CREDIT AGREEMENT
from Time to Time Parties Hereto,
as Joint Lead Arrangers and Joint Book Runners,
CALYON NEW YORK BRANCH, DEUTSCHE BANK TRUST COMPANY AMERICAS
and UBS SECURITIES LLC,
as Syndication Agents,
as Documentation Agent,
as Administrative Agent
Page | ||||
SECTION 1. DEFINITIONS | 1 | |||
1.1 Defined Terms | 1 | |||
1.2 Other Definitional Provisions | 38 | |||
SECTION 2. AMOUNT AND TERMS OF COMMITMENTS | 39 | |||
2.1 Incremental Term Loans and Incremental Delayed Draw Term Loans | 39 | |||
2.2 Procedure for Incremental Term Loan and Incremental Delayed Draw Term Loan Borrowing | 40 | |||
2.3 Repayment of Incremental Term Loans and Incremental Delayed Draw Term Loans | 40 | |||
2.4 Revolving Credit Commitments | 40 | |||
2.5 Procedure for Revolving Credit Borrowing | 41 | |||
2.6 Swing Line Commitment | 41 | |||
2.7 Procedure for Swing Line Borrowing; Refunding of Swing Line Loans | 42 | |||
2.8 Incremental Loans | 44 | |||
2.9 Repayment of Loans; Evidence of Debt | 46 | |||
2.10 Commitment Fees, etc. | 47 | |||
2.11 Termination or Reduction of Commitments | 47 | |||
2.12 Optional Prepayments | 48 | |||
2.13 Mandatory Prepayments and Commitment Reductions | 48 | |||
2.14 Conversion and Continuation Options | 51 | |||
2.15 Minimum Amounts and Maximum Number of Eurodollar Tranches | 52 | |||
2.16 Interest Rates and Payment Dates | 52 | |||
2.17 Computation of Interest and Fees | 52 | |||
2.18 Inability to Determine Interest Rate | 53 | |||
2.19 Pro Rata Treatment and Payments | 53 | |||
2.20 Requirements of Law | 56 | |||
2.21 Taxes | 57 | |||
2.22 Indemnity | 59 | |||
2.23 Illegality | 59 | |||
2.24 Change of Lending Office | 60 | |||
2.25 Replacement of Lenders | 60 | |||
2.26 Back-Stop Arrangements | 60 | |||
2.27 Defaulting Lenders | 61 | |||
SECTION 3. LETTERS OF CREDIT | 63 | |||
3.1 L/C Commitment | 63 | |||
3.2 Procedure for Issuance of Letter of Credit | 63 | |||
3.3 Fees and Other Charges | 64 | |||
3.4 L/C Participations | 64 |
ii
Page | ||||
3.5 Reimbursement Obligation of the Borrower | 66 | |||
3.6 Obligations Absolute | 66 | |||
3.7 Letter of Credit Payments | 67 | |||
3.8 Applications | 67 | |||
3.9 Lender Defaults | 67 | |||
SECTION 4. REPRESENTATIONS AND WARRANTIES | 67 | |||
4.1 Financial Condition | 67 | |||
4.2 No Change | 68 | |||
4.3 Organizational Existence; Compliance with Law | 68 | |||
4.4 Organizational Power; Authorization; Enforceable Obligations | 69 | |||
4.5 No Legal Bar | 69 | |||
4.6 No Material Litigation | 69 | |||
4.7 No Default | 69 | |||
4.8 Ownership of Property; Liens | 70 | |||
4.9 Intellectual Property | 70 | |||
4.10 Taxes | 70 | |||
4.11 Federal Regulations | 70 | |||
4.12 Labor Matters | 70 | |||
4.13 ERISA | 71 | |||
4.14 Investment Company Act; Other Regulations | 71 | |||
4.15 Subsidiaries | 71 | |||
4.16 Use of Proceeds | 71 | |||
4.17 Environmental Matters | 72 | |||
4.18 Accuracy of Information, etc. | 73 | |||
4.19 Security Documents | 73 | |||
4.20 Solvency | 74 | |||
4.21 Senior Indebtedness | 74 | |||
4.22 Regulation H | 74 | |||
4.23 Gaming Laws | 74 | |||
4.24 Insurance Proceeds | 74 | |||
4.25 Sugarcane Bay Lease | 75 | |||
SECTION 5. CONDITIONS PRECEDENT | 75 | |||
