  January 1, 2004 to the last day
of such period and (y) 2, and (C) September 30, 2004, Consolidated EBITDA of OED
for such period  shall be deemed to be equal to the product of (x)  Consolidated
EBITDA of OED for the period from January 1, 2004 to the last day of such period
and (y) 1.333.

      "Consolidated  Interest Expense" means, with respect to any Person for any
period, (a) the consolidated  interest expense of such Person and the Restricted
Subsidiaries for such period, net of interest income, whether capitalized, paid,
accrued or scheduled to be paid or accrued  (including  amortization of original
issue discount,  noncash  interest  payment,  the interest  component of Capital
Lease Obligations and all commissions, discounts and other fees and charges owed
with respect to bankers'  acceptances and letters of credit financings),  to the
extent such expense was deducted in  computing  Consolidated  Net Income of such
Person for such  period less (b)  amortization  expense,  write-off  of deferred
financing  costs and any charge  related to any premium or penalty paid, in each
case accrued  during such period in  connection  with  redeeming or retiring any
Indebtedness before its stated maturity,  as determined in accordance with GAAP,
to the extent such expense,  cost or charge was included in the calculation made
pursuant to clause (a) above,  provided,  that any  premiums,  fees and expenses
(including the amortization  thereof) payable in connection with the offering of
the  Notes  and the  application  of the net  proceeds  therefrom  or any  other
refinancing of Indebtedness will be excluded.

      "Consolidated  Net Income" means, with respect to any Person (the referent
Person) for any period,  the sum of (a) the  aggregate of the Net Income of such
Person  and  the  Restricted  Subsidiaries  for  such  period,  determined  on a
consolidated basis in accordance with GAAP; provided, that (i) the Net Income of
any other Person  (other than a Restricted  Subsidiary  of the referent  Person)
shall be included only to the extent of the amount of dividends or distributions
paid to the referent Person or a Wholly Owned Subsidiary of the referent Person,
and (ii) the Net Income of any Restricted Subsidiary will not be included to the
extent  that  declarations  of  dividends  or  similar   distributions  by  that
Restricted Subsidiary are not at the time permitted,  directly or indirectly, by
operation  of  the  terms  of its  organizational  documents  or any  agreement,
instrument,  judgment,  decree, order, statute, rule or governmental  regulation
applicable to that  Restricted  Subsidiary or its owners,  and (b)  Consolidated
Non-Cash  Charges  described  in  clauses  (ii)  and (iv) of the  definition  of
"Consolidated Non-Cash Charges," of such Person and the Restricted  Subsidiaries
to the extent deducted in computing such Net Income.

      "Consolidated  Net Worth"  means,  with  respect to any Person,  the total
stockholders'  (or members') equity of such Person  determined on a consolidated
basis in accordance  with GAAP,  adjusted to exclude (to the extent  included in
calculating such stockholders' (or members') equity), (i) the amount of any such
stockholders' (or members') equity attributable to Disqualified Capital Stock or
treasury stock of such Person and its  consolidated  subsidiaries,  and (ii) all
upward  revaluations  and other write-ups in the book value of any asset of such
Person or a consolidated subsidiary of such Person subsequent to the Issue Date,
and  (iii)  all  Investments  in  subsidiaries  of  such  Person  that  are  not
consolidated  subsidiaries  and in  Persons  that are not  subsidiaries  of such
Person.

      "Consolidated  Non-Cash Charges" means, with respect to any Person for any
period, (a) the aggregate  depreciation and amortization expense for such Person
and the  Restricted  Subsidiaries  for such period  determined on a consolidated
basis in accordance with GAAP and (b) all other non-cash  charges of such Person
and the Restricted  Subsidiaries for such period, in each case,  determined on a
consolidated  basis in  accordance  with GAAP,  including,  without  limitation,
non-cash  charges  related  to (i)  Management  Arrangements  or the  pricing or
repricing or issuances of Equity Interests of the Company or PGP to employees of
the Company (whether  accruing at or subsequent to the time of such repricing or
issuance),  (ii)  impairment of goodwill,  intangibles  or fixed  assets,  (iii)
purchase accounting adjustments, and (iv) restructuring charges, non-capitalized
transaction  costs and other non-cash charges incurred in connection with actual
or  proposed  financings,   acquisitions  or  divestitures  (including,  without
limitation,  the  issuance  of the Notes,  borrowings  under the  Senior  Credit
Facility, refinancing of the Company's 12 1/4% Senior Secured Notes due 2006 and
the OED 13% Senior Secured Notes due 2010 with Contingent Interest or otherwise)
of such Person and the  Restricted  Subsidiaries  for such period;  but, in each
case, excluding (x) any such charges constituting an extraordinary item or loss,
and (y) any such  charge  which  requires  an accrual  of or a reserve  for cash
charges for any future period.

                                      118


      "Default"  means any event that is, or after notice or the passage of time
or both would be, an Event of Default.

      "Disqualified  Capital Stock" means any Equity Interest that (i) either by
its terms (or by the terms of any security into which it is  convertible  or for
which it is exchangeable) is or upon the happening of an event would be required
to be redeemed or repurchased prior to the final stated maturity of the Notes or
is  redeemable  at the  option of the  holder  thereof at any time prior to such
final stated maturity, or (ii) is convertible into or exchangeable at the option
of the issuer  thereof or any other  Person  for debt  securities  that are pari
passu or  senior  in  respect  of  payment  to the  Notes.  Notwithstanding  the
foregoing, any Equity Interests that would constitute Disqualified Capital Stock
solely because such Equity Interests mature or become mandatorily redeemable, or
give the holders  thereof the right to require  the Company to  repurchase  such
Equity Interests, in each case, upon the occurrence of a change of control or an
asset sale shall not constitute  Disqualified Capital Stock if the terms of such
Equity Interests  provide that the Company may not repurchase or redeem any such
Equity Interests  pursuant to such provisions prior to the Company's purchase of
the Notes as are  required to be  purchased  pursuant to the  provisions  of the
Indenture  as  described  under   "--Repurchase  Upon  Change  of  Control"  and
"--Certain Covenants--Limitation on Asset Sales."

      "DJL" means  Diamond Jo, LLC (formerly  named  Peninsula  Gaming  Company,
LLC), a Delaware limited liability company.

      "Domestic Restricted  Subsidiary" means any Restricted  Subsidiary other
than a Foreign Subsidiary.

      "Equity  Holder" means (a) with respect to a  corporation,  each holder of
stock of such  corporation,  (b) with respect to a limited  liability company or
similar entity, each member of such limited liability company or similar entity,
(c) with respect to a partnership,  each partner of such  partnership,  (d) with
respect to any entity  described in clause  (a)(iv) of the  definition  of "Flow
Through  Entity,"  the owner of such  entity,  and (e) with  respect  to a trust
described in clause (a)(v) of the definition of "Flow Through  Entity," an owner
thereof.

      "Equity  Interests"  means  Capital  Stock or  warrants,  options or other
rights to  acquire  Capital  Stock  (but  excluding  any debt  security  that is
convertible into, or exchangeable for, Capital Stock).

      "Equity Offering" means (i) an underwritten  offering of Qualified Capital
Stock  of the  Company  pursuant  to a  registration  statement  filed  with and
declared  effective by the  Commission in accordance  with the Securities Act or
(ii) an  offering  of  Qualified  Capital  Stock of the  Company  pursuant to an
exemption from the registration requirements of the Securities Act.

      "Event of Loss"  means,  with  respect to any  property or asset,  any (i)
loss,  destruction or damage of such property or asset or (ii) any condemnation,
seizure or taking,  by exercise of the power of eminent domain or otherwise,  of
such  property  or asset,  or  confiscation  or  requisition  of the use of such
property or asset.

      "Excess  Cash  Distribution  Amount for Taxes" means the excess of (x) the
aggregate  actual cash  distributions  received  by the Company or a  Restricted
Subsidiary from all Flow Through  Entities that are not Restricted  Subsidiaries
of the Company during the period  commencing  with the Issue Date and continuing
to and including the date on which a proposed  Permitted Tax  Distribution is to
be made under clause (iii) of the second  sentence  contained in the description
of  "--Certain  Covenants--Limitations  on  Restricted  Payments"  over  (y) the
aggregate  amount  of  such  cash  distributions  described  in the  immediately
preceding  clause (x) that have  already been taken into account for purposes of
making  (I)  Permitted  Tax   Distributions   previously   made  and  which  was
attributable  to a Flow Through  Entity that was not a Restricted  Subsidiary at
the time such Permitted Tax Distribution was made plus (II) Restricted  Payments
permitted by clause (1) or (4) of clause (c) of the first sentence  contained in
the  description of "--Certain  Covenants--Limitations  on Restricted  Payments"
(treating  such cash  distributions  described in this clause (y)(II) as used to
make a  Restricted  Payment  during  such period only to the extent that in such
period, the total amount of Restricted Payments actually made during such period
exceeded the excess of (m) the total amount of Restricted  Payments permitted to
be made in such period over (n) the amount of such cash distributions  described
in the  immediately  preceding  clause (x) that were  actually  received  by the
Company  or a  Restricted  Subsidiary  during  such  period  and  that  were not
previously used to make a Permitted Tax Distribution.


                                      119


      "Excluded  Person" means (i) PGP, (ii) PGP Investors,  LLC, (iii) M. Brent
Stevens, (iv) Michael S. Luzich, (v) OEDA, (vi) any Affiliate or Manager of PGP,
PGP Investors,  LLC, OEDA, M. Brent Stevens or Michael S. Luzich  (collectively,
the "Existing  Holders"),  (vii) any trust,  corporation,  partnership  or other
entity (a)  controlled  by the  Existing  Holders and  members of the  immediate
family of the Existing  Holders or (b) 80% of the  beneficiaries,  stockholders,
partners or owners of which consist  solely of the Existing  Holders and members
of the immediate  family of the Existing  Holders or (viii) any  partnership the
sole  general  partners  of which  consist  solely of the  Existing  Holders and
members of the immediate family of the Existing Holders.

      "FF&E"  means  furniture,   fixtures  and  equipment   (including   Gaming
Equipment)  acquired  by the  Issuers  and the  Restricted  Subsidiaries  in the
ordinary course of business for use in the construction and business  operations
of the Company or the Restricted Subsidiaries.

      "FF&E Financing" means Indebtedness, the proceeds of which are used solely
by the  Issuers  and the  Restricted  Subsidiaries  (and  concurrently  with the
incurrence  of such  Indebtedness)  to acquire or lease or improve or refinance,
respectively,  FF&E;  provided,  that  (x) the  principal  amount  of such  FF&E
Financing  does  not  exceed  the  cost  (including   sales  and  excise  taxes,
installation and delivery charges,  capitalized  interest and other direct fees,
costs and expenses) of the FF&E purchased or leased with the proceeds thereof or
the cost of such  improvements,  as the case may be, and (y) such FF&E Financing
is secured only by the assets so financed and assets which, immediately prior to
the incurrence of such FF&E Financing, secured other Indebtedness of the Issuers
and the Restricted  Subsidiaries (to the extent such other  Indebtedness and the
Liens securing such other Indebtedness are permitted under the Indenture) to the
lender of such FF&E Financing.

      "Flow  Through  Entity"  means an entity that (a) for  Federal  income tax
purposes  constitutes (i) an "S  corporation"  (as defined in Section 1361(a) of
the Code),  (ii) a "qualified  subchapter S  subsidiary"  (as defined in Section
1361(b)(3)(B) of the Code), (iii) a "partnership" (within the meaning of Section
7701(a)(2) of the Code) other than a "publicly  traded  partnership" (as defined
in Section 7704 of the Code),  (iv) an entity that is  disregarded  as an entity
separate  from its  owner  under  the  Code,  the  Treasury  regulations  or any
published  administrative  guidance of the Internal  Revenue  Service,  or (v) a
trust, the income of which is includible in the taxable income of the grantor or
another  person  under  sections  671  through  679 of the  Code  (the  entities
described in the immediately preceding clauses (i), (ii), (iii), (iv) and (v), a
"Federal  Flow  Through  Entity") and (b) for state and local  jurisdictions  in
respect of which  Permitted  Tax  Distributions  are being  made,  is subject to
treatment  on  a  basis  under   applicable   state  or  local  income  tax  law
substantially similar to a Federal Flow Through Entity.

      "Foreign  Restricted  Subsidiary" means any Restricted  Subsidiary that is
also a Foreign Subsidiary.

      "Foreign Subsidiary" means any Subsidiary which (i) is not organized under
the laws of the United States, any state thereof or the District of Columbia and
(ii) conducts  substantially all of its business  operations  outside the United
States of America.

      "GAAP" means generally accepted accounting  principles,  as in effect from
time to time,  set forth in the opinions and  pronouncements  of the  Accounting
Principles Board of the American  Institute of Certified Public  Accountants and
statements and pronouncements of the Financial  Accounting Standards Board or in
such other statements by such other entity as approved by a significant  segment
of  the  accounting  profession,  and  in  the  rules  and  regulations  of  the
Commission.

      "Gaming   Authorities"  means  any  agency,   authority,   board,  bureau,
commission,  department,  office or  instrumentality of any nature whatsoever of
the  United  States  Federal  government,  any  foreign  government,  any state,
province or city or other  political  subdivision  or otherwise,  whether now or
hereafter  existing,  or any officer or  official  thereof,  including,  without
limitation,  the Iowa Gaming Commission, the Louisiana Gaming Control Board, the
Louisiana  State Racing  Commission  and any other  agency,  in each case,  with
authority to regulate  any gaming or racing  operation  (or  proposed  gaming or
racing  operation)  owned,  managed  or  operated  by the  Company or any of the
Subsidiaries.

      "Gaming  Equipment"  means slot machines,  video poker  machines,  and all
other  gaming  equipment  and  related   signage,   accessories  and  peripheral
equipment.

                                      120


      "Gaming FF&E Financing"  means FF&E  Financing,  the proceeds of which are
used solely by the Issuers and the Restricted  Subsidiaries  to acquire or lease
FF&E that constitutes Gaming Equipment.

      "Gaming  Licenses"  means  every  material  license,  material  franchise,
material registration, material qualification,  findings of suitability or other
material approval or authorization  required to own, lease, operate or otherwise
conduct or manage riverboat,  dockside or land-based gaming or racing activities
in any state or  jurisdiction  in which  the  Company  or any of the  Restricted
Subsidiaries conducts business (including, without limitation, all such licenses
granted by the  Gaming  Authorities),  and all  applicable  liquor  and  tobacco
licenses.

      "Gaming Property" means: (i) the Diamond Jo and the Evangeline Downs horse
racetrack  and casino,  in each case, so long as it is owned by the Company or a
Restricted  Subsidiary  and (ii) any other gaming  facility or gaming  operation
owned and controlled or to be owned and  controlled  after the Issue Date by the
Company or a Restricted  Subsidiary and that contains, or that based upon a plan
approved by the  Company's  Managers  will  contain upon the  completion  of the
construction or development  thereof, an aggregate of at least 500 slot machines
or other gaming  devices;  provided,  in each case, that the property and assets
(other than Excluded Assets) of such Gaming Property constitute Collateral.

      "Gaming Property Financing" means a financing, in whole or in part, of (x)
the  acquisition  of any Gaming  Property,  (y) the  construction  of any Gaming
Property (but only to the extent that the proceeds of such Indebtedness are used
to  acquire  land,  furniture,  fixtures  and  equipment,  prepare  the  site or
construct improvements thereon) or (z) an investment in any Gaming Property.

      "Gaming  Vessel"  means a  riverboat  casino  (i)  which is  substantially
similar in size and space to the Diamond Jo, (ii) with at least the same overall
qualities  and  amenities  as the  Diamond  Jo,  and  (iii)  that is  developed,
constructed and equipped to be in compliance  with all federal,  state and local
laws, including, without limitation, the cruising requirements of Chapter 99F of
the Iowa Code.  In the event the laws of the State of Iowa  change to permit the
development  and operation of additional  land-based  casinos,  the term "Gaming
Vessel" shall be deemed to include a land-based  casino meeting the requirements
of clauses (i), (ii) and (iii) above.

      "Government  Securities" means (i) direct obligations of the United States
of America for the timely  payment of which its full faith and credit is pledged
or (ii)  obligations  of a Person  controlled  or supervised by and acting as an
agency or  instrumentality of the United States of America the timely payment of
which is unconditionally guaranteed as a full faith and credit obligation by the
United States of America,  which, in either case, are not callable or redeemable
at the option of the issuer thereof, and shall also include a depository receipt
issued by a bank (as  defined in  Section  3(a)(2) of the  Securities  Act),  as
custodian with respect to any such Government  Security or a specific payment of
principal of or interest on any such Government  Security held by such custodian
for the account of the holder of such depository receipt; provided, that (except
as required by law) such  custodian is not authorized to make any deduction from
the  amount  payable to the holder of such  depository  receipt  from any amount
received by the custodian in respect of the Government  Security or the specific
payment of principal of or interest on the Government Security evidenced by such
depository receipt.

      "Governmental  Authority"  means any  agency,  authority,  board,  bureau,
commission,  department,  office or  instrumentality of any nature whatsoever of
the United  States or foreign  government,  any state,  province  or any city or
other  political  subdivision  or  otherwise  and  whether now or  hereafter  in
existence, or any officer or official thereof, and any maritime authority.

      "guaranty" or "guarantee,"  used as a noun, means any guaranty (other than
by endorsement of negotiable  instruments  for collection in the ordinary course
of business), direct or indirect, in any manner (including,  without limitation,
letters of credit and reimbursement  agreements in respect  thereof),  of all or
any part of any Indebtedness or other Obligation. "guarantee" or "guaranty" used
as a verb, has a correlative meaning.

      "Hedging  Obligations"  means, with respect to any Person, the Obligations
of such  Person  under (i)  interest  rate swap  agreements,  interest  rate cap
agreements,   interest  rate  exchange   agreements  and  interest  rate  collar
agreements and (ii) other  agreements or  arrangements  designed to protect such
Person  against  fluctuations  in  interest  rates,  including  any  arrangement
whereby, directly or indirectly, such Person is entitled to receive from time to
time periodic payments calculated by applying either a fixed or floating rate of
interest on a stated notional amount in

                                      121


exchange  for periodic  payments  made by such Person  calculated  by applying a
fixed or floating rate of interest on the same notional amount.

      "Holder"  means  the  Person  in whose  name a Note is  registered  in the
register of the Notes.

      "Indebtedness"   of  any  Person  means  (without   duplication)  (i)  all
liabilities  and  obligations,  contingent or  otherwise,  of such Person (a) in
respect of borrowed  money  (regardless of whether the recourse of the lender is
to the whole of the  assets of such  Person or only to a portion  thereof),  (b)
evidenced  by  bonds,  debentures,  notes  or  other  similar  instruments,  (c)
representing  the deferred  purchase  price of property or services  (other than
trade payables on customary  terms incurred in the ordinary course of business),
(d)  created or arising  under any  conditional  sale or other  title  retention
agreement  with  respect to property  acquired by such Person  (even  though the
rights and remedies of the seller or lender under such agreement in the event of
default are limited to repossession or sale of such property),  (e) representing
Capital Lease  Obligations,  (f) under bankers'  acceptance and letter of credit
facilities,  (g) to purchase,  redeem,  retire, defease or otherwise acquire for
value any Disqualified  Capital Stock, or (h) in respect of Hedging Obligations;
(ii) all Indebtedness of others that is guaranteed by such Person; and (iii) all
Indebtedness  of others  that is  secured  by (or for  which the  holder of such
Indebtedness has an existing right,  contingent or otherwise,  to be secured by)
any Lien on property  (including,  without  limitation,  accounts  and  contract
rights) owned by such Person,  even though such Person has not assumed or become
liable for the payment of such Indebtedness;  provided,  that the amount of such
Indebtedness  shall (to the extent such Person has not assumed or become  liable
for the payment of such Indebtedness) be the lesser of (1) the fair market value
of such  property  at the  time of  determination  and  (2) the  amount  of such
Indebtedness.  The amount of Indebtedness of any Person at any date shall be the
outstanding  balance at such date of all unconditional  obligations as described
above and the maximum  liability,  upon the occurrence of the contingency giving
rise  to the  obligation,  of any  contingent  obligations  at  such  date.  The
principal  amount  outstanding  of any  Indebtedness  issued with original issue
discount is the accreted value of such Indebtedness.

      "Interest  Coverage  Ratio"  means,  for  any  period,  the  ratio  of (i)
Consolidated  EBITDA  of the  Company  for  such  period,  to (ii)  Consolidated
Interest  Expense  of the  Company  for such  period.  In  calculating  Interest
Coverage  Ratio  for any  period,  (a) pro  forma  effect  shall be given to the
incurrence,  repayment  or  retirement  by the Company or any of the  Restricted
Subsidiaries  of any  Indebtedness  (other  than  Indebtedness  incurred  in the
ordinary course of business for general  corporate  purposes pursuant to working
capital  facilities)  subsequent to the commencement of the period for which the
Interest Coverage Ratio is being calculated,  as if the same had occurred at the
beginning of the applicable  period; (b) acquisitions that have been made by the
Company  or  any of the  Restricted  Subsidiaries,  including  all  mergers  and
consolidations,   subsequent  to  the  commencement  of  such  period  shall  be
calculated on a pro forma basis,  assuming that all such  acquisitions,  mergers
and  consolidations  had  occurred  on the first day of such  period,  including
giving  effect  to  reductions  in costs  for  such  period  that  are  directly
attributable   to  the   elimination  of  duplicative   functions  and  expenses
(regardless  of whether such cost  savings  could then be reflected in pro forma
financial  statements  under GAAP,  Regulation S-X promulgated by the SEC or any
other regulation or policy of the SEC) as a result of such  acquisition,  merger
or  consolidation,  provided  that (x) such cost  savings  were  identified  and
quantified in an Officers'  Certificate  delivered to the Trustee at the time of
the consummation of such acquisition, merger or consolidation and such Officers'
Certificate states that such officers believe in good faith that actions will be
commenced or initiated within 90 days of the  consummation of such  acquisition,
merger or  consolidation to effect such cost savings and sets forth the specific
steps  to be  taken  within  the 90  days  after  such  acquisition,  merger  or
consolidation  to  accomplish  such cost  savings,  and (y) with respect to each
acquisition,  merger or consolidation  completed prior to the 90th day preceding
such date of  determination,  actions were commenced or initiated by the Company
or any of its Restricted Subsidiaries within 90 days of such acquisition, merger
or  consolidation  to  effect  the cost  savings  identified  in such  Officers'
Certificate (regardless, however, of whether the corresponding cost savings have
been achieved). Without limiting the foregoing, the financial information of the
Company  with  respect to any portion of such period that falls before the Issue
Date shall be adjusted to give pro forma effect to the issuance of the Notes and
the  application  of the  proceeds  therefrom  as if they  had  occurred  at the
beginning of such period.

      "Investments"  means, with respect to any Person,  all investments by such
Person  in  other  Persons  (including   Affiliates)  in  the  forms  of  loans,
guarantees,   advances  or  capital   contributions   (excluding  (i),   payroll
commission, travel and similar advances to officers and employees of such Person
made in the ordinary  course of business and (ii) bona fide accounts  receivable
arising  from the sale of goods or services in the  ordinary  course of

                                      122


business  consistent with past practice),  purchases or other  acquisitions  for
consideration of Indebtedness,  Equity  Interests or other  securities,  and any
other items that are or would be  classified as  investments  on a balance sheet
prepared in accordance with GAAP.

      "Iowa Code" means the Code of Iowa (2003), as amended from time to time.

      "Iowa Gaming Commission" means the Iowa Racing and Gaming  Commission,  or
any successor Gaming Authority.

      "Issue Date" means the date upon which the Notes are first issued.

      "Issuers"  means  PGL,  DJL and PGC and  their  respective  successors  in
accordance  with the  terms of the  Indenture,  and not any of their  respective
subsidiaries.

      "Legal  Holiday"  means a  Saturday,  a Sunday  or a day on which  banking
institutions  in the City of New York or at a place of payment are authorized by
law, regulation or executive order to remain closed.

      "Lien"  means,  with respect to any asset,  any  mortgage,  lien,  pledge,
charge,  security  interest or  encumbrance  of any kind,  regardless of whether
filed,  recorded or otherwise  perfected  under  applicable  law  (including any
conditional  sale or other title  retention  agreement,  any lease in the nature
thereof,  any option or other  agreement to sell or give a security  interest in
and any filing of or agreement to give any financing statement under the Uniform
Commercial Code (or equivalent statutes) of any jurisdiction).

      "Management Arrangements" means profits interests grants or similar equity
interest arrangements,  employment agreements, consulting agreements, management
agreements  and other  similar  arrangements  between  the Company or any of its
Affiliates and any manager,  officer,  member or employee  thereof or consultant
thereto  and  such  or  similar  agreements  as may be  modified,  supplemented,
amended,  entered into or restated  from time to time  consistent  with industry
practice and approved by the Managers of PGP or the Company,  provided  that the
aggregate  amount of payments made to an Excluded Person (other than the Company
or any of the  Restricted  Subsidiaries)  pursuant to any such equity  interest,
employment, consulting, management or similar agreements or arrangements for any
fiscal year shall not exceed 4.0% of the Consolidated  EBITDA of the Company for
the immediately preceding fiscal year.

      "Management  Services Agreement" means the Amended and Restated Management
Services  Agreement,  dated as of February 25, 2003,  by and among DJL, OEDA and
OED, as in effect on the Issue Date,  without  giving effect to any amendment or
supplement  thereto or  modification  thereof,  except to the  extent  that such
amendment,  supplement or modification would otherwise have been permitted under
the covenant  "Limitation on  Transactions  with  Affiliates" if OEDA were not a
Restricted Subsidiary.

      "Managers"  means,  with  respect to any  Person  (i) if such  Person is a
limited liability company, the board member, board members,  manager or managers
appointed  pursuant to the operating  agreement of such Person as then in effect
or (ii) otherwise, the members of the board of directors or other governing body
of such Person.

      "Members" means the holders of all of the Voting Stock of the Company.

      "Net Income" means, with respect to any Person for any period, (a) the net
income (or loss) of such Person for such period,  determined in accordance  with
GAAP,  excluding (to the extent included in calculating such net income) (i) any
gain or loss,  together  with any related  taxes paid or accrued on such gain or
loss,  realized in connection with any Asset Sales and dispositions  pursuant to
sale-leaseback  transactions and (ii) any extraordinary  gain or loss,  together
with any taxes paid or accrued on such gain or loss,  reduced by (b) the maximum
amount of Permitted Tax  Distributions  attributable to such net income for such
period.

                                      123


      "Net Proceeds" means the aggregate  proceeds  received in the form of cash
or Cash  Equivalents in respect of any Asset Sale  (including  issuance or other
payments  in an  Event of Loss and  payments  in  respect  of  deferred  payment
obligations  and  any  cash  or  Cash  Equivalents  received  upon  the  sale or
disposition  of any non-cash  consideration  received in any Asset Sale, in each
case when received), net of:

      (a)   the reasonable and customary direct  out-of-pocket costs relating to
            such Asset Sale (including,  without limitation,  legal,  accounting
            and investment banking fees and sales  commissions),  other than any
            such costs payable to an Affiliate of the Company,

      (b)   taxes required to be paid by the Company,  any of the  Subsidiaries,
            or any Equity  Holder of the Company (or, in the case of any Company
            Equity Holder that is a Flow Through  Entity,  the Upper Tier Equity
            Holder of such Flow Through  Entity) in  connection  with such Asset
            Sale in the  taxable  year that such sale is  consummated  or in the
            immediately  succeeding taxable year, the computation of which shall
            take into account the reduction in tax liability  resulting from any
            available  operating losses and net operating loss  carryovers,  tax
            credits and tax credit carryforwards, and similar tax attributes,

      (c)   amounts  required  to be  applied  to  the  permanent  repayment  of
            Indebtedness in connection with such Asset Sale, and

      (d)   appropriate  amounts  provided  as a reserve  by the  Company or any
            Restricted   Subsidiary,   in  accordance  with  GAAP,  against  any
            liabilities  associated  with such  Asset Sale and  retained  by the
            Company or such  Restricted  Subsidiary,  as the case may be,  after
            such Asset  Sale  (including,  without  limitation,  as  applicable,
            pension and other post-employment  benefit liabilities,  liabilities
            related  to   environmental   matters  and  liabilities   under  any
            indemnification obligations arising from such Asset Sale).

      "Obligation"  means  any  principal,   premium,  interest,  penalty,  fee,
indemnification,   reimbursement,   damage   (including,   without   limitation,
liquidated  damages)  and  other  obligation  and  liability  payable  under the
documentation governing any liability.

      "OED"  means The Old  Evangeline  Downs,  L.L.C.,  a  Louisiana  limited
liability company.

      "OED 13% Senior Secured Notes due 2010" means the 13% Senior Secured Notes
due 2010 with Contingent Interest issued under the OED Indenture.

      "OED  Indenture"  means that certain  Indenture,  dated as of February 25,
2003,  among OED, The Old  Evangeline  Downs Capital  Corp.,  the Guarantors (as
defined therein) and U.S. Bank National Association, as trustee.

      "OEDA" means OED Acquisition, LLC, a Delaware limited liability company.

      "Officers'  Certificate"  means the officers'  certificate to be delivered
upon the occurrence of certain events as set forth in the Indenture.

      "Opinion of Counsel" means an opinion from legal counsel who is reasonably
acceptable to the Trustee.  Such counsel may be an employee of or counsel to any
of the Issuers, any Subsidiary of any of the Issuers or the Trustee.

      "OTB Operations" means all of the assets and properties of the Company and
its subsidiaries (including, but not limited to, all Gaming Licenses) related to
the  business  operation of any  off-track  betting  parlor or similar  facility
operated or owned by the Company or such subsidiary.

      "Permitted C-Corp Conversion" means a transaction resulting in the Company
becoming  subject to tax under the Code as a  corporation  (a "C  Corporation");
provided, that:

                                      124


      (1)   the C Corporation resulting from such transaction, if a successor to
            Peninsula  Gaming,  LLC,  (a) is a  corporation,  limited  liability
            company or other entity organized and existing under the laws of any
            state of the United States or the District of Columbia,  (b) assumes
            all of the obligations of the Company under the Notes,  the Security
            Documents and the Indenture pursuant to a supplemental  indenture in
            form  reasonably  satisfactory  to the  Trustee  and (c)  will  have
            Consolidated Net Worth immediately after the transaction equal to or
            greater than the Consolidated  Net Worth of the Company  immediately
            preceding the transaction;

      (2)   after  giving  effect to such  transaction  no  Default  or Event of
            Default exists;

      (3)   prior to the  consummation  of such  transaction,  the Company shall
            have  delivered  to the  Trustee  (a) an  Opinion  of Counsel to the
            effect that the holders of the outstanding  Notes will not recognize
            income gain or loss for Federal  income tax  purposes as a result of
            such  Permitted  C-Corp  Conversion  and will be  subject to Federal
            income tax on the same amounts,  in the same manner, and at the same
            times  as  would  have  been  the  case  if  such  Permitted  C-Corp
            Conversion  had not occurred and (b) an Officer's  Certificate as to
            compliance  with all of the conditions set forth in paragraphs  (1),
            (2) and (3)(a) above; and

      (4)   such  transaction  would not (a) result in the loss or suspension or
            material  impairment  of any  Gaming  License  unless  a  comparable
            replacement  Gaming License is effective prior to or  simultaneously
            with such loss, suspension or material impairment or (b) require any
            holder or beneficial owner of Notes to obtain a Gaming License or be
            qualified or found suitable  under any  applicable  gaming or racing
            laws.

      "Permitted Investments" means:

      (i)   Investments in the Company or in any Wholly Owned Subsidiary;

      (ii)  Investments in Cash Equivalents;

      (iii) Investments in a Person,  if, as a result of such  Investment,  such
            Person  (a)  becomes a Wholly  Owned  Subsidiary,  or (b) is merged,
            consolidated  or  amalgamated  with or into, or transfers or conveys
            substantially  all of its  assets  to, or is  liquidated  into,  the
            Company or a Wholly Owned Subsidiary;

      (iv)  Hedging Obligations;

      (v)   Investments as a result of consideration received in connection with
            an Asset Sale made in compliance  with the covenant  described under
            the caption "Limitation on Asset Sales;"

      (vi)  Investments existing on the Issue Date;

      (vii) Investments   paid  for  solely  with  CapitaL   Stock  (other  than
            Disqualified Capital Stock) of the Company;

      (viii)credit  extensions  to gaming  customers in the  ordinary  course of
            business, consistent with industry practice;

      (ix)  stock,  obligations  or  securities  received in settlement of debts
            created in the ordinary  course of business and owing to the Company
            (a) in  satisfaction  of  judgments  or (b)  pursuant to any plan of
            reorganization  or  similar   arrangement  upon  the  bankruptcy  or
            insolvency of trade creditors or customers; and

      (x)   loans  or  other  advances  to  employees  of the  Company  and  the
            Subsidiaries made in the ordinary course of business in an aggregate
            amount not to exceed $500,000 at any one time outstanding;


                                      125


      (xi)  intercompany  Indebtedness  incurred  pursuant  to clause (v) of the
            covenant "Limitation on Incurrence of Indebtedness;"

      (xii) Investments in the Notes or any Additional Notes;

      (xiii)Investments  not  otherwise  permitted by clauses (i) through  (xii)
            above, not to exceed $10.0 million.

      "Permitted Liens" means:

      (i)   Liens securing  Indebtedness of the Company or any of the Restricted
            Subsidiaries  incurred  pursuant  to clause  (i)  under the  caption
            "Limitation on Incurrence of Indebtedness;"

      (ii)  Liens  arising  by  reason of any  judgment,  decree or order of any
            court for an amount  and for a period not  resulting  in an event of
            default  with  respect  thereto,  so  long as  such  Lien  is  being
            contested  in  good  faith  and  is  adequately   bonded,   and  any
            appropriate  legal proceedings that may have been duly initiated for
            the  review of such  judgment,  decree or order  shall not have been
            finally  adversely  terminated  or  the  period  within  which  such
            proceedings may be initiated shall not have expired;

      (iii) security for the  performance  of bids,  tenders,  trade,  contracts
            (other than contracts for the payment of borrowed  money) or leases,
            surety and appeal bonds,  performance and return-of-money  bonds and
            other  obligations of a like nature  incurred in the ordinary course
            of business, consistent with industry practice;

      (iv)  Liens for taxes,  assessments or other  governmental  charges either
            (a) not yet delinquent or (b) that are being contested in good faith
            and by  appropriate  proceedings  if adequate  reserves with respect
            thereto are maintained on the books of the Company or the Restricted
            Subsidiaries in accordance with GAAP;

      (v)   Liens of carriers, warehousemen, mechanics, landlords, material men,
            suppliers, repairmen or other like Liens arising by operation of law
            in  the  ordinary  course  of  business   consistent  with  industry
            practices  and Liens on deposits  made to obtain the release of such
            Liens if (a) the underlying obligations are not overdue for a period
            of more than 30 days or (b) such Liens are being  contested  in good
            faith and by  appropriate  proceedings  and adequate  reserves  with
            respect  thereto are  maintained  on the books of the Company or the
            Restricted Subsidiaries in accordance with GAAP;

      (vi)  easements,  rights of way, zoning and similar restrictions and other
            similar  encumbrances  or title  defects  incurred  in the  ordinary
            course of  business,  and that do not  materially  detract  from the
            value of the property  subject  thereto (as such property is used by
            the Company or a Restricted Subsidiary) or materially interfere with
            the  ordinary  conduct of the  business of the Company or any of the
            Restricted Subsidiaries;

      (vii) Liens  incurred or deposits made in the ordinary  course of business
            in connection with workers' compensation, unemployment insurance and
            other types of social security legislation or otherwise arising from
            statutory or  regulatory  requirements  of the Company or any of the
            Restricted Subsidiaries;

      (viii)Liens securing Refinancing  Indebtedness incurred in compliance with
            the Indenture to refinance  Indebtedness secured by Liens; provided,
            (a) such Liens do not extend to any  additional  property or assets;
            (b) if the Liens securing the  Indebtedness  being  refinanced  were
            subordinated to or pari passu with the Liens securing the Notes, the
            Subsidiary Guaranties or any intercompany loan, as applicable,  such
            new Liens are  subordinated  to or pari passu with such Liens to the
            same extent,


                                      126


            and  any  related   subordination  or  intercreditor   agreement  is
            confirmed;  and (c) such Liens are no more adverse to the  interests
            of Holders than the Liens replaced or extended thereby;

      (ix)  Liens that  secure  Acquired  Debt or Liens on  property of a Person
            existing  at the time such  Person is  merged  into or  consolidated
            with,  or  such  property  was  acquired  by,  the  Company  or  any
            Restricted Subsidiary; provided, that such Liens do not extend to or
            cover any  other  property  or  assets  and were not put in place in
            anticipation of such acquisition, merger or consolidation;

      (x)   any interest or title of a lessor under any Capital Lease Obligation
            or operating  lease;  provided  that such Liens do not extend to any
            property  or assets  which are not leased  property  subject to such
            Capital Lease Obligation;

      (xi)  Liens  that  secure  Purchase  Money   Obligations,   Capital  Lease
            Obligations  or FF&E  Financing  permitted to be incurred  under the
            Indenture;  provided  that such  Liens do not extend to or cover any
            property  or assets  other  than  those  being  acquired,  leased or
            developed  and property and assets which,  immediately  prior to the
            incurrence  of  such  Purchase  Money  Obligations,   Capital  Lease
            Obligations or FF&E  Financing,  secured other  Indebtedness  of the
            Issuers and the  Restricted  Subsidiaries  (to the extent such other
            Indebtedness  and the Liens  securing  such other  Indebtedness  are
            permitted  under the Indenture) to the lender of such Purchase Money
            Obligations, Capital Lease Obligations or FF&E Financing;

     (xii)  whether  or  not  existing  on  the  Issue  Date,   Liens   securing
            Obligations   under  the  Indenture,   the  Notes,   the  Subsidiary
            Guaranties or the Security Documents;

    (xiii)  with  respect  to any vessel  included  in the  Collateral,  certain
            maritime liens, including liens for crew's wages and salvage;

     (xiv)  Liens in favor of the Company or any Subsidiary Guarantor,  in which
            a security  interest  has been  granted to the Trustee to secure the
            payment of the Notes or a Subsidiary Guaranty, respectively;

      (xv)  Liens arising from  precautionary  Uniform Commercial Code financing
            statement  filing  regarding  operating  leases  entered into by the
            Company  or any of  the  Subsidiaries  in  the  ordinary  course  of
            business;

     (xvi)  Liens incurred in the ordinary course of business  securing  Hedging
            Obligations,  which Hedging  Obligations relate to Indebtedness that
            is otherwise permitted under the Indenture;

    (xvii)  Liens  existing  on the Issue  Date to the  extent and in the manner
            such Liens are in effect on the Issue Date;

   (xviii)  Liens  on a  pledge  of the  Capital  Stock  of any  Unrestricted
            Subsidiary   securing   any   Indebtedness   of  such   Unrestricted
            Subsidiary;

     (xix)  leases  or  subleases  granted  to  others  not  interfering  in any
            material  respect  with the  business  of the  Company or any of the
            Restricted  Subsidiaries or materially  detracting from the value of
            the relative assets of the Company or any Restricted Subsidiary;

      (xx)  Liens securing reimbursement  obligations with respect to commercial
            letters  of  credit  that  encumber  documents  and  other  property
            relating to such  letters of credit and the  products  and  proceeds
            thereof;

     (xxi)  Liens securing intercompany Indebtedness incurred pursuant to clause
            (v) of the covenant "Limitation on Incurrence of Indebtedness;"

                                      127



    (xxii)  Liens securing  guarantees by Subsidiary  Guarantors of Indebtedness
            issued  by the  Company  if such  guarantees  are  permitted  by the
            covenant "Limitation on Incurrence of Indebtedness;"

    (xxiii) Liens upon specific items of inventory or other goods and proceeds
            of any  Person  securing  such  Person's  obligations  in respect of
            bankers'  acceptances  issued or  created  for the  account  of such
            Person to  facilitate  the  purchase,  shipment  or  storage of such
            inventory or other goods; and

     (xxiv) Liens securing  Indebtedness of the Company or any of the Restricted
            Subsidiaries  incurred  pursuant to clause  (xiii) under the caption
            "Limitation on Incurrence of  Indebtedness;"  provided that (a) such
            Liens do not extend to or cover any  property  or assets  other than
            those of the Gaming  Property  being acquired and (b) such Liens are
            contractually  subordinated  to the Liens securing the Senior Credit
            Facility, the Notes and the Subsidiary Guaranties.

