Annual report pursuant to Section 13 and 15(d)

NOTES PAYABLE

v2.4.1.9
NOTES PAYABLE
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
NOTES PAYABLE

NOTE 11. NOTES PAYABLE

Notes payable consisted of the following at December 31, 2014 and 2013:

 

 

 

2014

 

 

2013

 

PTG notes payable, net of discount

 

$

14,385,643

 

 

$

17,480,676

 

Related party, note payable

 

 

1,065,324

 

 

 

1,095,181

 

Vehicles, notes payable

 

 

86,364

 

 

 

 

 

 

 

15,537,331

 

 

 

18,575,857

 

Less: current portion

 

 

(3,480,864

)

 

 

(2,929,918

)

Total long-term debt

 

$

12,056,467

 

 

$

15,645,939

 

  

The related party note payable 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 12 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

 

 

 

 

 

 

 

Prime Table Games, LLC

 

 

Prime Table Games UK

 

 

 

 

 

Payment Year

 

(in USD)

 

 

(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 notes payable as of December 31, 2014 are as follows:

 

Maturities as of:

 

Total

 

2015

 

$

3,480,864

 

2016

 

 

4,198,360

 

2017

 

 

5,384,781

 

2018

 

 

3,306,338

 

2019

 

 

18,934

 

Total long term debt

 

$

16,389,277

 

Less: debt discount

 

 

(851,946

)

Long-term debt, net of debt discount

 

$

15,537,331