5.1 Conditions to Initial Extension of Credit | 75 | |||
5.2 Conditions to Each Extension of Credit | 78 | |||
SECTION 6. AFFIRMATIVE COVENANTS | 79 | |||
6.1 Financial Statements | 79 | |||
6.2 Certificates; Other Information; Construction Monitoring | 79 | |||
6.3 Payment of Obligations | 81 | |||
6.4 Conduct of Business and Maintenance of Existence, etc. | 82 | |||
6.5 Maintenance of Property; Insurance | 82 | |||
6.6 Inspection of Property; Books and Records; Discussions | 82 |
iii
Page | ||||
6.7 Notices | 83 | |||
6.8 Environmental Laws | 83 | |||
6.9 Control Agreements | 84 | |||
6.10 Additional Collateral, etc. | 84 | |||
6.11 Post-Closing Filings with Gaming Boards | 87 | |||
6.12 Further Assurances | 87 | |||
6.13 In Balance Test | 87 | |||
SECTION 7. NEGATIVE COVENANTS | 88 | |||
7.1 Financial Condition Covenants | 88 | |||
7.2 Limitation on Indebtedness | 89 | |||
7.3 Limitation on Liens | 92 | |||
7.4 Limitation on Fundamental Changes | 94 | |||
7.5 Limitation on Disposition of Property | 94 | |||
7.6 Limitation on Restricted Payments | 96 | |||
7.7 Limitation on Investments | 96 | |||
7.8 Limitation on Optional Payments and Modifications of Debt Instruments, etc. | 98 | |||
7.9 Limitation on Transactions with Affiliates | 99 | |||
7.10 Limitation on Sales and Leasebacks | 100 | |||
7.11 Limitation on Changes in Fiscal Periods | 100 | |||
7.12 Limitation on Negative Pledge Clauses | 100 | |||
7.13 Limitation on Restrictions on Subsidiary Distributions | 100 | |||
7.14 Limitation on Lines of Business | 101 | |||
7.15 Limitation on Hedge Agreements | 101 | |||
7.16 Limitation on Capital Expenditures | 101 | |||
7.17 Commencement of Construction | 102 | |||
7.18 Limitation on Changes to Deferred Compensation Plan | 103 | |||
7.19 Baton Rouge Project Construction Covenants | 103 | |||
7.20 Construction Covenants | 103 | |||
7.21 Directors’ and Officers’ Trust | 104 | |||
SECTION 8. EVENTS OF DEFAULT | 104 | |||
SECTION 9. THE AGENTS | 107 | |||
9.1 Appointment | 107 | |||
9.2 Delegation of Duties | 107 | |||
9.3 Exculpatory Provisions | 107 | |||
9.4 Reliance by Agents | 108 | |||
9.5 Notice of Default | 108 | |||
9.6 Non-Reliance on Agents and Other Lenders | 108 | |||
9.7 Indemnification | 109 | |||
9.8 Agent in Its Individual Capacity | 109 | |||
9.9 Successor Administrative Agent and Successor Swing Line Lender | 109 |
iv
Page | ||||
9.10 Authorization to Release Liens and Guarantees and Execute SNDAs | 111 | |||
9.11 The Arrangers | 111 | |||
9.12 Withholding | 111 | |||
SECTION 10. MISCELLANEOUS | 111 | |||
10.1 Amendments and Waivers | 111 | |||
10.2 Notices | 113 | |||
10.3 No Waiver; Cumulative Remedies | 115 | |||
10.4 Survival of Representations and Warranties | 115 | |||
10.5 Payment of Expenses | 115 | |||
10.6 Successors and Assigns; Participations and Assignments | 116 | |||
10.7 Adjustments; Set-off | 120 | |||
10.8 Counterparts | 121 | |||
10.9 Severability | 121 | |||
10.10 Integration | 121 | |||
10.11GOVERNING LAW | 122 | |||
10.12 Submission To Jurisdiction; Waivers | 122 | |||
10.13 Acknowledgments | 122 | |||
10.14 Confidentiality | 122 | |||
10.15 Release of Collateral and Guarantee Obligations | 123 | |||
10.16 Accounting Changes | 124 | |||