      "Permitted  Tax  Distributions"  in respect  of the  Company  means,  with
respect to any  taxable  year or portion  thereof in which the Company is a Flow
Through  Entity,  the sum of: (i) the product of (a) the excess of (1) all items
of taxable income or gain (other than capital gain) of the Company for such year
or portion  thereof over (2) all items of taxable  deduction or loss (other than
capital  loss) of the  Company  for such  year or  portion  thereof  and (b) the
Applicable  Income Tax Rate,  plus (ii) the product of (a) the net capital  gain
(i.e., net long-term capital gain over net short-term  capital loss), if any, of
the Company for such year or portion thereof and (b) the Applicable Capital Gain
Tax Rate,  plus (iii) the product of (a) the net short-term  capital gain (i.e.,
net short-term capital gain in excess of net long-term capital loss), if any, of
the Company for such year or portion  thereof and (b) the Applicable  Income Tax
Rate,  minus (iv) the aggregate Tax Loss Benefit Amount for the Company for such
year or portion thereof;  provided, that in no event shall the Applicable Income
Tax Rate or the  Applicable  Capital Gain Tax Rate exceed the greater of (i) the
greater of (a) the  highest  aggregate  applicable  effective  marginal  rate of
Federal,  state,  and local income tax to which a corporation  doing business in
the state of  California  and (b) the  highest  aggregate  applicable  effective
marginal  rate of Federal,  state,  and local income tax to which a  corporation
doing  business in the state of  Louisiana,  would be subject to in the relevant
year of  determination  (as certified to the Trustee by a nationally  recognized
tax  accounting  firm) plus 5% and (ii) 60%.  For  purposes of  calculating  the
amount of the Permitted Tax  Distributions  the items of taxable  income,  gain,
deduction or loss (including capital gain or loss) of any Flow Through Entity of
which the Company is treated for  Federal  income tax  purposes as a member (but
only for periods for which such Flow Through Entity is treated as a Flow Through
Entity),  which items of income,  gain,  deduction  or loss are  allocated to or
otherwise treated as items of income, gain, deduction or loss of the Company for
Federal  income tax  purposes,  shall be  included  in  determining  the taxable
income, gain, deduction or loss (including capital gain or loss) of the Company.

      Estimated tax distributions may be made within thirty days following March
15, May 15,  August 15, and  December 15 based upon an estimate of the excess of
(x) the tax  distributions  that would be payable  for the period  beginning  on
January 1 of such year and ending on March 31, May 31,  August 31, and  December
31 if such  period were a taxable  year  (computed  as provided  above) over (y)
distributions attributable to all prior periods during such taxable year.

      The amount of the Permitted Tax  Distribution  for a taxable year shall be
re-computed  promptly after (i) the filing by the Company and each subsidiary of
the Company that is treated as a Flow Through Entity of their respective  annual
income tax returns and (ii) an  appropriate  Federal or state  taxing  authority
finally  determines  that the  amount  of the  items of  taxable  income,  gain,
deduction,  or loss of the Company or any such  subsidiary  that is treated as a
Flow  Through  Entity for such taxable  year or the  aggregate  Tax Loss Benefit
Amount carried  forward to such taxable year should be adjusted (each of clauses
(i) and (ii) a "Tax  Calculation  Event").  To the extent that the Permitted Tax
Distributions  previously  distributed in respect of any taxable year are either
greater than (a "Tax  Distribution  Overage") or less than (a "Tax  Distribution
Shortfall") the Permitted Tax  Distributions  with respect to such taxable year,
as  determined  by  reference to the  computation  of the amount of the items of
income,  gain,  deduction,  or loss of the Company and each such  subsidiary  in
connection with a Tax Calculation  Event, the amount of the estimated  Permitted
Tax  Distributions  that  may be made on the  estimated  tax  distribution  date
immediately  following such Tax Calculation  Event shall be reduced or increased
as  appropriate  to the  extent  of the  Tax  Distribution  Overage  or the  Tax
Distribution  Shortfall.  To the extent that a Tax Distribution  Overage remains
after  the  estimated  tax  distribution  date  immediately  following  such Tax
Calculation Event, the amount of the estimated


                                      128


Permitted  Tax  Distribution  that may be made on the  subsequent  estimated tax
distribution  date  shall be  reduced  to the  extent  of such Tax  Distribution
Overage.

      Prior to making any Permitted Tax Distributions, the Company shall require
each  Equity  Holder to agree  that  promptly  after the  second  estimated  tax
distribution  date following a Tax Calculation  Event,  such Equity Holder shall
reimburse  the Company to the extent of its pro rata share (based on the portion
of Permitted Tax Distributions distributed to such Equity Holder for the taxable
year) of any remaining Tax Distribution Overage.

      "Person" means any individual,  corporation,  limited  liability  company,
partnership,   joint  venture,   association,   joint  stock   company,   trust,
unincorporated  organization,  government or any agency or political subdivision
thereof, or any other entity.

      "PGC" means  Peninsula  Gaming Corp.  (formerly  named The Old  Evangeline
Downs Capital Corp.), a Delaware  corporation,  and its successors in accordance
with the terms of the Indenture, and not any of its subsidiaries.

      "PGL" means Peninsula Gaming, LLC, a Delaware limited liability company.

      "PGP" means Peninsula Gaming Partners,  LLC, a Delaware limited  liability
company,  the direct  parent and sole manager of the  Company,  and the indirect
parent of PGC.

      "Purchase Money Obligations" means Indebtedness representing,  or incurred
to finance (or to Refinance  Indebtedness incurred to finance),  the cost (i) of
acquiring any assets  (including  FF&E) and (ii) of construction or build-out of
facilities (including Purchase Money Obligations of any other Person at the time
such  other  Person  is  merged  with or into or is  otherwise  acquired  by the
Issuers);  provided, that (a) the principal amount of such Indebtedness does not
exceed 75% of such cost, including  construction  charges, (b) any Lien securing
such  Indebtedness does not extend to or cover any other asset or property other
than the asset or property  being so acquired,  constructed  or built and assets
which,  immediately prior to the incurrence of such Purchase Money  Obligations,
secured other  Indebtedness of the Issuers and the Restricted  Subsidiaries  (to
the  extent  such  other   Indebtedness   and  the  Liens  securing  such  other
Indebtedness  are permitted  under the Indenture) to the lender of such Purchase
Money  Obligations,  and (c) such  Indebtedness  is (or the  Indebtedness  being
Refinanced was) incurred, and any Liens with respect thereto are granted, within
180 days of the acquisition or commencement of construction or build-out of such
property or asset.

      "Qualified Capital Stock" means, with respect to any Person, Capital Stock
of such Person other than Disqualified Capital Stock.

      "Related  Business"  means any  business in which PGP,  the Company or any
Subsidiary  of the  Company  was engaged on the Issue Date and any and all other
businesses  that in the good faith  judgment of the  Managers of the Company are
similar,  related,  ancillary or complementary to such business,  including, but
not limited to, the  entertainment  and hotel  businesses  and food and beverage
distribution operations.

      "Related  Person"  means any Person who  controls,  is controlled by or is
under common  control with an Excluded  Person;  provided,  that for purposes of
this definition "control" means the beneficial ownership of more than 50% of the
total voting power of the Voting Stock of a Person.

      "Reorganization Transactions" means the following transactions, satisfying
all of the following requirements:

      (a)   the transfer or contribution  by PGP of all of the Equity  Interests
            of DJL to PGL, provided that:

            (1)   immediately  prior to such transfer or contribution,  PGL is a
                  wholly owned  subsidiary  of PGP and does not hold any assets,
                  is not  liable  for any  obligations  and  has not  previously
                  engaged in any business activities;


                                      129


            (2)   concurrently with such transfer or contribution,  PGL executes
                  (w)  a  supplemental  indenture,  in  substantially  the  form
                  attached as an exhibit to the Indenture, pursuant to which PGL
                  becomes  a party  to the  Indenture  and an  "Issuer"  for all
                  purposes  under  the  Notes,   the  Indenture,   the  Security
                  Documents,  the  Intercreditor  Agreement and the Registration
                  Rights Agreement and liable for all Obligations of an "Issuer"
                  thereunder,  (x) a joinder to each of the Purchase  Agreement,
                  the  Registration   Rights  Agreement  and  the  Intercreditor
                  Agreement,  in  substantially  the form attached as an exhibit
                  thereto,   (y)  a  supplement  to  the   applicable   Security
                  Documents,  in  substantially  the form attached as an exhibit
                  thereto,  and (z) such other  documents as may be necessary to
                  reflect the PGL becoming an "Issuer" of the Notes; and

            (3)   immediately   after   giving   effect  to  such   transfer  or
                  contribution, DJL is a direct, Wholly Owned Subsidiary of PGL,
                  a Restricted Subsidiary and a co-Issuer of the Notes;

      (b)   following  the transfer or  contribution  described in paragraph (a)
            above, PGL causing each of its Wholly Owned Subsidiaries to transfer
            or  distribute  all of the Equity  Interests of PGC to PGL, with the
            result that  immediately  after  giving  effect to such  transfer or
            distribution,  PGC is a direct,  wholly owned  subsidiary of PGL and
            remains a co-Issuer of the Notes;

      (c)   following  the transfer or  distribution  described in paragraph (b)
            above, PGL causing each of its Wholly Owned Subsidiaries to transfer
            or  distribute  all of the Equity  Interests of OED to PGL, with the
            result that:

            (1)   OED shall remain a Subsidiary  Guarantor,  notwithstanding the
                  provisions   of  the   Indenture   governing  the  release  of
                  Subsidiary Guarantors upon their sale or disposition; and

            (2)   immediately   after   giving   effect  to  such   transfer  or
                  distribution, OED is a direct, wholly owned subsidiary of PGL,
                  a Subsidiary Guarantor and a Restricted Subsidiary;

      (d)   following  the transfer or  distribution  described in paragraph (c)
            above,  the designation of OEDA as an Unrestricted  Subsidiary,  and
            PGL  causing  its  Wholly  Owned  Subsidiary  DJL,  to  transfer  or
            distribute  all of the  Equity  Interests  of OEDA to PGP  with  the
            result that OEDA becomes a sister entity to PGL; provided,  however,
            that the  transactions  described  in this  paragraph  (d)  shall be
            excluded  from  the  definition  of  an  Asset  Sale,  an  Affiliate
            Transaction or a Restricted  Payment and shall not be subject to any
            covenant in the  Indenture  to the  extent,  and only to the extent,
            that such transactions could have been consummated on the Issue Date
            prior  to  issuance  of  the  Notes,  assuming  that  the  requisite
            regulatory  approvals had been obtained prior to the Issue Date, and
            assuming  that the transfer or  distribution  described in paragraph
            (c) above had occurred prior to the  transactions  described in this
            paragraph (d) (it being understood and agreed,  for the avoidance of
            doubt,  that no such transaction that could have been consummated on
            the Issue Date  could have  included  any  assets  acquired  by OEDA
            subsequent  to  the  Issue  Date  (other  than  as a  result  of the
            Management Services Agreement)); and

      (e)   the  liquidation or  dissolution  of Peninsula  Gaming Capital Corp.
            ("PGC Corp."),  a  Delaware corporation  and a  co-obligor  of DJL's
            12 1/4% Senior  Secured Notes due 2006 (the "DJL Notes");  provided,
            that (i) none of the DJL  Notes are  outstanding  and (ii) PGC Corp.
            does not hold any assets,  is not liable for any obligations and has
            not engaged in any business activities other than being a co-obligor
            of the DJL Notes;

provided further that (i) immediately  prior to the foregoing  transactions,  no
Event of Default exists, and (ii) the foregoing transactions would not result in
the loss or suspension or material  impairment  of any Gaming  License  unless a
comparable  replacement  Gaming License is effective prior to or  simultaneously
with such loss, suspension or material impairment.


                                      130


      For the avoidance of doubt, an agreement or arrangement shall not cease to
constitute an agreement or  arrangement  "as in effect on the Issue Date" solely
because  PGL has  been  substituted  for DJL or OED as a party  thereto,  or has
otherwise  become a party  thereto,  in each  case  solely  as a result of or in
connection with the Reorganization Transactions.

      "Required Regulatory  Redemption" means a redemption by the Issuers of any
Holder's  Notes  pursuant  to,  and  in  accordance   with,  any  order  of  any
Governmental Authority with appropriate jurisdiction and authority relating to a
Gaming  License,  or to the  extent  necessary  in the  reasonable,  good  faith
judgment of the  Managers of the Company to prevent the loss,  failure to obtain
or material  impairment or to secure the  reinstatement  of, any Gaming License,
where  such  redemption  or  acquisition  is  required  because  the  Holder  or
beneficial  owner of Notes is  required  to be found  suitable  or to  otherwise
qualify  under  any  gaming or  similar  laws and is not  found  suitable  or so
qualified  within 30 days after being  requested to do so (or such lesser period
that may be required by any Governmental Authority).

      "Restricted  Investment"  means  an  Investment  other  than  a  Permitted
Investment.

      "Restricted Payments" means:

      (i)   any  dividend or other  distribution  declared or paid on account of
            any  Equity  Interests  of the  Company  or  any  of the  Restricted
            Subsidiaries  or  any  other  payment  to  any  Excluded  Person  of
            Affiliate  thereof  (other  than,  in each case,  (a)  dividends  or
            distributions  payable in Equity Interests (other than  Disqualified
            Capital Stock) of the Company or (b) amounts  payable to the Company
            or any Restricted Subsidiary);

      (ii)  any payment to purchase,  redeem or otherwise  acquire or retire for
            value any Equity Interest of the Company, any Restricted  Subsidiary
            or any other  Affiliate  of the Company  (other than any such Equity
            Interest owned by the Company or any Restricted Subsidiary);

      (iii) any  principal  payment on, or purchase,  redemption,  defeasance or
            other  acquisition or retirement for value of, any  Indebtedness  of
            the  Company  or any  Subsidiary  Guarantor  that  is  contractually
            subordinated  in right of  payment  to the Notes or such  Subsidiary
            Guarantor's  Subsidiary  Guaranty thereof, as the case may be, prior
            to any scheduled  principal  payment,  sinking fund payment or other
            payment at the stated maturity thereof; or

      (iv)  any Restricted Investment.

      "Restricted  Subsidiary"  means  any  Subsidiary  which  at  the  time  of
determination is not an Unrestricted Subsidiary.

      "Return from Unrestricted  Subsidiaries" means (a) 50% of any dividends or
distributions  received  by the  Company  or a  Restricted  Subsidiary  from  an
Unrestricted Subsidiary, to the extent that such dividends or distributions were
not otherwise  included in Consolidated  Net Income of the Company,  plus (b) to
the extent not otherwise included in Consolidated Net Income of the Company,  an
amount equal to the net reduction in  Investments in  Unrestricted  Subsidiaries
resulting  from (i)  repayments  of the  principal of loans or advances or other
transfers  of  assets  to  the  Company  or  any  Restricted   Subsidiary   from
Unrestricted  Subsidiaries  or (ii) the sale or liquidation of any  Unrestricted
Subsidiaries,  plus (c) to the extent that any  Unrestricted  Subsidiary  of the
Company is  designated to be a Restricted  Subsidiary,  the fair market value of
the Company's Investment in such Subsidiary on the date of such designation.

      "Security  Documents" means,  collectively,  the Security  Agreement,  the
Mortgages  and all  mortgages,  deeds  of  trust,  security  agreements,  pledge
agreements,  control  agreements,  collateral  assignment  agreements  and other
agreements,  instruments,  financing statements and other documents  evidencing,
creating,  setting  forth or  limiting  any Lien on  Collateral  in favor of the
Trustee (or, in the case of mortgages,  deeds of trust or similar agreements, in
favor of the  Trustee or another  trustee  thereunder),  for the  benefit of the
Holders.


                                      131


      "Seller  Preferred"  means $4.0  million  face amount of DJL's  redeemable
preferred membership  interests held by Greater Dubuque Riverboat  Entertainment
Company,  L.C. on the Issue Date  (without  giving  effect to any  amendment  or
supplement  thereto or  modification  thereof,  except  for any such  amendment,
supplement or modification  that is not more  disadvantageous  to the Holders in
any material  respect than the original  terms thereof as in effect on the Issue
Date).

      "Senior Credit Facility" means any one or more revolving credit agreements
or  similar  instruments,   including,  without  limitation,   working  capital,
construction  financing or equipment  purchase lines of credit,  entered into by
the Company or any of the Restricted  Subsidiaries governing the terms of a bona
fide borrowing from (i) a third party  financial  institution  that is primarily
engaged in the business of commercial lending or (ii) a vendor or other provider
of financial  accommodations  in connection  with the purchase of equipment,  in
either  case  for  valid  business   purposes,   including  any  related  notes,
guarantees,   collateral  documents,  instruments  and  agreements  executed  in
connection therewith and, in each case, as amended, renewed, refunded,  replaced
or refinanced  from time to time,  whether in whole or in part;  provided,  that
such  agreements  or  instruments  do not permit the Company and the  Restricted
Subsidiaries,  taken as a whole, to incur Indebtedness under all such agreements
or  instruments  in an aggregate  principal  amount at any time  outstanding  in
excess of the maximum aggregate principal amount of Indebtedness permitted to be
incurred  pursuant to clause (i) of the covenant  "Limitation  on  Incurrence of
Indebtedness."

      "Significant  Subsidiary" shall have the meaning provided under Regulation
S-X of the Securities Act, as in effect on the Issue Date.

      "subsidiary"  means,  with  respect to any  Person,  (i) any  corporation,
association or other business entity (including a limited liability  company) of
which more than 50% of the total voting power of shares of Voting Stock  thereof
is at the time owned or controlled,  directly or  indirectly,  by such Person or
one or more of the other  subsidiaries  of that Person or a combination  thereof
and (ii) any  partnership in which such Person or any of its  subsidiaries  is a
general partner.

      "Subsidiary" means any subsidiary of the Company.

      "Subsidiary   Guarantor"  means  any  Subsidiary  that  has  executed  and
delivered  in  accordance  with the  Indenture a Subsidiary  Guaranty,  and such
Person's successors and assigns.

      "Subsidiary Guaranty" means an unconditional and irrevocable guaranty by a
Subsidiary  Guarantor of the  Obligations of the Issuers under the Notes and the
Indenture,  on a senior  unsecured  basis,  as set  forth in the  Indenture,  as
amended from time to time in accordance with the terms thereof.

      "Tax Loss  Benefit  Amount"  means with respect to any taxable  year,  the
amount by which the  Permitted  Tax  Distributions  would be reduced  were a net
operating  loss or net  capital  loss from a prior  taxable  year of the Company
ending  subsequent to the Issue Date carried  forward to the applicable  taxable
year; provided,  that for such purpose the amount of any such net operating loss
or net  capital  loss  shall be used only once and in each case shall be carried
forward to the next  succeeding  taxable  year until so used.  For  purposes  of
calculating the Tax Loss Benefit Amount,  the proportionate part of the items of
taxable income, gain, deduction, or loss (including capital gain or loss) of any
Subsidiary  that is a Flow Through Entity for a taxable year of such  Subsidiary
ending  subsequent to the Issue Date shall be included in determining the amount
of net operating loss or net capital loss of the Company.

      "Unrestricted  Subsidiary"  means any Subsidiary  that, at or prior to the
time of determination, shall have been designated by the Managers of the Company
as an Unrestricted Subsidiary and each subsidiary of such Subsidiary;  provided,
that such Subsidiary or any of its  subsidiaries  does not hold any Indebtedness
or Capital Stock of, or any Lien on any assets of, the Company or any Restricted
Subsidiary.  If, at any time, any Unrestricted Subsidiary would fail to meet the
foregoing requirements as an Unrestricted Subsidiary,  it shall thereafter cease
to be  an  Unrestricted  Subsidiary  for  purposes  of  the  Indenture  and  any
Indebtedness of such  Subsidiary  shall be deemed to be incurred by a Restricted
Subsidiary  as of  such  date.  The  Managers  of the  Company  may at any  time
designate any Unrestricted  Subsidiary to be a Restricted Subsidiary;  provided,
that such  designation  shall be deemed to be an incurrence of Indebtedness by a
Restricted  Subsidiary  of any  outstanding  Indebtedness  of such  Unrestricted


                                      132


Subsidiary and such designation shall only be permitted if (i) such Indebtedness
is permitted  under the Interest  Coverage  Ratio test set forth in the covenant
described  under  the  caption   "Limitation  on  Incurrence  of   Indebtedness"
calculated  on a pro forma  basis as if such  designation  had  occurred  at the
beginning of the four-quarter  reference period, and (ii) no Default or Event of
Default would be in existence  following such designation.  The Company shall be
deemed to make an Investment in each  Subsidiary  designated as an  Unrestricted
Subsidiary  immediately  following  such  designation  in an amount equal to the
Investment in such  Subsidiary and its  subsidiaries  immediately  prior to such
designation.  Any such  designation  by the  Managers  of the  Company  shall be
evidenced  to the Trustee by filing  with the  Trustee a  certified  copy of the
resolution of the Managers  giving effect to such  designation  and an Officers'
Certificate  certifying  that  such  designation  complies  with  the  foregoing
conditions  and is permitted by the covenant  described  above under the caption
"Limitation on Incurrence of Indebtedness."

      "Upper Tier Equity Holder"  means,  in the case of any Flow Through Entity
the Equity Holder of which is, in turn, a Flow Through  Entity,  the person that
is  ultimately  subject  to tax on a net  income  basis on the items of  taxable
income, gain,  deduction,  and loss of the Company and the Subsidiaries that are
Flow Through Entities.

      "Voting Stock" means, with respect to any Person,  (i) one or more classes
of the Capital  Stock of such Person  having  general  voting  power to elect at
least a majority of the Board of Directors,  managers or trustees of such Person
(regardless  of whether at the time Capital  Stock of any other class or classes
have or might have voting power by reason of the  happening of any  contingency)
and (ii) any Capital Stock of such Person  convertible or  exchangeable  without
restriction  at the  option of the holder  thereof  into  Capital  Stock of such
Person described in clause (i) above.

      "Warner Land" means the 93-acres of land  adjacent to the racino  acquired
by OED from Bart C. Warner pursuant to the Sale with Mortgage, dated October 24,
2003.

      "Weighted   Average  Life  to  Maturity"   means,   when  applied  to  any
Indebtedness  at  any  date,  the  number  of  years  (rounded  to  the  nearest
one-twelfth)  obtained by dividing (i) the then outstanding  principal amount of
such Indebtedness into (ii) the total of the product obtained by multiplying (a)
the amount of each then remaining installment,  sinking fund, serial maturity or
other required payments of principal,  including  payment at final maturity,  in
respect  thereof,  by (b)  the  number  of  years  (calculated  to  the  nearest
one-twelfth) that will elapse between such date and the making of such payment.

      "Wholly Owned  Subsidiary" of any Person means a subsidiary of such Person
all the Capital Stock of which (other than directors'  qualifying shares and, in
the  case of DJL,  other  than  the  Seller  Preferred)  is  owned  directly  or
indirectly by such Person;  provided, that with respect to the Company, the term
Wholly Owned Subsidiary shall exclude Unrestricted Subsidiaries.


                                      133



                          BOOK-ENTRY; DELIVERY AND FORM

      The old notes  offered and sold to qualified  institutional  buyers of the
old notes are currently represented by one or more fully registered global notes
without  interest  coupons.  The new notes  issued in exchange for the old notes
will be  represented  by one or more  fully  registered  global  notes,  without
interest  coupons  and will be  deposited  upon  issuance  with the  Trustee  as
custodian for The Depository Trust Company  ("DTC"),  in New York, New York, and
registered  in the name of DTC or its  nominee,  in each case,  for credit to an
account of a direct or indirect participant as described below.

      Except as described below,  the global notes may be transferred,  in whole
and not in part,  only to another nominee of DTC or to a successor of DTC or its
nominee. Beneficial interests in the global notes may not be exchanged for notes
in  certificated  form  except in  limited  circumstances.  See  "--Certificated
Securities" for more information about the  circumstances in which  certificated
notes may be issued.

      Transfers of  beneficial  interests in the global notes are subject to the
applicable rules and procedures of DTC and its direct or indirect  participants,
which may change.

      The notes may be presented  for  registration  of transfer and exchange at
the offices of the Registrar.

DEPOSITORY PROCEDURES

      DTC has advised the Issuers that DTC is a  limited-purpose  trust  company
created to hold securities for its  participating  organizations  (collectively,
the   "Participants")   and  to  facilitate  the  clearance  and  settlement  of
transactions  in  those  securities  between   Participants  through  electronic
book-entry  changes  in  accounts  of  Participants.  The  Participants  include
securities brokers and dealers (including the Initial  Purchaser),  banks, trust
companies,  clearing  corporations  and certain other  organizations.  Access to
DTC's system is also available to other entities such as banks, brokers, dealers
and trust companies that clear through or maintain a custodial relationship with
a  Participant,  either  directly or  indirectly  (collectively,  the  "Indirect
Participants"). Persons who are not Participants may beneficially own securities
held  by or  on  behalf  of  DTC  only  through  the  Participants  or  Indirect
Participants.  The ownership interest and transfer of ownership interest of each
actual  purchaser of each  security  held by or on behalf of DTC are recorded on
the records of the Participants and Indirect Participants.

      DTC has also advised the Issuers that pursuant to  procedures  established
by it, (i) upon  deposit of the Global  Notes,  DTC will credit the  accounts of
Participants  designated by the Initial Purchaser with portions of the principal
amount of Global Notes and (ii)  ownership of such interests in the Global Notes
will be shown on, and the  transfer of ownership  thereof will be effected  only
through,  records  maintained  by  DTC  (with  respect  to  Participants)  or by
Participants  and the  Indirect  Participants  (with  respect to other owners of
beneficial interests in the Global Notes).

      Investors in the Global Notes may hold their  interests  therein  directly
through DTC, if they are  Participants  in such system,  or  indirectly  through
organizations  that are  Participants in such system.  All interests in a Global
Note may be subject to the procedures and requirements of DTC.

      The  laws of some  states  require  that  certain  persons  take  physical
delivery in  definitive  form of  securities  that they own.  Consequently,  the
ability to transfer  beneficial interest in a Global Note to such persons may be
limited  to that  extent.  Because  DTC can act only on behalf of  Participants,
which in turn act on behalf of  Indirect  Participants  and certain  banks,  the
ability of a person having a beneficial interest in a Global Note to pledge such
interest to persons or entities that do not  participate  in the DTC system,  or
otherwise take actions in respect of such interest,  may be affected by the lack
of  a  physical  certificate   evidencing  such  interest.   For  certain  other
restrictions on the  transferability  of the Notes,  see "Exchange of Book-Entry
Notes for Certificated Notes."

      EXCEPT AS  DESCRIBED  BELOW,  OWNERS OF INTERESTS IN THE GLOBAL NOTES WILL
NOT HAVE NOTES REGISTERED IN THEIR NAMES,  WILL NOT RECEIVE PHYSICAL DELIVERY OF
NOTES IN CERTIFICATED  FORM AND WILL NOT BE CONSIDERED THE REGISTERED  OWNERS OR
HOLDERS THEREOF UNDER THE INDENTURE FOR ANY PURPOSE.


                                      134


      Payments in respect of the principal, premium, liquidated damages, if any,
and interest on a Global Note  registered in the name of DTC or its nominee will
be  payable  by  the  Trustee  to  DTC or its  nominee  in its  capacity  as the
registered  Holder under the Indenture.  Under the terms of the  Indenture,  the
Issuers  and the  Trustee  will  treat the  persons  in whose  names the  Notes,
including the Global Notes, are registered as the owners thereof for the purpose
of  receiving  such  payments  and for any and all  other  purposes  whatsoever.
Consequently,  none of the  Issuers,  the Trustee or any agent of the Issuers or
the Trustee have or will have any responsibility or liability for (i) any aspect
of DTC's records or any Participant's or Indirect Participant's records relating
to or payments made on account of beneficial  ownership  interests in the Global
Notes, or for maintaining,  supervising or reviewing any of DTC's records or any
Participant's  or Indirect  Participant's  records  relating  to the  beneficial
ownership interests in the Global Notes or (ii) any other matter relating to the
actions  and  practices  of  DTC  or  any  of  its   Participants   or  Indirect
Participants.

      DTC has advised the Issuers  that its current  practices,  upon receipt of
any payment in respect of securities such as the Notes (including  principal and
interest),  is to credit the  accounts  of the  relevant  Participants  with the
payment on the  payment  date,  in  amounts  proportionate  to their  respective
holdings in principal  amount of beneficial  interests in the relevant  security
such  as the  Global  Notes  as  shown  on  the  records  of  DTC.  Payments  by
Participants  and the Indirect  Participants  to the beneficial  owners of Notes
will be governed by standing  instructions and customary  practices and will not
be the responsibility of DTC, the Trustee or the Issuers. None of the Issuers or
the  Trustee  will  be  liable  for  any  delay  by DTC or its  Participants  in
identifying the beneficial  owners of the Notes, and the Issuers and the Trustee
may conclusively  rely on and will be protected in relying on instructions  from
DTC or its nominee as the registered owner of the Notes for all purposes.

      Interests  in  the  Global  Notes  will  trade  in  DTC's  Same-Day  Funds
Settlement  System and secondary market trading activity in such interests will,
therefore,  settle in immediately  available funds,  subject in all cases to the
rules and procedures of DTC and its Participants. Transfers between Participants
in DTC will be effected in accordance with DTC's procedures, and will be settled
in same-day funds.

      DTC has advised the Issuers  that it will take any action  permitted to be
taken by a Holder of Notes only at the direction of one or more  Participants to
whose account DTC interests in the Global Notes are credited and only in respect
of such portion of the aggregate  principal amount of the Notes as to which such
Participant or Participants has or have given direction. However, if there is an
Event of Default  under the Notes,  DTC  reserves  the right to exchange  Global
Notes for legended Notes in  certificated  form, and to distribute such Notes to
its Participants.

      The information in this section  concerning DTC and its book-entry  system
has been obtained from sources believed to be reliable,  but the Issuers take no
responsibility for the accuracy thereof.

      Although  DTC  has  agreed  to  the  foregoing  procedures  to  facilitate
transfers  of interests  in the Global  Notes among  Participants  in DTC, it is
under no  obligation to perform or to continue to perform such  procedures,  and
such procedures may be discontinued at any time.  Neither the Initial  Purchaser
nor the Trustee will have any  responsibility  for the performance by DTC or its
Participants or Indirect Participants of their respective  obligations under the
rules and procedures governing their operations.

EXCHANGE OF BOOK-ENTRY NOTES FOR CERTIFICATED NOTES

      A  Global  Note  is  exchangeable   for  definitive  Notes  in  registered
certificated  form if (i) DTC (a)  notifies  the Issuers that it is unwilling or
unable to continue as depositary  for the Global Note and the Issuers  thereupon
fail to appoint a successor  depositary within 90 days or (b) has ceased to be a
clearing agency registered under the Exchange Act, or (ii) the Issuers, at their
option,  notify the Trustee in writing  that they elect to cause the issuance of
the Notes in certificated  form. In addition,  beneficial  interests in a Global
Note may be exchanged for certificated Notes upon request but only upon at least
20 days'  prior  written  notice  given to the Trustee by or on behalf of DTC in
accordance with customary procedures. In all cases, certificated Notes delivered
in  exchange  for  any  Global  Note  or  beneficial  interest  therein  will be
registered in the names, and issued in any approved denominations,  requested by
or on behalf of the depositary (in accordance with its customary procedures) and
will bear the restrictive legend referred to in "Notice to Investors" unless the
Issuers determine otherwise in compliance with applicable law.


                                      135


CERTIFICATED NOTES

      Subject to certain conditions,  any person having a beneficial interest in
a Global  Note may,  upon  request  to the  Trustee,  exchange  such  beneficial
interest for Notes in certificated form (a "Certificated  Note").  Upon any such
issuance,  the Trustee is required to register  such  Certificated  Notes in the
name of, and cause the same to be  delivered  to, such person or persons (or the
nominee of any  thereof).  All such  Certificated  Notes would be subject to the
legend  requirements  described herein under "Notice to Investors." In addition,
if (i) the  Issuers  notify the  Trustee  in  writing  that DTC (x) is no longer
willing or able to act as a  depositary  and the  Issuers are unable to locate a
qualified  successor  within 90 days or (y) has ceased to be a  clearing  agency
registered under the Exchange Act or (ii) the Issuers,  at their option,  notify
the  Trustee in writing  that they elect to cause the  issuance  of Notes in the
form of  Certificated  Notes under the  Indenture,  then,  upon surrender by the
Global Note Holder of its Global Note, Notes in such form will be issued to each
person that the Global Note Holder and the DTC identify as being the  beneficial
owner of the related Notes.

      None of the  Issuers  or the  Trustee  will be liable for any delay by the
Global Note Holder or the DTC in identifying the beneficial  owners of Notes and
the  Trustee  may  conclusively  rely on, and will be  protected  in relying on,
instructions from the Global Note Holder or the DTC for all purposes.


                                      136


            SPECIFIC UNITED STATES FEDERAL INCOME TAX CONSEQUENCES

     Except to the extent stated herein,  the following  constitutes the opinion
of Mayer,  Brown,  Rowe & Maw LLP, counsel to Peninsula  Gaming,  LLC, as to the
material  United States federal income tax  consequences  of the issuance of the
new  notes  and  the  exchange  offer,  and of the  acquisition,  ownership  and
disposition of the notes.  This summary is based on the Internal Revenue Code of
1986, as amended (the  "Code"),  United States  Treasury  regulations,  judicial
decisions, published positions of the Internal Revenue Service ("IRS") and other
applicable authorities, all as in effect as of the date hereof, all of which may
be repealed, revoked or modified with possible retroactive effect. No IRS ruling
has been or will be sought regarding any matter discussed  herein.  No assurance
can be given that the IRS would not assert, or that a court would not sustain, a
position contrary to any of the tax aspects set forth below.

     Although this  discussion  summarizes  the material  United States  federal
income tax consequences of the issuance of the new notes and the exchange offer,
and of the ownership and  disposition  of the notes,  the United States  federal
income tax consequences to a holder of notes may vary from those set forth below
depending  upon the holder's  particular  situation.  This summary does not deal
with  holders  that may be  subject  to special  tax rules  (including,  but not
limited  to,   insurance   companies,   tax-exempt   organizations   or  private
foundations,  financial  institutions,  dealers  in  securities  or  currencies,
holders whose functional currency is not the United States dollar,  holders that
hold  the  notes as a hedge  against  currency  risks or as part of a  straddle,
synthetic  security,  conversion  transaction  or  other  integrated  investment
comprised of the notes and one or more other investments, or certain expatriates
or former  long-term  residents of the United  States).  This summary deals only
with persons that hold the notes as capital assets within the meaning of Section
1221 of the Code.

     PROSPECTIVE   INVESTORS  SHOULD  CONSULT  THEIR  TAX  ADVISORS  AS  TO  THE
PARTICULAR TAX  CONSEQUENCES TO THEM OF THE EXCHANGE OF OLD NOTES FOR NEW NOTES,
AND OF THE OWNERSHIP AND DISPOSITION OF THE NOTES,  INCLUDING THE  APPLICABILITY
AND EFFECT OF ANY STATE, LOCAL, OR FOREIGN TAX LAWS.

CONSEQUENCES OF THE EXCHANGE OFFER TO EXCHANGING HOLDERS

     For United States federal  income tax purposes,  the exchange of a new note
for an old note  pursuant to the exchange  offer will not be a taxable event for
an exchanging holder; the new note will in effect be treated as the continuation
of the old note. As a result, for United States federal income tax purposes, (i)
an exchanging  holder will not recognize any gain or loss on the exchange,  (ii)
an exchanging holder will be required to include interest on a new note in gross
income in the manner described below,  (iii) the holding period for the new note
will include the holding period for the old note, and (iv) the holder's adjusted
tax  basis  in the new  note  will  be the  same as its  basis  in the old  note
immediately before the exchange.

LIQUIDATED DAMAGES

     Under the Registration  Rights Agreement,  Liquidated Damages have begun to
accrue.  We believe  and intend to take the  position  that the total  amount of
Liquidated  Damages that is payable is "incidental"  and that the possibility of
our being  obligated to pay additional  Liquidated  Damages is "remote," as such
terms are defined in United States Treasury regulations. Under such regulations,
a payment on a debt  instrument,  such as a note, is  "incidental"  if under all
reasonably  expected  market  conditions the potential  amount of the payment is
insignificant relative to the total expected amount of the remaining payments on
the instrument;  a payment is "remote" if there is a remote likelihood that such
payment will occur. Furthermore,  under such regulations, our determination that
such  contingencies  are  "incidental" and "remote" is binding on all holders of
the notes,  except such holders that  disclose a contrary  position on their tax
returns.  Since we believe  these  payments  to be  "incidental"  and  "remote,"
respectively,  we  therefore  believe and intend to take the  position  that the
notes are not treated as contingent  payment debt  instruments  ("CPDIs")  under
United States Treasury regulations.  However,  because of a lack of authority on
point, our counsel,  Mayer,  Brown, Rowe & Maw LLP, is unable to opine as to any
of the consequences of our obligation to pay Liquidated Damages.

     Moreover,  our  determinations  are not binding on the IRS,  and if the IRS
successfully  challenged  any of the  foregoing  positions,  the notes  would be
treated  as  CPDIs  and the tax  consequences  for a holder  of  notes  would be
different than those described herein.  Under rules applicable to CPDIs, holders
that use the cash method of accounting  would be put on the accrual  method with
respect to stated  interest on the notes.  These rules would also require that a
portion of the  Liquidated  Damages be includible  in income as ordinary  income
when paid, and, upon a taxable disposition of the notes, that the portion of the
amount  realized  allocable  to the  Liquidated  Damages  be  treated in part as
ordinary  income.  Holders of notes should  consult their own tax advisors as to
the consequences of our obligation to pay Liquidated Damages.

     The  remainder  of  this   "Specific   United  States  Federal  Income  Tax
Consequences"  assumes  the  correctness  of our  position  that the  amounts of
Liquidated  Damages payable are "incidental," that the possibility of our having
to pay  additional  Liquidated  Damages is "remote,"  and that the notes are not
CPDIs.

UNITED STATES HOLDERS

      As used herein,  the term "United States Holder" means a beneficial  owner
of a note that is or is treated for United States federal income tax purposes as
(i) a  citizen  or  resident  of  the  United  States,  (ii)  a  corporation  or
partnership  created or organized in or under the laws of the United States, any
state  thereof or the District of Columbia,  (iii) an estate the income of which
is subject to United States  federal  income tax without regard to its source or
(iv) a trust if (x) a court within the United States is able to exercise primary
supervision over the  administration  of the trust and one or more United States
persons have the authority to control all substantial  decisions of the trust or
(y) the trust has a valid  election in effect  under  applicable  United  States
Treasury  regulations to be treated as a United States person.  If a partnership
(including  any entity treated as a partnership or other pass through entity for
United States federal income tax purposes) is a holder of the notes,  the United
States  federal  income tax  treatment of a partner in such a  partnership  will
generally  depend  on the  status  of the  partner  and  the  activities  of the
partnership.  Partners and partnerships should consult their own tax advisors as
to the particular  United States federal income tax  consequences  applicable to
them of the partnership's acquisition of the new notes under the exchange offer,
and the ownership and disposition of notes.

     Payments of Interest.  Payments of stated  interest on the notes  generally
will be taxable to a United  States  Holder as ordinary  interest  income at the
time such payments are accrued or received (in accordance with the United States
Holder's  method of accounting  for United States  federal income tax purposes).
United States Treasury  regulations  appear to require treatment of a payment of
Liquidated  Damages to a United  States  Holder as a repayment of principal  and
thus not subject to United States  federal income tax.  However,  our counsel is
unable to opine on the matter,  and some or all of the  payments  of  Liquidated
Damages could be includible in income when paid. Holders of notes should consult
their own tax  advisors as to the proper  treatment  of  payments of  Liquidated
Damages in their particular circumstances.


