Annual report pursuant to section 13 and 15(d)

LONG-TERM DEBT

v2.4.0.8
LONG-TERM DEBT
12 Months Ended
Dec. 31, 2013
Notes to Financial Statements  
LONG-TERM DEBT

Long-term debt consisted of the following at December 31, 2013 and 2012:

 

  2013   2012
Note payable – related party $ 1,095,181     $ 1,122,915  
Notes payable – PTG, net of debt discount   17,480,676       19,488,879  
    18,575,857       20,611,794  
Less: current portion   (2,929,918 )     (2,360,930 )
Total long-term debt $ 15,645,939     $ 18,250,864  

 

The note payable – related party requires monthly principal and interest payments of $9,159, at a fixed interest rate of 7.3% through February 2017, at which time there is a balloon payment due of $1,003,000. This note payable is a result of the asset purchase agreement with GGLLC and under the direction of GGLLC, the payments were to be made on GGLLC’s behalf directly to Bank of America. The note agreement remains in the name of GGLLC and we have no direct obligation to Bank of America. Additionally, Bank of America filed a complaint against us in 2012, which was settled in February 2014. See Note 11 for further details.

 

In October 2011, we closed an asset acquisition with Prime Table Games (“PTG Assets”). Included within the structure of the $23 million acquisition was a $22.2 million component consisting of two promissory notes: 1) a note payable for $12.2 million, and 2) a note payable for £6.4 million (GBP). The fair value of the notes, net of the debt discount, was $20,670,000 at the time of issuance. The note terms are summarized as follows:

 

    Monthly Payment Amounts    
Payment Year   Prime Table Games, LLC (in USD)   Prime Table Games UK (in GBP)   Interest Rate
  2012     $ 100,000     £ 64,000       3 %
  2013       130,000       76,800       4 %
  2014       160,000       89,600       5 %
  2015       190,000       102,400       6 %
  2016       220,000       115,200       7 %
  2017       220,000       115,200       8 %
  2018       220,000       115,200       9 %

 

In the event future monthly revenue received by us from the PTG Assets is less than 90% of the notes monthly payment due to Prime Table Games, then the note payments at our option, may be adjusted to the higher of $100,000 per month (for Prime Table Games, LLC) and £64,000 per month (for Prime Table Games UK) or 90% of the monthly revenue amount generated from the PTG Assets. If we engage in this payment adjustment election, the note shall not be deemed in default and the interest rate of the note will increase 2% per annum for the duration of the note or until the standard payment schedule resumes.

 

The notes are collateralized by the all of the assets acquired from Prime Table Games LLC and Prime Table Games UK. 

 

Maturities of our long-term debt as of December 31, 2013 are as follows:

 

Maturities as of:   Total
  2014     $ 2,929,918  
  2015       3,562,771  
  2016       4,297,758  
  2017       5,489,776  
  2018       3,356,212  
  Total long term debt     $ 19,636,435  
  Less: debt discount       (1,060,578 )
     Long-term debt, net of debt discount     $ 18,575,857