10.17 Delivery of Lender Addenda | 124 | |||
10.18WAIVERS OF JURY TRIAL | 124 | |||
10.19 USA Patriot Act Notification | 124 | |||
10.20 Gaming Laws and Liquor Laws | 125 |
A | Pricing Grid | |
SCHEDULES: | ||
1.1(a) | List of Mortgaged Properties (Leasehold and Fee) | |
1.1(b) | List of Preferred Ship Mortgages | |
1.1(c) | List of Post-Closing Gaming Pledge Agreement Amendments | |
1.1(d) | List of Existing Letters of Credit | |
4.4 | List of Outstanding Consents, Authorizations, Filings, Proceedings and Notices | |
4.15(a) | List of Subsidiaries (Unrestricted and Restricted and Immaterial) | |
4.15(b) | List of outstanding subscriptions, options, warrants, calls, rights or other agreements or commitments | |
4.19(a) | UCC Financing Statements Filing Jurisdictions | |
4.19(b) | List of Amendments to Mortgages | |
7.2(d) | List of Existing Indebtedness | |
7.3(f) | List of Existing Liens |
v
7.5(g) | List of Designated Assets | |
7.7(d) | List of Existing Investments |
A | Form of Compliance Certificate | |
B-1 | Form of Lender Addendum | |
B-2 | Form of New Lender Supplement | |
B-3 | Form of Incremental Facility Activation Notice | |
C | Form of Mortgage | |
D | Form of Preferred Ship Mortgage | |
E | [RESERVED] | |
F | [RESERVED] | |
G | [RESERVED] | |
H | Form of Borrowing Notice | |
I-1 | Form of Incremental Term Note | |
I-2 | Form of Incremental Delayed Draw Term Note | |
I-3 | Form of Revolving Credit Note | |
I-4 | Form of Swing Line Note | |
J | Form of Exemption Certificate | |
K | Form of Closing Certificate | |
L | In-Balance Test Certificate | |
M | [RESERVED] | |
N | [RESERVED] | |
O | Form of Assignment and Acceptance | |
P | [RESERVED] | |
Q | Form of Declining Lender Notice |
vi
DEFINITIONS
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
AMOUNT AND TERMS OF COMMITMENTS
39
40
41
42
43
44
45
��
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
LETTERS OF CREDIT
63
64
65
66
REPRESENTATIONS AND WARRANTIES
67
68
69
70
71
72
73
74
CONDITIONS PRECEDENT
75
76
77
78
AFFIRMATIVE COVENANTS
79
80
81
82
83
84
85
86
87
NEGATIVE COVENANTS
Maximum Consolidated | ||
Fiscal Quarter Ending | Total Leverage Ratio | |
March 31, 2010 | 7.60 to 1.00 | |
June 30, 2010 | 7.60 to 1.00 | |
September 30, 2010 | 7.60 to 1.00 | |
December 31, 2010 | 7.60 to 1.00 | |
March 31, 2011 | 7.50 to 1.00 | |
June 30, 2011 | 7.50 to 1.00 | |
September 30, 2011 | 7.25 to 1.00 | |
December 31, 2011 | 7.25 to 1.00 | |
March 31, 2012 | 7.00 to 1.00 | |
June 30, 2012 | 6.75 to 1.00 | |
September 30, 2012 | 6.25 to 1.00 | |
December 31, 2012 | 6.00 to 1.00 | |
March 31, 2013 | 5.75 to 1.00 | |
June 30, 2013 | 5.25 to 1.00 | |
September 30, 2013 | 5.00 to 1.00 | |
December 31, 2013 | 4.75 to 1.00 | |
March 31, 2014 | 4.75 to 1.00 |
88
Minimum Consolidated | ||
Fiscal Quarter Ending | Interest Coverage Ratio | |
March 31, 2010 | 1.50 to 1.00 | |
June 30, 2010 | 1.50 to 1.00 | |
September 30, 2010 | 1.50 to 1.00 | |
December 31, 2010 | 1.50 to 1.00 | |
March 31, 2011 | 1.50 to 1.00 | |
June 30, 2011 | 1.50 to 1.00 | |
September 30, 2011 | 1.50 to 1.00 | |
December 31, 2011 | 1.50 to 1.00 | |
March 31, 2012 | 1.50 to 1.00 | |
June 30, 2012 | 1.60 to 1.00 | |