                                      137


Disposition of Notes. Upon the sale, redemption, retirement or other disposition
of a note, a United States Holder will generally  recognize capital gain or loss
equal to the  difference  between the amount  realized on the sale,  redemption,
retirement  or other  disposition  and the United States  Holder's  adjusted tax
basis in the  note.  For  these  purposes,  the  amount  realized  on the  sale,
redemption,  retirement  or other  disposition  of a note does not  include  any
amount received that is attributable to accrued but unpaid interest,  which will
be taxable as ordinary  income as described above unless  previously  taken into
account.  Prior to the receipt of Liquidated  Damages,  a United States Holder's
adjusted  tax basis in the note will equal the cost to such holder of  acquiring
the note. United States Treasury  regulations appear to require treatment of the
amount of Liquidated  Damages  received by such United States Holder as reducing
the holder's  adjusted tax basis in the note, but our counsel is unable to opine
on the  matter.  If some  or all of the  payments  of  Liquidated  Damages  were
includible in income when paid as described in  "--Payments  of Interest" above,
such  includible  amount would not reduce the holder's  basis.  Holders of notes
should consult their own tax advisors as to the effect of payments of Liquidated
Damages  on  their  adjusted  tax  bases.  Capital  gain or  loss  on the  sale,
redemption,  retirement or other  disposition of a note will be long-term if the
United States Holder's  holding period for the note is more than one year at the
time. See  "--Consequences  of the Exchange  Offer to Exchanging  Holders" above
with regard to the holder's holding period in a note.

Purchasers of Notes at Other Than Original Issuance.  The above summary does not
discuss  special rules that may affect the  treatment of United  States  Holders
that  acquired  old notes  other  than at  original  issuance,  including  those
provisions  of the Code  relating  to the  treatment  of "market  discount"  and
"acquisition  premium." Any United States Holder should  consult its tax advisor
as to  the  consequences  to  the  holder  of  the  acquisition,  ownership  and
disposition of notes.

NON-UNITED STATES HOLDERS

      A "Non-United  States Holder" is any  beneficial  holder of a note that is
not a United States Holder.

      Under  present  United  States  federal  income  tax law,  subject  to the
discussion of backup withholding and information reporting below:

     (a)  payments  on the notes to any  Non-United  States  Holder  will not be
          subject to United States federal income, branch profits or withholding
          tax,  provided that (i) the Non-United States Holder does not actually
          or constructively  own 10% or more of our capital or profits interests
          or 10% or more of the  capital or profits  interest  in PGP,  (ii) the
          Non-United States Holder is not a controlled foreign  corporation that
          is  related  to us or  PGP  (directly  or  indirectly)  through  stock
          ownership,  (iii) such interest payments are not effectively connected
          with a United States trade or business and (iv) certain  certification
          requirements  are met.  Such  certification  will be  satisfied if the
          beneficial  owner  of the  note  certifies  on IRS  Form  W-8BEN  or a
          substantially  similar  substitute  form,  under penalties of perjury,
          that it is not a  United  States  person  and  provides  its  name and
          address  and,  prior to the payment of interest,  (x) such  beneficial
          owner delivers such form to the  withholding  agent or (y) in the case
          of a note held  through a foreign  partnership  or  intermediary,  the
          beneficial owner and the foreign  partnership or intermediary  satisfy
          certification   requirements  of  applicable  United  States  Treasury
          regulations; and

     (b)  a  Non-United  States  Holder  will not be  subject  to United  States
          federal  income or branch  profits  tax on gain  realized on the sale,
          exchange,  redemption,  retirement  or  other  disposition  of a note,
          unless (i) the gain is effectively  connected with a trade or business
          carried on by such  holder  within the United  States and, if a treaty
          applies (and the holder  complies with  applicable  certification  and
          other   requirements   to  claim   treaty   benefits),   is  generally
          attributable to a United States permanent establishment  maintained by
          the holder,  or (ii) the holder is an individual who is present in the
          United States for 183 days or more in the taxable year of  disposition
          and certain other requirements are met.

BACKUP WITHHOLDING AND INFORMATION REPORTING

      In general,  proceeds of the sale,  exchange,  redemption,  retirement  or
other  disposition of the notes payable by a United States paying agent or other
United States  intermediary,  as well as interest payments on the notes, will be
subject  to  information  reporting  (except  in  the  case  of  certain  exempt
recipients,  including  corporations,  or Non-United States Holders that provide
the  certification  on IRS Form  W-8BEN  described  above or  otherwise  provide
evidence of exempt status).  In addition,  backup  withholding at the applicable
rate (currently 28%) will generally apply to these amounts if (i) in the case of
a United States  Holder,  the holder fails to provide an accurate  United States
taxpayer  identification  number,  or fails to certify  that such  holder is not
subject to backup  withholding  or fails to report all  interest  and  dividends
required to be shown on its United States federal income tax returns, or (ii) in
the

                                      138


case  of  a  Non-United   States  Holder,   the  holder  fails  to  provide  the
certification  on IRS Form W-8BEN  described above or otherwise does not provide
evidence of exempt  status.  Certain  United States  Holders  (including,  among
others,  corporations) are not subject to backup withholding. Any amount paid as
backup withholding will be creditable against the holder's United States federal
income tax liability, provided that the required information is timely furnished
to the IRS.  Holders of notes  should  consult  their tax  advisors  as to their
qualification  for  exemption  from backup  withholding  and the  procedure  for
obtaining such an exemption.


                                      139



                              PLAN OF DISTRIBUTION

     Each  broker-dealer that receives new notes for its own account as a result
of market-making  activities or other trading  activities in connection with the
exchange offer must  acknowledge that it will deliver a prospectus in connection
with  any  resale  of new  notes.  This  prospectus,  as it may  be  amended  or
supplemented,  may be used by a broker-dealer  in connection with resales of new
notes received in exchange for old notes where such old notes were acquired as a
result  of  market-making   activities  or  other  trading   activities.   Until
         ,  2004  (90 days  after  the date of this  prospectus),  all  dealers
effecting transactions in the new notes may be required to deliver a prospectus.

      We will receive no proceeds in connection  with the exchange  offer or any
sale of new notes by broker-dealers.

      New notes received by broker-dealers for their own account pursuant to the
exchange offer may be sold in one or more  transactions in the  over-the-counter
market,  in negotiated  transactions,  through the writing of options on the new
notes or a combination of these methods of resale,  at market prices  prevailing
at the time of resale,  at prices  related  to  prevailing  market  prices or at
negotiated  prices.  Any such resale may be made directly to purchasers or to or
through  brokers  or  dealers  that  may  receive  compensation  in the  form of
commissions or concessions from the  broker-dealers or the purchasers of any new
notes. Any broker-dealer that resells new notes that were received by it for its
own  account  pursuant  to the  exchange  offer and any  broker  or dealer  that
participates in a distribution of new notes may be deemed to be an "underwriter"
within the meaning of the  Securities  Act of 1933, and any profit on any resale
of new notes and any commissions or concessions received by any such persons may
be deemed to be underwriting  compensation under the Securities Act of 1933. The
letter of transmittal states that by acknowledging that it will deliver,  and by
delivering, a prospectus, a broker-dealer will not be deemed to admit that it is
an  "underwriter"  within the meaning of the  Securities  Act of 1933.  See "The
Exchange  Offer--Resales of the New Notes" for additional information on resales
of the new notes.

                                  LEGAL MATTERS

      The validity of the new notes will be passed upon for us by Mayer,  Brown,
Rowe & Maw LLP, New York, New York.

                                     EXPERTS

      The  consolidated  financial  statements  of Peninsula  Gaming,  LLC as of
December 31, 2003 and 2002,  and for each of the three years in the period ended
December 31, 2003 and the related financial  statement  schedule;  the financial
statements of The Old Evangeline  Downs,  L.L.C.,  a wholly owned  subsidiary of
Peninsula  Gaming LLC, as of December 31, 2003 and 2002,  and for the year ended
December 31, 2003 and the period August 31, 2002 through  December 31, 2002; and
the  financial  statements  of The Old  Evangeline  Downs,  L.C.  for the period
January 1, 2002  through  August 30, 2002 and the year ended  December  31, 2001
included  in this  prospectus  have been  audited by  Deloitte & Touche  LLP, an
independent  registered  public  accounting  firm,  as stated  in their  reports
appearing herein (the reports for Peninsula  Gaming,  LLC and The Old Evangeline
Downs, L.C. express an unqualified opinion and include an explanatory  paragraph
referring to Peninsula  Gaming,  LLC and The Old Evangeline Downs, L.C. changing
their method of  accounting  for goodwill  and  intangible  assets to conform to
Statement  of  Financial   Accounting  Standards  No.  142  Goodwill  and  Other
Intangible  Assets),  and have been so included in reliance  upon the reports of
such firm given upon their authority as experts in accounting and auditing.

                       WHERE YOU CAN FIND MORE INFORMATION

      We have filed with the Commission a registration statement pursuant to the
Securities Act, and the rules and regulations promulgated  thereunder,  covering
the new notes being offered  hereby.  This  prospectus  does not contain all the
information set forth in the registration statement,  certain parts of which are
omitted in accordance  with the rules and  regulations  of the  Commission.  For
further  information  with respect to us and the new notes,  reference is hereby
made to the registration statement. Statements made in this prospectus as to the
contents  of any  contract,  agreement  or  other  document  referred  to in the
registration  statement are not necessarily complete.  With respect to each such
contract,  agreement or other document  filed as an exhibit to the  registration
statement, reference


                                      140


is made to the exhibit for a more complete  description of the matter  involved,
and each  such  statement  shall be deemed  qualified  in its  entirety  by such
reference.   We  will   continue  to  be  subject  to  the  periodic  and  other
informational  requirements  of the  Exchange  Act.  Periodic  reports and other
information  filed by us with the Commission  may inspected at the  Commission's
Public Reference Room at 450 Fifth Street, N.W., Washington, D.C. 20549. You may
obtain  information as to the operation of the Public  Reference Room by calling
the  Commission  at   1-800-SEC-0330.   Such  materials  may  also  be  accessed
electronically  by  means  of the  Commission's  home  page on the  Internet  at
http://www.sec.gov.


                                      141



                          INDEX TO FINANCIAL STATEMENTS

CONSOLIDATED FINANCIAL STATEMENTS OF PENINSULA GAMING, LLC:

Report of Independent Registered Public Accounting Firm......................F-2
Consolidated Balance Sheets December 31, 2003 and 2002.......................F-3
Consolidated Statements of Operations Years Ended December 31, 2003,
      2002 and 2001..........................................................F-4
Consolidated Statements of Changes in Members' Equity (Deficit) Years
      Ended December 31, 2003, 2002 and 2001.................................F-5
Consolidated Statements of Cash Flows Years Ended December 31, 2003,
      2002 and 2001..........................................................F-6
Notes to Consolidated Financial Statements...................................F-7

INTERIM CONDENSED CONSOLIDATED FINANCIAL STATEMENTS OF PENINSULA GAMING, LLC:

Condensed Consolidated Balance Sheets (Unaudited) March 31, 2004 and
      December 31, 2003.....................................................F-23
Condensed Consolidated Statements of Operations (Unaudited) Three
      Months Ended March 31, 2004 and 2003..................................F-24
Condensed Consolidated Statements of Cash Flows (Unaudited) Three
      Months Ended March 31, 2004 and 2003..................................F-25
Notes to Condensed Consolidated Financial Statements (Unaudited)............F-26

FINANCIAL STATEMENTS OF THE OLD EVANGELINE DOWNS, L.L.C.:

Report of Independent Registered Public Accounting Firm.....................F-37
Report of Independent Registered Public Accounting Firm.....................F-38
Balance Sheets December 31, 2003 and 2002...................................F-39
Statements of Operations
      The Year Ended December 31, 2003 and the Period August 31 to
      December 31, 2002 (Successor Company) the Period January 1 to
      August 30, 2002 and the Year Ended December 31, 2001 (Predecessor
      Company)..............................................................F-41
Statements of Changes In Members' Equity (Deficit)
      The Year Ended December 31, 2003 and the Period August 31 to
      December 31, 2002 (Successor Company) the Period January 1 to
      August 30, 2002 and the Year Ended December 31, 2001 (Predecessor
      Company)..............................................................F-42
Statements of Cash Flows
      The Year Ended December 31, 2003 and the Period August 31 to
      December 31, 2002 (Successor Company) the Period January 1 to
      August 30, 2002 and the Year Ended December 31, 2001 (Predecessor
      Company)..............................................................F-43
Notes to Financial Statements...............................................F-45

FINANCIAL STATEMENT SCHEDULE OF PENINSULA GAMING, LLC:

Valuation and Qualifying Accounts for the Years Ended
December 31, 2003, 2002, and 2001...........................................F-57


                                       F-1



           REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members of
Peninsula Gaming, LLC
Dubuque, Iowa

      We have audited the accompanying  consolidated balance sheets of Peninsula
Gaming,  LLC and subsidiaries  (the "Company") as of December 31, 2003 and 2002,
and the  related  consolidated  statements  of  operations,  changes in members'
equity (deficit), and cash flows for the years ended December 31, 2003, 2002 and
2001. Our audits also included the financial  statement  schedule  listed in the
Index  to  Financial  Statements.   These  financial  statements  and  financial
statement  schedule are the  responsibility  of the  Company's  management.  Our
responsibility  is to  express  an opinion  on these  financial  statements  and
financial statement schedule based on our audits.

      We conducted our audits in accordance with standards of the Public Company
Accounting Oversight Board (United States). 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,  such financial statements present fairly, in all material
respects, the financial position of Peninsula Gaming, LLC and subsidiaries as of
December 31, 2003 and 2002,  and the results of their  operations and their cash
flows for the years ended  December 31, 2003,  2002 and 2001 in conformity  with
accounting principles generally accepted in the United States of America.  Also,
in our opinion,  such financial statement schedule,  when considered in relation
to the  basic  financial  statements  taken as a whole,  presents  fairly in all
material respects the information set forth therein.

      As discussed in Note 2 to the consolidated financial statements, effective
January 1, 2002,  the Company  changed its method of accounting for goodwill and
other  intangible  assets  to  conform  to  Statement  of  Financial  Accounting
Standards No. 142, Goodwill and Other Intangible Assets.

/s/DELOITTE & TOUCHE LLP

Cedar Rapids, Iowa
March 10, 2004
(June 16, 2004 as to Note 1)


                                      F-2


                              PENINSULA GAMING, LLC
                           CONSOLIDATED BALANCE SHEETS
                           DECEMBER 31, 2003 AND 2002




                                                                                DECEMBER 31, 2003  DECEMBER 31, 2002
                                                                                -----------------  -----------------
                                                                                              
CURRENT ASSETS:
      Cash and cash equivalents ...............................................   $   21,158,295    $   10,510,205
      Restricted cash--purse settlements ......................................        1,589,125           840,366
      Restricted investments ..................................................       15,778,883
      Accounts receivable, less allowance for doubtful accounts of $61,922
        and $45,648, respectively .............................................          309,188           275,822
      Interest receivable .....................................................          173,034
      Inventory ...............................................................          403,376           138,405
      Prepaid expenses ........................................................          815,009           395,056
                                                                                  --------------    --------------
              Total current assets ............................................       40,226,910        12,159,854
                                                                                  --------------    --------------
 RESTRICTED CASH--RACINO PROJECT ..............................................       20,013,291
                                                                                  --------------    --------------
 PROPERTY AND EQUIPMENT, NET ..................................................      102,477,345        25,702,742
                                                                                  --------------    --------------
 OTHER ASSETS:
      Deferred financing costs, net of amortization of $5,288,572 and
        $3,229,782, respectively ..............................................       12,702,387         4,064,987
      Goodwill ................................................................       53,083,429        53,083,429
      Other intangibles .......................................................       32,257,963        31,329,834
      Deposits and other assets ...............................................          757,789           106,938
                                                                                  --------------    --------------
              Total other assets ..............................................       98,801,568        88,585,188
                                                                                  --------------    --------------
 TOTAL ........................................................................   $  261,519,114    $  126,447,784
                                                                                  ==============    ==============
LIABILITIES AND MEMBERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
      Accounts payable ........................................................   $    2,972,608    $    1,960,200
      Construction payable--St. Landry Parish .................................       20,156,591         2,376,494
      Purse settlement payable ................................................        1,589,125           846,778
      Accrued payroll and payroll taxes .......................................        2,788,224         1,340,395
      Accrued interest ........................................................        9,904,778         4,763,919
      Other accrued expenses ..................................................        4,811,106         3,345,294
      Current maturity of long-term debt ......................................        4,098,222           600,000
      Notes payable ...........................................................                          4,500,000
      Term loan payable .......................................................                          8,300,000
      Note payable to parent ..................................................                          7,325,000
                                                                                  --------------    --------------
              Total current liabilities .......................................       46,320,654        35,358,080
                                                                                  --------------    --------------
LONG-TERM LIABILITIES:
      12 1/4% Senior secured notes, net of discount ...........................       70,616,221        70,493,155
      13% Senior secured notes, net of discount ...............................      120,923,436
      Senior secured facilities ...............................................       15,754,301        11,250,000
      FF&E credit facility ....................................................        9,921,557
      Capital lease obligations ...............................................                            475,781
      Notes payable ...........................................................        3,511,654
      Other accrued expenses ..................................................        1,100,000         1,200,000
      Preferred members' interest, redeemable .................................        4,000,000
                                                                                  --------------    --------------
              Total long-term liabilities .....................................      225,827,169        83,418,936
                                                                                  --------------    --------------
              Total liabilities ...............................................      272,147,823       118,777,016
COMMITMENTS AND CONTINGENCIES
 PREFERRED MEMBERS' INTEREST, REDEEMABLE ......................................                          4,000,000
MEMBERS' EQUITY (DEFICIT)
      Common members' interest ................................................        9,000,000         9,000,000
      Accumulated deficit .....................................................      (19,628,709)       (5,329,232)
                                                                                  --------------    --------------
              Total members' equity (deficit) .................................      (10,628,709)        3,670,768
                                                                                  --------------    --------------
TOTAL .........................................................................   $  261,519,114    $  126,447,784
                                                                                  ==============    ==============


                See notes to consolidated financial statements.


                                      F-3


                              PENINSULA GAMING, LLC
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                  YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001



                                                                                          2003            2002            2001
                                                                                      ------------    ------------    ------------
                                                                                                             
REVENUES:
Casino ............................................................................   $ 56,794,529    $ 48,262,485    $ 47,710,208
Racing ............................................................................     17,773,481      15,509,989
Food and beverage .................................................................      4,565,438       3,886,326       2,745,333
Other .............................................................................        589,268         144,817         131,916
Less promotional allowances .......................................................     (3,221,134)     (2,615,355)     (2,470,310)
                                                                                      ------------    ------------    ------------

     Total net revenues ...........................................................     76,501,582      65,188,262      48,117,147
                                                                                      ------------    ------------    ------------

EXPENSES:
Casino ............................................................................     23,532,967      20,554,920      20,375,265
Racing ............................................................................     14,646,351      12,650,996
Food and beverage .................................................................      4,282,010       3,820,365       2,856,568
Boat operations ...................................................................      2,322,126       2,295,771       2,259,314
Other .............................................................................        442,964          27,471          21,801
Selling, general and administrative ...............................................     12,342,587       8,739,642       6,680,581
Depreciation and amortization .....................................................      3,323,541       2,950,369       3,963,350
Pre-opening expense ...............................................................      3,256,963
Development costs .................................................................        102,272
Litigation settlement .............................................................                      1,600,000
Referendum ........................................................................                        771,111
State of Wisconsin government relations ...........................................                         55,000         147,163
                                                                                      ------------    ------------    ------------

     Total expenses ...............................................................     64,251,781      53,465,645      36,304,042
                                                                                      ------------    ------------    ------------

INCOME FROM OPERATIONS ............................................................     12,249,801      11,722,617      11,813,105
                                                                                      ------------    ------------    ------------

OTHER INCOME (EXPENSE):
Interest income ...................................................................        489,800          46,475         183,912
Interest expense, net of amounts capitalized ......................................    (25,071,656)    (11,887,979)     (9,639,947)
Interest expense related to preferred members' interest, redeemable ...............       (180,000)
Loss on sale of assets ............................................................        (49,735)         (8,000)       (151,415)
                                                                                      ------------    ------------    ------------

     Total other expense ..........................................................    (24,811,591)    (11,849,504)     (9,607,450)
                                                                                      ------------    ------------    ------------

NET INCOME (LOSS) BEFORE PREFERRED MEMBER DISTRIBUTIONS AND MINORITY INTEREST .....    (12,561,790)       (126,887)      2,205,655
LESS PREFERRED MEMBER DISTRIBUTIONS ...............................................       (180,544)       (373,050)       (386,174)
LESS MINORITY INTEREST ............................................................                       (232,056)
                                                                                      ------------    ------------    ------------

NET INCOME (LOSS) TO COMMON MEMBERS' INTEREST .....................................   $(12,742,334)   $   (731,993)   $  1,819,481
                                                                                      ============    ============    ============


                 See notes to consolidated financial statements.


                                      F-4


                              PENINSULA GAMING, LLC
         CONSOLIDATED STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)
                  YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001




                                                                                  TOTAL
                                                 COMMON                          MEMBERS'
                                                MEMBERS'      ACCUMULATED        EQUITY
                                                INTEREST        DEFICIT         (DEFICIT)
                                              ------------    ------------    ------------
                                                                     
BALANCE, DECEMBER 31, 2000 ................   $  9,000,000    $ (3,395,800)   $  5,604,200
Net income to common members' interest ....                      1,819,481       1,819,481
Member distributions ......................                     (1,760,908)     (1,760,908)
                                              ------------    ------------    ------------
BALANCE, DECEMBER 31, 2001 ................      9,000,000      (3,337,227)      5,662,773
Net loss to common members' interest ......                       (731,993)       (731,993)
Member distributions ......................                     (1,260,012)     (1,260,012)
                                              ------------    ------------    ------------
BALANCE, DECEMBER 31, 2002 ................      9,000,000      (5,329,232)      3,670,768
Net loss to common members' interest ......                    (12,742,334)    (12,742,334)
Member distributions ......................                     (1,557,143)     (1,557,143)
                                              ------------    ------------    ------------
BALANCE, DECEMBER 31, 2003 ................   $  9,000,000    $(19,628,709)   $(10,628,709)
                                              ============    ============    ============


                 See notes to consolidated financial statements.


                                      F-5


                              PENINSULA GAMING, LLC
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                  YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001



                                                                                      2003             2002             2001
                                                                                  -------------    -------------    -------------
                                                                                                           
CASH FLOWS FROM OPERATING ACTIVITIES:
      Net income (loss) .......................................................   $ (12,742,334)   $    (731,993)   $   1,819,481
      Adjustments to reconcile net income (loss) to net cash flows provided
      by operating activities:
              Depreciation and amortization ...................................       3,323,541        2,950,369        3,963,350
              Provision for doubtful accounts .................................         149,214          138,751          152,158
              Amortization of deferred financing costs and bond discount ......       3,161,023        1,493,671          911,272
              Loss on sale of assets ..........................................          49,735            8,000          151,415
              Minority interest ...............................................                          232,056
      Changes in operating assets and liabilities:
              Restricted cash - purse settlements .............................        (748,759)         639,655
              Receivables .....................................................        (355,614)         (91,398)        (183,479)
              Inventory .......................................................        (264,972)           5,285           15,906
              Prepaid expenses and other assets ...............................      (1,071,419)         (27,301)         326,699
              Accounts payable ................................................       2,183,072           60,088         (375,121)
              Accrued expenses ................................................       7,485,459        5,506,627          468,743
              Litigation settlement ...........................................        (400,000)       1,600,000
                                                                                  -------------    -------------    -------------
                       Net cash flows from operating activities ...............         768,946       11,783,810        7,250,424
                                                                                  -------------    -------------    -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Acquisition of subsidiary, net of cash acquired .........................                      (29,275,862)        (500,000)
      Business acquisition and licensing costs ................................      (1,781,746)      (1,503,944)        (518,047)
      Racino project development costs ........................................     (55,303,006)      (5,315,279)        (246,753)
      Restricted cash--racino project .........................................     (20,013,291)
      Purchase of restricted investments ......................................     (23,922,971)
      Maturity of restricted investments ......................................       8,144,088
      Purchase of property and equipment ......................................      (2,206,388)      (1,695,075)      (1,602,930)
      Proceeds from sale of property and equipment ............................         387,906                            51,378
                                                                                  -------------    -------------    -------------
              Net cash flows from investing activities ........................     (94,695,408)     (37,790,160)      (2,816,352)
                                                                                  -------------    -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Deferred financing costs ................................................     (11,516,099)      (1,703,706)        (511,634)
      Preferred members' interest redeemed ....................................                                        (3,000,000)
      Principal payments on debt ..............................................     (20,725,000)        (318,379)
      Proceeds from senior secured notes ......................................     120,736,000
      Proceeds from senior credit facilities ..................................       5,104,301       20,450,000
      Proceeds from FF&E credit facility ......................................      12,532,493
      Proceeds from notes payable .............................................                       11,825,000
      Member distributions ....................................................      (1,557,143)      (1,260,012)      (1,760,908)
                                                                                  -------------    -------------    -------------
              Net cash flows from financing activities ........................     104,574,552       28,992,903       (5,272,542)
                                                                                  -------------    -------------    -------------
 NET INCREASE (DECREASE) IN CASH ..............................................      10,648,090        2,986,553         (838,470)
 CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD .............................      10,510,205        7,523,652        8,362,122
                                                                                  -------------    -------------    -------------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD ...................................   $  21,158,295    $  10,510,205    $   7,523,652
                                                                                  =============    =============    =============
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
 Cash paid during the year for interest .......................................   $  18,331,536    $   5,701,057    $   8,728,788
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
 Property additions acquired on construction payable which were accrued, but
   not paid ...................................................................   $  19,681,300    $   2,376,494
 Property and equipment purchased in exchange for indebtedness ................   $   4,398,940
 Exchange of Private OED Notes for Registered OED Notes .......................   $ 123,200,000


                 See notes to consolidated financial statements


                                      F-6



                              PENINSULA GAMING, LLC
                     NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    ORGANIZATION, BUSINESS PURPOSE AND BASIS OF PRESENTATION

      Diamond Jo, LLC, a Delaware limited  liability  company ("DJL"),  owns and
operates  the Diamond Jo  riverboat  casino in Dubuque,  Iowa,  and was a wholly
owned subsidiary of Peninsula Gaming Partners, LLC, a Delaware limited liability
company ("PGP").  DJL had two direct wholly owned  subsidiaries,  (i) Penninsula
Gaming  Corp.,  which had no  assets  or  operations  and was  formed  solely to
facilitate the offering of DJL's 12 1/4% Senior Secured Notes due 2006 (the "DJL
Notes"),  and (ii) OED Acquisition,  LLC, a Delaware limited  liability  company
("OEDA"),  and  the  parent  company  of The Old  Evangeline  Downs,  L.L.C.,  a
Louisiana limited liability company ("OED"),  that currently owns and operates a
horse  track in  Lafayette,  Louisiana  and is  constructing  a new  casino  and
racetrack facility in St. Landry Parish,  Louisiana (the "racino project").  The
Old Evangeline  Downs Capital Corp.  was a wholly owned  subsidiary of OED which
has no assets or operations  and was formed solely to facilitate the offering by
OED of its 13% Senior Secured Notes due 2010 with Contingent  Interest (the "OED
Notes").

      On June 16, 2004, a corporate restructuring  occurred,  which is reflected
in these consolidated financial statements,  pursuant to which Peninsula Gaming,
LLC, a Delaware limited liability  company (the "Company"),  became a new direct
parent company of DJL, OED and Peninsula Gaming Corp. ("PGC",  formerly known as
The Old Evangeline Downs Capital Corp.), a Delaware limited  liability  company.
The  Company  is a  wholly  owned  subsidiary  of PGP.  In  connection  with the
corporate  restructuring,  OEDA  became a sister  company to the  Company  and a
wholly owned  subsidiary of PGP in a corporate  spin-off which was recorded as a
distribution on June 16, 2004.

      OED's results of operations and cash flows for the year ended December 31,
2003 and the period February 15, 2002 (date of acquisition) to December 31, 2002
have been consolidated  into the Company's  consolidated  financial  statements.
During  the period  February  15,  2002 to August  30,  2002,  the  Company  had
substantive  control  of OED and  recorded a  minority  interest  related to the
portion not owned.  On August 31, 2002, OED became a wholly owned  subsidiary of
the Company. All intercompany transactions have been eliminated.


RACINO DEVELOPMENT

      In order to provide  funding for the racino  project and to repay  certain
then  existing  indebtedness,  on February  25,  2003,  OED  completed a private
placement  of  $123.2  million  of its 13%  Senior  Secured  Notes due 2010 with
Contingent  Interest  (the  "Private OED Notes").  On  September  10, 2003,  OED
exchanged the Private OED Notes for notes  registered  with the  Securities  and
Exchange Commission otherwise identical in all respects to the Private OED Notes
(the  "Registered OED Notes," and together with the Private OED Notes,  the "OED
Notes").

      The  construction  and development of the racino project is expected to be
completed in two phases. The first phase involves the construction of the casino
and related casino amenities which was substantially completed and opened to the
public on December 19, 2003.  Construction  of the second phase,  which involves
the  construction  of the horse racetrack and related  facilities,  is currently
underway.  OED expects to begin  scheduling  live racing  meets at the racino in
December  2004,  at which time it expects to cease  operations  at its  existing
horse racetrack.

      The total remaining capital  expenditures  expected to complete the racino
project as of December 31, 2003 is  approximately  $17.5 million.  The source of
funds to  complete  construction  and  development  of the racino  will be (i) a
portion of the  proceeds  from the  offering  of the OED Notes,  (ii)  available
borrowings  under OED's $15.0 million  senior  secured  credit  facility,  (iii)
available borrowings under OED's $16.0 million furniture, fixtures and equipment
financing  facility and (iv) cash flows from existing  racetrack  operations and
future  cash  flows  from  future  racino  operations.  See  Note 4 for  further
information  about the OED Notes,  the senior credit facility and the furniture,
fixtures and equipment financing facility.


                                      F-7


2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      CONSOLIDATION--The consolidated financial statements include the financial
information of the Company and its wholly owned  subsidiaries DJL, OEDA, OED and
PGC. All significant intercompany transactions have been eliminated.

      CASH AND CASH  EQUIVALENTS--The  Company considers all cash on hand and in
banks,  certificates  of  deposit  and  other  highly  liquid  debt  instruments
purchased  with  original  maturities  of  three  months  or  less  to  be  cash
equivalents.

      RESTRICTED  CASH--Restricted cash represents amounts for purses to be paid
during  the live  meet  racing  season  at OED.  Additionally,  restricted  cash
includes  entrance fees for a special  futurity  race during the racing  season,
plus any  interest  earnings.  These funds will be used to pay the purse for the
race. A separate interest bearing bank account is required for these funds.

      RESTRICTED  INVESTMENTS--As  of December 31, 2003,  OED had  approximately
$15.8 million  invested in  government  securities  with original  maturities of
greater than 90 days from the date of initial investment. These investments have
been  classified as  held-to-maturity  and have  contractual  maturities of $8.0
million  on both  February  15,  2004 and  August 15,  2004.  Proceeds  from the
maturity  of  these  investments  will be used to help  make  payments  of fixed
interest on the OED Notes due March 1, 2004 and  September 1, 2004 in accordance
with the terms of the Cash Collateral and Disbursement Agreement, dated February
25, 2003, among OED, U.S. Bank National Association (as trustee and disbursement
agent) and an  independent  construction  consultant  (the "Cash  Collateral and
Disbursement Agreement").

      ALLOWANCE FOR DOUBTFUL  ACCOUNTS--The  allowance for doubtful  accounts is
maintained at a level considered adequate to provide for possible future losses.
The  provision  for doubtful  accounts of $184,179,  $138,751 and $152,158  were
recorded in 2003, 2002 and 2001, respectively.

      INVENTORIES--Inventories  consisting principally of food, beverage, retail
items,  and  operating  supplies are stated at the lower of first-in,  first-out
cost or market.

      RESTRICTED   CASH--RACINO   PROJECT--"Restricted   cash--racino   project"
represents  unused  proceeds  from  the  sale  of the  OED  Notes,  the  use and
disbursement of which are restricted to the design,  development,  construction,
equipping and opening of the racino in accordance  with the Cash  Collateral and
Disbursement  Agreement.  As of December 31, 2003, OED had $14.4 million in cash
equivalents  deposited in a construction  disbursement  account, $0.2 million in
cash  equivalents  deposited  in an interest  reserve  account that will be used
toward  payment  of  fixed  interest  on the OED  Notes,  $5.0  million  in cash
equivalents  deposited in a completion reserve account that will be used to fund
potential  cost  overruns  and  contingency  amounts with respect to the design,
development,  construction, equipping and opening of the racino and $0.4 million
in cash in a local financial institution.  The funds deposited in these accounts
are invested in cash or securities that are readily convertible to cash.

      PROPERTY AND  EQUIPMENT--Property  and  equipment are recorded at cost and
capitalized  lease  assets  are  recorded  at  their  fair  market  value at the
inception of the lease.  Major renewals and improvements are capitalized,  while
maintenance and repairs are expensed as incurred.  Depreciation and amortization
are computed on a straight-line basis over the following estimated useful lives:


                                      F-8


 Land improvements............................................  20-40 years
 Building and building improvements...........................   9-40 years
 Riverboat and improvements...................................   5-20 years
 Furniture, fixtures and equipment............................   3-10 years
 Computer equipment...........................................    3-5 years
 Vehicles.....................................................      5 years

   *  OED  currently  leases the land on which the OED  building  and  leasehold
      improvements  are located.  The ground lease annual  rental is $0 per year
      and the lease term  expires on the  earlier of  December  31,  2004 or the
      first day OED opens a new  racetrack  facility for business in St.  Landry
      Parish, Louisiana.

      LONG-LIVED  ASSETS--Effective  January 1, 2002,  the Company  assesses the
impairment  of  long-lived  assets,   excluding  goodwill  and  indefinite-lived
intangible  assets,  in  accordance  with  SFAS  No.  144,  "Accounting  for the
Impairment or Disposal of Long-Lived  Assets".  SFAS No. 144 addresses financial
accounting  and reporting for the  impairment or disposal of long-lived  assets.
This  statement  supersedes  SFAS No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets  and  for  Long-Lived  Assets  to Be  Disposed  Of,"  and the
accounting  and  reporting  provisions  of APB  Opinion No. 30,  "Reporting  the
Results  of  Operations--Reporting  the  Effects of  Disposal  of a Segment of a
Business,  and  Extraordinary,  Unusual and  Infrequently  Occurring  Events and
Transactions."  This new  pronouncement  also  amends  ARB No. 51  "Consolidated
Financials  Statements,"  to  eliminate  the  exception to  consolidation  for a
subsidiary  for which control is likely to be  temporary.  SFAS No. 144 requires
that one  accounting  model be used for  long-lived  assets to be disposed of by
sale,  whether  previously held and used or newly acquired and also broadens the
presentation of discontinued  operations to include more disposal  transactions.
The Company  evaluates the carrying  value of long-lived  assets when events and
circumstances  warrant such a review.  If the carrying  value of the  long-lived
asset is considered  impaired, a loss is recognized based on the amount by which
the carrying  value exceeds the fair market value of the asset.  The adoption of
SFAS No.  144 did not have an impact on our  financial  position  or  results of
operations for the years ended December 31, 2003 and 2002.

      CAPITALIZED  INTEREST--The  Company capitalizes  interest costs associated
with  debt  incurred  in  connection  with  the  racino  project.  When  debt is
specifically  identified as being incurred in connection with the development of
the racino project,  the Company capitalizes interest on amounts expended on the
racino project at the Company's  average cost of borrowed money.  Capitalization
of interest will cease when the project is  substantially  complete.  The amount
capitalized   during  2003  and  2002  was  $2.2   million  and  $0.1   million,
respectively.

      DEFERRED FINANCING COSTS--Costs  associated with the issuance of debt (see
Note 4) have been deferred and are being  amortized over the life of the related
indenture/agreement using the effective interest method.

      GOODWILL  AND OTHER  INTANGIBLE  ASSETS--At  December  31,  2003 and 2002,
"Goodwill" and "Other intangibles" consists of goodwill, licensing costs and the
acquired  tradename  associated  with the purchase of the Diamond Jo and OED. To
the extent the purchase  price  exceeded the fair value of the net  identifiable
assets  acquired,  such  excess  has been  recorded  as  goodwill.  SFAS No. 142
"Goodwill  and Other  Intangible  Assets"  provides  that  goodwill  and certain
indefinite  lived  intangible  assets  will no longer be  amortized  but will be
reviewed at least annually for impairment and written down and charged to income
when their recorded value exceeds their  estimated fair value.  During the first
quarter  of 2002,  the  Company  performed  a  transitional  impairment  test on
goodwill,  recorded  within the Diamond Jo segment,  in accordance with SFAS No.
142 and determined  that the estimated fair value of the Diamond Jo exceeded its
carrying  value as of that date.  During the first quarter of 2003,  the Company
performed its annual impairment test on goodwill in accordance with SFAS No. 142
and  determined  that the  estimated  fair value of the Diamond Jo exceeded  its
carrying value as of that date. Based on that review, management determined that
there was no  impairment  of  goodwill.  Goodwill  amortization  during 2001 was
$1,413,987. Assuming the non-amortization provisions of these standards had been
adopted at the  beginning of 2001,  the  Company's  adjusted net income for 2001
would have been $3,233,468.

      As of December  31,  2003,  the Company had  recorded  approximately  $3.8
million on its balance sheet for directly  related  legal and other  incremental
costs  associated  with the acquisition of OED and obtaining the relevant gaming
licenses to conduct  gaming  operations  associated  with the racino  project in
Louisiana.  These costs are included as a cost of the  acquisition and have been
evaluated  under  SFAS  No.  141  "Business  Combinations"  and

                                      F-9



SFAS No. 142.  Intangible  assets of $28.4  million  acquired as part of the OED
acquisition were identified and valued as follows (in millions):

      Slot Machine and Electronic Video Game Licenses...........   $24.6
      Tradename.................................................   $ 2.5
      Horse Racing Licenses.....................................   $ 1.3
                                                                   -----
      Total.....................................................   $28.4

      For purposes of the  valuations  set forth above,  each of the  identified
intangible assets were treated as having indefinite lives and valued separately.
The  methodology  employed by an independent  valuation  specialist to arrive at
such valuations  required evaluating the fair market value of the existing horse
racing business on a stand-alone  basis without taking into account any right to
obtain slot machine and electronic video game licenses. Such valuation was based
in part upon other  transactions in the industry and OED's historical results of
operations.  A value was also  derived  for the  tradename  using  market  based
royalty rates. A significant  portion of the purchase price is  attributable  to
the slot machine and  electronic  video game license  rights,  which were valued
based upon the market  value paid by other  operators  and upon  projected  cash
flows from  operations.  These  valuations  and  related  intangible  assets are
subject to impairment by, among other things,  significant changes in the gaming
tax rates in Louisiana,  significant new competition  which could  substantially
reduce  profitability,  non-renewal  of OED's  racing or gaming  licenses due to
regulatory  matters,  changes to OED's  tradename or the way OED's  tradename is
used in connection with its business and regulatory changes that could adversely
affect OED's  business by, for example,  limiting or reducing the number of slot
machines or video poker machines that they are permitted to operate.

      CONSTRUCTION  PAYABLE--ST.  LANDRY PARISH--At  December 31, 2003 and 2002,
OED had $20.2 million and $2.4 million,  respectively,  in payables and accruals
related  to  construction  and  development  costs  associated  with the  racino
project.

      FINANCIAL  INSTRUMENTS--The  carrying  amount  for  financial  instruments
included among cash and cash equivalents,  accounts receivable, restricted cash,
accounts payable and security  deposits  approximates  their fair value based on
the short maturity of those instruments.