September 30, 2012 | 1.65 to 1.00 | |
December 31, 2012 | 1.75 to 1.00 | |
March 31, 2013 | 1.75 to 1.00 | |
June 30, 2013 | 1.90 to 1.00 | |
September 30, 2013 | 2.00 to 1.00 | |
December 31, 2013 | 2.00 to 1.00 | |
March 31, 2014 | 2.00 to 1.00 |
89
90
91
92
93
94
95
96
97
98
99
100
101
102
103
EVENTS OF DEFAULT
104
105
106
THE AGENTS
107
108
109
110
MISCELLANEOUS
111
112
113
The Borrower: | Pinnacle Entertainment, Inc. | |||
3800 Howard Hughes Parkway | ||||
Las Vegas, Nevada 89109 | ||||
Attention: Stephen H. Capp | ||||
With copies to: John A. Godfrey | ||||
Chris Plant | ||||
Telecopy: (702) 784-7778 | ||||
Telephone: (702) 784-7777 | ||||
The Arrangers: | Bank of America-Merrill Lynch | |||
901 Main Street, 64th Floor | ||||
Dallas, TX 75202 | ||||
Attn: Brian Corum | ||||
Telephone: (214) 209-0921 | ||||
Telecopy: (214) 209-0905 | ||||
and: | JPMorgan Securities Inc. | |||
383 Madison Avenue | ||||
24th Floor | ||||
New York, NY 10179 | ||||
Attention: Marc E. Costantino | ||||
Telephone: 212-622-8167 | ||||
The Administrative Agent: | Barclays Capital | |||
70 Hudson St, FL 10th | ||||
Jersey City, NJ 07302 | ||||
Phone: (201) 499-8095 | ||||
Fax: (917) 522-0569 | ||||
Attn: Nicholas J. Guzzardo | ||||
Portfolio Administrator | ||||
E-mail: nicholas.guzzardo@barcap.com | ||||
Issuing Lender: | As notified by such Issuing Lender to the Administrative Agent and the Borrower |
114
115
116
117
118
119
120
121
122
123
124
125
PINNACLE ENTERTAINMENT, INC., a Delaware corporation, as Borrower | ||||
By: | /s/ Stephen H. Capp | |||
Name: | Stephen H. Capp | |||
Title: | Executive Vice President and Chief Financial Officer |
BARCLAYS BANK PLC as Administrative Agent | ||||
By: | /s/ Craig Malloy | |||
Name: | Craig Malloy | |||
Title: | Vice President |
BANC OF AMERICA SECURITIES LLC, as Joint Lead Arranger | ||||
By: | /s/ Thomas T. Shealy, Jr. | |||
Name: | Thomas T. Shealy, Jr. | |||
Title: | Managing Director |
JPMORGAN SECURITIES INC., as Joint Lead Arranger | ||||
By: | /s/ Kenneth A. Lang | |||
Name: | Kenneth A. Lang | |||
Title: | Managing Director |
WELLS FARGO, N.A., as Issuing Lender | ||||
By: | /s/ Clark A. Wood | |||
Name: | Clark A. Wood | |||
Title: | Senior Vice President |
LENDER: Deutsche Bank Trust Company Americas | ||||
By: | /s/ Mary Kay Coyle | |||
Name: | Mary Kay Coyle | |||
Title: | Managing Director | |||
By: | /s/ Robert M. Wood, Jr. | |||
Name: | Robert M. Wood, Jr. | |||
Title: | Director |
LENDER: UBS LOAN FINANCE LLC | ||||
By: | /s/ Marie Haddad | |||
Name: | Marie Haddad | |||
Title: | Associate Director | |||
By: | /s/ Irja R. Otsa | |||
Name: | Irja R. Otsa | |||
Title: | Associate Director |
LENDER: | ||||
/s/ Marc E. Costantino | ||||
By: | JPMorgan Chase Bank, N.A. | |||
Name: Marc E. Costantino | ||||
Title: Executive Director |
LENDER: Bank of America, N.A. | ||||
By: | /s/ Brian D. Corum | |||
Name: | Brian D. Corum | |||
Title: | Senior Vice President |
LENDER: Calyon New York Branch | ||||
By: | /s/ David Bowers | |||
Name: | David Bowers | |||
Title: | Managing Director | |||
By: | /s/ Joseph A. Asciolla | |||
Name: | Joseph A. Asciolla | |||
Title: | Managing Director |
LENDER: Barclays Bank PLC | ||||
By: | /s/ Craig Malloy | |||
Name: | Craig Malloy | |||
Title: | Vice President |
LENDER: CAPITAL ONE NATIONAL ASSOCIATION | ||||
By: | /s/ Ross S. Wales | |||
Name: | Ross S. Wales | |||
Title: | Senior Vice President | |||
PRICING GRID
Applicable Margin for | Applicable Margin | |||||||||||
Consolidated Total Leverage | LIBOR Loans/ Letter of | for Base Rate | ||||||||||
Ratio | Credit Fees | Loans | Commitment Fee | |||||||||
< 4.00:1 | 3.000 | % | 1.500 | % | 0.250 | % | ||||||
> 4.00:1 but < 4.50:1 | 3.250 | % | 1.750 | % | 0.300 | % | ||||||
> 4.50:1 but < 5.00:1 | 3.500 | % | 2.000 | % | 0.375 | % | ||||||
> 5.00:1 but < 5.50:1 | 3.750 | % | 2.250 | % | 0.375 | % | ||||||
> 5.50:1 but < 6.00:1 | 4.000 | % | 2.500 | % | 0.500 | % | ||||||
> 6.00:1 but < 6.50:1 | 4.250 | % | 2.750 | % | 0.500 | % | ||||||
> 6.50:1 but < 7.00:1 | 4.500 | % | 3.000 | % | 0.500 | % | ||||||
> 7.00:1 | 4.750 | % | 3.250 | % | 0.750 | % |
A-1
1. | Belterra Resort & Casino (fee and leasehold interests) located at 777 Belterra Drive, Belterra, Indiana 47020 | |
2. | Boomtown Bossier City (fee and leasehold interests) located at 300 Riverside Drive in Bossier City, Louisiana 71111 | |
3. | Boomtown New Orleans (fee) located at 4132 Peters Road, Harvey, Louisiana 70058 | |
4. | River City Property | |
5. | Lumiere Property | |
6. | Property (fee) located at 901 and 925 N. First Street in St. Louis, Missouri 63102 | |
7. | Property (19 parcels) (fee) located in St. Louis, Missouri, owned by PNK (ST. LOUIS RE), LLC. | |
8. | Property (fee) located in St. Louis, Missouri, owned by Pinnacle Entertainment, Inc. (Cherrick’s subdivision) | |
9. | Property (leasehold interest) located in St. Louis, Missouri, leased by President Riverboat Casino-Missouri, Inc. (Mooring Points) | |
10. | Boomtown Hotel and Casino (fee, including water rights) located in Reno, Nevada | |
11. | Property (fee, including water rights) located at 1800 S. Verdi Road, Verdi, Nevada 89439 | |
12. | Property (fee, including water rights) located at 350 Boomtown Garson Road, Verdi, Nevada 89439 | |
13. | L’Auberge du Lac Hotel and river-boat Casino (fee and leasehold interests) located in Lake Charles, Louisiana | |
14. | Property (fee) to be used for roadway, signage or other use related to the Lake Charles Project located in Lake Charles, Louisiana. | |
15. | Property (water line easement), located in Lake Charles, Louisiana |
16. | Four parcels (fee) purchased from Richard, Sittig, Connor, and Hatchett, portions of which are to be dedicated as a public roadway providing alternative access to the L’Auberge du Lac Hotel in Lake Charles, Louisiana | |
17. | Property (fee) located in Lake Charles, LA, owned by PNK (Lake Charles), L.L.C. (Burgoyne Residence) | |
18. | Property (fee) located in Lake Charles, LA, owned by PNK (SCB), L.L.C. (Harrah’s Acquisition) | |
19. | Property (leasehold interest) located in Lake Charles, Louisiana, leased by PNK (Lake Charles), L.L.C. (Sugarcane Bay) | |
20. | Property (fee) located in Lake Charles, Louisiana, owned by PNK (Lake Charles), L.L.C. (Country Club Road) | |
21. | Property (fee) located in Baton Rouge, Louisiana, owned by Yankton Investments, LLC | |