      REVENUE  RECOGNITION--In  accordance  with common industry  practice,  our
casino  revenue is the net win from gaming  activities,  which is the difference
between gaming wins and losses. Racing revenues include our share of pari-mutuel
wagering on live races after payment of amounts returned as winning wagers,  and
our share of wagering from import and export  simulcasting  as well as our share
of wagering from our off-track betting parlors.

      PROMOTIONAL ALLOWANCES--Food,  beverage, and other items furnished without
charge to customers are included in gross revenues at a value which approximates
retail and then  deducted as  promotional  allowances to arrive at net revenues.
The cost of such complimentary services have been included as casino expenses on
the  accompanying  statements of operations.  Such estimated  costs of providing
complimentary  services allocated from the food and beverage and other operating
departments  to the casino  department  were  $689,972  and $35,642 for food and
beverage and other, respectively, in 2003, $592,539 and $4,672, respectively, in
2002 and $568,098 and $8,977, respectively, in 2001.

      SELLING,  GENERAL AND ADMINISTRATIVE--In  October 2002, DJL entered into a
charitable  giving agreement with an Iowa  non-for-profit  organization in which
DJL has agreed,  subject to certain  contingencies,  to give such organization a
total  contribution  of $450,000.  The agreement  calls for a payment of $50,000
upon the  signing of the  agreement  and  $50,000 on March 1 of each of the next
seven years  beginning on March 1, 2003. The first two payments were made by the
Company  in  October  2002 and  March  2003,  respectively.  As all  significant
contingencies  surrounding  the  agreement  were met during the third quarter of
2003, DJL expensed the remaining unpaid  contribution of $350,000.  Such expense
is  included  in  "Selling,   general  and   administrative"   expenses  in  the
Consolidated Statement of Operations.

      DEVELOPMENT  EXPENSE--During 2003, DJL entered into an exclusive agreement
with the Worth County Development Authority pursuant to which the parties agreed
to jointly submit an application  for a license to operate a gaming  facility in
Worth County, Iowa. Under this agreement,  DJL has agreed to design,  construct,
operate and manage a casino with no less than 700 gaming positions,  a waterway,
if necessary, a recreational vehicle park with a


                                      F-10


minimum capacity of 200 spaces,  and, upon reaching a targeted rate of return on
invested  capital,  a 100-room  hotel  development.  During  2003,  DJL incurred
expenses of $102,272 related to its entering into this agreement.

      REFERENDUM  EXPENSES--In  accordance  with Iowa law, a referendum  must be
held  every  eight  years  in each of the  counties  where  gambling  games  are
conducted  and the  proposition  to  continue  to allow  gambling  games in such
counties must be approved by a majority of the county  electorate  voting on the
proposition.  Such a referendum took place on November 5, 2002. During 2002, DJL
incurred various advertising,  promotional and other referendum related expenses
totaling $771,111 to promote the approval of continued gaming in Dubuque County.
The measure was approved on November 5, 2002 with 79% of the  electorate  voting
on the proposition favoring continued gaming on riverboats in Dubuque County. As
DJL will not be required  to be a part of another  referendum  until 2010,  such
referendum  related  costs are not  expected to be incurred in the future  until
that time.

      STATE  OF  WISCONSIN  GOVERNMENT  RELATIONS--During  2002  and  2001,  DJL
incurred expenses for a governmental  relations  services agreement with respect
to gaming issues and  developments  in Wisconsin  which might affect the Company
and its gaming  operations.  Such expenses in 2002 and 2001 totaled  $55,000 and
$147,163, respectively.

      MINORITY  INTEREST--Minority  interest on the  Consolidated  Statement  of
Operations  represents  the 50% portion of net income from OED  allocated to the
remaining 50% membership  interest  holder in OED during the period February 15,
2002 through August 30, 2002.

      INCOME  TAXES--The  Company  is a limited  liability  company.  In lieu of
corporate income taxes, the members of a limited  liability company are taxed on
their  proportionate  share  of the  Company's  taxable  income.  Therefore,  no
provision  or  liability  for  federal  income  taxes has been  included  in the
financial statements.

      USE OF  ESTIMATES--The  preparation of financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those  estimates.  We periodically  evaluate our policies and the estimates
and assumptions  related to these policies.  We also  periodically  evaluate the
carrying value of our assets in accordance  with generally  accepted  accounting
principles.  We  operate  in a highly  regulated  industry  and are  subject  to
regulations   that  describe  and  regulate   operating  and  internal   control
procedures.  The majority of our revenues are in the form of cash,  which by its
nature,  does not  require  complex  estimates.  In  addition,  we made  certain
estimates  surrounding  our  application of purchase  accounting  related to the
acquisition and the related assignment of costs to goodwill and other intangible
assets.

      In addition,  contingencies  are accounted for in accordance with SFAS No.
5,  "Accounting  for  Contingencies."  SFAS No. 5  requires  that we  record  an
estimated  loss from a loss  contingency  when  information  available  prior to
issuance  of our  financial  statements  indicates  that it is  probable  that a
liability  has been  incurred at the date of the  financial  statements  and the
amount of the loss can be reasonably  estimated.  Accounting  for  contingencies
such  as  legal  matters  requires  us to use  judgment.  Many  of  these  legal
contingencies  can take  years to be  resolved.  Generally,  as the time  period
increases over which the uncertainties  are resolved,  the likelihood of changes
to the estimate of the ultimate outcome increases.  However,  an adverse outcome
could have a material impact on our financial condition and operating results.

      CONCENTRATIONS  OF RISK--The  Company's  customer base consists of eastern
Iowa and southwest  Louisiana.  Although the Company is directly affected by the
economic  viability of the area,  management does not believe  significant  risk
exists at December 31, 2003.

      The Company  maintains  deposit  accounts at three banks.  At December 31,
2003 and 2002, and various times during the years then ended, the balance at the
banks exceeded the maximum amount insured by the FDIC.  Management  believes any
credit risk related to the uninsured balance is minimal.


                                      F-11


      RECLASSIFICATIONS--Certain  prior year amounts have been  reclassified  to
conform with current year presentation.

      RECENTLY ISSUED ACCOUNTING  STANDARDS--In  July 2002, the FASB issued SFAS
No. 146,  "Accounting for Costs  Associated  with Exit or Disposal  Activities".
This statement addresses financial accounting and reporting for costs associated
with exit or disposal  activities  and  nullifies  the previous  guidance on the
subject.  This statement  requires,  among other things,  that a liability for a
cost  associated  with an exit or  disposal  activity  be  recognized  when  the
liability is incurred.  The provisions for this statement are effective for exit
or disposal  activities that are initiated after December 31, 2002. The adoption
of SFAS No.  146 did not have a  material  effect on the  Company's  results  of
operations or financial  position of the Company for the year ended December 31,
2003.

      In November 2002, the Financial  Accounting  Standards Board (FASB) issued
Interpretation  No. 45, Guarantor's  Accounting and Disclosure  Requirements for
Guarantees,  Including  Indirect  Guarantees of Indebtedness of Others (FIN 45).
FIN 45 expands  the  disclosure  requirements  related  to  certain  guarantees,
including product warranties,  and requires the Company to recognize a liability
for the fair value of all guarantees issued or modified after December 31, 2002.
FIN 45 did not impact the Company's financial position or net income.

      In 2003, the FASB issued  Interpretation  (FIN) No. 46,  Consolidation  of
Variable  Interest  Entities,  which  addresses  the  consolidation  and related
disclosures  of these  entities by business  enterprises.  These are entities in
which  either  the equity  investment  at risk is not  sufficient  to absorb the
probable  loss  without  additional  subordinated  financial  support from other
parties,   or  the  investors  with  equity  at  risk  lack  certain   essential
characteristics of a controlling interest. Under the Interpretation, the Company
must  consolidate  any variable  interest  entities  (VIEs) in which the Company
holds variable interests and the Company is deemed the primary beneficiary.  The
effective date for the adoption of FIN 46 for interests in VIEs created prior to
February 1, 2003 was July 1, 2003 and applies  immediately to variable  interest
entities  created after January 31, 2003, and to variable  interest  entities in
which the Company  obtains an interest  after that date.  The adoption of FIN 46
did not impact the Company's  financial position or net loss available to common
members' interest.

      In May 2003, the FASB issued  Statement No. 150,  "Accounting  for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." This
statement  establishes  standards  for how an  issuer  classifies  and  measures
certain  financial  instruments  with  characteristics  of both  liabilities and
equity. It requires the issuer to classify a financial instrument that is within
the scope of the standard as a liability if such financial  instrument  embodies
an obligation of the issuer. As a result of the adoption of SFAS No. 150 on July
1, 2003,  DJL  reclassified  its $4  million  mandatorily  redeemable  preferred
members' interest from the mezzanine  section of the consolidated  balance sheet
to long-term  debt.  Further,  preferred  member  distributions  paid or accrued
subsequent  to adoption of SFAS No. 150 are required to be presented as interest
expense separately from interest due to other creditors. DJL was not required to
record  a  cumulative  effect  of  change  in an  accounting  principle  as  the
redeemable  preferred members' interest was recorded at fair value prior to July
1, 2003. We are precluded from  reclassifying  prior period amounts  pursuant to
this standard.

3.    PROPERTY AND EQUIPMENT

Property and equipment at December 31 is summarized as follows:



                                                            2003              2002
                                                       --------------    --------------
                                                                   
Land and land improvements .........................   $   13,686,570    $    1,110,000
Building and improvements ..........................       51,991,698         8,387,134
Riverboats and improvements ........................        8,305,022         8,300,776
Furniture, fixtures and equipment ..................       28,472,602         7,942,095
Computer equipment .................................        5,196,966           962,700
Vehicles ...........................................          176,235           130,753
Equipment held under capital lease obligations .....                            704,527
Construction in progress ...........................        6,034,867         7,455,885
                                                       --------------    --------------

Subtotal ...........................................      113,863,960        34,993,870
Accumulated depreciation ...........................      (11,386,615)       (9,291,128)
                                                       --------------    --------------

Property and equipment, net ........................   $  102,477,345    $   25,702,742
                                                       ==============    ==============



                                      F-12


4.    DEBT

The debt of the  Company's  and its  subsidiaries  consists of the  following at
December 31:



                                                                                                    2003             2002
                                                                                                -------------    -------------
                                                                                                           
12 1/4% Senior Secured Notes of DJL due July 1, 2006, net of discount of $383,779
   and $506,845, respectively, secured by assets of the Diamond Jo ..........................   $  70,616,221    $  70,493,155
13% Senior Secured Notes of OED due March 1, 2010 with Contingent Interest, net of
   discount of $2,276,564, secured by certain assets of OED .................................     120,923,436
Line of Credit of DJL with Wells Fargo Foothill, Inc., interest rate at greater of
   LIBOR + 3% or Prime + .75%, however, at no time shall the interest rate be lower
   than 8.5%, (current rate of 8.5%) principal payments of $50,000 due monthly
   beginning October 2002 through February 2005, maturing March 12, 2005, secured by
   assets of the Diamond Jo .................................................................      11,250,000       11,850,000
$15.0 million Loan and Security Agreement of OED with Wells Fargo Foothill, Inc.,
   interest rate at Prime + 2.50% (current rate of 6.5%), maturing June 24, 2006,
   secured by certain assets of OED .........................................................       5,104,301
$16.0 million Loan and Security Agreement of OED with Wells Fargo Foothill, Inc.,
   interest rate at Prime + 2.50% (current rate of 6.5%), due in 48 equal monthly
   principal payments beginning on March 1, 2004, secured by certain assets of OED ..........      12,532,493
Promissory note payable to third party, interest at 4.75% payable monthly in arrears,
   annual principal payments of $550,000 due each October beginning in 2004, secured
   by mortgage on certain real property of OED ..............................................       3,850,000
Note payable to IGT, interest rate at 9.5%, monthly payments of principal and interest
   of $31,250, with final payment due July 1, 2005, secured by certain assets of OED ........         548,940
Preferred membership interests--redeemable, interest at 9%, due October 13, 2006 ............       4,000,000
Term loan with Foothill Capital Corporation, interest at Prime + 3.75%, however, at
   no time shall the interest rate be lower than 7.5% (current rate of 8.0%),
   maturing the earlier of (a) June 30, 2003 or (b) the date on which OED
   consummates its financing of the racino project, secured by substantially all the
   assets of OED ............................................................................                        8,300,000
Note payable to PGP, issued by OEDA, interest rate of 7% until January 31, 2003,
   thereafter 8% until February 28, 2003, thereafter 9% until March 31, 2003,
   thereafter the greater of 12% or the fixed rate on the notes expected to be
   issued to finance the racino project, maturing on June 30, 2003 ..........................                        7,325,000
Note payable to WET2, interest rate of 7% until March 31, 2003, thereafter the
   greater of 12% or the fixed rate on the notes expected to be issued to finance
   the racino project, maturing on June 30, 2003 ............................................                        4,500,000
                                                                                                -------------    -------------
Total debt ..................................................................................     228,825,391      102,468,155
Less current portion ........................................................................      (4,098,222)     (20,725,000)
                                                                                                -------------    -------------
Total long term debt ........................................................................   $ 224,727,169    $  81,743,155
                                                                                                =============    =============


      On July 15,  1999,  DJL  completed  a  private  placement  of $71  million
aggregate  principal  amount of DJL Notes. The DJL Notes bear interest at a rate
of 12 1/4% per year  which is payable  semi-annually  on January 1 and July 1 of
each year.  The DJL Notes are secured by all of our current and future  tangible
and intangible assets (with the exception of certain excluded  assets).  OEDA is
an  unrestricted  subsidiary of the Company under the DJL Notes  pursuant to the
indenture  governing the DJL Notes, and therefore is not an obligor with respect
to the DJL Notes and does not otherwise  provide  credit support with respect to
DJL's payment  obligations under such notes. The DJL Notes, which mature on July
1, 2006, are redeemable at DJL's option, in whole or in part at any time or from
time to time, on and after July 1, 2003 at certain  specified  redemption prices
set forth in the indenture governing the DJL Notes.

      The  indenture  governing the DJL Notes  contains a number of  restrictive
covenants and agreements, including covenants that limit DJL's ability to, among
other things: (1) incur more debt; (2) pay dividends, redeem stock or make other
distributions; (3) issue stock of subsidiaries; (4) make investments; (5) create
liens; (6) enter into  transactions  with affiliates;  (7) merge or consolidate;
and (8) transfer or sell assets.  At December  31, 2003,  DJL was in  compliance
with all such  covenants.  The events of  default  under the  indenture  include
provisions that are typical of senior debt  financings.  Upon the occurrence and
continuance of certain events of default, the trustee or the holders of not less
than 25% in aggregate  principal amount of outstanding DJL Notes may declare all
unpaid


                                      F-13


principal and accrued interest on all of the DJL Notes to be immediately due and
payable. Upon the occurrence of a change of control (as defined in the indenture
governing  the DJL  Notes),  each  holder  of DJL  Notes  will have the right to
require DJL to purchase all or a portion of such holder's DJL Notes  pursuant to
the offer  described in the  indenture at a purchase  price equal to 101% of the
principal amount thereof plus accrued and unpaid  interest,  if any, to the date
of repurchase.

      On February  25,  2003,  OED  completed  the private  placement  of $123.2
million aggregate  principal amount of OED Notes. The OED Notes bear interest at
a rate of 13% per year which is payable semi-annually on March 1 and September 1
of each year,  beginning  September 1, 2003.  Contingent interest will accrue on
the OED Notes  beginning  in the first full fiscal year after the casino  begins
operations.  The amount of  contingent  interest  will be equal to 5.0% of OED's
cash flow for the applicable  period,  subject to certain  limitations.  OED may
defer paying a portion of contingent  interest under certain  circumstances  set
forth in the indenture  governing the OED Notes.  Neither the Company nor any of
its direct  subsidiaries  is an obligor  under the OED Notes or is  required  to
provide credit support with respect to OED's payment obligations thereunder.

      At the end of each six-month period after the casino portion of the racino
begins operations,  OED is required under the indenture  governing the OED Notes
to offer to  purchase  the  maximum  principal  amount of OED Notes  that may be
purchased,  with an amount equal to the sum of (i) 50% of OED's excess cash flow
for such period (if any) and (ii) the then  available  balance in an excess cash
flow account,  which account at any time shall not exceed $10.0 million.  For 45
days  following  the  expiration  of each  initial  excess  cash  flow  offer to
purchase,  the holders of the OED Notes have the right to request  that OED make
an offer to purchase  OED Notes with the funds in the excess  cash flow  account
subject to certain limitations, including that OED shall not be required to make
more than one offer at any one time. All such offers to purchase OED Notes shall
be made at 101% of the principal amount, plus accrued and unpaid interest.

      The OED Notes are secured by all of OED's  current and future assets (with
the  exception of certain  excluded  assets),  including  the  remaining  unused
proceeds from the offering of the OED Notes which have been deposited into OED's
construction disbursement, interest reserve and completion reserve accounts. The
OED Notes,  which mature on March 1, 2010,  are  redeemable at OED's option,  in
whole or in part at any time or from time to time, on and after March 1, 2007 at
certain specified redemption prices set forth in the indenture governing the OED
Notes.  The indenture  governing the OED Notes  contains a number of restrictive
covenants and agreements,  including covenants that limit the ability of OED and
its subsidiaries to, among other things: (1) pay dividends, redeem stock or make
other  distributions  or restricted  payments;  (2) incur  indebtedness or issue
preferred shares; (3) make certain  investments;  (4) create liens; (5) agree to
payment  restrictions  affecting the subsidiary  guarantors;  (6) consolidate or
merge;  (7) sell or otherwise  transfer or dispose of assets,  including  equity
interests of subsidiaries;  (8) enter into  transactions  with  affiliates;  (9)
designate  subsidiaries  as  unrestricted  subsidiaries;  (10) use  proceeds  of
permitted  asset sales and (11)  change its line of  business.  At December  31,
2003, OED was in compliance with all such covenants. The events of default under
the indenture  include  provisions  that are typical of senior debt  financings.
Upon the occurrence and continuance of certain events of default, the trustee or
the holders of not less than 25% in aggregate  principal  amount of  outstanding
OED Notes may declare all unpaid  principal  and accrued  interest on all of the
OED Notes to be immediately due and payable.  Upon the occurrence of a change of
control (as defined in the indenture  governing  the OED Notes),  each holder of
OED Notes will have the right to  require  OED to  purchase  all or a portion of
such  holder's  OED Notes at a  purchase  price  equal to 101% of the  principal
amount  thereof  plus  accrued  and  unpaid  interest,  if any,  to the  date of
repurchase.

      The  obligations of DJL under it's senior  secured  credit  facility dated
February 23, 2001 (the "DJL Credit  Facility")  are senior to DJL's  obligations
under the DJL Notes.  The DJL Credit  Facility  contains,  among  other  things,
covenants,  representations  and warranties and events of default  customary for
loans of this type.  The most  significant  covenants  include a minimum  EBITDA
requirement  and the  maintenance  of certain  financial  ratios  that limit our
ability to make distributions and incur debt. At December 31, 2003 and 2002, DJL
was in  compliance  with all such  covenants.  At  December  31,  2003,  DJL had
outstanding  borrowings  of $11.3 million and  outstanding  letters of credit of
$0.5 million under the DJL Credit Facility.

      On June 24, 2003,  OED entered  into a new $15.0  million  senior  secured
credit  facility  with Wells  Fargo  Foothill,  Inc.  as lender (the "OED Credit
Facility").  The OED  Credit  Facility  was  amended by the  parties  thereto on
September  22,  2003,  December  10, 2003 and December 24, 2003 (the "OED Credit
Facility  Amendments").  OED's


                                      F-14


obligations under the OED Credit Facility are secured by a lien on substantially
all of its and its  subsidiaries'  current  and  future  assets,  other than the
construction disbursement,  interest reserve, completion reserve and excess cash
flow accounts and certain other  excluded  assets as well as a pledge by OEDA of
the capital  stock of OED.  Pursuant to the  intercreditor  agreement  described
below, the lien on the collateral  securing the OED Credit Facility is senior to
the lien on such collateral securing the OED Notes.

      The OED Credit  Facility  consists of a revolving  credit  facility  which
permits OED to request advances and letters of credit to finance working capital
and  other  general  corporate  needs.  Pursuant  to  the  OED  Credit  Facility
Amendments,  OED had the  ability  to borrow up to $8.5  million  (less  amounts
outstanding  under  letters of credit)  at any one time  outstanding  during the
period before the date that the casino  portion of the racino has been completed
and,  among  other  things,  is open for  business  to the  general  public  and
construction  costs for the casino  have been paid in full or, if such  payments
are not yet due on such date, that sufficient  funds remain in the  construction
disbursement  account to satisfy such  payments in full (the "Phase I Completion
Date").  All  requirements  under the definition of the Phase I Completion  Date
were met on January 9, 2004.  For the period after the Phase I  Completion  Date
but before the second  anniversary  of the Phase I Completion  Date (the "Second
Anniversary"),  the total amount of credit that will be available to OED will be
the lesser of $15.0  million  and a  specified  borrowing  base (the  "Borrowing
Base").  For the purposes of the OED Credit Facility,  the Borrowing Base is the
lesser of 30% of the amount of certain costs incurred by OED in connection  with
the   construction  of  the  racino  project  and  20%  of  the  amount  of  the
distressed-sale  valuation of its and its  subsidiaries'  operations and assets.
After the Second Anniversary,  the total amount of credit that will be available
to OED will be the greater of (i) the lesser of $10.0  million and the Borrowing
Base or (ii) the aggregate  principal  amount of all advances  outstanding as of
the Second Anniversary.  At December 31, 2003, OED had outstanding borrowings of
$5.1 million and  outstanding  letters of credit of $3.2  million  under the OED
Credit Facility.

      All  revolving  loans and  letters of credit  issued  under the OED Credit
Facility  will  mature  on June 24,  2006.  Prior to the  maturity  date,  funds
borrowed under the OED Credit  Facility may be borrowed,  repaid and reborrowed,
without premium or penalty.  OED's borrowings under the OED Credit Facility will
bear  interest at a base rate (a Wells Fargo prime rate) plus a margin of 2.50%.
The interest rate payable under the OED Credit  Facility will increase by 2% per
annum  during  the  continuance  of an event of  default.  Under the OED  Credit
Facility, OED is also required to pay to the lender a letter of credit fee equal
to 2% per annum on the daily  balance of the undrawn  amount of all  outstanding
letters of credit and to the  institution  issuing a letter of credit a fronting
fee, in each case payable in arrears on a monthly basis.

      The  OED  Credit  Facility  contains,   among  other  things,   covenants,
representations and warranties and events of default customary for loans of this
type. The most significant  covenants include a minimum EBITDA requirement and a
maximum  capital  expenditure  requirement.  At December  31,  2003,  OED was in
compliance with all such covenants.

      Concurrently  with the  closing of the OED Credit  Facility,  the  trustee
under the  indenture  for the OED  Notes  (as  secured  party)  entered  into an
intercreditor agreement with Wells Fargo Foothill, Inc. as the lender under such
credit  facility,  providing,  among other  things,  that the lien  securing the
indebtedness  under the OED Credit  Facility is senior to the lien  securing the
indebtedness  under the OED Notes  (except that the  construction  disbursement,
interest reserve,  completion reserve and excess cash flow accounts are security
only for the OED Notes).

      On September 22, 2003, OED entered into a new $16.0 million senior secured
credit  facility  with  Wells  Fargo  Foothill,  Inc.  as lender  (the "OED FF&E
Facility").  Under the OED FF&E Facility,  the lender agrees to make a series of
term loans, up to a maximum amount of $16.0 million,  to finance the purchase of
gaming equipment and other furniture,  fixtures and equipment. OED's obligations
under the OED FF&E Facility are,  subject to certain  limitations,  secured by a
first  priority lien on all of the furniture,  fixtures and  equipment,  and all
proceeds  and  products  thereof.  At December  31,  2003,  OED had  outstanding
borrowings of $12.5 million under the OED FF&E Facility.

      Loans under the OED FF&E  Facility  shall be repayable in 48 equal monthly
installments  of principal,  commencing on March 1, 2004,  and continuing on the
first day of each month  thereafter  until the  unpaid  balance of all loans are
paid in full.  The  outstanding  principal  balance  and all  accrued and unpaid
interest under all loans shall


                                      F-15


also be due and payable in full on March 1, 2008.  Once borrowed,  all loans may
be prepaid in whole or in part without penalty or premium at any time during the
term of this agreement. Amounts borrowed and repaid may not be reborrowed. OED's
borrowings  under the OED FF&E  Facility  will bear  interest  at a base rate (a
Wells  Fargo  prime  rate)  plus a margin  of  2.50%,  but at no time  shall the
interest  rate be less than 6%. The  interest  rate  payable  under the OED FF&E
Facility  will  increase by 2% per annum during the  continuance  of an event of
default.

      The  OED  FF&E  Facility   contains,   among  other   things,   covenants,
representations and warranties and events of default customary for loans of this
type. The most significant  covenants include a minimum EBITDA requirement and a
maximum  capital  expenditure  requirement.  At  December  31,  2003  OED was in
compliance with all such covenants.

      In October 2003, OED entered into a purchase agreement to acquire 93 acres
of land, divided into seven  approximately  equal parcels,  for a total purchase
price of  $3,850,000.  The  purchase  price under this  purchase  agreement  was
financed by the seller with OED issuing a $3,850,000 note payable to the seller.
The note is payable in seven equal  annual  installments  of $550,000  beginning
October 24, 2004 and bears interest at a rate of 4.75% of the unpaid balance due
monthly in arrears on the fifth day of each month beginning on December 5, 2003.
The note is  collateralized by a mortgage on the property.  Simultaneously  with
the payment of each $550,000 annual installment  discussed above,  seller agrees
to release one of the remaining parcels from the mortgage.

      In March 2003,  OED entered into a  participation  agreement  with a third
party  operator to own and operate 100 video poker machines at OED's OTB in Port
Allen,  Louisiana. In December 2003, OED obtained its license to own and operate
video poker  machines.  In  accordance  with the  participation  agreement,  OED
assumed the remaining balance of an original $663,700 promissory note payable in
exchange for ownership of the 100 video poker machines.  The note bears interest
at 9.5% and is payable in monthly  installments  of  principal  and  interest of
$31,250 with the last payment due July 1, 2005. The note is  collateralized by a
security interest in the machines.

      On July 15,  1999,  DJL  authorized  and issued $7.0  million of preferred
membership units. The holders of all of DJL's preferred membership interests are
entitled to receive,  subject to certain restrictions contained in the indenture
governing the DJL Notes,  out of funds legally  available  therefor,  cumulative
preferred  distributions  payable  semiannually  at an annual  rate of 9% of the
original face amount  thereof.  Other than certain limited consent rights and as
required by law, holders of DJL's preferred  membership interests have no voting
rights.

      DJL  redeemed  $3.0  million  in  original  face  amount of its  preferred
membership  interests on January 19, 2001 at a redemption price of $3.0 million,
plus a portion of accrued and unpaid interest  thereon of $170,000,  the balance
of which,  in an amount equal to $145,000  plus accrued  interest on such amount
(the  "Accrued  Preferred  Distribution"),  was agreed to be paid by DJL at such
time that such  payment  is  permitted  to be made  pursuant  to DJL's  existing
financing arrangements, but in no event later than January 15, 2003. The Accrued
Preferred  Distribution  totaling  $171,100  was paid on January 15,  2003.  The
balance of preferred  membership  interests not redeemed by DJL must be redeemed
by DJL 90  days  after  the  seventh  anniversary  of the  closing  date  of the
acquisition at a redemption  price of $4.0 million,  plus any accrued and unpaid
preferred interest through the date of redemption.  Interest for the years ended
December 31, 2003, 2002 and 2001 (other than the Accrued Preferred Distribution)
was  $360,544,  $373,050 and  $386,174,  respectively.  At December 31, 2003 and
2002,  accrued  interest  related  to the  preferred  membership  interests  was
approximately $1.1 million and $0.9 million respectively. In accordance with the
adoption  of SFAS  150 on July  1,  2003,  interest  associated  with  preferred
membership  interests after July 1, 2003 has been recorded as "Interest  expense
related  to  preferred  members'  interest,   redeemable"  on  the  Consolidated
Statement of Operations.

      Concurrently with the issuance of the OED Notes, our obligations under the
Term Loan, the PGP Note and the WET2 Note were repaid in February 2003.


                                      F-16


5.    CAPITAL LEASE OBLIGATION

Capital lease obligations at December 31 are as follows:

                                                    2003        2002
                                                    ----        ----
      Liability under capital leases............... $  0     $475,781
      Less current portion.........................
                                                    ----     --------
                                                    $  0     $475,781
                                                    ====     ========

      On  September 6, 2002,  DJL entered into a purchase and license  agreement
(the "CDS  Agreement")  with  Casino Data  Systems  ("CDS").  The CDS  Agreement
contains various  requirements  including  upgrades to Diamond Jo's current slot
information  system,  installation of the CDS slot information system as part of
the racino project and equipment  purchases.  If and when such  requirements are
met,  CDS agreed to waive any claimed  liability  or  responsibility  of DJL for
payment  of  the  outstanding  capital  lease  liability  of  $475,781.  As  DJL
substantially  met all of the  requirements  included in the CDS Agreement as of
December  31,  2003,  DJL no longer has any  obligation  to CDS  related to this
capital  lease.  The capital lease  liability was primarily  offset  against the
capital  assets  acquired  under the  original  capital  lease as well as assets
acquired  under the CDS Agreement.  Amortization  of the capital lease asset was
included in depreciation expense for the years ended December 31, 2003, 2002 and
2001.

6.    LITIGATION SETTLEMENT

      On November 8, 1994,  the Louisiana  Horsemen's  Benevolent and Protective
Association  1993,  Inc.  ("LHBPA")  filed a lawsuit  against all licensed horse
racetracks  in the State of  Louisiana.  The lawsuit  alleged that LHBPA did not
receive the  appropriate  share of net revenues from video poker devices located
at licensed  horse  racetracks.  In February 2003, OED entered into a settlement
agreement  with LHBPA for $1.6 million.  The terms of the  settlement  agreement
requires OED to make payments of $400,000 annually beginning in March 2003, with
additional $400,000 payments due in March 2004 through 2006.

      In  accordance  with  Statement of Financial  Accounting  Standards  No. 5
"Accounting  for  Contingencies,"  the  Company  recorded an expense and related
accrual of $1.6 million in the financial  statements as of December 31, 2002. Of
the total $1.6 million accrual, $0.4 million has been included in "Other accrued
expenses" in the "Current  Liabilities"  section with the remaining $1.2 million
recorded under "Other accrued expenses" in the "Long-term  liabilities"  section
of the Consolidated Balance Sheet.

7.    EMPLOYEE BENEFIT PLAN

      Each of DJL  and  OED has a  qualified  defined  contribution  plan  under
section 401(k) of the Internal  Revenue Code for employees of the Diamond Jo and
Evangeline Downs, respectively. Under the plans, eligible employees may elect to
defer up to 60% of their salary, subject to Internal Revenue Service limits. The
Company  may make a  matching  contribution  to each  participant  based  upon a
percentage  set by the  Company,  prior to the end of each  plan  year.  Company
matching  contributions to the plans at the Diamond Jo and Evangeline Downs were
$234,002, $227,351 and $227,596 in 2003, 2002 and 2001, respectively.

8.    LEASING ARRANGEMENTS

      Ground  Lease--Lafayette--OED  currently  leases the land on which the OED
racetrack  is located.  The ground  lease  annual  rental is $0 per year and the
lease term  expires on the  earlier of  December  31,  2004 or the first day the
Company  opens a new  racetrack  facility  for  business in St.  Landry  Parish,
Louisiana.

      New Iberia--OED is under a twelve-month lease which runs from September 1,
2002 through August 31, 2003 with lease payments of $5,000 due each month, after
which the lease will revert to a month-to-month contract for $5,000 per month to
lease the New Iberia  off-track  betting parlor.  The lease requires  payment of
property taxes, maintenance and insurance on the property. During the year ended
December  31, 2003 and the period  February  15, 2002 (date of  acquisition)  to
December 31, 2002, OED paid $60,000 and $52,321,  respectively,  in rent for the
New Iberia off-track betting parlor.


                                      F-17


      PARI-MUTUEL  PROCESSING  EQUIPMENT--OED  entered  into a  five-year  lease
agreement  commencing on February 15, 2001 for computerized  pari-mutuel central
processing  equipment,  terminals  and  certain  associated  equipment  at  OED.
Additionally, the lease agreement provides the Company with pari-mutuel services
whereby  the leased  equipment  automatically  registers  and totals the amounts
wagered  on the  races  held at the  race  track or  simulcast  to it and to its
respective  off-track wagering parlors, and displays the win pool odds, payoffs,
and other pertinent horse racing  information  needed to operate live meet horse
racing  and  off-track  betting.  The  Company  pays 0.43% of the handle for the
services provided during both live meet racing days and off-track betting racing
days.  The charges are subject to a minimum of $1,950 per live meet race day and
$1,150  per  off-track  betting  race  day.  Additionally,  if a race day is not
completed,  the Company  must pay 50% of the minimum if less than four races are
declared  official  and 100% of the  minimum if four or more races are  declared
official.  In 2003,  OED had 87 live meet racing days and 223 off-track  betting
days. OED paid $466,923 and $378,204 during the year ended December 31, 2003 and
the period  February  15,  2002 (date of  acquisition)  to  December  31,  2002,
respectively, related to the pari-mutuel processing equipment lease.

      In  2004,  OED is  scheduled  to run 116  live  meet  racing  days and 249
off-track  betting  days.  The  total  minimum  rental  payments  for the  lease
mentioned in the preceding  paragraph assuming 116 live meet racing days and 249
off-track betting days for each of the years ended December 31 are summarized as
follows:

      2004......................................................  $512,550
      2005......................................................   512,550
      2006......................................................    51,750
                                                                ----------
                                                                $1,076,850
                                                                ==========

      The Company leases various other equipment under  noncancelable  operating
leases. The leases require fixed monthly payments to be made ranging from $60 to
$2,553 and certain other gaming machines and tables require  contingent  monthly
rental  payments based on usage of the  equipment.  The leases expire on various
dates  through  2008.  Rent  expense  in 2003,  2002  and  2001 was  $1,123,459,
$1,236,088 and $1,348,670, respectively.

      The future  minimum  rental  payments  required under these leases for the
years ended December 31 are summarized as follows:

      2004.....................................................   $ 63,561
      2005.....................................................     30,630
      2006.....................................................     30,630
      2007.....................................................     12,763
                                                                ----------
                                                                  $137,584
                                                                ==========

9.    COMMITMENTS AND CONTINGENCIES

      Under the Company's and PGP's  operating  agreements,  the Company and PGP
have  agreed,  subject to few  exceptions,  to indemnify  and hold  harmless the
Company's members,  PGP and PGP's members,  as the case may be, from liabilities
incurred as a result of their  positions  as sole  manager of the Company and as
members of the Company or PGP, as the case may be.

      On June 25, 2002,  PGP entered into an agreement  with William E. Trotter,
II ("Trotter")  and William E. Trotter,  II Family L.L.C.,  a Louisiana  limited
liability company  ("WET2LLC") to acquire (i) all of Trotter's  interests in two
promissory notes issued by OED in connection with DJL's  acquisition of OED, and
(ii) all of  Trotter's  membership  interests  owned by WET2LLC  (together,  the
"Trotter  Purchase").  On August 30, 2002, OEDA consummated the Trotter Purchase
for a purchase price consisting of cash of $15,546,000, plus a contingent fee of
one half of one  percent  (0.5%)  of the net slot  revenues  generated  by OED's
racino  located  in St.  Landry  Parish,  Louisiana,  for a period  of ten years
commencing  on December 19, 2003,  the date the  racino's  casino  opened to the
general public.

      DJL is involved in a lawsuit with a former employee.  Management  believes
that such  lawsuit is without  merit and that the ultimate  disposition  of this
action should not have a material  adverse effect on the financial  condition of
the Company;  however, no assurance can be given as to the ultimate  disposition
of such action.

                                      F-18



         Other than as noted above, the Company is not a party to, and none of
its property is the subject of, any other pending legal proceedings other than
litigation arising in the normal course of business. Management does not believe
that adverse determinations in any or all such other litigation would have a
material adverse effect on DJL's financial condition, results of operations or
cash flows.


10.   MEMBERS' EQUITY

      On July 15,  1999,  DJL  authorized  and  issued  $9.0  million  of common
membership  units.  PGP,  as the  holder  of all of  the  Company's  issued  and
outstanding common membership  interests,  is entitled to vote on all matters to
be voted on by  holders  of common  membership  interests  of the  Company  and,
subject to certain  limitations  contained in the Company's  operating agreement
and the indenture  governing  the DJL Notes,  is entitled to dividends and other
distributions  if, as and when declared by the  Company's  managers out of funds
legally available therefor.


11. DUBUQUE RACING ASSOCIATION, LTD. CONTRACT

      Dubuque  Racing  Association,   Ltd.  (the  "Association"),   a  qualified
sponsoring  organization,  presently  holds a license to conduct  gambling games
under  Chapter  99F and  other  Iowa  statutes.  The  Association  owns  Dubuque
Greyhound  Park, a traditional  greyhound  racetrack  with 600 slot machines and
amenities  including a gift shop,  restaurant and clubhouse.  DJL entered into a
contract  (the  "Operating  Agreement")  with the  Association  relating  to the
operation of an excursion  gambling  riverboat  for  excursion  seasons  through
December 31, 2008, under gambling licenses held jointly.  Under the terms of the
Operating  Agreement,  subject  to certain  conditions,  the  Association  shall
receive the greater of the Association's gaming revenues from the greyhound park
for the period,  or a percentage of the total  combined  gaming  revenues of the
Association from the greyhound park and DJL as follows:

   o  32% of the first $30,000,000 of total combined gaming revenues, plus

   o  8% of the total  combined  gaming  revenues over  $30,000,000,  but less
      than $42,000,000, plus

   o  8% of total combined gaming revenues  between  $42,000,000 and $46,000,000
      during any  period  for which no  excursion  boat  gambling  or land based
      gambling  operation  is carried on from a Wisconsin  or Illinois  gambling
      operation in Grant County, Wisconsin, or Joe Davies County, Illinois.

      Gaming  revenues under this contract means adjusted gross  receipts,  less
gaming taxes.

      The  Association's  gaming  revenues from the greyhound park in 2003, 2002
and 2001 were $34,688,572, $30,041,841, and $27,108,884, respectively, which are
higher than the previously  described  thresholds,  therefore,  no payments have
been  made to the  Association  in  2003,  2002  and 2001  under  the  Operating
Agreement.

      Commencing April 1, 2000, DJL had been obligated to pay, and has paid, the
Association the sum of $.50 for each patron admitted on the boat,  which,  based
upon recent annual attendance, approximates $500,000 annually. During 2003, 2002
and  2001,  these  payments  approximated   $527,000,   $495,000  and  $503,000,
respectively.

      In the event DJL elects to sell or lease the excursion  gambling boat, its
furnishings  and  gambling  equipment  and/or its  interest  in any ticket  sale
facility or other buildings located in the Dubuque Ice Harbor used in connection
with the operation of an excursion  gambling boat to a third party that does not
agree to  operate  these  assets  subject  to the  terms and  conditions  of the
Operating  Agreement,  and obtains an acceptable offer from such third party for
the purchase or lease thereof, the Association shall have the option to purchase
or lease these assets on the same terms as those offered by such third party.

12.   TRANSACTIONS WITH RELATED PARTIES

      During  2003,  2002  and  2001,  DJL  paid   $1,557,143,   $1,260,012  and
$1,760,908,  respectively, to PGP primarily in respect of (i) certain consulting
and  financial  advisory  services,  (ii)  board fees and  expenses  paid to the

                                      F-19


members of the board of  managers  of PGP and (iii) tax,  accounting,  legal and
administrative costs and expenses of PGP.

      During 2003,  OEDA accrued  board fees payable to a member of the board of
managers of the Company of $175,000. This amount was paid in January 2004.

      During the period  February 15, 2002 through  December 31, 2002,  OED paid
principal  of $18,379 and  interest  of  $297,536 to WET2  related to WET2's 50%
interest in the Old OED Notes. WET2, through its affiliate WET2LLC, owned 50% of
the membership interests of OED until August 30, 2002.

13.   SEGMENT INFORMATION

      Pursuant to the provisions of SFAS No. 131 "Disclosures  About Segments of
an Enterprise  and Related  Information,"  the Company has  determined  that, in
connection  with the  acquisition  of OED,  the Company  currently  operates two
reportable  segments:  (1)  Iowa  operations,  which  comprise  the  Diamond  Jo
riverboat  casino  in Iowa and (2)  Louisiana  operations,  which  comprise  the
casino,  racetrack  and  OTB's  operated  by  OED  in  Louisiana.  Prior  to the
acquisition  of OED,  during 2002,  the Company  operated  under one  reportable
segment.

      The accounting  policies for each segment are the same as those  described
in Note 2 above.  The  Company  and the  gaming  industry  use  earnings  before
interest, taxes, depreciation and amortization ("EBITDA") as a means to evaluate
performance.  EBITDA  should not be  considered  as an  alternative  to, or more
meaningful  than,  net income  (as  determined  in  accordance  with  accounting
principles generally accepted in the United States of America).

      The table below presents information about reported segments as of and for
the years ended (in thousands):

                                                    NET REVENUES
                                              ------------------------
                                                 2003          2002
                                              ----------    ----------
Diamond Jo(1) .............................   $   54,004    $   48,598
OED(2) ....................................       22,498        16,590
                                              ----------    ----------
Total .....................................   $   76,502    $   65,188
                                              ==========    ==========


                                                 ADJUSTED EBITDA(3)
                                              ------------------------
                                                 2003          2002
                                              ----------    ----------
Diamond Jo(1) .............................   $   18,353    $   15,558
OED(2) ....................................          930         1,486
                                              ----------    ----------

Total Adjusted EBITDA(3) ..................       19,283        17,044
Diamond Jo:
   Development costs ......................         (103)
   Charitable giving agreement ............         (350)
   Referendum expense .....................                       (771)
   Depreciation and amortization ..........       (2,500)       (2,767)
   Interest expense, net ..................      (11,050)      (10,466)
   Loss on sale of assets .................          (50)           (8)
   Preferred member distributions .........         (181)         (373)
OED:
   Pre-opening expense ....................       (3,257)
   Litigation settlement ..................                     (1,600)
   Depreciation and amortization ..........         (824)         (184)
   Interest expense, net ..................      (13,710)       (1,375)
   Minority interests .....................                       (232)
                                              ----------    ----------
Net loss to common members' interest ......   $  (12,742)   $     (732)
                                              ==========    ==========

Net Cash flow from operating activity .....          769        11,784
Net Cash flow from investing activity .....      (94,695)      (37,790)
Net Cash flow from financing activity .....      104,575        28,993


                                      F-20


                                                   TOTAL ASSETS
                                              ------------------------
                                                 2003          2002
                                              ----------    ----------
Diamond Jo ................................   $   84,704    $   83,706
OED .......................................      176,815        42,742
                                              ----------    ----------
Total .....................................   $  261,519    $  126,448
                                              ==========    ==========

- ----------
      (1)   Reflects results of operations of the Diamond Jo for the years ended
            December 31, 2003 and 2002.

      (2)   Reflects  results of operations  of OED for the year ended  December
            31, 2003 and the period  February 15, 2002 (date of  acquisition) to
            December 31, 2002.

      (3)   Adjusted EBITDA is defined as net loss to common  members'  interest
            plus depreciation and amortization,  pre-opening  expense,  expenses
            associated  with  the  charitable  giving   agreement,   development
            expense,  referendum  expense,  minority  interests  and  litigation
            settlement  (see  Note 2 for  discussion  on  development  costs and
            expenses   associated  with  the  charitable  giving  agreement  and
            referendum   expense  and  Note  6  for   discussion  on  litigation
            settlement).

14.   SUBSEQUENT EVENTS (UNAUDITED)

      On March 11, 2004, DJL and OED announced that they intend to refinance the
DJL  and  the  OED  Notes  with a  proposed  offering  of  $230  million  (which
subsequently  has been  increased to $233  million) of senior  secured notes due
2012 and a new credit  facility.  As part of this note  offering,  they are also
seeking  requisite   regulatory  approvals  to  effect  a  series  of  corporate
transactions,  including  the  creation of a new  holding  company to be the new
direct parent of DJL and OED and a co-issuer of the new senior secured notes. In
the event regulatory approval of the corporate transactions is not obtained, DJL
and OED will still  consummate  the note  offering  and use the  proceeds of the
offering to repurchase and redeem the OED Notes and DJL Notes, respectively.  In
such  event,   however,  they  will  not  at  such  time  effect  the  corporate
transactions or enter into the new credit facility.

      On March 9, 2004, OED commenced a tender offer and consent solicitation to
repurchase all of its outstanding  OED Notes and to solicit  consents to certain
proposed amendments to the indenture governing the OED Notes as set forth in the
Company's Offer to Purchase and Consent Solicitation  Statement,  dated March 9,
2004 (the "Statement"). As of March 19, 2004, the expiration date of the consent
solicitation,  OED had received the requisite  consents and tenders from holders
of a majority of the aggregate  principal  amount of the  outstanding OED Notes,
which consents and tenders are irrevocable subject to certain limited exceptions
set forth in the Statement.  The tender offer is scheduled to expire on April 5,
2004, unless extended or earlier terminated.

      In March  2004,  DJL  amended  the DJL Credit  Facility  (the "DJL  Credit
Facility Amendment").  Under the terms of the DJL Credit Facility Amendment, the
minimum  interest  rate on all  outstanding  borrowings  under  the  DJL  Credit
Facility  less than  $10.0  million  is  reduced to 5.5% and the term of the DJL
Credit Facility was extended by one year to March 12, 2006.

15. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)



                                                                                 2003 QUARTERS ENDED
                                                                                (DOLLARS IN THOUSANDS)
                                                                 ----------------------------------------------------
                                                                  MARCH 31      JUNE 30     SEPTEMBER 30   DECEMBER 31
                                                                 ----------    ----------    ----------    ----------
                                                                                                  
Net revenues .................................................      $15,670       $19,559       $20,993       $20,280
Income from Operations .......................................        3,165         3,679         4,479           927
Net income (loss) before preferred member
   distributions .............................................       (1,874)       (2,923)       (2,170)       (5,595)
Net income (loss) ............................................      $(1,965)      $(3,013)      $(2,170)      $(5,594)



                                      F-21




                                                                                 2002 QUARTERS ENDED
                                                                                (DOLLARS IN THOUSANDS)
                                                                 ----------------------------------------------------
                                                                  MARCH 31      JUNE 30     SEPTEMBER 30   DECEMBER 31
                                                                 ----------    ----------    ----------    ----------
                                                                                                  
Net revenues .................................................      $13,308       $18,474       $18,180       $15,226
Income from Operations .......................................        2,949         3,923         4,201           650
Net income (loss) before preferred member distributions ......          322         1,049         1,159        (2,657)
Net income (loss) ............................................         $194          $795          $969       $(2,690)



                                      F-22


                              PENINSULA GAMING, LLC
                CONDENSED CONSOLIDATED BALANCE SHEETS (UNAUDITED)



                                                                                        MARCH 31,       DECEMBER 31,
                                                                                           2004             2003
                                                                                      -------------    -------------
                                                                                                 
ASSETS

CURRENT ASSETS:
   Cash and cash equivalents ......................................................   $  20,826,308    $  21,158,295
   Restricted cash - purse settlements ............................................       4,390,971        1,589,125
   Restricted investments .........................................................       7,859,532       15,778,883
   Accounts receivable, less allowance for doubtful accounts of $55,268 and
      $61,922, respectively .......................................................         233,811          309,188
   Interest receivable ............................................................         104,608          173,034
   Inventory ......................................................................         386,695          403,376
   Prepaid expenses ...............................................................       1,308,712          815,009
                                                                                      -------------    -------------
          Total current assets ....................................................      35,110,637       40,226,910
                                                                                      -------------    -------------

RESTRICTED CASH - RACINO PROJECT ..................................................       7,002,118       20,013,291
                                                                                      -------------    -------------

PROPERTY AND EQUIPMENT, NET .......................................................     104,871,255      102,477,345
                                                                                      -------------    -------------

OTHER ASSETS:
   Deferred financing costs, net of amortization of $6,001,462 and $5,288,572,
      respectively ................................................................      25,370,354       12,702,387
   Goodwill .......................................................................      53,083,429       53,083,429
   Other intangibles ..............................................................      32,338,689       32,257,963
   Deposits and other assets ......................................................         767,652          757,789
                                                                                      -------------    -------------
          Total other assets ......................................................     111,560,124       98,801,568
                                                                                      -------------    -------------

TOTAL .............................................................................   $ 258,544,134    $ 261,519,114
                                                                                      =============    =============

LIABILITIES AND MEMBERS' DEFICIT

CURRENT LIABILITIES:
   Accounts payable ...............................................................   $   2,739,309    $   2,972,608
   Construction payable - St. Landry Parish .......................................       8,222,318       20,156,591
   Purse settlement payable .......................................................       5,484,725        1,589,125
   Accrued payroll and payroll taxes ..............................................       2,070,381        2,788,224
   Accrued interest ...............................................................       3,920,748        9,904,778
   Other accrued expenses .........................................................      18,916,108        4,811,106
   Current maturity of long-term debt .............................................       5,467,810        4,098,222
                                                                                      -------------    -------------
          Total current liabilities ...............................................      46,821,399       46,320,654
                                                                                      -------------    -------------

LONG-TERM LIABILITIES:
   12 1/4% Senior secured notes, net of discount ..................................      70,649,455       70,616,221
   13% Senior secured notes, net of discount ......................................     120,983,861      120,923,436
   Senior secured credit facilities ...............................................      14,754,301       15,754,301
   FF&E credit facility ...........................................................      11,666,667        9,921,557
   Notes payable ..................................................................       3,422,437        3,511,654
   Other accrued expenses .........................................................         650,000        1,100,000
   Preferred members' interest, redeemable ........................................       4,000,000        4,000,000
                                                                                      -------------    -------------
          Total long-term liabilities .............................................     226,126,721      225,827,169
                                                                                      -------------    -------------
          Total liabilities .......................................................     272,948,120      272,147,823

COMMITMENTS AND CONTINGENCIES

MEMBERS' DEFICIT ..................................................................     (14,403,986)     (10,628,709)
                                                                                      -------------    -------------

TOTAL .............................................................................   $ 258,544,134    $ 261,519,114
                                                                                      =============    =============


See notes to condensed consolidated financial statements (unaudited).


                                      F-23


                              PENINSULA GAMING, LLC
           CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)



                                                                                 THREE MONTHS      THREE MONTHS
                                                                                     ENDED             ENDED
                                                                                MARCH 31, 2004    MARCH 31, 2003
                                                                                --------------    --------------
                                                                                            
REVENUES:
   Casino ...................................................................   $   30,193,349    $   11,782,204
   Racing ...................................................................        4,365,603         3,644,330
   Food and beverage ........................................................        2,817,800           839,278
   Other ....................................................................          201,117            57,977
   Less promotional allowances ..............................................       (2,012,473)         (654,226)
                                                                                --------------    --------------
          Total net revenues ................................................       35,565,396        15,669,563
                                                                                --------------    --------------

EXPENSES:
   Casino ...................................................................       15,053,740         5,013,716
   Racing ...................................................................        3,504,387         2,846,747
   Food and beverage ........................................................        2,281,365           731,039
   Boat operations ..........................................................          573,061           567,348
   Other ....................................................................          124,993             8,674
   Selling, general and administrative ......................................        5,528,047         2,517,919
   Depreciation and amortization ............................................        2,896,063           819,015
   Pre-opening expense ......................................................          221,283
   Development costs ........................................................           21,270
   Management fee ...........................................................          256,375
                                                                                --------------    --------------
          Total expenses ....................................................       30,460,584        12,504,458
                                                                                --------------    --------------

INCOME FROM OPERATIONS ......................................................        5,104,812         3,165,105
                                                                                --------------    --------------

OTHER INCOME (EXPENSE):
   Interest income ..........................................................           57,085            80,008
   Interest expense, net of amounts capitalized .............................       (7,692,728)       (5,031,903)
   Interest expense related to preferred members' interest, redeemable ......          (90,000)
   Loss on disposal of assets ...............................................                            (87,263)
                                                                                --------------    --------------
          Total other expense ...............................................       (7,725,643)       (5,039,158)
                                                                                --------------    --------------


NET LOSS BEFORE PREFERRED MEMBER DISTRIBUTIONS ..............................       (2,620,831)       (1,874,053)

LESS PREFERRED MEMBER DISTRIBUTIONS .........................................                            (90,544)
                                                                                --------------    --------------

NET LOSS TO COMMON MEMBERS' INTEREST ........................................   $   (2,620,831)   $   (1,964,597)
                                                                                ==============    ==============


See notes to condensed consolidated financial statements (unaudited).


                                      F-24


                              PENINSULA GAMING, LLC
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                                   THREE MONTHS     THREE MONTHS
                                                                                       ENDED            ENDED
                                                                                  MARCH 31, 2004   MARCH 31, 2003
                                                                                  --------------   --------------
                                                                                             
CASH FLOWS FROM OPERATING ACTIVITIES:
   Net loss ...................................................................   $  (2,620,831)   $  (1,964,597)
   Adjustments to reconcile net loss to net cash flows
      from operating activities:
       Depreciation and amortization ..........................................       2,896,063          819,015
       Provision for doubtful accounts ........................................          31,481           30,251
       Amortization and write-off of deferred financing costs and discount
          on notes ............................................................         806,549          884,020
       Loss on disposal of assets .............................................                           87,263
   Changes in operating assets and liabilities:
       Restricted cash - purse settlements ....................................      (2,801,846)        (926,970)
       Receivables ............................................................         112,322         (782,756)
       Inventory ..............................................................          16,681           14,394
       Prepaid expenses and other assets ......................................        (503,566)        (375,397)
       Accounts payable .......................................................       3,356,344        1,843,247
       Accrued expenses .......................................................      (5,687,987)      (1,523,398)
                                                                                  -------------    -------------
           Net cash flows from operating activities ...........................      (4,394,790)      (1,894,928)
                                                                                  -------------    -------------

CASH FLOWS FROM INVESTING ACTIVITIES:
       Business acquisition and licensing costs ...............................         (68,504)      (1,173,847)
       Racino project development costs .......................................     (16,888,572)      (2,341,650)
       Restricted cash - racino project, net ..................................      13,011,173      (63,799,585)
       Maturity of restricted investments .....................................       7,919,351
       Purchase of restricted investments .....................................                      (23,922,971)
       Purchase of property and equipment .....................................        (781,680)        (511,332)
       Proceeds from sale of property and equipment ...........................                          380,156
                                                                                  -------------    -------------
           Net cash flows from investing activities ...........................       3,191,768      (91,369,229)
                                                                                  -------------    -------------

CASH FLOWS FROM FINANCING ACTIVITIES:
       Deferred financing costs ...............................................                       (9,140,404)
       Principal payments on debt .............................................      (1,442,026)     (20,275,000)
       Proceeds from FF&E credit facility .....................................       3,467,507
       Proceeds from senior secured notes .....................................                      120,736,000
       Member distributions ...................................................      (1,154,446)        (268,719)
                                                                                  -------------    -------------
           Net cash flows from financing activities ...........................         871,035       91,051,877
                                                                                  -------------    -------------

NET DECREASE IN CASH AND CASH EQUIVALENTS .....................................        (331,987)      (2,212,280)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD ..............................      21,158,295       10,510,205
                                                                                  -------------    -------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD ....................................   $  20,826,308    $   8,297,925
                                                                                  =============    =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the period for interest ......................................   $  13,068,734    $   5,270,100

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES:
Property additions acquired on construction payable which were accrued,
   but not paid ...............................................................   $   2,594,332    $   3,342,721
Deferred financing costs which were accrued, but not paid .....................   $  13,380,855    $     707,377


See notes to condensed consolidated financial statements (unaudited).


                                      F-25



                              PENINSULA GAMING, LLC
          NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)


   1. ORGANIZATION AND BASIS OF PRESENTATION

      Diamond Jo, LLC, a Delaware limited  liability  company ("DJL"),  owns and
operates  the Diamond Jo  riverboat  casino in Dubuque,  Iowa,  and was a wholly
owned subsidiary of Peninsula Gaming Partners, LLC, a Delaware limited liability
company ("PGP").  DJL had two direct wholly owned  subsidiaries,  (i) Penninsula
Gaming  Corp.,  which had no  assets  or  operations  and was  formed  solely to
facilitate the offering of DJL's 12 1/4% Senior Secured Notes due 2006 (the "DJL
Notes"),  and (ii) OED Acquisition,  LLC, a Delaware limited  liability  company
"OEDA"), and the parent company of The Old Evangeline Downs, L.L.C., a Louisiana
limited  liability  company  ("OED"),  that  currently owns and operates a horse
track in  Lafayette,  Louisiana and is  constructing  a new casino and racetrack
facility  in St.  Landry  Parish,  Louisiana  (the  "racino  project").  The Old
Evangeline Downs Capital Corp. was a wholly owned subsidiary of OED which has no
assets or operations  and was formed solely to facilitate the offering by OED of
its 13%  Senior  Secured  Notes  due 2010  with  Contingent  Interest  (the "OED
Notes").

      On June 16, 2004, a corporate restructuring  occurred,  which is reflected
in these  financial  statements,  pursuant  to which  Peninsula  Gaming,  LLC, a
Delaware limited liability  company (the "Company"),  became a new direct parent
company  of DJL,  OED and  Peninsula  Gaming  Corp.  (formerly  known as The Old
Evangeline Downs Capital Corp.), a Delaware limited  liability  company ("PGC").
The  Company  is a  wholly  owned  subsidiary  of PGP.  In  connection  with the
corporate  restructuring,  OEDA  became a sister  company to the  Company  and a
wholly owned  subsidiary of PGP in a corporate  spin-off which was recorded as a
distribution on June 16, 2004.

      OED's results of operations and cash flows for the year ended December 31,
2003 and the period February 15, 2002 (date of acquisition) to December 31, 2002
have been consolidated  into the Company's  consolidated  financial  statements.
During  the period  February  15,  2002 to August  30,  2002,  the  Company  had
substantive  control  of OED and  recorded a  minority  interest  related to the
portion not owned.  On August 31, 2002, OED became a wholly owned  subsidiary of
the Company. All intercompany transactions have been eliminated.

      In the opinion of  management,  the  accompanying  unaudited  consolidated
financial  statements  contain  all  adjustments,   consisting  only  of  normal
recurring  entries unless otherwise  disclosed,  necessary to present fairly the
financial  information of the Company for the interim periods presented and have
been prepared in accordance with accounting principles generally accepted in the
United  States of  America.  The  interim  results  reflected  in the  financial
statements are not necessarily  indicative of results expected for the full year
or other periods.

      The financial  statements  contained  herein should be read in conjunction
with the audited  financial  statements and accompanying  notes to the financial
statements  included in the Company's  Annual Report on Form 10-K for the period
ended  December  31,  2003.   Accordingly,   footnote   disclosure  which  would
substantially  duplicate the disclosure in the audited financial  statements has
been omitted in the accompanying unaudited financial statements.


   2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Deferred  Financing  Costs--As  of March 31,  2004,  the Company  incurred
approximately  $13.4 million of fees and expenses  related to the refinancing of
the senior secured notes of its subsidiaries, which was subsequently consummated
in April 2004 (see Note 8 for further discussion on the refinancing). The amount
was recorded as "Deferred  financing costs" within the "Other Assets" section of
the condensed  consolidated balance sheet with a corresponding  accrual included
in "Other  accrued  expenses"  within the "Current  Liabilities"  section of the
condensed consolidated balance sheet.

      GOODWILL AND OTHER  INTANGIBLE  ASSETS--At March 31, 2004 and December 31,
2003, "Goodwill" and "Other intangibles"  consists of goodwill,  licensing costs
and the acquired trade name  associated  with the purchase of the Diamond Jo and
OED.  To the  extent  the  purchase  price  exceeded  the fair  value of the net
identifiable  assets acquired,  such excess has been recorded as goodwill.  SFAS
No. 142  "Goodwill  and Other  Intangible  Assets"  provides  that  goodwill and
indefinite  lived  intangible  assets  will no longer be  amortized  but will be
reviewed at least

                                      F-26


annually  for  impairment  and  written  down and  charged to income  when their
recorded value exceeds their estimated fair value.

      During  the first  quarter of 2004 and 2003,  the  Company  performed  its
annual  impairment  test  on  goodwill  in  accordance  with  SFAS  No.  142 and
determined that the estimated fair value of the Diamond Jo exceeded its carrying
value as of that date.  Based on that review,  management  determined that there
was no impairment of goodwill.

      As of March 31, 2004 and December 31, 2003, the Company had  approximately
$32.3 million of "Other  intangibles" on its balance sheet summarized as follows
(in millions):



                                                                 MARCH 31, 2004     DECEMBER 31, 2003
                                                                 --------------     -----------------
                                                                                  
      Slot Machine and Electronic Video Game Licenses...........    $    28.5           $    28.5
      Trade name................................................          2.5                 2.5
      Horse Racing Licenses.....................................          1.3                 1.3
                                                                    ---------           ---------
      Total.....................................................    $    32.3           $    32.3
                                                                    =========           =========


      Each of the identified intangible assets were treated as having indefinite
lives  and  valued  separately.  The  methodology  employed  by  an  independent
valuation specialist to arrive at the initial valuations required evaluating the
fair market value of the existing horse racing  business on a stand-alone  basis
without  taking into  account any right to obtain  slot  machine and  electronic
video game licenses. Such valuation was based in part upon other transactions in
the  industry  and OED's  historical  results  of  operations.  A value was also
derived for the trade name using  market  based  royalty  rates.  A  significant
portion of the purchase price is attributable to the slot machine and electronic
video game license rights, which were valued based upon the market value paid by
other  operators and upon projected cash flows from  operations.  The valuations
were updated by management in the first quarter indicating no impairment.  These
valuations  and related  intangible  assets are subject to impairment  by, among
other  things,  significant  changes  in the  gaming  tax  rates  in  Louisiana,
significant  new competition  which could  substantially  reduce  profitability,
non-renewal  of OED's  racing  or gaming  licenses  due to  regulatory  matters,
changes to OED's  trade name or the way OED's  trade name is used in  connection
with its  business and  regulatory  changes  that could  adversely  affect OED's
business  by, for example,  limiting or reducing the number of slot  machines or
video poker machines that they are permitted to operate.

      On June 25, 2002,  PGP entered into an agreement  with William E. Trotter,
II ("Trotter")  and William E. Trotter,  II Family L.L.C.,  a Louisiana  limited
liability company  ("WET2LLC") to acquire (i) all of Trotter's  interests in two
promissory notes issued by OED in connection with DJL's  acquisition of OED, and
(ii) all of  Trotter's  membership  interests  owned by WET2LLC  (together,  the
"Trotter  Purchase").  On August 30, 2002, OEDA consummated the Trotter Purchase
for a purchase price consisting of cash of $15,546,000, plus a contingent fee of
one half of one  percent  (0.5%)  of the net slot  revenues  generated  by OED's
racino  located  in St.  Landry  Parish,  Louisiana,  for a period  of ten years
commencing  on December 19, 2003,  the date the  racino's  casino  opened to the
general  public.  This  contingent  fee is payable  monthly  in  arrears  and is
recorded as an adjustment to "Other  intangibles" on the Condensed  Consolidated
Balance Sheet.

      USE OF  ESTIMATES--The  preparation of financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those  estimates.  We periodically  evaluate our policies and the estimates
and assumptions  related to these policies.  We also  periodically  evaluate the
carrying value of our assets in accordance  with generally  accepted  accounting
principles.  We  operate  in a highly  regulated  industry  and are  subject  to
regulations   that  describe  and  regulate   operating  and  internal   control
procedures.  The majority of our revenues are in the form of cash,  which by its
nature,  does not  require  complex  estimates.  In  addition,  we made  certain
estimates  surrounding  our  application of purchase  accounting  related to the
acquisition and the related assignment of costs to goodwill and other intangible
assets.

      CONCENTRATIONS OF RISK--The Company and its subsidiaries  maintain deposit
accounts at three banks.  At March 31, 2004 and  December 31, 2003,  and various
times during the periods then ended, the balance at the banks

                                      F-27


exceeded  the  maximum   amount  insured  by  the  Federal   Deposit   Insurance
Corporation.  Credit  risk is managed by  monitoring  the credit  quality of the
banks.

      The  Company's  customer  base  consists  of  eastern  Iowa and  southwest
Louisiana.

      RECLASSIFICATIONS--Certain  prior year amounts have been  reclassified  to
conform with current period presentation.


   3. PROPERTY AND EQUIPMENT

      Property and  equipment of the Company and its  subsidiaries  at March 31,
2004 and December 31, 2003 is summarized as follows:

                                                MARCH 31,        DECEMBER 31,
                                                  2004              2003
                                             --------------    --------------
Land and land improvements ...............   $   13,841,117    $   13,686,570
Buildings and improvements ...............       51,013,360        51,991,698
Riverboats and improvements ..............        8,305,022         8,305,022
Furniture, fixtures and equipment ........       29,123,820        28,472,602
Computer equipment .......................        5,507,135         5,196,966
Vehicles .................................          176,235           176,235
Construction in progress .................       11,187,245         6,034,867
                                             --------------    --------------
Subtotal .................................      119,153,934       113,863,960
Accumulated depreciation .................      (14,282,679)      (11,386,615)
                                             --------------    --------------
Property and equipment, net ..............   $  104,871,255    $  102,477,345
                                             ==============    ==============

   4. DEBT

      The debt of the Company and its subsidiaries consists of the following:



                                                                                              MARCH 31,      DECEMBER 31,
                                                                                                 2004            2003
                                                                                            -------------    -------------
                                                                                                       
12 1/4% Senior Secured Notes of DJL due July 1, 2006, net of discount of $350,545
   and $383,779, respectively, secured by assets of the Diamond Jo ......................   $  70,649,455    $  70,616,221
13% Senior Secured Notes of OED due March 1, 2010 with Contingent Interest, net
   of discount of $2,216,139 and $2,276,564, secured by certain assets of OED ...........     120,983,861      120,923,436
Line of Credit of DJL with Wells Fargo Foothill, Inc., interest rate at greater
   of LIBOR + 3% or Prime + .75%, however, at no time shall the interest rate be
   lower than 5.5% on outstanding balances of $10.0 million or less and 8.5% on
   outstanding balances greater than $10.0 million (current rate at above
   mentioned interest rate floors), principal payments of $50,000 due monthly
   through February 2005, maturing March 12, 2006, secured by assets of the
   Diamond Jo ...........................................................................      11,100,000       11,250,000
$15.0 million Loan and Security Agreement of OED with Wells Fargo Foothill,
   Inc., interest rate at Prime + 2.50% (current rate of 6.5%), maturing
   June 24, 2006, secured by certain assets of OED ......................................       4,254,301        5,104,301



                                      F-28



                                                                                                       
$16.0 million Loan and Security Agreement of OED with Wells Fargo Foothill, Inc.
   ("FF&E Credit Facility"), interest rate at Prime + 2.50% (current rate of
   6.5%), due in 48 equal monthly principal payments beginning on March 1, 2004,
   secured by certain assets of OED .....................................................      15,666,667       12,532,493
Promissory note payable to third party, interest at 4.75% payable monthly in
   arrears, annual principal payments of $550,000 due each October beginning in
   2004, secured by mortgage on certain real property of OED ............................       3,850,000        3,850,000
Note payable to IGT, interest rate at 9.5%, monthly payments of principal and
   interest of $31,250, with final payment due July 1, 2005, secured by certain
   assets of OED ........................................................................         440,247          548,940
Preferred membership interests-redeemable, interest at 9%, due October 13, 2006 .........       4,000,000        4,000,000
                                                                                            -------------    -------------
Total debt ..............................................................................     230,944,531      228,825,391
Less current portion ....................................................................      (5,467,810)      (4,098,222)
                                                                                            -------------    -------------
Total long term debt ....................................................................   $ 225,476,721    $ 224,727,169
                                                                                            =============    =============


      In March 2004,  DJL amended  it's senior  secured  credit  facility  dated
February 23, 2001 (the "DJL Credit Facility Amendment").  Under the terms of the
DJL Credit  Facility  Amendment,  the minimum  interest rate on all  outstanding
borrowings  under the DJL Credit Facility less than $10.0 million was reduced to
5.5% and the term of the DJL Credit  Facility  was extended by one year to March
12, 2006.

      In April 2004,  DJL exercised its rights to redeem all of the  outstanding
DJL Notes, and OED redeemed a portion of the OED Notes (see Note 8).


   5. COMMITMENTS AND CONTINGENCIES

      Under the Company's and PGP's  operating  agreements,  the Company and PGP
have  agreed,  subject to few  exceptions,  to indemnify  and hold  harmless the
Company's  members,  PGP and PGP's members, as the case may be, from liabilities
incurred as a result of their  positions  as sole  manager of the Company and as
members of the Company or PGP, as the case may be.

      As discussed in Note 2, in connection  with the Trotter  Purchase,  OED is
obligated to pay a contingent  fee of one half of one percent  (0.5%) of the net
slot revenues generated by OED's racino located in St. Landry Parish, Louisiana,
for a period of ten years commencing on December 19, 2003, the date the racino's
casino opened to the general public.

      DJL is involved in a lawsuit with a former employee.  Management  believes
that such  lawsuit is without  merit and that the ultimate  disposition  of this
action should not have a material  adverse  effect on the  financial  condition,
results of operations or cash flows of the Company; however, no assurance can be
given as to the ultimate disposition of such action.

      Other than as noted above,  the Company is not a party to, and none of its
property is the  subject  of, any other  pending  legal  proceedings  other than
litigation arising in the normal course of business. Management does not believe
that adverse  determinations  in any or all such other  litigation  would have a
material  adverse  effect on our financial  condition,  results of operations or
cash flows.

   6. RELATED PARTY TRANSACTIONS

      OED is a party to a consulting agreement with a board member of PGP. Under
the consulting  agreement,  OED must pay to the board member a fee equal to 2.5%
of OED's earnings before interest, taxes,  depreciation,  amortization and other
non-recurring  charges during the preceding  calendar year commencing on January
1, 2004.  Under the consulting  agreement,  the board member is also entitled to
reimbursement  of  reasonable  business  expenses  as  approved  by the board of
managers of PGP.  During the three months ended March 31, 2004, the board


                                      F-29


member received  $212,626 under his consulting  agreement.  Such amount has been
included  in  "Management  fees" in the  "Condensed  Consolidated  Statement  of
Operations".

      A board  member of PGP is  entitled  to  receive  from OEDA  board fees of
$175,000 per year for services  performed in his capacity as a board member. For
the three months ended March 31, 2004,  OEDA expensed  $43,749  related to these
board  fees  which has been  included  in  "Management  fees" in the  "Condensed
Consolidated Statement of Operations".

      At March 31, 2004, the Company had accrued  approximately $11.2 million in
fees payable to the initial purchaser in connection with the Company's  offering
of its 8 3/4% Senior Secured Notes due 2012 (see Note 8 for a discussion of this
offering).  Two of the  Company's  board  members  serve  as Vice  Chairman  and
Executive Vice President, respectively, of the initial purchaser.

   7. SEGMENT INFORMATION

      Pursuant to the provisions of SFAS No. 131 "Disclosures  About Segments of
an  Enterprise  and Related  Information,"  the Company has  determined  that it
currently operates two reportable segments: (1) Iowa operations,  which comprise
the Diamond Jo  riverboat  casino in Iowa and (2)  Louisiana  operations,  which
comprise the casino,  racetrack and off-track betting facilities operated by OED
in Louisiana.

      Adjusted  EBITDA is defined as  operating  income  plus  depreciation  and
amortization,  pre-opening  expense,  development  expense and management  fees.
Adjusted  EBITDA is  presented  to enhance the  understanding  of the  Company's
financial  performance  and its  ability to service its  indebtedness.  Although
Adjusted  EBITDA is not  necessarily a measure of the Company's  ability to fund
its cash needs, the Company  understands that Adjusted EBITDA is used by certain
investors as a measure of  financial  performance  and to compare the  Company's
performance  with the  performance  of other  companies  that  report  EBITDA or
Adjusted EBITDA.  Adjusted EBITDA is not a measurement  determined in accordance
with accounting  principles  generally  accepted in the Unites States of America
("GAAP") and should not be considered as an alternative  to, or more  meaningful
than,  the  Company's net loss or income from  operations,  as indicators of its
operating performance, or its cash flows from operating activities, as a measure
of its liquidity or any other measure  determined in accordance  with GAAP. This
definition  of Adjusted  EBITDA may not be the same as that of  similarly  named
measures used by other  companies and is not the same as the definition  used in
the indenture governing the Notes or any of the Company's other debt agreements.

      The table below presents information about reported segments as of and for
the periods ended (in thousands):

                                                       NET REVENUES
                                                THREE MONTHS ENDED MARCH 31,
                                                ----------------------------
                                                    2004            2003
                                                ------------    ------------
Diamond Jo ..................................   $     12,178    $     11,852
OED .........................................         23,387           3,818
                                                ------------    ------------
        Total ...............................   $     35,565    $     15,670
                                                ============    ============


                                                THREE MONTHS ENDED MARCH 31,
                                                ----------------------------
                                                    2004            2003
                                                ------------    ------------
Diamond Jo ..................................   $      3,705    $      3,629
OED .........................................          4,795             355
                                                ------------    ------------
Total Adjusted EBITDA(1) ....................          8,500           3,984
Diamond Jo:
   Development costs ........................            (21)
   Depreciation and amortization ............           (577)           (752)
   Interest expense, net ....................         (2,808)         (2,731)
   Loss on sale of assets ...................                            (87)
   Preferred member distributions ...........                            (91)


                                      F-30


OED:
   Depreciation and amortization ............         (2,319)            (67)
   Pre-opening expense ......................           (221)
   Management fee ...........................           (257)
   Interest expense, net ....................         (4,918)         (2,221)
                                                ------------    ------------
Net loss to common members' interest ........   $     (2,621)   $     (1,965)
                                                ============    ============

(1)   Adjusted EBITDA is defined as net loss to common members'  interest plus
      depreciation and  amortization,  pre-opening  expense,  interest  expense,
      development expense, loss on sale of assets and management fees.


   8. SUBSEQUENT EVENTS

      On March 9, 2004, OED commenced a tender offer and consent solicitation to
repurchase all of its outstanding  OED Notes and to solicit  consents to certain
proposed  amendments  to the  indenture  governing the OED Notes as set forth in
OED's Offer to Purchase and Consent Solicitation Statement, dated March 9, 2004.
On March 19, 2004, the expiration date of the consent solicitation, OED received
the  requisite  consents and tenders from holders of a majority of the aggregate
principal amount of the outstanding OED Notes. The tender offer expired on April
5, 2004, and OED redeemed  approximately  $116.3 million principal amount of OED
Notes.

      On April 16, 2004, DJL and PGC completed a Rule 144A private  placement of
$233  million  principal  amount of 8 3/4%  Senior  Secured  Notes due 2012 (the
"Peninsula Gaming Notes").  The Peninsula Gaming Notes were issued at a discount
of approximately $3.3 million. Interest on the Peninsula Gaming Notes is payable
semi-annually on April 15 and October 15 of each year,  beginning on October 15,
2004.

      DJL and PGC used the net proceeds  from the sale of the  Peninsula  Gaming
Notes as follows (all  payments  based on  outstanding  balances as of April 16,
2004): (1) to irrevocably  deposit funds into an escrow account to redeem all of
the DJL Notes in an amount  (including  call  premium and accrued  interest)  of
approximately  $79.9  million;  (2) to repurchase  approximately  $116.3 million
principal amount of OED Notes for an aggregate amount (including tender premium,
accrued interest and contingent  interest) of approximately  $134.6 million; (3)
to  pay  accrued   distributions  on  DJL's  outstanding   preferred  membership
interests-redeemable  of approximately $1.1 million; (4) to pay related fees and
expenses of approximately $13.4 million; and (5) for general corporate purposes.
As a result of the issuance of the Peninsula  Gaming Notes,  DJL incurred a loss
of approximately  $8.9 million consisting of the write-off of deferred financing
fees of  approximately  $2.1  million,  the payment of a call premium on the DJL
Notes of approximately $5.7 million,  interest on the DJL Notes of approximately
$0.7 million and write-off of bond discount of  approximately  $0.4 million.  In
connection  therewith,  OED also incurred a loss of approximately  $26.8 million
consisting of the write-off of deferred  financing  fees of  approximately  $8.4
million, the payment of a tender premium on the OED Notes of approximately $16.3
million and write-off of bond discount of approximately $2.1 million.

      The indenture  governing  the Peninsula  Gaming Notes limits the Company's
ability and the ability of its restricted subsidiaries to, among other things:

         o  incur more debt;

         o  pay dividends, redeem stock, or make other distributions;

         o  issue stock of restricted subsidiaries;

         o  make investments;

         o  create liens;

         o  enter into transactions with affiliates;

         o  merge or consolidate; and


                                      F-31



         o  transfer or sell assets.


      The Peninsula Gaming Notes are full and  unconditional  obligations of DJL
as a co-issuer. The Company and PGC, also co-issuers, have no independent assets
or operations.  The Peninsula Gaming Notes are also  guaranteed,  subject to the
prior lien of the Company's credit facility  discussed below, by OED and OED has
pledged its equity  interests  as  collateral.  The PGL Credit  Facility and the
Peninsula  Gaming Notes do not limit OED's ability to transfer net assets to the
Company,  however, any transfer is subject to standard regulatory approval.  See
the separate  financial  statements  of OED included in this  prospectus.  OEDA,
which was spun-off on June 16, 2004,  comprises less than 2% of the consolidated
assets, members' deficit, net revenues, and net loss for 2003.


                                      F-32



      The  following  unaudited  pro  forma  condensed   consolidated  financial
information  of the Company has been derived from the  application  of pro forma
adjustments to the combined historical  financial statements after giving effect
to the offering of the Peninsula Gaming Notes. The unaudited pro forma condensed
consolidated financial information gives effect to the offering of the Peninsula
Gaming Notes as if such event had occurred on March 31, 2004 for purposes of the
unaudited pro forma condensed  consolidated  balance sheet at March 31, 2004 and
on  December  31,  2003  for  purposes  of the  unaudited  pro  forma  condensed
consolidated  statement of operations for the three month period ended March 31,
2004. The pro forma adjustments are described in the accompanying notes.

                              PENINSULA GAMING, LLC
            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET




                                                                          AT MARCH 31, 2004
                                                         ------------------------------------------------------
                                                                               PRO FORMA
                                                         HISTORICAL (1)       ADJUSTMENTS           PRO FORMA
                                                         -------------       -------------        -------------
                                                                                         
ASSETS

CURRENT ASSETS:
   Cash and cash equivalents .........................   $  20,826,308       $  16,535,643(2)     $  37,361,951
   Restricted cash ...................................       4,390,971                                4,390,971
   Restricted investments ............................       7,859,532          (7,859,532)(3)
   Other current assets ..............................       2,033,826                                2,033,826
                                                         -------------       -------------        -------------
      Total current assets ...........................      35,110,637           8,676,111           43,786,748
                                                         -------------       -------------        -------------

RESTRICTED CASH - RACINO PROJECT .....................       7,002,118          (7,002,118)(3)
                                                         -------------       -------------

PROPERTY AND EQUIPMENT, NET ..........................     104,871,255                              104,871,255
                                                         -------------       -------------        -------------

OTHER ASSETS .........................................     111,560,124         (10,495,696)(4)      101,064,428
                                                         -------------       -------------        -------------

TOTAL ................................................   $ 258,544,134       $  (8,821,703)       $ 249,722,431
                                                         =============       =============        =============

LIABILITIES AND MEMBERS' DEFICIT

CURRENT LIABILITIES:
   Accounts payable ..................................   $   2,739,309                            $   2,739,309
   Construction payable ..............................       8,222,318                                8,222,318
   Purse settlement payable ..........................       5,484,725                                5,484,725
   Accrued payroll and payroll taxes .................       2,070,381                                2,070,381
   Accrued interest ..................................       3,920,748       $  (3,616,299)(5)          304,449
   Other accrued expenses ............................      18,916,108         (14,462,996)(6)        4,453,112
   Current maturity of long-term debt ................       5,467,810                                5,467,810
                                                         -------------       -------------        -------------
      Total current liabilities ......................      46,821,399         (18,079,295)          28,742,104
                                                         -------------       -------------        -------------

LONG TERM LIABILITIES:
   8 3/4% senior secured notes, net of discount ......                         229,728,680(7)       229,728,680
   12 1/4% senior secured notes, net of discount .....      70,649,455         (70,649,455)(8)
   13% senior secured notes, net of discount .........     120,983,861        (114,198,159)(9)        6,785,702
   Other long-term liabilities .......................      34,493,405                               34,493,405
                                                         -------------       -------------        -------------
      Total long-term liabilities ....................     226,126,721          44,881,066          271,007,787
                                                         -------------       -------------        -------------
      Total liabilities ..............................     272,948,120          26,801,771          299,749,891
                                                         -------------       -------------        -------------

MEMBERS' DEFICIT .....................................     (14,403,986)        (35,623,474)(10)     (50,027,460)
                                                         -------------       -------------        -------------

TOTAL ................................................   $ 258,544,134       $  (8,821,703)       $ 249,722,431
                                                         =============       =============        =============



                                      F-33


(1)   Represents the historical  unaudited condensed  consolidated balance sheet
      of the Company.