22. | Property (fee) located in Baton Rouge, Louisiana, owned by PNK (Baton Rouge) Partnership | |
23. | Property (fee) located in Central City, Colorado, owned by Pinnacle Entertainment, Inc. |
- 2 -
1. | Amended and Restated Preferred Ship Mortgage, dated as of December 14, 2005, recorded January 10, 2006 as Document No. 4755187, Batch 445312 in the Official Records of the National Vessel Documentation Center | |
2. | First Amendment to Amended and Restated Preferred Ship Mortgage, dated November 17, 2006, recorded November 17, 2006 as Document No. 6345200, Batch 554870 in the Official Records of the National Vessel Documentation Center | |
3. | Assignment, Assumption and Amendment of Amended and Restated Preferred Ship Mortgage, dated July 24, 2009, recorded July 24, 2009 as Document No. 10805035, Batch 702697 in the Official Records of the National Vessel Documentation Center |
4. | Amended and Restated Preferred Ship Mortgage, dated as of December 14, 2005, recorded January 10, 2006 as Document No. 4755189, Batch 445312 in the Official Records of the National Vessel Documentation Center | |
5. | First Amendment to Amended and Restated Preferred Ship Mortgage, dated November 14, 2006, recorded November 17, 2006 as Document No. 6345197, Batch 554870 in the Official Records of the National Vessel Documentation Center | |
6. | Assignment, Assumption and Amendment of Amended and Restated Preferred Ship Mortgage, dated July 24, 2009, recorded July 24, 2009 as Document No. 10805032, Batch 702697 in the Official Records of the National Vessel Documentation Center |
7. | Amended and Restated Preferred Ship Mortgage, dated December 30, 2005, recorded January 10, 2006 as Document No. 4755190, Batch 445312 in the Official Records of the National Vessel Documentation Center | |
8. | First Amendment to Amended and Restated Preferred Ship Mortgage, dated November 17, 2006, recorded November 17, 2006 as Document No. 6345203, Batch 554870 in the Official Records of the National Vessel Documentation Center |
9. | Assignment, Assumption and Amendment of Amended and Restated Preferred Ship Mortgage, dated July 24, 2009, recorded July 24, 2009 as Document No. 10805028, Batch 702697 in the Official Records of the National Vessel Documentation Center |
10. | Amended and Restated Preferred Ship Mortgage, dated December 30, 2005, recorded January 10, 2006 as Document No. 4755188, Batch 445312 in the Official Records of the National Vessel Documentation Center | |
11. | First Amendment to Amended and Restated Preferred Ship Mortgage, dated November 14, 2006, recorded November 17, 2006 as Document No. 6345194, Batch 554870 in the Official Records of the National Vessel Documentation Center | |
12. | Assignment, Assumption and Amendment of Amended and Restated Preferred Ship Mortgage, dated July 24, 2009, recorded July 27, 2009 as Document No. 10823994, Batch 702852 in the Official Records of the National Vessel Documentation Center |
13. | Preferred Ship Mortgage, dated July 24, 2009, recorded July 27, 2009 as Document No. 10824254, Batch 703338 in the Official Records of the National Vessel Documentation Center |
- 2 -