(2)   Represents  net  proceeds  from new  notes of $229.7  million  issued at a
      discount  of  1.404%  less (i)  $79.6  million  to  redeem  the DJL  Notes
      (including a call premium of approximately $5.7 million,  accrued interest
      of $2.2  million and  interest due on the DJL Notes during the 30 day call
      period of $0.7 million),  (ii) $134.0 million to repurchase  approximately
      $116.3 million  principal  amount of OED Notes (including a tender premium
      of approximately  $16.3 million and accrued interest of approximately $1.4
      million),  (iii)  repayment  of accrued  interest  related  to  redeemable
      preferred  member  interests  of  approximately   $1.1  million  and  (iv)
      capitalizable  fees and expenses  associated  with the offering of the new
      notes  of  approximately   $13.4  million,   plus  release  of  restricted
      investments of $7.9 million and restricted cash of $7.0 million.

(3)   Represents  release of restricted cash and restricted  investments held by
      the  trustee  of  the  OED  Notes  whose  use  was  restricted  to  paying
      construction  costs and semi-annual  interest payments under the indenture
      governing the OED Notes.

(4)   Represents  write-off  of deferred  financing  costs  associated  with the
      DJL  Notes and OED Notes redeemed of $2.1 million and $8.4
      million, respectively.

(5)   Represents  payment of accrued interest  associated with the DJL Notes and
      OED Notes of approximately $2.2 million and $1.4 million, respectively.

(6)   Represents payment of (i) accrued interest  associated with the redeemable
      preferred member interests of approximately  $1.1 million and (ii) accrued
      deferred financing costs of approximately $13.4 million.

(7)   Represents net proceeds from issuance of new notes.

(8)   Represents  payment of principal  obligations under the DJL Notes of $71.0
      million  offset  by  write-off  of  remaining   unamortized   discount  of
      approximately $0.4 million.

(9)   Represents payment of principal  obligations under the OED Notes of $116.3
      million  offset  by  write-off  of  remaining   unamortized   discount  of
      approximately $2.1 million.

(10)  Represents  (i) the call  premium on the DJL Notes of  approximately  $5.7
      million,  (ii) the tender premium on the OED Notes of approximately  $16.3
      million (iii) write-off of deferred  financing  costs  associated with the
      DJL Notes and the OED Notes of approximately  $10.5 million (iv) write-off
      of remaining  unamortized discount of the Existing Peninsula Notes and the
      OED Notes of approximately  $2.4 million and (v) interest on the DJL Notes
      during the 30 day call period of $0.7 million.


                                      F-34


                              PENINSULA GAMING, LLC
       UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS




                                                                           THREE MONTHS ENDED MARCH 31, 2004
                                                                  ------------------------------------------------
                                                                                    PRO FORMA
                                                                  HISTORICAL (1)   ADJUSTMENTS          PRO FORMA
                                                                   ------------    ------------       ------------
                                                                                             
NET REVENUES ...................................................   $ 35,565,396                       $ 35,565,396

EXPENSES .......................................................     30,460,584                         30,460,584
                                                                   ------------    ------------       ------------

INCOME FROM OPERATIONS .........................................      5,104,812                          5,104,812
                                                                   ------------    ------------       ------------

OTHER INCOME (EXPENSE):
   Interest income .............................................         57,085                             57,085
   Interest expense, net of amounts capitalized ................     (7,692,728)   $  1,028,034(1)      (6,664,694)
   Interest expense related to preferred members' interest,
      redeemable ...............................................        (90,000)                           (90,000)
                                                                   ------------    ------------       ------------
   Total other expense .........................................     (7,725,643)      1,028,034         (6,697,609)
                                                                   ------------    ------------       ------------

NET LOSS TO COMMON MEMBERS' INTEREST ...........................     (2,620,831)   $  1,028,034         (1,592,797)
                                                                   ============    ============       ============


(1)   Represents  elimination of interest expense (including contingent interest
      and amortization of deferred financing costs and bond discount) related to
      the DJL  Notes  and OED  Notes  of  approximately  $2.5  million  and $4.1
      million,  respectively,  plus interest expense (including  amortization of
      deferred  financing costs and bond discount) on the Peninsula Gaming Notes
      of approximately $5.6 million.

     In  May  2004,  PGP  repurchased  147,553  of  its  convertible   preferred
membership  interests  from an  unrelated  third  party for  approximately  $4.5
million.  The repurchase  was funded by a distribution  of cash to PGP from DJL,
its wholly-owned subsidiary.

     On June 16,  2004,  DJL and OED jointly  entered  into a Loan and  Security
Agreement  with Wells Fargo  Foothill,  Inc. as the Arranger and Agent (the "PGL
Credit  Facility").  The PGL Credit  Facility  consists  of a  revolving  credit
facility which permits DJL and OED to request  advances and letters of credit up
to the  lesser of the  maximum  revolver  amount of $35  million  (less  amounts
outstanding  under  letters  of  credit)  and a  specified  borrowing  base (the
"Borrowing  Base").  For the purposes of the PGL Credit Facility,  the Borrowing
Base is the  lesser  of the  Combined  EBITDA  (as  defined  in the  PGL  Credit
Facility) of OED and DJL for the twelve months immediately preceding the current
month end multiplied by 150% and the Combined EBITDA of OED and DJL for the most
recent  quarterly  period  annualized  multiplied by 150%.  Immediately upon the
closing of the PGL Credit Facility,  DJL borrowed approximately $11.1 million to
refinance  outstanding  obligations  under  the  DJL  Credit  Facility  and  pay
financing related fees and expenses and OED borrowed  approximately $4.8 million
to  refinance  outstanding  obligations  under the OED Credit  Facility  and pay
financing related fees and expenses. Advances under the PGL Credit Facility bear
an  interest  rate based on the  borrower's  option of LIBOR plus a margin of 3%
- -3.5% or Wells Fargo prime rate plus a margin of .5% -1% (current rate of 5.0%);
provided  that at no time shall the  interest  rate be lower  than 4%.  Interest
payments under the prime rate option are due monthly and interest payments under
the LIBOR  option are due the last month of the  respective  LIBOR  period.  The
respective  margins are  determined by the Combined  EBITDA of OED and DJL as of
the end of each fiscal quarter.

      The PGL  Credit  Facility  also  contains  a term  loan in the  amount  of
$14,666,667  (the "Term  Loan").  The  proceeds  from the Term Loan were used to
repay outstanding  obligations under the FF&E Credit Facility.  The Term Loan is
secured by certain  assets of OED and  requires  monthly  payments  of  $333,333
starting  July 1, 2004 until the full balance is paid,  with a maturity no later
than June 15, 2008.  The Term Loan has an interest rate equal to the Wells Fargo
prime rate plus 2.5% (current rate of 6.5%);  provided that at no time shall the
interest rate be lower than 6%. Under the terms of the PGL Credit  Facility,  at
closing  OED was  required  to issue a letter of  credit  in the  amount of $3.2
million in favor of Wells Fargo related to the Term Loan.


                                      F-35


      DJL and  OED  are  jointly  and  severally  liable  under  the PGL  Credit
Facility,  other than borrowings  under the Term Loan.  Borrowings under the PGL
Credit Facility,  other than borrowings under the Term Loan, are  collateralized
by substantially all assets of OED and DJL.  Borrowings under the Term Loan will
be secured by a separate  lien on the  furniture,  fixtures and equipment of OED
financed  pursuant to the terms of the OED FF&E Facility.  Borrowings  under the
PGL Credit Facility are guaranteed by Peninsula Gaming, LLC and Peninsula Gaming
Corp. (formerly known as OED Capital Corp.).

      The PGL Credit  Facility  contains a number of  restrictive  covenants and
agreements,  including  covenants  that limit DJL's and OED's  ability to, among
other things:  (1) incur more debt; (2) create liens; (3) enter into any merger,
consolidation,  reorganization,  or recapitalization,  or reclassify its capital
stock;  (4) dispose of certain  assets;  (5) guarantee  debt of others;  (6) pay
dividends  or make other  distributions;  (7) make  investments;  (8) enter into
transactions  with affiliates.  The PGL Credit Facility also contains  financial
covenants  including a minimum  Combined  EBITDA of OED and DJL,  limitations to
capital  expenditure  amounts at OED and DJL and  minimum  OED  EBITDA  plus the
premium paid in  connection  with the April 2004  repurchase of a portion of the
OED  Notes.  The  PGL  Credit  Facility  also  contains,   among  other  things,
representations and warranties and events of default customary for loans of this
type.


                                      F-36



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members of
The Old Evangeline Downs, L.L.C.
Opelousas, Louisiana

     We have  audited  the  accompanying  balance  sheets of The Old  Evangeline
Downs, L.L.C. (the "Successor Company"),  a wholly owned subsidiary of Peninsula
Gaming,  LLC as of December  31, 2003 and 2002,  and the related  statements  of
operations,  changes in members' equity  (deficit),  and cash flows for the year
ended  December  31, 2003 and the period  August 31, 2002  through  December 31,
2002.  These  financial  statements  are  the  responsibility  of the  Successor
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

     We conducted our audits in accordance  with standards of the Public Company
Accounting Oversight Board (United States). 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,  such financial  statements present fairly, in all material
respects,  the financial  position of The Old  Evangeline  Downs,  L.L.C.  as of
December 31, 2003 and 2002, and the results of its operations and its cash flows
for the year ended  December  31, 2003 and the period  August 31,  2002  through
December 31, 2002 in conformity with accounting principles generally accepted in
the United States of America.

/s/DELOITTE & TOUCHE LLP


Cedar Rapids, Iowa
March 10, 2004
(June 16, 2004 as to Note 1)


                                      F-37


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members of
The Old Evangeline Downs, L.C.
Lafayette, Louisiana

We have audited the accompanying  statements of operations,  changes in members'
equity  (deficit),  and cash flows for the period January 1, 2002 through August
30, 2002 and the year ended December 31, 2001 of The Old Evangeline  Downs, L.C.
(the "Predecessor  Company").  These financial statements are the responsibility
of the Predecessor  Company's  management.  Our  responsibility is to express an
opinion on these financial statements based on our audits.

We conducted  our audits in  accordance  with  standards  of the Public  Company
Accounting Oversight Board (United States). 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 financial  statements  referred to above present fairly, in
all material respects, the results of the Predecessor Company operations and its
cash flows for the period  January 1, 2002 through  August 30, 2002 and the year
ended  December 31, 2001 in  conformity  with  accounting  principles  generally
accepted in the United States of America.

As  described in Note 2 to the  financial  statements,  in 2002 the  Predecessor
Company  changed its method of accounting for goodwill and intangible  assets to
conform  to  Statement  of  Accounting  Standard  No.  142  Goodwill  and  Other
Intangible Assets.

/s/DELOITTE & TOUCHE LLP

Cedar Rapids, Iowa
March 10, 2004
(June 16, 2004 as to Note 1)


                                      F-38


THE OLD EVANGELINE DOWNS, L.L.C.

BALANCE SHEETS
DECEMBER 31, 2003 AND 2002



                                                                                  DECEMBER 31,
                                                                             2003              2002
                                                                        --------------    --------------
                                                                                    
CURRENT ASSETS:
Cash and cash equivalents ...........................................   $    8,502,654    $      962,652
Restricted cash-purse settlements ...................................        1,589,125           840,366
Restricted investments ..............................................       15,778,883
Accounts receivable .................................................          229,099           176,120
Interest receivable .................................................          173,034
Inventory ...........................................................          290,107            29,736
Prepaid expenses ....................................................          244,446            48,885
                                                                        --------------    --------------
Total current assets ................................................       26,807,348         2,057,759
                                                                        --------------    --------------
RESTRICTED CASH-RACINO PROJECT ......................................       20,013,291
                                                                        --------------    --------------
PROPERTY AND EQUIPMENT, NET .........................................       87,463,052         8,796,268
                                                                        --------------    --------------
OTHER ASSETS:
Deferred financing costs, net of amortization of $1,335,172 and
$339,937, respectively ..............................................       10,185,806           484,851
Other intangibles ...................................................       32,257,963        31,329,834
Deposits and other assets ...........................................           87,767            73,131
                                                                        --------------    --------------
Total other assets ..................................................       42,531,536        31,887,816
                                                                        --------------    --------------
TOTAL ...............................................................   $  176,815,227    $   42,741,843
                                                                        ==============    ==============

LIABILITIES AND MEMBERS' EQUITY (DEFICIT)
CURRENT LIABILITIES:
Accounts payable ....................................................   $    2,168,027    $    1,237,603
Construction payable-St. Landry Parish ..............................       20,156,591         2,376,494
Purse settlement payable ............................................        1,589,125           846,778
Accrued payroll and payroll taxes ...................................        1,219,000           131,170
Accrued interest ....................................................        5,472,306           327,953
Other accrued expenses ..............................................        2,067,312           187,253
Current maturity of long-term debt ..................................        3,498,222
Accounts payable to DJL and OEDA ....................................        4,855,204         3,038,992
Notes payable .......................................................                          4,500,000
Term loan payable ...................................................                          8,300,000
Note payable to parent ..............................................                          7,325,000
                                                                        --------------    --------------
Total current liabilities ...........................................       41,025,787        28,271,243
                                                                        --------------    --------------
LONG-TERM LIABILITIES:
13% Senior secured notes, net of discount ...........................      120,923,436
Senior secured facility .............................................        5,104,301
FF&E credit facility ................................................        9,921,557
Notes payable .......................................................        3,511,654
Other accrued expenses ..............................................          800,000
                                                                        --------------    --------------
Total long-term liabilities .........................................      140,260,948
                                                                        --------------    --------------
Total liabilities ...................................................      181,286,735        28,271,243
                                                                        ==============    ==============
COMMITMENTS AND CONTINGENCIES

MEMBERS' EQUITY (DEFICIT)
Common members' interest ............................................       15,232,056        15,232,056
Accumulated deficit .................................................      (19,703,564)         (761,456)


See notes to financial statements.


                                      F-39



                                                                                    
Total members' equity (deficit) .....................................       (4,471,508)       14,470,600
                                                                        --------------    --------------
TOTAL ...............................................................   $  176,815,227    $   42,741,843
                                                                        ==============    ==============


See notes to financial statements.


                                      F-40



THE OLD EVANGELINE DOWNS, L.L.C.

STATEMENTS OF OPERATIONS

THE YEAR ENDED DECEMBER 31, 2003 AND THE PERIOD AUGUST 31 TO
DECEMBER 31, 2002 (SUCCESSOR COMPANY)
THE PERIOD JANUARY 1 TO AUGUST 30, 2002 AND THE YEAR ENDED DECEMBER 31, 2001
(PREDECESSOR COMPANY)



                                                                    SUCCESSOR                     PREDECESSOR
                                                          ----------------------------    ----------------------------
                                                                          PERIOD FROM     PERIOD FROM
                                                                           AUGUST 31       JANUARY 1
                                                                            THROUGH         THROUGH
                                                                          DECEMBER 31,     AUGUST 30,
                                                              2003            2002            2002            2001
                                                          ------------    ------------    ------------    ------------
                                                                                              
REVENUES:
Casino ................................................   $  3,227,477
Racing ................................................     17,773,481    $  3,947,568    $ 13,349,589    $ 18,211,237
Food and beverage .....................................      1,538,374         185,215         971,238       1,113,044
Other .................................................        167,361
Less promotional allowances ...........................       (209,147)
                                                          ------------    ------------    ------------    ------------
Total net revenues ....................................     22,497,546       4,132,783      14,320,827      19,324,281
                                                          ------------    ------------    ------------    ------------
EXPENSES:
Casino ................................................      1,908,730
Racing ................................................     14,646,351       3,224,763      10,725,678      14,364,494
Food and beverage .....................................      1,500,065         187,438         886,708       1,131,499
Other .................................................         59,934
Selling, general and administrative ...................      3,277,507         490,466       1,169,074       1,714,532
Depreciation and amortization .........................        823,944          77,806         138,166         655,194
Pre-opening expense ...................................      3,256,963
Management fee ........................................        480,000         160,000          64,644
Litigation settlement .................................      1,600,000
Relocation expense ....................................                                                        404,738
Impairment charges on long-lived assets ...............                                                      4,361,134
                                                          ------------    ------------    ------------    ------------
Total expenses ........................................     27,553,494       4,140,473      12,984,270      22,631,591
                                                          ------------    ------------    ------------    ------------

INCOME (LOSS) FROM OPERATIONS .........................     (5,055,948)         (7,690)      1,336,557      (3,307,310)

OTHER INCOME (EXPENSE):
Earnings from equity affiliate ........................                                                         58,862
Interest income .......................................        440,003          (4,979)          9,243          10,720
Interest expense, net of amounts capitalized ..........    (14,151,163)       (748,787)       (769,163)     (1,121,835)
                                                          ------------    ------------    ------------    ------------
Total other expense ...................................    (13,711,160)       (753,766)       (759,920)     (1,052,253)
                                                          ------------    ------------    ------------    ------------
NET INCOME (LOSS) TO COMMON MEMBERS' INTEREST .........   $(18,767,108)   $   (761,456)   $    576,637    $ (4,359,563)
                                                          ------------    ------------    ------------    ------------


See notes to financial statements.


                                      F-41


THE OLD EVANGELINE DOWNS, L.L.C.

STATEMENTS OF CHANGES IN MEMBERS' EQUITY (DEFICIT)

THE YEAR ENDED DECEMBER 31, 2003 AND THE PERIOD AUGUST 31 TO
DECEMBER 31, 2002 (SUCCESSOR COMPANY)
THE PERIOD JANUARY 1 TO AUGUST 30, 2002 AND THE YEAR ENDED DECEMBER 31, 2001
(PREDECESSOR COMPANY)



                                                                                   PREDECESSOR
                                                                                      TOTAL
                                                                                    MEMBERS'
                                                                                     EQUITY
                                                                                    (DEFICIT)
                                                                                 -------------
                                                                              
BALANCE, DECEMBER 31, 2000....................................................   $  (1,541,083)
Net loss to common members' interest..........................................      (4,359,563)
                                                                                 -------------

BALANCE, DECEMBER 31, 2001....................................................      (5,900,646)
Net income to common members' interest........................................         576,637
                                                                                 -------------

BALANCE, AUGUST 30, 2002......................................................   $  (5,324,009)
                                                                                 =============




                                                 SUCCESSOR                         SUCCESSOR
                                                   COMMON         SUCCESSOR          TOTAL
                                                  MEMBERS'       ACCUMULATED        MEMBERS'
                                                  INTEREST         DEFICIT           EQUITY
                                               -------------    -------------    -------------
                                                                        
BALANCE, AUGUST 31, 2002 ...................   $  15,232,056                     $  15,232,056
Net loss to common members' interest .......                    $    (761,456)        (761,456)
                                               -------------    -------------    -------------
BALANCE DECEMBER 31, 2002 ..................      15,232,056         (761,456)      14,470,600)
                                               -------------    -------------    -------------
Net loss to common members' interest .......                      (18,767,108)     (18,767,108)
Member distributions .......................                         (175,000)        (175,000)
                                               -------------    -------------    -------------
BALANCE DECEMBER 31, 2003 ..................   $  15,232,056    $ (19,703,564)   $  (4,471,508)
                                               =============    =============    =============


See notes to financial statements.


                                      F-42


THE OLD EVANGELINE DOWNS, L.L.C.

STATEMENTS OF CASH FLOWS

THE YEAR ENDED DECEMBER 31, 2003 AND THE PERIOD AUGUST 31 TO
DECEMBER 31, 2002 (SUCCESSOR COMPANY)
THE PERIOD JANUARY 1 TO AUGUST 30, 2002 AND THE YEAR ENDED DECEMBER 31, 2001
(PREDECESSOR COMPANY)



                                                                             SUCCESSOR                        PREDECESSOR
                                                                   ------------------------------    ------------------------------
                                                                                     PERIOD FROM      PERIOD FROM
                                                                                      AUGUST 31        JANUARY 1
                                                                                       THROUGH          THROUGH
                                                                                     DECEMBER 31,      AUGUST 30,
                                                                        2003             2002             2002             2001
                                                                   -------------    -------------    -------------    -------------
                                                                                                          
CASH FLOWS FROM OPERATING ACTIVITIES:
Net income (loss) ..............................................   $ (18,767,108)        (761,456)   $     576,637    $  (4,359,563)
Adjustments to reconcile net income (loss) to net cash flows
   provided by operating activities:
      Depreciation and amortization ............................         823,944           77,806          138,166          655,194
      Amortization of deferred financing costs and bond
         discount ..............................................       1,974,401          339,937
      Loss on sale of assets ...................................                                                             12,801
      Impairment charge on long-lived assets ...................                                                          4,361,134
Changes in operating assets and liabilities:
      Restricted cash ..........................................        (748,759)        (832,297)       1,093,687          (24,426)
      Receivables ..............................................        (226,013)       1,305,897       (1,394,560)          33,489
      Inventory ................................................        (260,371)          11,105            5,439           (2,782)
      Prepaid expenses and other assets ........................        (210,197)          87,334          (97,903)         (62,339)
      Accounts payable .........................................       2,124,402          580,388         (255,764)         (27,414)
      Accrued expenses .........................................       6,844,704          260,949          390,424         (154,141)
      Accounts payable to DJL and OEDA .........................       1,641,211
      Litigation settlement ....................................       1,200,000
                                                                   -------------    -------------    -------------    -------------
         Net cash flows from operating activities ..............      (5,603,786)       1,069,663          456,126          431,953
                                                                   -------------    -------------    -------------    -------------
CASH FLOWS FROM INVESTING ACTIVITIES:
      Business acquisition and licensing costs .................      (1,781,746)        (438,932)        (269,680)
      Racino project development costs .........................     (55,303,006)      (4,280,112)        (382,159)
      Restricted cash-racino project ...........................     (20,013,291)
      Purchase of restricted investments .......................     (23,922,971)
      Maturity of restricted investments .......................       8,144,088
      Purchase of property and equipment .......................        (710,981)         (75,602)         (54,289)         (68,621)
                                                                   -------------    -------------    -------------    -------------
               Net cash flows from investing activities ........     (93,587,907)      (4,794,646)        (706,128)         (68,621)
                                                                   -------------    -------------    -------------    -------------
CASH FLOWS FROM FINANCING ACTIVITIES:
      Deferred financing costs .................................     (11,516,099)        (316,206)
      Principal payments on debt ...............................     (20,125,000)        (150,000)
      Principal payments on debt to related party ..............                                           (90,987)        (411,230)
      Proceeds from senior secured notes .......................     120,736,000
      Proceeds from senior credit facility .....................       5,104,301
      Proceeds from FF&E credit facility .......................      12,532,493
      Proceeds from notes payable ..............................                        4,500,000
                                                                   -------------    -------------    -------------    -------------
               Net cash flows from financing activities ........     106,731,695        4,033,794          (90,987)        (411,230)
                                                                   -------------    -------------    -------------    -------------

NET INCREASE (DECREASE) IN CASH ................................       7,540,002          308,811         (340,989)         (47,898)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD ...............         962,652          653,841          994,830        1,042,728
                                                                   -------------    -------------    -------------    -------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD .....................   $   8,502,654    $     962,652    $     653,841    $     994,830
                                                                   =============    =============    =============    =============

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
Cash paid during the year for interest .........................   $   8,594,283    $     267,995    $     432,812    $   1,125,262
Cash paid during the year for income taxes .....................                                                      $     123,043



                                      F-43




                                                                             SUCCESSOR                        PREDECESSOR
                                                                   ------------------------------    ------------------------------
                                                                                     PERIOD FROM      PERIOD FROM
                                                                                      AUGUST 31        JANUARY 1
                                                                                       THROUGH          THROUGH
                                                                                     DECEMBER 31,      AUGUST 30,
                                                                        2003             2002             2002             2001
                                                                   -------------    -------------    -------------    -------------
                                                                                                          
SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING
   ACTIVITIES:
Property additions acquired on construction payable which were
   accrued, but not paid .......................................   $  19,681,300    $   2,376,494
Property and equipment purchased in exchange for indebtedness ..   $   4,398,940
Exchange of Private OED Notes for Registered OED Notes .........   $ 123,200,000
Push down of OEDA note payable to PGP ..........................                    $   7,325,000
Assignment from OEDA of term loan payable to Wells Fargo
   Foothill, Inc. (formerly known as Foothill Capital
   Corporation) ................................................                    $   8,450,000
Push down of OEDA intercompany accounts payable to DJL .........                    $   2,484,140
Push down of deferred financing costs, Racino Project
   development costs, and business acquisition and licensing
   costs paid by OEDA ..........................................                    $   2,934,140


See notes to financial statements.


                                      F-44


                        THE OLD EVANGELINE DOWNS, L.L.C.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.    ORGANIZATION, BUSINESS PURPOSE AND BASIS OF PRESENTATION

      In 2002, The Old Evangeline  Downs, L.C. was purchased by OED Acquisition,
LLC ("OEDA"),  a wholly owned  subsidiary of Diamond Jo, LLC (formerly  known as
Peninsula Gaming Company, LLC) ("DJL") and was renamed The Old Evangeline Downs,
L.L.C.  (the "LLC"),  a Louisiana  limited  liability  company (the  "Company").
Unless the context requires  otherwise,  references to the "Company," "we," "us"
or "our" refer to The Old Evangeline Downs, LLC.

      Peninsula Gaming LLC, a Delaware limited  liability  company ("PGL"),  was
formed on June 16, 2004 and a corporate  restructuring occurred on the same date
and is reflected in these  financial  statements.  As a result of the  corporate
restructuring, PGL was formed as a new direct parent company of DJL, the Company
and Peninsula  Gaming Corp.  (formerly known as the Old Evangeline Downs Capital
Corp.), a Delaware limited  liability  company ("PGC").  Prior to June 16, 2004,
PGC,  which has no assets or operations  and was formed solely to facilitate the
offering by the Company of its 13% Senior Secured Notes due 2010 with Contingent
Interest,  was a direct wholly owned subsidiary of the Company.  PGL is a wholly
owned subsidiary of Peninsula Gaming Partners, LLC, a Delaware limited liability
company ("PGP"). In addition,  upon the corporate  restructuring,  OEDA became a
sister  company  to PGL and a  wholly  owned  subsidiary  of PGP in a  corporate
spin-off which was recorded as a distribution by PGL on June 16, 2004.

      OED currently owns and operates the Evangeline Downs Racetrack and Casino,
or  racino.  OED's new  racino  in  Opelousas  has a  Southern  Louisiana  Cajun
roadhouse  theme  on  the  exterior,   with  a  complementary  regional  Acadian
atmosphere on the interior.  The racino  currently  includes a casino with 1,627
slot machines,  parking  spaces for  approximately  2,229 cars, 60 semis,  and 5
buses, and several dining options. OED's dining options include a 312-seat Cajun
Buffet, an 82-seat fine dining Evangeline restaurant,  a 192-seat Lagniappe food
court and a 202-seat Mojos sports bar with an additional 98-seat screened patio,
in addition to a raised bar and lounge area with 120 seats,  known as  Zydeco's,
occupying the center of OED's casino floor.  In accordance  with its  regulatory
requirements for the racino, OED expects to complete  construction of a one-mile
dirt track,  stables for 980 horses, a grandstand and clubhouse with seating for
1,295 patrons,  and apron and patio space for an additional 3,000 patrons by the
end of fiscal 2004 with related additional capital expenditures of approximately
$17.5  million  as  of  December  31,  2003.   Consistent  with  its  regulatory
requirements, OED also expects to continue construction on its turf track during
fiscal  2005.  Pending  completion  of OED's new horse  racetrack,  horse racing
operations  are  conducted  at OED's  nearby  pari-mutuel  wagering  complex  in
Lafayette,  Louisiana,  whose  operations will be transferred to OED's new horse
racetrack upon completion.  OED's operations also include two off-track  betting
parlors ("OTB"), one in New Iberia, and one in Port Allen, Louisiana.  OED's OTB
in Port Allen,  located on Interstate 10 across the Mississippi River from Baton
Rouge, Louisiana, also operates 100 video poker machines.

      Predecessor  Company  for the period  January 1 to August 30, 2002 and the
year ended 2001--The  accompanying  financial statements include the accounts of
The Old Evangeline Downs, L.C. (the "L.C."). The L.C. was organized as a limited
liability  company under the provisions of the laws of the State of Louisiana in
October 1994 for the purpose of both acquiring  through the  Bankruptcy  Plan of
Reorganization, and operating the Evangeline Downs Racetrack.

RACINO DEVELOPMENT

      In order to provide  funding for the racino  project and to repay  certain
then  existing  indebtedness,  on February  25,  2003,  OED  completed a private
placement of $123.2  million 13% Senior  Secured Notes due 2010 with  Contingent
Interest  (the "Private OED Notes").  On September  10, 2003,  OED exchanged the
Private  OED  Notes  for  notes  registered  with the  Securities  and  Exchange
Commission  otherwise  identical  in all  respects to the Private OED Notes (the
"Registered  OED Notes,"  and  together  with the  Private  OED Notes,  the "OED
Notes").

      The  construction  and development of the racino project is expected to be
completed in two phases. The first phase involves the construction of the casino
and related casino amenities which was substantially completed and

                                      F-45




opened to the public on December 19,  2003.  Construction  of the second  phase,
which involves the  construction of the horse racetrack and related  facilities,
is currently underway.  OED expects to begin scheduling live racing meets at the
racino in December  2004, at which time it expects to cease  operations at OED's
existing horse racetrack.

      The total remaining capital  expenditures  expected to complete the racino
project as of December 31, 2003 is  approximately  $17.5 million.  The source of
funds to  complete  construction  and  development  of the racino  will be (i) a
portion of the  proceeds  from the  offering  of the OED Notes,  (ii)  available
borrowings  under OED's $15.0 million  senior  secured  credit  facility,  (iii)
available borrowings under OED's $16.0 million furniture, fixtures and equipment
financing  facility and (iv) cash flows from existing  racetrack  operations and
future  cash  flows  from  future  racino  operations.  See  Note 4 for  further
information  about the OED Notes,  the senior credit facility and the furniture,
fixtures and equipment financing facility.


2.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Cash and Cash  Equivalents--OED  considers  all cash on hand and in banks,
certificates of deposit and other highly liquid debt instruments  purchased with
original maturities of three months or less to be cash equivalents.

      RESTRICTED  CASH--Restricted cash represents amounts for purses to be paid
during the live meet  racing  season.  Additionally,  restricted  cash  includes
entrance  fees for a special  futurity race during the racing  season,  plus any
interest  earnings.  These  funds will be used to pay the purse for the race.  A
separate interest bearing bank account is required for these funds.

      RESTRICTED  INVESTMENTS--As  of December  31, 2003,  we had  approximately
$15.8 million  invested in  government  securities  with original  maturities of
greater than 90 days from the date of initial investment. These investments have
been  classified as  held-to-maturity  and have  contractual  maturities of $8.0
million  on both  February  15,  2004 and  August 15,  2004.  Proceeds  from the
maturity  of  these  investments  will be used to help  make  payments  of fixed
interest on the OED Notes due March 1, 2004 and  September 1, 2004 in accordance
with the terms of the Cash Collateral and Disbursement Agreement, dated February
25, 2003, among us, U.S. Bank National  Association (as trustee and disbursement
agent) and an  independent  construction  consultant  (the "Cash  Collateral and
Disbursement Agreement").

      INVENTORIES--Inventories  consisting principally of food, beverage, retail
items,  and  operating  supplies are stated at the lower of first-in,  first-out
cost or market.

      RESTRICTED   CASH-RACINO    PROJECT--"Restricted    cash-racino   project"
represents  unused  proceeds  from  the  sale  of the  OED  Notes,  the  use and
disbursement of which are restricted to the design,  development,  construction,
equipping and opening of the racino in accordance  with the Cash  Collateral and
Disbursement  Agreement.  As of December 31, 2003,  we had $14.4 million in cash
equivalents  deposited in a construction  disbursement  account, $0.2 million in
cash  equivalents  deposited  in an interest  reserve  account that will be used
toward  payment  of  fixed  interest  on the OED  Notes,  $5.0  million  in cash
equivalents  deposited in a completion reserve account that will be used to fund
potential  cost  overruns  and  contingency  amounts with respect to the design,
development,  construction, equipping and opening of the racino and $0.4 million
in cash in a local financial institution.  The funds deposited in these accounts
are invested in cash or securities that are readily convertible to cash.

      PROPERTY AND  EQUIPMENT--Property  and  equipment are recorded at cost and
capitalized  lease  assets  are  recorded  at  their  fair  market  value at the
inception of the lease.  Major renewals and improvements are capitalized,  while
maintenance and repairs are expensed as incurred.  Depreciation and amortization
are computed on a straight-line basis over the following estimated useful lives:

   Land improvements...........................................   20-40 years
   Building and building improvements..........................    9-40 years
   Furniture, fixtures and equipment...........................    3-10 years
   Computer equipment..........................................     3-5 years
   Vehicles....................................................       5 years


                                      F-46


   *  OED currently  leases  the  land  on  which  the  building  and  leasehold
      improvements  associated  with the old racetrack  are located.  The ground
      lease  annual  rental is $0 per year and the  lease  term  expires  on the
      earlier  of  December  31,  2004 or the first day we open a new  racetrack
      facility for business in St. Landry Parish, Louisiana.

      LONG-LIVED  ASSETS--Effective January 1, 2002, OED assessed the impairment
of long-lived assets, excluding goodwill and indefinite-lived intangible assets,
in accordance  with SFAS No. 144,  "Accounting for the Impairment or Disposal of
Long-Lived Assets".  SFAS No. 144 addresses  financial  accounting and reporting
for the impairment or disposal of long-lived assets.  This statement  supersedes
SFAS No.  121,  "Accounting  for the  Impairment  of  Long-Lived  Assets and for
Long-Lived  Assets  to  be  Disposed  Of,"  and  the  accounting  and  reporting
provisions of APB Opinion No. 30, "Reporting the Results of Operations-Reporting
the Effects of Disposal of a Segment of a Business,  and Extraordinary,  Unusual
and Infrequently Occurring Events and Transactions." This new pronouncement also
amends  ARB No.  51  "Consolidated  Financials  Statements,"  to  eliminate  the
exception to  consolidation  for a subsidiary  for which control is likely to be
temporary.  SFAS  No.  144  requires  that  one  accounting  model  be used  for
long-lived assets to be disposed of by sale, whether previously held and used or
newly acquired and also broadens the presentation of discontinued  operations to
include  more  disposal  transactions.  OED  evaluates  the  carrying  value  of
long-lived  assets when events and  circumstances  warrant such a review. If the
carrying  value  of the  long-lived  asset  is  considered  impaired,  a loss is
recognized  based on the amount by which the  carrying  value  exceeds  the fair
market  value of the asset.  The adoption of SFAS No. 144 did not have an impact
on OED's  financial  position  or  results  of  operations  for the years  ended
December 31, 2003 and 2002.

      CAPITALIZED  INTEREST--OED capitalizes interest costs associated with debt
incurred  in  connection  with the  racino  project.  When debt is  specifically
identified as being  incurred in connection  with the  development of the racino
project,  OED capitalizes  interest on amounts expended on the racino project at
OED's average cost of borrowed money. Capitalization of interest will cease when
the project is substantially  complete.  The amount  capitalized during 2003 was
$2.2 million and during the period August 31, 2002 through December 31, 2002 was
$0.1 million.

      DEFERRED FINANCING COSTS--Costs  associated with the issuance of debt (see
Note 4) have been deferred and are being  amortized over the life of the related
indenture/agreement using the effective interest method.

      GOODWILL  AND  OTHER  INTANGIBLE  ASSETS--Prior  to  the  purchase  of the
predecessor  company by the  successor  company  during  2002,  the  predecessor
company had  goodwill  associated  with the  predecessor  company's  adoption of
"fresh-start"  reporting in 1994. The goodwill was being amortized on a straight
line basis over a period of 15 years. Upon the predecessor company's adoption of
SFAS No.  142  "Goodwill  and Other  Intangible  Assets"  on  January  1,  2002,
amortization of the goodwill ceased. Assuming the non-amortization  provision of
SFAS  No.  142 had been  adopted  at the  beginning  of  2001,  the  predecessor
company's net loss to common members interest would have been $(3,933,736).

      At  December  31,  2003 and 2002,  Other  Intangible  Assets  consists  of
licensing costs and the acquired tradename  associated with the purchase of OED.
As of December 31, 2003,  OED had recorded  approximately  $3.8 million on OED's
balance sheet for directly related legal and other  incremental costs associated
with the  acquisition  of OED and  obtaining  the  relevant  gaming  licenses to
conduct gaming operations associated with the racino project in Louisiana. These
costs are included as a cost of the  acquisition  and have been evaluated  under
SFAS No. 141  "Business  Combinations"  and SFAS No. 142.  Intangible  assets of
$28.4 million  acquired as part of the acquisition were identified and valued as
follows (in millions):

         Slot Machine and Electronic Video Game Licenses.............   $24.6
         Tradename...................................................    $2.5
         Horse Racing Licenses.......................................    $1.3
                                                                        -----
         Total.......................................................   $28.4
                                                                        =====

      For purposes of the  valuations  set forth above,  each of the  identified
intangible assets were treated as having indefinite lives and valued separately.
The  methodology  employed by an independent  valuation  specialist to arrive at
such valuations  required evaluating the fair market value of the existing horse
racing business on a stand-

                                      F-47




alone basis  without  taking into  account any right to obtain slot  machine and
electronic  video game  licenses.  Such  valuation  was based in part upon other
transactions in the industry and OED's historical results of operations. A value
was  also  derived  for the  tradename  using  market  based  royalty  rates.  A
significant  portion of the purchase price is  attributable  to the slot machine
and  electronic  video game  license  rights,  which were valued  based upon the
market  value  paid by  other  operators  and upon  projected  cash  flows  from
operations.  These  valuations  and  related  intangible  assets are  subject to
impairment by, among other things,  significant  changes in the gaming tax rates
in Louisiana,  significant  new  competition  which could  substantially  reduce
profitability,  non-renewal of OED's racing or gaming licenses due to regulatory
matters,  changes  to OED's  tradename  or the way  OED's  tradename  is used in
connection  with OED's  business and  regulatory  changes  that could  adversely
affect OED's  business by, for example,  limiting or reducing the number of slot
machines or video poker machines that we are permitted to operate.

      CONSTRUCTION PAYABLE-ST. LANDRY PARISH--At December 31, 2003 and 2002, OED
had $20.2  million and $2.4  million,  respectively,  in payables  and  accruals
related  to  construction  and  development  costs  associated  with the  racino
project.

      FINANCIAL  INSTRUMENTS--The  carrying  amount  for  financial  instruments
included among cash and cash equivalents,  accounts receivable, restricted cash,
accounts payable and security  deposits  approximates  their fair value based on
the short maturity of those instruments.