• | Letter of Credit #NZS532493 in the amount of $187,500 for the benefit of Fidelity and Deposit Company of Maryland becoming due on November 30, 2010 | |
• | Letter of Credit #NZS553188 in the amount of $6,159,478 for the benefit of Zurich American Insurance becoming due on September 13, 2010 | |
• | Letter of Credit #NZS567622 in the amount of $525,000 for the benefit of United States Fidelity & Guaranty Company becoming due on March 22, 2010 | |
• | Letter of Credit #NZS581422 in the amount of $2,750,000 for the benefit of Zurich American Insurance becoming due on September 29, 2010 | |
• | Letter of Credit #NZS594199 in the amount of $3,000,000 for the benefit of National City Bank becoming due on May 13, 2010 |
1. | Louisiana: |
1.1. | The transaction and informational reports as required by Louisiana Gaming Control Board regulations which will be filed within 15 days after the Effective Date. Such advance notice to and prior consent, exemption, waiver, or written approval of the Louisiana Gaming Control Board as may be required by Louisiana Gaming Laws and regulations in the event that Borrower requests that Lenders and/or New Lenders provide any of the Incremental Facilities described in and subject to the terms and conditions of the Third Amended and Restated Credit Agreement. |
2. | Nevada: |
2.1. | Such post-closing transaction and informational reports as may be required by the Nevada Gaming Commission Regulation 8.130 to be filed with the Nevada State Gaming Control Board within thirty (30) days after the end of the calendar quarter in which the Effective Date occurs; and |
3. | Missouri: |
3.1. | File with the Missouri Gaming Commission notice of closing and informational report with closing documentation within seven(7) days of closing. |
4. | Indiana: |
4.1. | Submission of a legal opinion from Indian gaming counsel demonstrating compliance with IC 4-33-4-21. |
No. | ||||||||||||||
Shares/Units | ||||||||||||||
Owned by | ||||||||||||||
Jurisdiction of | No. Shares/Units | Borrower or | ||||||||||||
Organization, | Issued & | Subsidiary of | Type of | |||||||||||
Name | Type of Entity | Outstanding | Borrower | Owner | Subsidiary1 | |||||||||
ACE Gaming LLC (uncertificated) | New Jersey LLC | 100% | 100% | PNK Development 13, LLC | U | |||||||||
AREH MLK LLC (uncertificated) | Delaware LLC | 100% | 100% | Biloxi Casino Corp. | U | |||||||||
AREP Boardwalk Properties LLC (uncertificated) | Delaware LLC | 100% | 100% | Biloxi Casino Corp. | U | |||||||||
Belterra Resort Indiana, LLC (certificated, elected into UCC Article 8) | Nevada LLC | 970 Voting Units 30 Non-Voting Units | 1,000 Units | Pinnacle Entertainment, Inc. | R | |||||||||
BILOXI CASINO CORP. | Mississippi corporation | 1,250 | 1,250 | Casino Magic Corp. | R | |||||||||
Boomtown, LLC (certificated, elected into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
Brighton Park Maintenance Corp. | New Jersey corporation | 100 | 100 | ACE Gaming, LLC | U | |||||||||
Casino Magic Corp. | Minnesota corporation | 35,000,000 | 35,000,000 | Pinnacle Entertainment, Inc. | R | |||||||||
Casino Magic (Europe), BV (uncertificated) | Netherlands corporation | 40 | 40 | Casino Magic Corp. | U | |||||||||