      REVENUE  RECOGNITION--In  accordance with common industry practice,  OED's
casino  revenue is the net win from gaming  activities,  which is the difference
between  gaming  wins  and  losses.  Racing  revenues  include  OED's  share  of
pari-mutuel  wagering on live races after payment of amounts returned as winning
wagers, and OED's share of wagering from import and export  simulcasting as well
as OED's share of wagering from OED's off-track betting parlors.

      PROMOTIONAL ALLOWANCES--Food,  beverage, and other items furnished without
charge to customers are included in gross revenues at a value which approximates
retail and then  deducted as  promotional  allowances to arrive at net revenues.
The cost of such complimentary services have been included as casino expenses on
the  accompanying  statements of operations.  Such estimated  costs of providing
complimentary  services allocated from the food and beverage and other operating
departments to the casino department were $71,222 and $792 for food and beverage
and other, respectively, in 2003.

      INCOME  TAXES--OED is a limited  liability  company.  In lieu of corporate
income  taxes,  the  members of a limited  liability  company are taxed on their
proportionate  share  of  OED's  taxable  income.  Therefore,  no  provision  or
liability  for  federal   income  taxes  has  been  included  in  the  financial
statements.

      USE OF  ESTIMATES--The  preparation of financial  statements in conformity
with accounting  principles  generally  accepted in the United States of America
requires  management to make estimates and assumptions  that affect the reported
amounts  of assets and  liabilities  and  disclosure  of  contingent  assets and
liabilities at the date of the financial  statements and the reported amounts of
revenues and expenses during the reporting periods.  Actual results could differ
from those estimates.  OED periodically evaluates its policies and the estimates
and assumptions related to these policies.  OED also periodically  evaluates the
carrying value of its assets in accordance  with generally  accepted  accounting
principles.  OED  operates  in a highly  regulated  industry  and is  subject to
regulations   that  describe  and  regulate   operating  and  internal   control
procedures. The majority of OED's revenues are in the form of cash, which by its
nature,  does not require  complex  estimates.  In  addition,  OED made  certain
estimates  surrounding  its  application of purchase  accounting  related to the
acquisition and the related assignment of costs to goodwill and other intangible
assets.

      In addition,  contingencies  are accounted for in accordance with SFAS No.
5,  "Accounting  for  Contingencies."  SFAS No. 5 requires  that OED  records an
estimated  loss from a loss  contingency  when  information  available  prior to
issuance of OED's  financial  statements  indicates  that it is probable  that a
liability  has been  incurred at the date of the  financial  statements  and the
amount of the loss can be reasonably  estimated.  Accounting  for  contingencies
such  as  legal  matters  requires  us to use  judgment.  Many  of  these  legal
contingencies  can take  years to be  resolved.  Generally,  as the time  period
increases over which the uncertainties  are resolved,  the likelihood of changes
to the estimate of the ultimate outcome increases.  However,  an adverse outcome
could have a material impact on OED's financial condition and operating results.

                                      F-48




      CONCENTRATIONS   OF  RISK--OED's   customer  base  consists  of  southwest
Louisiana.  Although OED is directly  affected by the economic  viability of the
area, management does not believe significant risk exists at December 31, 2003.

      OED  maintains  deposit  accounts at two banks.  At December  31, 2003 and
2002,  and various  times during the years then ended,  the balance at the banks
exceeded the maximum amount insured by the FDIC.  Management believes any credit
risk related to the uninsured balance is minimal.

      RECLASSIFICATIONS--Certain  prior year amounts have been  reclassified  to
conform with current year presentation.

      RECENTLY ISSUED ACCOUNTING  STANDARDS--In  July 2002, the FASB issued SFAS
No. 146,  "Accounting for Costs  Associated  with Exit or Disposal  Activities".
This statement addresses financial accounting and reporting for costs associated
with exit or disposal  activities  and  nullifies  the previous  guidance on the
subject.  This statement  requires,  among other things,  that a liability for a
cost  associated  with an exit or  disposal  activity  be  recognized  when  the
liability is incurred.  The provisions for this statement are effective for exit
or disposal  activities that are initiated after December 31, 2002. The adoption
of SFAS No. 146 did not have a material effect on OED's results of operations or
financial position for the year ended December 31, 2003.

      In November 2002, the Financial  Accounting  Standards Board (FASB) issued
Interpretation  No. 45, Guarantor's  Accounting and Disclosure  Requirements for
Guarantees,  Including  Indirect  Guarantees of Indebtedness of Others (FIN 45).
FIN 45 expands  the  disclosure  requirements  related  to  certain  guarantees,
including product warranties,  and requires OED to recognize a liability for the
fair value of all guarantees  issued or modified after December 31, 2002. FIN 45
did not impact OED's financial position or net income.

      In 2003, the FASB issued  Interpretation  (FIN) No. 46,  Consolidation  of
Variable  Interest  Entities,  which  addresses  the  consolidation  and related
disclosures  of these  entities by business  enterprises.  These are entities in
which  either  the equity  investment  at risk is not  sufficient  to absorb the
probable  loss  without  additional  subordinated  financial  support from other
parties,   or  the  investors  with  equity  at  risk  lack  certain   essential
characteristics of a controlling  interest.  Under the Interpretation,  OED must
consolidate  any variable  interest  entities (VIEs) in which OED holds variable
interests and OED is deemed the primary beneficiary.  The effective date for the
adoption of FIN 46 for  interests in VIEs created  prior to February 1, 2003 was
July 1, 2003 and applies immediately to variable interest entities created after
January  31,  2003,  and to variable  interest  entities in which OED obtains an
interest after that date. The adoption of FIN 46 did not impact OED's  financial
position or net loss available to common members' interest.

      In May 2003, the FASB issued  Statement No. 150,  "Accounting  for Certain
Financial Instruments with Characteristics of both Liabilities and Equity." This
statement  establishes  standards  for how an  issuer  classifies  and  measures
certain  financial  instruments  with  characteristics  of both  liabilities and
equity. It requires the issuer to classify a financial instrument that is within
the scope of the standard as a liability if such financial  instrument  embodies
an obligation  of the issuer.  The adoption of SFAS No. 150 did not impact OED's
financial position or net loss available to common members' interest.

3.    PROPERTY AND EQUIPMENT

Property and equipment at December 31 is summarized as follows:

                                                 2003            2002
                                             ------------    ------------
Land and land improvements ...............   $ 12,886,570    $    310,000
Building and improvements ................     45,611,018       1,822,508
Furniture, fixtures and equipment ........     21,212,716       1,169,935
Computer equipment .......................      4,603,839
Vehicles .................................         70,571
Construction in progress .................      5,864,340       7,455,885
Subtotal .................................     90,249,054      10,758,328
Accumulated depreciation .................     (2,786,002)     (1,962,060)


                                      F-49




Property and equipment, net ..............   $ 87,463,052    $  8,796,268

*     In December 2001, OED recorded property impairment charges of $4,361,134
      related to OED's horse racing facility, see Note 10.


4.    DEBT

Debt at December 31 is summarized as follows:



                                                                                                2003             2002
                                                                                           -------------    -------------
                                                                                                      
13% Senior Secured Notes due March 1, 2010 with Contingent Interest, net of
discount of $2,276,564, secured by certain assets of OED ...............................     120,923,436

$15.0 million Loan and Security Agreement with Wells Fargo Foothill, Inc.,
interest rate at Prime + 2.50% (current rate of 6.5%), maturing June 24, 2006,
secured by certain assets of OED .......................................................       5,104,301

$16.0 million Loan and Security Agreement with Wells Fargo Foothill, Inc.,
interest rate at Prime + 2.50% (current rate of 6.5%), due in 48 equal monthly
principal payments beginning on March 1, 2004, secured by certain assets of OED ........      12,532,493

Promissory note payable to third party, interest at 4.75% payable monthly in
arrears, annual principal payments of $550,000 due each October beginning in
2004, secured by mortgage on certain real property of OED ..............................       3,850,000

Note payable to IGT, interest rate at 9.5%, monthly payments of principal and
interest of $31,250, with final payment due July 1, 2005, secured by certain
assets of OED ..........................................................................         548,940

Term loan with Foothill Capital Corporation, interest at Prime + 3.75%, however,
at no time shall the interest rate be lower than 7.5% (current rate of 8.0%),
maturing the earlier of (a) June 30, 2003 or (b) the date on which we consummate
OED's financing of the racino project, secured by substantially all the assets
of OED .................................................................................                        8,300,000

Note payable to PGP, issued by OEDA, interest rate of 7% until January 31, 2003,
thereafter 8% until February 28, 2003, thereafter 9% until March 31, 2003,
thereafter the greater of 12% or the fixed rate on the notes expected to be
issued to finance the racino project, maturing on June 30, 2003 ........................                        7,325,000
                                                                                           -------------    -------------
Note payable to WET2, interest rate of 7% until March 31, 2003, thereafter the
greater of 12% or the fixed rate on the notes expected to be issued to finance
the racino project, maturing on June 30, 2003 ..........................................                        4,500,000
                                                                                           -------------    -------------

Total debt .............................................................................     142,959,170       20,125,000

Less current portion ...................................................................      (3,498,222)     (20,125,000)
                                                                                           -------------    -------------

Total long term debt ...................................................................   $ 139,460,948    $           0
                                                                                           =============    =============


      On February  25,  2003,  OED  completed  the private  placement  of $123.2
million aggregate  principal amount of OED Notes. The OED Notes bear interest at
a rate of 13% per year which is payable semi-annually on March 1 and September 1
of each year,  beginning  September 1, 2003.  Contingent interest will accrue on
the OED Notes


                                      F-50


beginning in the first full fiscal year after the casino begins operations.  The
amount of  contingent  interest will be equal to 5.0% of OED's cash flow for the
applicable  period,  subject  to  certain  limitations.  OED may defer  paying a
portion of  contingent  interest  under certain  circumstances  set forth in the
indenture governing the OED Notes.

      At the end of each six-month period after the casino portion of the racino
begins operations,  OED is required under the indenture  governing the OED Notes
to offer to  purchase  the  maximum  principal  amount of OED Notes  that may be
purchased,  with an amount equal to the sum of (i) 50% of OED's excess cash flow
for such period (if any) and (ii) the then  available  balance in an excess cash
flow account,  which account at any time shall not exceed $10.0 million.  For 45
days  following  the  expiration  of each  initial  excess  cash  flow  offer to
purchase,  the holders of the OED Notes have the right to request  that OED make
an offer to purchase  OED Notes with the funds in the excess  cash flow  account
subject to certain limitations, including that OED shall not be required to make
more than one offer at any one time. All such offers to purchase OED Notes shall
be made at 101% of the principal amount, plus accrued and unpaid interest.

      The OED Notes are secured by all of OED's  current and future assets (with
the  exception of certain  excluded  assets),  including  the  remaining  unused
proceeds from the offering of the OED Notes which have been deposited into OED's
construction disbursement, interest reserve and completion reserve accounts. The
OED Notes,  which mature on March 1, 2010,  are  redeemable at OED's option,  in
whole or in part at any time or from time to time, on and after March 1, 2007 at
certain specified redemption prices set forth in the indenture governing the OED
Notes.  The indenture  governing the OED Notes  contains a number of restrictive
covenants and agreements,  including  covenants that limit the ability of us and
OED's  subsidiaries to, among other things:  (1) pay dividends,  redeem stock or
make other distributions or restricted payments; (2) incur indebtedness or issue
preferred shares; (3) make certain  investments;  (4) create liens; (5) agree to
payment  restrictions  affecting the subsidiary  guarantors;  (6) consolidate or
merge;  (7) sell or otherwise  transfer or dispose of assets,  including  equity
interests of subsidiaries;  (8) enter into  transactions  with  affiliates;  (9)
designate  subsidiaries  as  unrestricted  subsidiaries;  (10) use  proceeds  of
permitted  asset sales and (11)  change its line of  business.  At December  31,
2003, OED was in compliance with all such covenants. The events of default under
the indenture  include  provisions  that are typical of senior debt  financings.
Upon the occurrence and continuance of certain events of default, the trustee or
the holders of not less than 25% in aggregate  principal  amount of  outstanding
OED Notes may declare all unpaid  principal  and accrued  interest on all of the
OED Notes to be immediately due and payable.  Upon the occurrence of a change of
control (as defined in the indenture  governing  the OED Notes),  each holder of
OED Notes will have the right to  require  OED to  purchase  all or a portion of
such  holder's  OED Notes at a  purchase  price  equal to 101% of the  principal
amount  thereof  plus  accrued  and  unpaid  interest,  if any,  to the  date of
repurchase.

      On June 24, 2003,  OED entered  into a new $15.0  million  senior  secured
credit  facility  with  Wells  Fargo  Foothill,  Inc.  as  lender  (the  "Credit
Facility").  The Credit Facility was amended by the parties thereto on September
22,  2003,  December  10,  2003 and  December  24,  2003 (the  "Credit  Facility
Amendments").  OED's obligations under the Credit Facility are secured by a lien
on substantially all of OED's and OED's subsidiaries' current and future assets,
other than the construction disbursement,  interest reserve,  completion reserve
and excess cash flow  accounts and certain  other  excluded  assets as well as a
pledge by OEDA of OED's capital stock.  Pursuant to the intercreditor  agreement
described  below,  the lien on the  collateral  securing the Credit  Facility is
senior to the lien on such collateral securing the OED Notes.

      The Credit Facility consists of a revolving credit facility which Ipermits
us to request  advances  and  letters of credit to finance  working  capital and
other general corporate needs.  Pursuant to the Credit Facility Amendments,  OED
had the ability to borrow up to $8.5 million  (less  amounts  outstanding  under
letters of credit) at any one time outstanding during the period before the date
that the casino portion of the racino was completed and, among other things,  is
open for business to the general  public and  construction  costs for the casino
have been paid in full or, if such  payments are not yet due on such date,  that
sufficient funds remain in the construction disbursement account to satisfy such
payments in full (the "Phase I Completion  Date").  All  requirements  under the
definition of the Phase I Completion  Date were met on January 9, 2004.  For the
period after the Phase I Completion  Date but before the second  anniversary  of
the Phase I  Completion  Date (the  "Second  Anniversary"),  the total amount of
credit that will be available  to OED will be the lesser of $15.0  million and a
specified  borrowing base (the "Borrowing Base"). For the purposes of the Credit
Facility, the Borrowing Base is the lesser of 30% of the amount of certain costs
incurred by us in connection with the construction of the racino project and 20%
of the amount of the distressed-sale  valuation of OED's and OED's subsidiaries'
operations and assets. After the Second Anniversary,  the total amount

                                      F-51




of credit that will be available to OED will be the greater of (i) the lesser of
$10.0 million and the Borrowing Base or (ii) the aggregate  principal  amount of
all advances outstanding as of the Second Anniversary. At December 31, 2003, OED
had outstanding  borrowings of $5.1 million and outstanding letters of credit of
$3.2 million under the Credit Facility.

      All revolving loans and letters of credit issued under the Credit Facility
will mature on June 24, 2006.  Prior to the maturity date,  funds borrowed under
the Credit Facility may be borrowed,  repaid and reborrowed,  without premium or
penalty. OED's borrowings under the Credit Facility will bear interest at a base
rate (a Wells  Fargo  prime  rate)  plus a margin of 2.50%.  The  interest  rate
payable  under the Credit  Facility  will  increase  by 2% per annum  during the
continuance  of an event of  default.  Under the  Credit  Facility,  OED is also
required  to pay to the  lender a letter of credit  fee equal to 2% per annum on
the daily balance of the undrawn amount of all outstanding letters of credit and
to the  institution  issuing  a letter of credit a  fronting  fee,  in each case
payable in arrears on a monthly basis.

      The   Credit   Facility   contains,   among   other   things,   covenants,
representations and warranties and events of default customary for loans of this
type. The most significant  covenants include a minimum EBITDA requirement and a
maximum  capital  expenditure  requirement.  At December  31,  2003,  OED was in
compliance with all such covenants.

      Concurrently  with the closing of the Credit  Facility,  the trustee under
the indenture for the OED Notes (as secured party) entered into an intercreditor
agreement  with Wells  Fargo  Foothill,  Inc.  as the lender  under such  credit
facility, providing, among other things, that the lien securing the indebtedness
under the Credit Facility is senior to the lien securing the indebtedness  under
the OED Notes  (except that the  construction  disbursement,  interest  reserve,
completion  reserve and excess cash flow  accounts are security only for the OED
Notes).

      On September 22, 2003, OED entered into a new $16.0 million senior secured
credit facility with Wells Fargo Foothill, Inc. as lender (the "FF&E Facility").
Under the FF&E Facility, the lender agrees to make a series of term loans, up to
a maximum amount of $16.0 million,  to finance the purchase of gaming  equipment
and other furniture,  fixtures and equipment.  OED's  obligations under the FF&E
Facility are, subject to certain  limitations,  secured by a first priority lien
on all of the furniture,  fixtures and equipment,  and all proceeds and products
thereof.  At December 31, 2003, OED had outstanding  borrowings of $12.5 million
under the FF&E Facility.

      Loans  under the FF&E  Facility  shall be  repayable  in 48 equal  monthly
installments  of principal,  commencing on March 1, 2004,  and continuing on the
first day of each month  thereafter  until the  unpaid  balance of all loans are
paid in full.  The  outstanding  principal  balance  and all  accrued and unpaid
interest under all loans shall also be due and payable in full on March 1, 2008.
Once borrowed,  all loans may be prepaid in whole or in part without  penalty or
premium at any time  during the term of this  agreement.  Amounts  borrowed  and
repaid may not be reborrowed. OED's borrowings under the FF&E Facility will bear
interest at a base rate (a Wells  Fargo prime rate) plus a margin of 2.50%,  but
at no time shall the interest  rate be less than 6%. The  interest  rate payable
under the FF&E Facility will increase by 2% per annum during the  continuance of
an event of default.

      The FF&E Facility contains, among other things, covenants, representations
and warranties and events of default  customary for loans of this type. The most
significant covenants include a minimum EBITDA requirement and a maximum capital
expenditure  requirement.  At December 31, 2003 OED was in  compliance  with all
such covenants.

      In October 2003, OED entered into a purchase agreement to acquire 93 acres
of land, divided into seven  approximately  equal parcels,  for a total purchase
price of  $3,850,000.  The  purchase  price under this  purchase  agreement  was
financed by the seller with us issuing a $3,850,000  note payable to the seller.
The note is payable in seven equal  annual  installments  of $550,000  beginning
October 24, 2004 and bears interest at a rate of 4.75% of the unpaid balance due
monthly in arrears on the fifth day of each month beginning on December 5, 2003.
The note is  collateralized by a mortgage on the property.  Simultaneously  with
the payment of each $550,000 annual installment  discussed above,  seller agrees
to release one of the remaining parcels from the mortgage.

      In March 2003,  OED entered into a  participation  agreement  with a third
party  operator to own and operate 100 video poker machines at OED's OTB in Port
Allen,  Louisiana. In December 2003, OED obtained its license to

                                      F-53




own and operate  video poker  machines.  In  accordance  with the  participation
agreement,  OED assumed the remaining balance of an original $663,700 promissory
note payable in exchange for ownership of the 100 video poker machines. The note
bears interest at 9.5% and is payable in monthly  installments  of principal and
interest  of  $31,250  with  the last  payment  due  July 1,  2005.  The note is
collateralized by a security interest in the machines.

      Concurrently  with the issuance of the OED Notes,  OED's obligations under
the Term Loan, the PGP Note and the WET2 Note were repaid in February 2003.


5.    LITIGATION SETTLEMENT

      On November 8, 1994,  the Louisiana  Horsemen's  Benevolent and Protective
Association  1993,  Inc.  ("LHBPA")  filed a lawsuit  against all licensed horse
racetracks  in the State of  Louisiana.  The lawsuit  alleged that LHBPA did not
receive the  appropriate  share of net revenues from video poker devices located
at licensed  horse  racetracks.  In February 2003, OED entered into a settlement
agreement  with LHBPA for $1.6 million.  The terms of the  settlement  agreement
requires OED to make payments of $400,000 annually beginning in March 2003, with
additional $400,000 payments due in March 2004 through 2006.

      In  accordance  with  Statement of Financial  Accounting  Standards  No. 5
"Accounting for  Contingencies,"  OED recorded an expense and related accrual of
$1.6 million in the  financial  statements as of December 31, 2003. Of the total
$1.6 million accrual, $0.4 million was paid in March 2003, $0.4 million has been
included in "Other accrued expenses" in the "Current  Liabilities"  section with
the  remaining  $0.8  million  recorded  under "Other  accrued  expenses" in the
"Long-term liabilities" section of the Balance Sheet.


6.    EMPLOYEE BENEFIT PLAN

      On June 1,  2002,  OED  implemented  a new  401(k)  Plan that  covers  any
employee who wishes to  participate,  who was over age 21 and has given one year
of service to OED.  Contributions  to the plan made by the employees are limited
to 60% of their compensation and are partially matched by OED based on a formula
providing for 50% matching on the first 4% of  compensation  contributed.  OED's
contributions  to the plan for the year  ended  December  31,  2003,  the period
August 31,  2002 to  December  31,  2002 the  period  June 1, 2002 (date of plan
implementation)   to  August  30,   2002  were   $21,673,   $5,954  and  $3,635,
respectively.

      During  2001 and  through  February  2002,  OED  participated  in a profit
sharing 401(k) Plan sponsored by the Moody Company which was implemented  during
1996 that covered any employee  who wished to  participate,  who was over age 21
and had given one year of service to OED.  Contributions to the plan made by the
employees were limited to 15% of their  compensation and were partially  matched
by OED  based on a  formula  providing  for 1) 50%  matching  on the first 4% of
compensation,  and 2) an  optional  contribution  of up to 15% of  compensation,
based on an annual decision of OED's managers.  OED's  contributions to the plan
were  $2,995  and  $18,895  for the  period  January 1 through  the end of OED's
participation in the plan in February 2002 and the year ended December 31, 2001,
respectively.


7.    LEASING ARRANGEMENTS

      GROUND LEASE-LAFAYETTE--OED currently leases the land on which the current
racetrack  is located.  The ground  lease  annual  rental is $0 per year and the
lease term  expires on the  earlier of  December  31,  2004 or the first day OED
opens a new racetrack facility for business in St. Landry Parish, Louisiana.

         NEW IBERIA--OED is under a month-to-month contract for $5,000 per month
to lease the New Iberia off-track betting parlor. The lease requires payment of
property taxes, maintenance and insurance on the property. During the year ended
December 31, 2003, the period August 31 through December 31, 2002, the period
January 1 through August 30, 2002 and the year ended December 31, 2001, OED paid
$60,000, $20,000, $40,000 and $60,000, respectively, in rent for the New Iberia
off-track betting parlor.

      PARI-MUTUEL  PROCESSING  EQUIPMENT--OED  entered  into a  five-year  lease
agreement  commencing on February 15, 2001 for computerized  pari-mutuel central
processing equipment, terminals and certain associated

                                      F-53




equipment.  Additionally,  the  lease  agreement  provides  us with  pari-mutuel
services  whereby the leased  equipment  automatically  registers and totals the
amounts  wagered on the races held at the race track or  simulcast  to it and to
its  respective  off-track  wagering  parlors,  and  displays the win pool odds,
payoffs,  and other  pertinent horse racing  information  needed to operate live
meet horse racing and  off-track  betting.  OED pays 0.43% of the handle for the
services provided during both live meet racing days and off-track betting racing
days.  The charges are subject to a minimum of $1,950 per live meet race day and
$1,150  per  off-track  betting  race  day.  Additionally,  if a race day is not
completed,  OED must pay 50% of the minimum if less than four races are declared
official and 100% of the minimum if four or more races are declared official. In
2003, OED had 87 live meet racing days and 223 off-track  betting days. OED paid
$466,923,  $116,308,  $308,972 and $429,357  during the year ended  December 31,
2003,  the period  August 31 through  December  31, 2002,  the period  January 1
through  August 30, 2002 and the year ended  December  31,  2001,  respectively,
related to the pari-mutuel processing equipment lease.

      In  2004,  OED is  scheduled  to run 116  live  meet  racing  days and 249
off-track  betting  days.  The  total  minimum  rental  payments  for the  lease
mentioned in the preceding  paragraph assuming 116 live meet racing days and 249
off-track betting days for each of the years ended December 31 are summarized as
follows:

     2004.......................................   $    512,550
     2005.......................................        512,550
     2006.......................................         51,750
                                                   ------------
                                                   $  1,076,850
                                                   ============

      OED leases various other equipment under  noncancelable  operating leases.
The leases  require  fixed  monthly  payments to be made  ranging from $1,600 to
$2,553 and certain  other gaming  machines  require  contingent  monthly  rental
payments  based on usage of the  equipment.  The leases  expire on various dates
through 2007. Rent expense was $211,721,  $8,208,  $9,718 and $32,091 during the
year ended  December 31, 2003,  the period August 31 through  December 31, 2002,
the period  January 1 through  August 30, 2002 and the year ended  December  31,
2001, respectively.

      The future  minimum  rental  payments  required under these leases for the
years ended December 31 are summarized as follows:

     2004.......................................   $     47,110
     2005.......................................         30,630
     2006.......................................         30,630
     2007.......................................         12,763
                                                   ------------
                                                   $    121,133
                                                   ============

8.    COMMITMENTS AND CONTINGENCIES

      On June 25,  2002,  Peninsula  Gaming  Partners,  LLC, a Delaware  limited
liability  company  which holds all of the  membership  interests of DJL ("PGP")
entered into an agreement with William E. Trotter, II ("Trotter") and William E.
Trotter,  II Family L.L.C., a Louisiana limited liability company ("WET2LLC") to
acquire (i) all of Trotter's  interests in two promissory  notes issued by us in
connection  with DJL's  acquisition of us, and (ii) all of Trotter's  membership
interests owned by WET2LLC  (together,  the "Trotter  Purchase").  On August 30,
2002, OEDA  consummated the Trotter  Purchase for a purchase price consisting of
cash of $15,546,000,  plus a contingent fee of one half of one percent (0.5%) of
the net slot revenues  generated by OED's racino  located in St. Landry  Parish,
Louisiana,  for a period of ten years  commencing on December 19, 2003, the date
the racino's casino opened to the general public.

      OED is not a party to, and none of OED's  property  is the subject of, any
other  pending legal  proceedings  other than  litigation  arising in the normal
course of business.  Management does not believe that adverse  determinations in
any or all such other  litigation  would have a material adverse effect on OED's
financial condition, results of operations or cash flows.

                                      F-54




9.    TRANSACTIONS WITH RELATED PARTIES

      During 2003, OED had accrued member  distributions  of $175,000 payable to
OEDA. This amount was paid in January 2004.

      At  December  31,  2003 and 2002,  OED had  accrued  interest  recorded of
$330,209 payable to OEDA primarily  related to OEDA's purchase of a 50% interest
in OED's long-term notes payable on February 15, 2002. Interest was accrued from
the date of  purchase  of the notes  until  August 30,  2002,  at which time the
interest in the notes was converted to members' equity of OED.

      At December 31, 2003 and 2002, OED had  intercompany  accounts  payable to
DJL of $3,645,351 and $2,484,140  related to Racino  Project  development  costs
paid by DJL on behalf of us.

      Management  Services  Agreement - In 2002,  OED entered  into a management
services agreement ("MSA") with DJL and OEDA (together the "Operator"). Pursuant
to the terms of that  agreement,  the  Operator  will manage and  operate  OED's
existing horse racetrack and design, develop,  construct, manage and operate the
new racino and provide  certain  pre-opening  services in connection  therewith.
Under the management services  agreement,  the Operator is entitled to receive a
pre-opening service fee equal to $40,000 per month, retroactive to June 27, 2001
which is not required to be paid until the earlier to occur of  commencement  of
the  operations of the casino or the  Operating  Deadline (as defined in the MSA
and  applicable  to the casino).  The Operator is also entitled to be reimbursed
for  all  reasonable  and  documented  out-of-pocket  expenses  permitted  to be
incurred under the management services agreement,  including, but not limited to
tax preparation, accounting, legal and administrative fees and expenses incurred
in  connection  with the  Operator's  ownership  of us. The  Operator  will also
receive a basic  management fee equal to 1.75% of net revenue (less net food and
beverage revenue) and an incentive fee equal to:

         o  3.0% of the first $25.0 million of EBITDA (as defined below);

         o  4.0% of  EBITDA in excess  of $25.0  million  but less than  $30.0
            million of EBITDA; and

         o  5.0% of EBITDA in excess of $30.0 million.

      "EBITDA"  is defined in the  management  services  agreement  as  earnings
      before interest,  income taxes,  depreciation and amortization;  provided,
      however,  that in  calculating  earnings,  the basic  management  fee, the
      incentive  fee and  reimbursables  payable under the  management  services
      agreement shall not be deducted.

      The management  services  agreement will terminate on the later of (i) the
date that is eight  years  after the first  date a revenue  paying  customer  is
admitted  to the new racino  and (ii) the date of sale by DJL of its  beneficial
ownership of OED's membership interests.

      During the year ended  December 31, 2003, the period August 31 to December
31, 2002 and the period January 1 to August 30, 2002, we accrued  management fee
expenses of $480,000, $160,000 and $64,644, respectively.

      Certain   members  of  OED  are  also   managers  of  PGP.  Due  to  these
relationships,  those  individuals  may  indirectly  receive  money  from us for
management fees and other amounts paid by us to DJL.

      During the period August 31 through  December 31, 2002, the period January
1 through  August 30, 2002 and the year ended  December 31,  2001,  interest was
paid to  Moody-Trotter  Investments  and  William  E.  Trotter  in the amount of
$96,156, $432,812 and $1,125,262, respectively.


10.   IMPAIRMENT CHARGE

      In connection  with OED's  assessment  of the events  enumerated in Note 1
surrounding the Racino Project, a review was performed of the carrying values of
long-lived  assets,  including  the  recorded  balance  of the line item  "Other
intangibles".  We  determined  that the sale of a 50%  interest  of OED to OEDA,
which was consummated on


                                      F-55


February  15, 2002,  significantly  changed the time period over which the horse
racing facility in Lafayette, Louisiana would be used. This review was performed
pursuant to the  provisions of SFAS No. 121,  Accounting  for the  Impairment of
Long-Lived  Assets to Be Disposed Of. As a result of this review,  we recorded a
charge of $4,361,134 in 2001 to record the related assets at fair value based on
the present value of estimated  expected future cash flows using a discount rate
commensurate with the risks involved.


11.   SUBSEQUENT EVENTS (UNAUDITED)

      On March 11, 2004, OED and DJL announced that they intend to refinance the
OED  Notes and DJL's 12 1/4 % Senior  Secured  Notes due 2006 (the "DJL  Notes")
with a proposed offering of $230 million (which  subsequently has been increased
to $233 million) of senior secured notes due 2012 and a new credit facility.  As
part of this note offering, they are also seeking requisite regulatory approvals
to effect a series of corporate  transactions,  including  the creation of a new
holding  company to be the new direct  parent of OED and DJL and a co-issuer  of
the new senior secured notes. In the event regulatory  approval of the corporate
transactions  is not  obtained,  OED and DJL  will  still  consummate  the  note
offering and use the proceeds of the offering to  repurchase  and redeem the OED
Notes and DJL Notes, respectively. In such event, however, they will not at such
time effect the corporate transactions or enter into the new credit facility.

      On March 9, 2004, OED commenced a tender offer and consent solicitation to
repurchase all of its outstanding  OED Notes and to solicit  consents to certain
proposed  amendments  to the  indenture  governing the OED Notes as set forth in
OED's Offer to Purchase and Consent Solicitation Statement,  dated March 9, 2004
(the  "Statement").  As of March 19, 2004,  the  expiration  date of the consent
solicitation,  OED had received the requisite  consents and tenders from holders
of a majority of the aggregate  principal  amount of the  outstanding OED Notes,
which consents and tenders are irrevocable subject to certain limited exceptions
set forth in the Statement.  The tender offer is scheduled to expire on April 5,
2004, unless extended or earlier terminated.


12. QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)



                                                   2003 QUARTERS ENDED
                                --------------------------------------------------------
                                                 (DOLLARS IN THOUSANDS)
                                  MARCH 31       JUNE 30      SEPTEMBER 30   DECEMBER 31
                                -----------    -----------    ------------   -----------
                                                                 
Net revenues                    $     3,817    $     6,333    $     5,542    $     6,806
Income from Operations               (1,432)             4           (640)        (2,988)
Net income (loss)               $    (3,653)   $    (3,858)   $    (4,489)   $    (6,767)





                                                   2002 QUARTERS ENDED
                                --------------------------------------------------------
                                                 (DOLLARS IN THOUSANDS)
                                  MARCH 31       JUNE 30      SEPTEMBER 30   DECEMBER 31
                                -----------    -----------    ------------   -----------
                                                                 
Net revenues                    $     3,710    $     6,222    $     5,348    $     3,174
Income from Operations                  447            582            271             29
Net income (loss)               $       182    $       323    $      (156)   $      (534)



                                      F-56


                                                                     SCHEDULE II

                              PENINSULA GAMING, LLC

                        VALUATION AND QUALIFYING ACCOUNTS
              FOR THE YEARS ENDED DECEMBER 31, 2003, 2002 AND 2001
                                 (IN THOUSANDS)



                                              BALANCE AT   CHARGED TO
                                              BEGINNING     COSTS AND                   BALANCE AT
          DESCRIPTION                          OF YEAR      EXPENSES     DEDUCTIONS(1)  END OF YEAR
          -----------                        -----------   -----------   -------------  -----------
                                                                            
Year ended December 31, 2003:
   Allowance for doubtful accounts           $      46     $     184     $     (168)     $     62

Year ended December 31, 2002:
   Allowance for doubtful accounts           $      57     $     139     $     (150)     $     46

Year ended December 31, 2001:
   Allowance for doubtful accounts           $      43     $     152     $     (138)     $     57


- ----------
(1) Amounts written off.


                                      F-57



NO  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR  TO  MAKE  ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS PROSPECTUS,  AND, IF GIVEN OR
MADE,  SUCH  INFORMATION AND  REPRESENTATIONS  MUST NOT BE RELIED UPON AS HAVING
BEEN  AUTHORIZED.  THIS  PROSPECTUS  DOES NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION  OF AN OFFER TO BUY ANY  SECURITIES  OTHER THAN THE  SECURITIES  TO
WHICH IT  RELATES  OR ANY OFFER TO SELL OR THE  SOLICITATION  OF AN OFFER TO BUY
SUCH  SECURITIES IN ANY  CIRCUMSTANCES  IN WHICH SUCH OFFER OR  SOLICITATION  IS
UNLAWFUL.  NEITHER THE DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE HEREUNDER
SHALL,  UNDER ANY  CIRCUMSTANCES,  CREATE ANY IMPLICATION THAT THERE HAS BEEN NO
CHANGE IN OUR AFFAIRS  SINCE THE DATE HEREOF OR THAT THE  INFORMATION  CONTAINED
HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.


                                 DIAMOND JO, LLC
                             PENINSULA GAMING CORP.
                              PENINSULA GAMING, LLC

                                OFFER TO EXCHANGE

                                   $233,00,000

                      8 3/4% Senior Secured Notes Due 2010

                                        , 2004

UNTIL             , 2004, ALL DEALERS EFFECTING TRANSACTIONS IN THE OLD NOTES OR
THE NEW NOTES,  WHETHER  OR NOT  PARTICIPATING  IN THE  EXCHANGE  OFFER,  MAY BE
REQUIRED  TO  DELIVER A  PROSPECTUS.  THIS  REQUIREMENT  IS IN  ADDITION  TO THE
DEALERS' OBLIGATION TO DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.


                                      A-1


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF MEMBERS AND MANAGERS

      (a) Peninsula  Gaming Corp.  ("PGC") is a corporation  organized under the
laws of the State of Delaware pursuant to the Delaware General  Corporation Law.
PGC is empowered under Section 145 of the Delaware General  Corporation Law (the
"DGCL"),  subject to the procedures and limitations set forth in its Certificate
of  Incorporation  (the  "Certificate  of  Incorporation")  and its By-Laws (the
"By-Laws"),  to indemnify directors,  officers,  employees and other individuals
against expenses (including attorneys' fees), judgments,  fines and amounts paid
in  settlement in  connection  with  specified  actions,  suits or  proceedings,
whether  civil,   criminal,   administrative  or  investigative  (other  than  a
derivative  action) if they acted in good faith and in a manner they  reasonably
believed to be in or not opposed to the best  interests of PGC and, with respect
to any criminal action or proceeding,  had no reasonable  cause to believe their
conduct was unlawful.  A similar standard of care is applicable in the case of a
derivative  action,   except  that  indemnification  only  extends  to  expenses
(including   attorneys'  fees)  incurred  in  connection  with  the  defense  or
settlement of such an action,  and the DGCL requires court approval before there
can be any indemnification of expenses where the person seeking  indemnification
has been found liable to PGC.

      Article Eighth of PGC's Certificate of Incorporation provides that, to the
fullest  extent  permitted  by the DGCL as the same exists or may  hereafter  be
amended,  a director of PGC shall not be liable to PGC or its  stockholders  for
monetary  damages for a breach of  fiduciary  duty as a director.  Any repeal or
modification  of Article Eighth of the  Certificate of  Incorporation  shall not
adversely  affect any right or  protection  of a director of PGC existing at the
time of such repeal or modification.

      Section  9.1 of PGC's  By-Laws  provides  that every  person who was or is
threatened  to be  made a  party  to or is  involved  in  any  action,  suit  or
proceeding, whether civil, criminal,  administrative or investigative, by reason
of the fact that he or a person of whom he is the legal representative is or was
a director  or officer of PGC or is or was  serving at the request of PGC or for
its  benefit  as a  director  or  officer  of  another  corporation,  or as  its
representative in a partnership, joint venture, trust or other enterprise, shall
be indemnified and held harmless to the fullest extent legally permissible under
and  pursuant to any  procedure  specified  in the  Delaware  Code,  against all
expenses,  liabilities and losses (including attorneys' fees,  judgments,  fines
and amounts paid or to be paid in settlement) reasonably incurred or suffered by
him in connection  therewith.  Such right of indemnification shall be a contract
right which may be enforced in any manner desired by such person.  Such right of
indemnification  shall not be exclusive of any other right which such directors,
officers or representatives  may have or hereafter acquire and, without limiting
the  generality of such  statement,  they shall be entitled to their  respective
rights of  indemnification  under any by-law,  agreement,  vote of stockholders,
provision of law or  otherwise,  as well as their rights under  Article 9 of the
By-Laws.

      Section  9.2 of PGC's  By-Laws  provides  that its  Board may cause PGC to
purchase and maintain insurance on behalf of any person who is or was a director
or officer of PGC,  or is or was  serving at the request of PGC as a director or
officer of another corporation, or as its representative in a partnership, joint
venture,  trust or other enterprise  against any liability asserted against such
person and incurred in any such capacity or arising out of such status,  whether
or not PGC would have the power to indemnify such person.

      Section 9.3 of PGC's By-Laws provides that its Board may from time to time
adopt further by-laws with respect to indemnification  and may amend the current
By-Laws  and such  by-laws to provide at all times the  fullest  indemnification
permitted by the Delaware Code.

      Section 9.4 of PGC's By-Laws provides that expenses  incurred in defending
a civil or criminal action or proceeding of the type described in Section 9.1 of
the  By-Laws  shall be paid by PGC in advance of the final  disposition  of such
action or  proceeding  upon  receipt  of an  undertaking  by or on behalf of the
person  requesting  such  advance  to repay  such  amount in the event that such
person is  ultimately  found not to be entitled  to  indemnification  or,  where
indemnification  is  granted,  to the extent the  expenses so advanced by PGC or
allowed by a court exceed the indemnification to which such person is entitled.

      (b) Peninsula  Gaming,  LLC ("PGL") is a limited  liability company formed
under the laws of the State of Delaware  under the  Delaware  Limited  Liability
Company Act, 6 Del. C. Sections 18-101, et. seq., (as amended from time to time,
the "Delaware Act"). PGL is empowered by Section 18-108 Delaware Act, subject to
the


                                      II-1


standards and  restrictions  set forth in PGL's  Amended and Restated  Operating
Agreement  (the "PGL Operating  Agreement"),  to indemnify and hold harmless any
member or  manager  or other  person  from and  against  any and all  claims and
demands whatsoever.

      Section 8(c) of the PGL Operating  Agreement provides that, to the fullest
extent  permitted under  applicable law, neither the sole member nor any officer
of PGL shall be deemed to  violate  the PGL  Operating  Agreement  or be liable,
responsible  or  accountable  in damages  or  otherwise  to any other  member or
officer or PGL for any action or failure to act,  including  but not limited to,
under any theory of  fiduciary  duty or  obligation,  unless such  violation  or
liability is attributable to the sole member or such officer's gross negligence,
willful  misconduct,  bad  faith  or a  continuing  material  breach  of the PGL
Operating Agreement.  Without limiting the generality of the foregoing, the sole
member and each such officer shall, in the performance of his or its duties,  be
fully  protected  in  relying  in good  faith  upon the  records of PGL and upon
information,  opinions,  reports or  statements  presented to the sole member of
such officer by any other person or entity as to matters the sole member or such
officer   reasonably   believes  are  within  the  other  person's  or  entity's
professional  or expert  competence  and that has been selected with  reasonable
care by or on behalf of PGL. The sole member shall be deemed by the execution of
the PGL  Operating  Agreement to  acknowledge  and agree that each  officer,  in
accepting its duties  thereunder,  disclaims,  to the maximum  extent  permitted
under  applicable  law, any fiduciary  duty or obligation it may have to PGL and
the sole member as a result of its  acceptance  of its duties,  responsibilities
and obligations thereunder.

      Section 8(d) of the PGL Operating  Agreement provides that, to the fullest
extent  permitted under  applicable law, PGL shall severally  indemnify and hold
harmless any person or entity who was or is a party, or is threatened to be made
a party, to any  threatened,  pending or completed  action,  suit or proceeding,
whether civil, criminal,  administrative or investigative  (including any action
by or in the right of PGL) by reason of or  arising  from any acts or  omissions
(or  alleged  acts or  omissions)  on  behalf  of PGL or in  furtherance  of the
interests of PGL arising out of the indemnified  party's activities as a member,
officer,  employee,  trustee or agent of PGL against losses, damages or expenses
(including  attorney's  fees,  judgments,  fines and amounts paid in settlement)
actually and reasonably  incurred by such  indemnified  party in connection with
such action,  suit or proceeding  and for which such  indemnified  party has not
otherwise been reimbursed,  so long as such indemnified party did not act in bad
faith or in a manner  constituting  gross  negligence  or willful  misconduct or
materially  breach the PGL Operating  Agreement.  The termination of any action,
suit  or  proceeding  by  judgment,  order,  settlement  or  upon a plea of nolo
contendere or its equivalent  shall not of itself  (except  insofar as judgment,
order,   settlement  or  plea  shall  itself  specifically   provide)  create  a
presumption  that  the  indemnified  party  acted  in bad  faith  or in a manner
constituting gross negligence or willful  misconduct or materially  breached the
PGC Operating Agreement.

      Section  14 of the  PGL  Operating  Agreement  provides  that,  except  as
otherwise  expressly provided in the applicable law, the debts,  obligations and
liabilities of PGL,  whether  arising in contract,  tort or otherwise,  shall be
solely the debts,  obligations and liabilities of PGL, and the sole member shall
not be obligated  personally  for any such debt,  obligation or liability of PGL
solely  by  reason  of being the sole  member.  Except  as  otherwise  expressly
provided in applicable law, the liability of the sole member shall be limited to
the amount of capital  contributions,  if any,  required  to be made by the sole
member in accordance  with the  provisions of the PGL Operating  Agreement,  but
only when and to the extent the same shall become due pursuant to the provisions
of the PGL Operating Agreement.

      (c) Diamond Jo, LLC. ("DJL") is a limited  liability  company formed under
the laws of the State of Delaware  under the  Delaware  Act. DJL is empowered by
Section 18-108 Delaware Act, subject to the standards and restrictions set forth
in DJL's Amended and Restated Limited  Liability Company Agreement (the "DJL LLC
Agreement"),  to  indemnify  and hold  harmless  any member or manager or other
person from and against any and all claims and demands whatsoever.

      Section 2.2 of the DJL LLC  Agreement  provides  that members shall not be
liable under a judgment,  decree or order of any court,  or in any other manner,
for a debt,  obligation or liability of DJL, except as provided under applicable
law. No member  shall be required to make any  contribution  to DJL by reason of
any  negative  balance in the  member's  capital  account nor shall any negative
balance in a member's  capital  account create any liability on the party of the
member to any third party.

      Section 4.2 of the DJL LLC Agreement  provides that, to the fullest extent
permitted under  applicable law, no member or managing member shall be deemed to
violate  the DJL LLC  Agreement  or be liable,  responsible  or  accountable  in
damages  or  otherwise  to any other  member or  managing  member or DJL for any
action or failure to act,  unless such violation or liability is attributable to
such member's or managing member's gross  negligence,


                                      II-2


willful  misconduct,  bad faith or a continuing  material  breach of the DJL LLC
Agreement. Without limiting the generality of the foregoing, each such member or
managing member shall,  in the performance of its duties,  be fully protected in
relying in good faith upon the  records of DJL and upon  information,  opinions,
reports or statements  presented to such member or managing  member by any other
person  or entity as to  matters  such  member  or  managing  member  reasonably
believes  are within  the other  person's  or  entity's  professional  or expert
competence  and that has been selected with  reasonable  care by or on behalf of
DJL.  The sole  member  shall be deemed by the  execution  of the DJL  Operating
Agreement to  acknowledge  and agree that each officer,  in accepting its duties
thereunder, disclaims, to the maximum extent permitted under applicable law, any
fiduciary  duty or obligation it may have to DJL and the sole member as a result
of its acceptance of its duties, responsibilities and obligations thereunder.

      Section 4.4 of the DJL LLC Agreement  provides that, to the fullest extent
permitted under applicable law, DJL shall severally  indemnify and hold harmless
any person or entity who was or is a party, or is threatened to be made a party,
to any  threatened,  pending or completed  action,  suit or proceeding,  whether
civil, criminal,  administrative or investigative (including any action by or in
the right of DJL) by reason of or arising from any acts or omissions (or alleged
acts or  omissions) on behalf of DJL or in  furtherance  of the interests of DJL
arising out of the indemnified party's activities as a member,  managing member,
officer,  employee,  trustee or agent of DJL against losses, damages or expenses
(including  attorney's  fees,  judgments,  fines and amounts paid in settlement)
actually and reasonably  incurred by such  indemnified  party in connection with
such action,  suit or proceeding  and for which such  indemnified  party has not
otherwise been reimbursed,  so long as such indemnified party did not act in bad
faith or in a manner  constituting gross negligence or willful  misconduct.  The
termination of any action, suit or proceeding by judgment,  order, settlement or
upon a plea of nolo  contendere or its  equivalent  shall not of itself  (except
insofar  as  judgment,  order,  settlement  or plea  shall  itself  specifically
provide) create a presumption  that the indemnified  party acted in bad faith or
in a manner constituting gross negligence or willful misconduct.

      Section  5.4(a) of the DJL LLC  Agreement  provides that no officer of DJL
shall be liable to DJL or to the members for acts or  omissions  of such officer
of DJL in  connection  with the business or affairs of DJL,  including,  without
limitation,  any breach of fiduciary  duty of such officer as an officer of DJL,
any mistake of judgment  of such  officer as an officer of DJL and any  business
decision of such  officer as an officer of DJL,  except for acts or omissions of
such officer of DJL that a final  adjudication  establishes  involved  breach of
such  officer's duty of loyalty to DJL or its members,  intentional  misconduct,
fraud or a knowing violation of the law that was material to the cause of action
subject to such final adjudication.

      Section  5.5(b) of the DJL LLC  Agreement  provides  that DJL  and/or  its
successor,  trustee or receiver may  indemnify,  defend and hold harmless  every
officer  of DJL and  every  individual  who at any time was but  ceased to be an
officer of DJL, and the heirs and personal  representative  of every  officer of
DJL and of every such individual,  against all claims, demands, actions, losses,
liabilities,  damages,  costs and expenses,  which after the date of the DJL LLC
Agreement  arise out of DJL or its  business  or affairs,  including  reasonable
attorneys' fees incurred in defending such matters.

      Section 5.5(c) of the DJL LLC Agreement  provides that the satisfaction of
the  indemnification  obligations of DJL shall be from and limited to the assets
of DJL, and no member shall have any personal  liability for the satisfaction of
any such indemnification obligation.

      Section  5.5(d) of the DJL LLC  Agreement  provides  that no  amendment or
repeal of any term or provision of the indemnification provisions in the DJL LLC
Agreement that  otherwise  would restrict or limit any right or protection of an
officer  of DJL or  other  indemnified  individuals  shall  apply to or have any
effect on any such right or  protection  of any  officer of DJL  existing at the
time of such  amendment  or repeal or of any  individual  who at any time before
such amendment or repeal was but ceased to be an officer of DJL, or of the heirs
and personal representative of any such officer of DJL or other individual.

      Section 15 of DJL's Operating  Agreement provides that except as otherwise
expressly  provided in the Delaware Act, the debts,  obligations and liabilities
of DJL,  whether  arising in contract,  tort or  otherwise,  shall be solely the
debts,  obligations  and  liabilities  of DJL,  and no member shall be obligated
personally for any such debt, obligation or liability of DJL solely by reason of
being a member. And, except as otherwise expressly provided in the Delaware Act,
the  liability  of each  member  shall  be  limited  to the  amount  of  capital
contributions, if any, required to be made by such member in accordance with the
provisions  of DJL's  Operating  Agreement,  but only when and to the extent the
same shall become due pursuant to the provisions of that agreement.


                                      II-3


ITEM 21. Exhibits and Financial Statement Schedules

      See Index to Exhibits, which is incorporated by reference.


ITEM 22. Undertakings

      Each of the undersigned registrants hereby undertakes:

            (1) To file,  during any  period in which  offers or sales are being
      made, a post-effective amendment to this registration statement:

                  (i) To include any prospectus  required by section 10(a)(3) of
            the Securities Act of 1933;

                  (ii) To reflect in the  prospectus any facts or events arising
            after the effective date of the registration  statement, or the most
            recent post-effective  amendment thereof, which,  individually or in
            the aggregate, represent a fundamental change in the information set
            forth in the registration statement.  Notwithstanding the foregoing,
            any  increase or decrease in volume of  securities  offered,  if the
            total dollar value of securities offered would not exceed that which
            was  registered,  and any deviation  from the low or high end of the
            estimated  maximum  offering  range may be  reflected in the form of
            prospectus  filed  with  the  Securities  and  Exchange   Commission
            pursuant to Rule 424(b) if, in the aggregate,  the changes in volume
            and  price  represent  no  more  than a 20%  change  in the  maximum
            aggregate   offering  price  set  forth  in  the   "Calculation   of
            Registration Fee" table in the effective registration statement; and

                  (iii) To include any material  information with respect to the
            plan of distribution  not previously  disclosed in the  registration
            statement  or  any  material  change  to  such  information  in  the
            registration statement.

            (2) That,  for the purpose of  determining  any liability  under the
      Securities Act of 1933, each such post-effective amendment shall be deemed
      to be a new  registration  statement  relating to the  securities  offered
      therein,  and the offering of such securities at that time shall be deemed
      to be the initial bona fide offering thereof.

            (3)  To  remove  from  registration  by  means  of a  post-effective
      amendment any of the securities being registered that remain unsold at the
      termination of the offering.

            (4) Insofar as  indemnification  for  liabilities  arising under the
      Securities  Act of  1933  may be  permitted  to  directors,  officers  and
      controlling persons of the registrant pursuant to the provisions described
      in Item 20 or  otherwise,  the  registrant  has been advised  that, in the
      opinion of the Securities and Exchange Commission, such indemnification is
      against  public policy as expressed in the  Securities Act of 1933 and is,
      therefore,  unenforceable.  In the event that a claim for  indemnification
      against  such  liabilities,  other than the payment by the  registrant  of
      expenses incurred or paid by a director,  officer or controlling person of
      the  registrant  in  the  successful  defense  of  any  action,   suit  or
      proceeding, is asserted by such director, officer or controlling person in
      connection  with the securities  being  registered,  the registrant  will,
      unless in the  opinion  of its  counsel  the  matter  has been  settled by
      controlling precedent,  submit to a court of appropriate  jurisdiction the
      question  whether such  indemnification  by it is against public policy as
      expressed in the  Securities Act of 1933 and will be governed by the final
      adjudication of such issue.

            (5) To respond to requests for  information  that is incorporated by
      reference into the prospectus  pursuant to Item 4, 10(b), 11 or 13 of this
      form within one  business  day of receipt of such  request and to send the
      incorporated  documents by first class mail or other equally prompt means.
      This includes  information  contained in documents filed subsequent to the
      effective  date  of  this  registration  statement  through  the  date  of
      responding to the request.

            (6) To supply by means of a post-effective amendment all information
      concerning a transaction, and the company being acquired involved therein,
      that was not the subject of and  included in this  registration  statement
      when it became effective.


                                      II-4


                                   SIGNATURES

      Pursuant to the  requirements  of the Securities Act of 1933,  Diamond Jo,
LLC has duly caused this  registration  statement  to be signed on its behalf by
the undersigned,  thereunto duly authorized, in the City of Lafayette,  State of
Louisiana, on July 30, 2004.

                                       DIAMOND JO, LLC


                                       By: /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer


         Each person whose signature  appears below  constitutes and appoints M.
Brent Stevens and Natalie A. Schramm, the true and lawful  attorneys-in-fact and
agents of the undersigned,  with full power of substitution and  resubstitution,
for  and in the  name,  place  and  stead  of the  undersigned,  in any  and all
capacities, to sign any and all amendments (including post-effective amendments)
to this registration  statement and to file the same, with all exhibits thereto,
and any and all  documents in  connection  therewith,  with the  Securities  and
Exchange Commission,  and hereby grants unto said  attorneys-in-fact and agents,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite  and necessary to be done, as fully to all intents and purposes as the
undersigned  might or could do in person,  hereby  ratifying and  confirming all
that said attorneys-in-fact and agents, or their substitute or substitutes,  may
lawfully do or cause to be done by virtue thereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on July 30, 2004.


                                       By:  /S/  M. BRENT STEVENS
                                          --------------------------------
                                       M. Brent Stevens
                                       Chief Executive Officer and Manager


                                       By:  /S/  MICHAEL LUZICH
                                          --------------------------------
                                       Michael Luzich
                                       President and Secretary


                                       By:  /S/  TERRANCE W. OLIVER
                                          --------------------------------
                                       Terrance W. Oliver
                                       Manager


                                       By:  /S/  ANDREW R. WHITAKER
                                          --------------------------------
                                       Andrew R. Whitaker
                                       Manager


                                       By:  /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer
                                        (Principal Accounting Officer)


                                      S-1



      Pursuant to the  requirements  of the  Securities  Act of 1933,  Peninsula
Gaming  Corp.  has duly caused this  registration  statement to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in City of Lafayette,
State of Louisiana, on July 30, 2004.

                                       PENINSULA GAMING CORP.


                                       By: /S/ NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer


         Each person whose signature  appears below  constitutes and appoints M.
Brent Stevens and Natalie A. Schramm, the true and lawful  attorneys-in-fact and
agents of the undersigned,  with full power of substitution and  resubstitution,
for  and in the  name,  place  and  stead  of the  undersigned,  in any  and all
capacities, to sign any and all amendments (including post-effective amendments)
to this registration  statement and to file the same, with all exhibits thereto,
and any and all  documents in  connection  therewith,  with the  Securities  and
Exchange Commission,  and hereby grants unto said  attorneys-in-fact and agents,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite  and necessary to be done, as fully to all intents and purposes as the
undersigned  might or could do in person,  hereby  ratifying and  confirming all
that said attorneys-in-fact and agents, or their substitute or substitutes,  may
lawfully do or cause to be done by virtue thereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on July 30, 2004.

                                       By:  /S/  M. BRENT STEVENS
                                          --------------------------------
                                       M. Brent Stevens
                                       Chief Executive Officer and Manager


                                       By:  /S/  MICHAEL LUZICH
                                          --------------------------------
                                       Michael Luzich
                                       President and Secretary


                                       By: /S/ NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer
                                       (Principal Accounting Officer)



                                      S-2


      Pursuant to the  requirements  of the  Securities  Act of 1933,  Peninsula
Gaming  LLC has duly  caused  this  registration  statement  to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in City of Lafayette,
State of Louisiana, on July 30, 2004.

                                       PENINSULA GAMING, LLC


                                       By: /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer


         Each person whose signature  appears below  constitutes and appoints M.
Brent Stevens and Natalie A. Schramm, the true and lawful  attorneys-in-fact and
agents of the undersigned,  with full power of substitution and  resubstitution,
for  and in the  name,  place  and  stead  of the  undersigned,  in any  and all
capacities, to sign any and all amendments (including post-effective amendments)
to this registration  statement and to file the same, with all exhibits thereto,
and any and all  documents in  connection  therewith,  with the  Securities  and
Exchange Commission,  and hereby grants unto said  attorneys-in-fact and agents,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite  and necessary to be done, as fully to all intents and purposes as the
undersigned  might or could do in person,  hereby  ratifying and  confirming all
that said attorneys-in-fact and agents, or their substitute or substitutes,  may
lawfully do or cause to be done by virtue thereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on July 30, 2004.



                                       By:  /S/  M. BRENT STEVENS
                                          --------------------------------
                                       M. Brent Stevens
                                       Chief Executive Officer and Manager


                                       By:  /S/  MICHAEL LUZICH
                                          --------------------------------
                                       Michael Luzich
                                       President and Secretary


                                       By: /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer
                                        (Principal Accounting Officer)



                                      S-3


      Pursuant to the  requirements  of the  Securities  Act of 1933,  Peninsula
Gaming  LLC has duly  caused  this  registration  statement  to be signed on its
behalf by the  undersigned,  thereunto  duly  authorized,  in City of Lafayette,
State of Louisiana, on July 30, 2004.

                                       THE OLD EVANGELINE DOWNS, L.L.C.


                                       By: /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer


         Each person whose signature  appears below  constitutes and appoints M.
Brent Stevens and Natalie A. Schramm, the true and lawful  attorneys-in-fact and
agents of the undersigned,  with full power of substitution and  resubstitution,
for  and in the  name,  place  and  stead  of the  undersigned,  in any  and all
capacities, to sign any and all amendments (including post-effective amendments)
to this registration  statement and to file the same, with all exhibits thereto,
and any and all  documents in  connection  therewith,  with the  Securities  and
Exchange Commission,  and hereby grants unto said  attorneys-in-fact and agents,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite  and necessary to be done, as fully to all intents and purposes as the
undersigned  might or could do in person,  hereby  ratifying and  confirming all
that said attorneys-in-fact and agents, or their substitute or substitutes,  may
lawfully do or cause to be done by virtue thereof.

      Pursuant  to  the  requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on July 30, 2004.



                                       By:  /S/  M. BRENT STEVENS
                                          --------------------------------
                                       M. Brent Stevens
                                       Chief Executive Officer and Manager


                                       By:  /S/  MICHAEL LUZICH
                                          --------------------------------
                                       Michael Luzich
                                       President and Secretary


                                       By: /S/  NATALIE A. SCHRAMM
                                          --------------------------------
                                       Natalie A. Schramm
                                       Chief Financial Officer
                                        (Principal Accounting Officer)



                                      S-4




                                INDEX TO EXHIBITS


EXHIBIT
NUMBER          DESCRIPTION OF EXHIBIT
- --------        ----------------------

1.1      Purchase Agreement,  dated March 25, 2004, between Diamond Jo, LLC, The
         Old Evangeline Downs Capital Corp. and Jefferies & Company, Inc.

1.2      Joinder of Peninsula Gaming,  LLC, dated June 16, 2004, to the Purchase
         Agreement,  dated March 25,  2004,  between  Diamond  Jo, LLC,  The Old
         Evangeline Downs Capital Corp. and Jefferies & Company, Inc.

2.1      Certificate of Dissolution of Peninsula Gaming Corporation,  dated June
         17, 2004.

3.1A     Certificate   of  Formation  of  Peninsula   Gaming   Company,   LLC  -
         incorporated  herein by reference  to Exhibit 3.1A of Peninsula  Gaming
         Company,  LLC's  Form S-4  filed  October  12,  1999.  (With  regard to
         applicable  cross-references in this registration statement,  Peninsula
         Gaming Company,  LLC's Form S-4, Current,  Quarterly and Annual Reports
         were filed with the SEC under File No. 333-88829).

3.1B     Amendment to Certificate of Formation of Peninsula Gaming Company,  LLC
         -  incorporated  by  reference  to  Exhibit  3.1B of  Peninsula  Gaming
         Company, LLC's Form S-4 filed October 12, 1999.

3.1C     Certificate  of Amendment to the  Certificate of Formation of Peninsula
         Gaming  Company,  LLC,  dated March 10, 2004 -  incorporated  herein by
         reference to Peninsula  Gaming Company,  LLC's Quarterly Report on Form
         10-Q filed May 14, 2004.

3.2      Amended and Restated  Operating  Agreement of Peninsula Gaming Company,
         LLC -  incorporated  herein by  reference  to Exhibit 3.2 of  Peninsula
         Gaming Company, LLC's Form S-4 filed on October 12, 1999.

3.3A     Certificate of Formation of Peninsula Casinos,  LLC, dated February 27,
         2004.

3.3B     Certificate  of Amendment to the  Certificate of Formation of Peninsula
         Casinos, LLC, dated March 10, 2004.

3.4      Operating  Agreement  of  Peninsula  Gaming,  LLC  (formerly  known  as
         Peninsula Casinos, LLC), dated June 14, 2004.

3.5A     Certificate of Incorporation of The Old Evangeline Downs Capital Corp.,
         dated January 20, 2003- incorporated herein by reference to Exhibit 3.4
         of The Old  Evangeline  Downs  Capital  Corp.'s  Form S-4 filed May 28,
         2003. (With regard to applicable  cross-references in this registration
         statement,  The Old Evangeline Downs Capital Corp.'s Form S-4, Current,
         Quarterly  and  Annual  Reports  were filed with the SEC under File No.
         333-105587).

3.5B     Certificate of Amendment to the Certificate of Incorporation of The Old
         Evangeline Downs Capital Corp., dated June 17, 2004.

3.6      By-laws of The Old Evangeline Downs Capital Corp. - incorporated herein
         by reference to Exhibit 3.5 of The Old Evangeline Downs Capital Corp.'s
         Form S-4 filed May 28, 2003.

3.7      Amended and Restated  Articles of  Organization  of The Old  Evangeline
         Downs, L.L.C. (formerly The Old Evangeline Downs, L.C.), dated February
         19,  2003-  incorporated  herein by reference to Exhibit 3.1 of The Old
         Evangeline Downs, L.L.C.'s Form S-4 filed May 28, 2003.


EXHIBIT
NUMBER          DESCRIPTION OF EXHIBIT
- --------        ----------------------


         (With  regard  to  applicable  cross-references  in  this  registration
         statement,  The Old Evangeline Downs,  L.L.C.'s Form S-4 was filed with
         the SEC under File No. 333-105587).

3.8A     Amended and Restated  Operating  Agreement of The Old Evangeline Downs,
         L.L.C.,  dated as of January 30, 2003- incorporated herein by reference
         to Exhibit 3.2 of The Old Evangeline Downs, L.L.C.'s Form S-4 filed May
         28, 2003.

3.8B     First Amendment to Amended and Restated Operating  Agreement of The Old
         Evangeline Downs, L.L.C., dated as of May 21, 2003- incorporated herein
         by reference to Exhibit 3.3 of The Old Evangeline Downs,  L.L.C.'s Form
         S-4 filed May 28, 2003.

4.1      Specimen   Certificate  of  Common  Stock  of  Peninsula  Gaming  Corp.
         (formerly known as The Old Evangeline Downs Capital Corp.).

4.2A     Indenture,  dated July 15, 1999, by and among Peninsula Gaming Company,
         LLC, Peninsula Gaming Corporation and Firstar Bank of Minnesota,  N.A.,
         as  trustee  -  incorporated  herein by  reference  to  Exhibit  4.2 of
         Peninsula Gaming Company, LLC's Form S-4 filed October 12, 1999.

4.2B     First  Supplemental  Indenture,  dated  January 14, 2002,  by and among
         Peninsula  Gaming Company,  LLC and Peninsula  Gaming  Corporation,  as
         Issuers,  the Subsidiary  Guarantors  referred to therein and U.S. Bank
         National Association,  as trustee - incorporated herein by reference to
         Exhibit 4.3 of Peninsula  Gaming Company,  LLC's Form S-4 filed October
         21, 1999.

4.3A     Indenture,  dated  February 25, 2003,  by and among The Old  Evangeline
         Downs,  L.L.C.,  The Old  Evangeline  Downs Capital Corp. and U.S. Bank
         National  Association-  incorporated herein by reference to Exhibit 4.1
         of The Old Evangeline Downs, L.L.C.'s Form S-4 filed May 28, 2003.

4.3B     Supplemental  Indenture,  dated as of March 25, 2004,  by and among The
         Old Evangeline  Downs,  L.L.C.,  The Old Evangeline Downs Capital Corp.
         and U.S. Bank National Association.

4.4A     Indenture,  dated as of April 16,  2004,  by and among  Diamond Jo, LLC
         (formerly known as Peninsula  Gaming Company,  LLC), The Old Evangeline
         Downs Capital Corp.,  the Subsidiary  Guarantors named therein and U.S.
         Bank National Association.

4.4B     Supplemental  Indenture among Peninsula  Gaming,  LLC,  Diamond Jo, LLC
         (formerly known as Peninsula  Gaming Company,  LLC), The Old Evangeline
         Downs Capital Corp.  and U.S.  Bank National  Association,  dated as of
         June 16, 2004.

4.5A     Registration  Rights  Agreement,  dated  April 16,  2004,  by and among
         Diamond Jo, LLC (formerly known as Peninsula Gaming Company,  LLC), The
         Old Evangeline  Downs Capital Corp.,  the Guarantors  named therein and
         Jefferies & Company, Inc.

4.5B     Joinder  of  Peninsula  Gaming,  LLC,  dated  June  16,  2004,  to  the
         Registration  Rights  Agreement,  dated  April 16,  2004,  by and among
         Diamond Jo, LLC (formerly known as Peninsula Gaming Company,  LLC), The
         Old Evangeline  Downs Capital Corp.,  the Guarantors  named therein and
         Jefferies & Company, Inc.

4.6A     Pledge  and  Security  Agreement,  dated as of April  16,  2004,  among
         Diamond Jo, LLC


                                        2



EXHIBIT
NUMBER          DESCRIPTION OF EXHIBIT
- --------        ----------------------

         (formerly known as Peninsula  Gaming Company,  LLC), The Old Evangeline
         Downs  Capital  Corp.,   OED   Acquisition,   LLC,   Peninsula   Gaming
         Corporation,  The Old Evangeline  Downs,  L.L.C. and U.S. Bank National
         Association.

4.6B     Supplement to Security  Agreement by Peninsula Gaming,  LLC, dated June
         16, 2004.

4.7      Trademark Security Agreement,  dated April 16, 2004, by Diamond Jo, LLC
         in favor of U.S. Bank National Association.

4.8      Form of 8 3/4% Senior Secured Notes due 2012.

4.9A     Intercreditor  Agreement  between U.S.  Bank National  Association  and
         Wells Fargo Foothill, Inc., dated April 16, 2004.

4.9B     Acknowledgement  of Peninsula Gaming,  LLC, dated June 16, 2004, to the
         Intercreditor  Agreement  between U.S.  Bank National  Association  and
         Wells Fargo Foothill, Inc., dated April 16, 2004.

5.1      Opinion of Mayer, Brown, Rowe & Maw LLP.

10.1A    Employment  Agreement,  dated July 29,  2004,  by and  between  Natalie
         Schramm and Peninsula Gaming, LLC.

10.1B    Employment  Agreement,  dated July 14,  2004,  by and between  Jonathan
         Swain and Peninsula Gaming, LLC.

10.2     Indemnification  Agreement,  dated June 7, 1999,  by and among  Natalie
         Schramm and AB Capital,  L.L.C.  and Peninsula  Gaming  Company,  LLC -
         incorporated  herein by reference  to Exhibit 10.2 of Peninsula  Gaming
         Company, LLC's Form S-4 filed October 12, 1999.

10.3A    Operating  Agreement,  dated  February 22, 1993,  by and among  Dubuque
         Racing  Association,  Ltd. and Greater Dubuque Riverboat  Entertainment
         Company,  L.C. -  incorporated  herein by reference to Exhibit 10.9A of
         Peninsula Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.3B    Amendment to Operating Agreement, dated February 22, 1993, by and among
         Dubuque  Racing   Association,   Ltd.  and  Greater  Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9B of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3C    Amendment to  Operating  Agreement,  dated March 4, 1993,  by and among
         Dubuque  Racing   Association,   Ltd.  and  Greater  Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9C of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3D    Third  Amendment to Operating  Agreement,  dated March 11, 1993, by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9D of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3E    Fourth Amendment to Operating  Agreement,  dated March 11, 1993, by and
         among Dubuque


                                        3



EXHIBIT
 NUMBER         DESCRIPTION OF EXHIBIT
- --------        ----------------------

         Racing  Association,  Ltd. and Greater Dubuque Riverboat  Entertainment
         Company,  L.C. -  incorporated  herein by reference to Exhibit 10.9E of
         Peninsula Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.3F    Fifth  Amendment to Operating  Agreement,  dated April 9, 1993,  by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertain-  ment Company,  L.C. -  incorporated  herein by reference to
         Exhibit 10.9F of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3G    Sixth Amendment to Operating Agreement, dated November 29, 1993, by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9G of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.


                                        4


EXHIBIT
 NUMBER         DESCRIPTION OF EXHIBIT
- --------        ----------------------

10.3H    Seventh Amendment to Operating  Agreement,  dated April 6, 1994, by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9H of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3I    Eighth Amendment to Operating  Agreement,  dated April 29, 1994, by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9I of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3J    Ninth  Amendment to Operating  Agreement,  dated July 11, 1995,  by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9J of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.3K    Tenth  Amendment to Operating  Agreement,  dated July 15, 1999,  by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,  L.C. -  incorporated  herein by  reference  to
         Exhibit 10.9K of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.4     Operating  Agreement  Assignment,  dated  July 15,  1999,  by and among
         Greater Dubuque  Riverboat  Entertainment  Company,  L.C. and Peninsula
         Gaming Company, LLC - incorporated herein by reference to Exhibit 10.10
         of Peninsula Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.5     First Preferred Ship Mortgage, dated July 15, 1999, by Peninsula Gaming
         Company,  LLC  in  favor  of  Firstar  Bank  of  Minnesota,   N.A.,  as
         trustee--incorporated herein by reference to Exhibit 10/11 of Peninsula
         Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.6     Mortgage,  Leasehold Mortgage,  Assignment of Rents, Security Agreement
         and Fixture  Financing  Statement  dated July 15,  1999,  by  Peninsula
         Gaming  Company,  LLC in favor of Firstar Bank of  Minnesota,  N.A., as
         trustee--incorporated herein by reference to Exhibit 10.12 of Peninsula
         Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.7     Ice Harbor  Parking  Agreement  Assignment  dated July 15, 1999, by and
         among  Greater  Dubuque  Riverboat   Entertainment  Company,  L.C.  and
         Peninsula  Gaming  Company,  LLC--incorporated  herein by  reference to
         Exhibit 10.13 of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.8     First  Amendment to Sublease  Agreement,  dated July 15,  1999,  by and
         among Dubuque Racing  Association,  Ltd. and Greater Dubuque  Riverboat
         Entertainment  Company,   L.C.--incorporated  herein  by  reference  to
         Exhibit 10.14 of Peninsula Gaming Company, LLC's Form S-4 filed October
         12, 1999.

10.9     Sublease Assignment,  dated July 15, 1999, by and among Greater Dubuque
         Entertainment    Company,    L.C.   and   Peninsula   Gaming   Company,
         LLC--incorporated  herein by  reference  to Exhibit  10.15 of Peninsula
         Gaming Company, LLC's Form S-4 filed October 12, 1999.

10.10  Iowa Racing and  Gaming  Commission   Gaming  License,   dated  July  15,
       1999 -- incorporated  herein by  reference to  Exhibit 10.16 of Peninsula
       Gaming Company, LLC's Form S-4 filed October 12, 1999.


                                        5



EXHIBIT
NUMBER          DESCRIPTION OF EXHIBIT
- --------        ----------------------


10.11    Assignment of Iowa IGT Declaration  and Agreement of Trust,  dated July
         15, 1999 by and among Greater Dubuque Riverboat  Entertainment Company,
         L.C.  and  Peninsula  Gaming  Company,   LLC--incorporated   herein  by
         reference to Exhibit 10.17 of Peninsula Gaming Company,  LLC's Form S-4
         filed October 12, 1999.

10.12    Agreement of Sale, dated August 30, 2002, by and among Peninsula Gaming
         Partners, LLC, OED Acquisition,  LLC, William E. Trotter II and William
         E. Trotter II Family,  LLC--incorporated herein by reference to Exhibit
         10.3 of Peninsula Gaming Company,  LLC's Form 10-Q Quarterly Report for
         the quarter ended September 30, 2002.

10.13A   Loan and Security  Agreement,  dated  February 23, 2001, by and between
         Foothill   Capital    Corporation   and   Peninsula   Gaming   Company,
         LLC--incorporated  herein by  reference  to Exhibit  10.13 of Peninsula
         Gaming  Company,  LLC's  Form 10-K  Annual  Report  for the year  ended
         December 31, 2002.

10.13B   Amendment Number One to Loan and Security Agreement, dated February 15,
         2002, by and between Foothill Capital  Corporation and Peninsula Gaming
         Company,  LLC--incorporated  herein by  reference  to  Exhibit  10.1 of
         Peninsula  Gaming  Company,  LLC's Form 10-Q  Quarterly  Report for the
         quarter ended September 30, 2002.

10.13C   Amendment Number Two to Loan and Security Agreement,  dated October 16,
         2002, by and between Foothill Capital  Corporation and Peninsula Gaming
         Company,  LLC--incorporated  herein by  reference  to  Exhibit  10.2 of
         Peninsula  Gaming  Company,  LLC's Form 10-Q  Quarterly  Report for the
         quarter ended September 30, 2002.

10.13D   Amendment Number Three to Loan and Security  Agreement,  dated February
         14, 2003, by and between  Foothill  Capital  Corporation  and Peninsula
         Gaming Company,  LLC--incorporated herein by reference to Exhibit 10.14
         of Peninsula  Gaming Company,  LLC's Form 10-Q Quarterly Report for the
         quarter ended September 30, 2003.

10.13E   Amendment Number Four to Loan and Security  Agreement dated November 6,
         2003,  by and between  Peninsula  Gaming  Company,  LLC and Wells Fargo
         Foothill,  Inc.--incorporated  herein by reference to Exhibit  10.19 of
         Peninsula  Gaming  Company,  LLC's Form 10-Q  Quarterly  Report for the
         quarter ended September 30, 2003.

10.14    Purchase Agreement,  dated June 27, 2002, by and among Peninsula Gaming
         Partners, LLC, a Delaware limited liability company, The Old Evangeline
         Downs,  L.C.,  a  Louisiana  limited  company and BIM3  Investments,  a
         Louisiana  partnership--incorporated herein by reference to Exhibit 1.1
         of Peninsula Gaming Company,  LLC's Form 8-K Current Report filed March
         4, 2002.

10.15    First  Amendment to Purchase  Agreement,  dated January 1, 2002, by and
         among BIM3  Investments,  a Louisiana  partnership,  The Old Evangeline
         Downs,  L.C., a Louisiana  limited company and OED Acquisition,  LLC, a
         Delaware limited liability company--incorporated herein by reference to
         Exhibit 1.3 of Peninsula Gaming Company,  LLC's Form 8-K Current Report
         filed March 4, 2002.

10.16    Assignment Agreement,  dated October 23, 2001, by and between Peninsula
         Gaming  Partners  and  OED  Acquisition,  LLC--incorporated  herein  by
         reference to Exhibit 1.2 of Peninsula  Gaming  Company,  LLC's Form 8-K
         Current Report filed March 4, 2002.

10.17A   Loan and Security Agreement,  dated June 24, 2003, by and among The Old
         Evangeline Downs,


                                        6



EXHIBIT
 NUMBER         DESCRIPTION OF EXHIBIT
- --------        ----------------------


         L.L.C.,  The Old  Evangeline  Downs  Capital  Corp.,  and  Wells  Fargo
         Foothill,  Inc.--incorporated  herein by reference to Exhibit  10.16 of
         Peninsula  Gaming  Company,  LLC's Form 10-Q  Quarterly  Report for the
         quarter ended September 30, 2003.

10.17B   First  Amendment,  dated  September  22,  2003,  to Loan  and  Security
         Agreement,  dated June 24, 2003, by and among The Old Evangeline Downs,
         L.L.C.,  The Old  Evangeline  Downs  Capital  Corp.,  and  Wells  Fargo
         Foothill,  Inc.--incorporated  herein by reference to Exhibit  10.18 of
         Peninsula  Gaming  Company,  LLC's Form 10-Q  Quarterly  Report for the
         quarter ended September 30, 2003.

10.18    Loan and Security Agreement, dated September 22, 2003, by and among The
         Old Evangeline Downs,  L.L.C.,  The Old Evangeline Downs Capital Corp.,
         and Wells Fargo Foothill,  Inc.--  incorporated  herein by reference to
         Exhibit 10.17 of Peninsula  Gaming  Company,  LLC's Form 10-Q Quarterly
         Report for the quarter ended September 30, 2003.

10.19    Loan and Security  Agreement,  dated as of June 16, 2004,  by and among
         Diamond Jo, LLC (formerly known as Peninsula Gaming Company,  LLC), The
         Old Evangeline Downs, L.L.C. and Wells Fargo Foothill, Inc.

10.20    Guarantor Security  Agreement,  dated as of June 16, 2004, by and among
         Peninsula Gaming, LLC, The Old Evangeline Downs Capital Corp. and Wells
         Fargo Foothill, Inc.

10.21    Intercompany Subordination Agreement, dated as of June 16, 2004, by and
         among The Old Evangeline Downs, L.L.C., Diamond Jo, LLC (formerly known
         as Peninsula  Gaming  Company,  LLC), The Old Evangeline  Downs Capital
         Corp., Peninsula Gaming, LLC and Wells Fargo Foothill, Inc.

10.22    Management Fees Subordination Agreement,  dated as of June 16, 2004, by
         and among The Old Evangeline  Downs,  L.L.C.,  The Old Evangeline Downs
         Capital  Corp.,  Diamond Jo, LLC  (formerly  known as Peninsula  Gaming
         Company, LLC), OED Acquisition, LLC and Wells Fargo Foothill, Inc.

10.23    Post Closing  Letter,  dated June 16, 2004,  from Wells Fargo Foothill,
         Inc. to The Old Evangeline Downs,  L.L.C. and Diamond Jo, LLC (formerly
         known as Peninsula Gaming Company, LLC).

10.24    Amended  and  Restated  Management  Services  Agreement,  dated  as  of
         February 25, 2003, by and among The Old Evangeline Downs,  L.L.C.,  OED
         Acquisition, LLC and Peninsula Gaming Company, LLC--incorporated herein
         by reference to Exhibit 10.15 of Peninsula  Gaming Company,  LLC's Form
         10-Q Quarterly Report for the quarter ended September 30, 2003.

10.25    Guaranty by The Old  Evangeline  Downs  Capital Corp. in favor of Wells
         Fargo Foothill, Inc., dated June 16, 2004.

12.1     Computation of ratio of earnings to fixed charges.


                                        7



EXHIBIT
 NUMBER         DESCRIPTION OF EXHIBIT
- --------        ----------------------


21.1     Subsidiaries of the Registrants.

23.1     Consents of Deloitte & Touche LLP dated July 27, 2004.

23.2     Consent of Mayer, Brown, Rowe & Maw LLP (included in Exhibit 5.1).

24.1     Power of Attorney (included as part of signature page hereto).

25.1     Form T-1 of U.S. National Bank Association, Trustee.

99.1     Form of Letter of Transmittal.

99.2     Form of Notice of Guaranteed Delivery.

99.3     Form of Letter to Clients.

99.4     Form of Letter to DTC Participants.


                                       8