Casino Magic Hellas Management Services, SA (uncertificated) | Greece corporation | 10,000 | 9,999 | Casino Magic (Europe), BV | U | |||||||||
Casino Magic Management Services Corp. | Minnesota corporation | 1,000 | 1,000 | Casino Magic Corp. | R, I | |||||||||
Casino Magic Neuquen, SA (uncertificated) | Argentina | 3,917,000 | 3,917,000 | Casino Magic Corp. (3,799,490 shares) and Casino Magic Management Services Corp. (117,510 shares) | U |
1 | “R” = Restricted; “U” = Unrestricted; “I” = Immaterial. |
No. | ||||||||||||||
Shares/Units | ||||||||||||||
Owned by | ||||||||||||||
Jurisdiction of | No. Shares/Units | Borrower or | ||||||||||||
Organization, | Issued & | Subsidiary of | Type of | |||||||||||
Name | Type of Entity | Outstanding | Borrower | Owner | Subsidiary1 | |||||||||
Casino One Corporation | Mississippi corporation | 100 | 100 | Casino Magic Corp. | R | |||||||||
Double Bogey, LLC (uncertificated) | Texas LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
Landing Condominium, LLC (uncertificated) | Missouri LLC | 100% | 100% | Pinnacle Entertainment, Inc. | U | |||||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam (uncertificated) | Louisiana partnership in Commendam | — | — | Boomtown, LLC (5% General Partnership Interest and 90% Limited Partnership Interest) Pinnacle Entertainment, Inc. (5% Limited Partnership Interest) | R | |||||||||
Mitre Associates LLC (uncertificated) | Delaware LLC | 100% | 100% | PNK Development 13, LLC | U | |||||||||
OGLE HAUS, LLC (uncertificated) | Indiana LLC | 100% | 100% | Belterra Resort Indiana, LLC | R, I | |||||||||
Pinnacle Design & Construction, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK (Baton Rouge) Partnership (uncertificated) | Louisiana partnership | 100% | 100% | PNK Development 8, LLC (1%) PNK Development 9, LLC (99%) | R | |||||||||
PNK (BOSSIER CITY), Inc. | Louisiana corporation | 100 | 100 | Casino Magic Corp. | R | |||||||||
PNK (CHILE 1), LLC (certificated, did not elect into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK (CHILE 2), LLC (certificated, did not elect into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 1, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | U |
- 2 -
No. | ||||||||||||||
Shares/Units | ||||||||||||||
Owned by | ||||||||||||||
Jurisdiction of | No. Shares/Units | Borrower or | ||||||||||||
Organization, | Issued & | Subsidiary of | Type of | |||||||||||
Name | Type of Entity | Outstanding | Borrower | Owner | Subsidiary1 | |||||||||
PNK Development 2, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | U | |||||||||
PNK Development 3, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | U | |||||||||
PNK Development 4, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 5, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 6, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 7, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
PNK Development 8, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
PNK Development 9, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
PNK Development 10, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | U | |||||||||
PNK Development 11, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | U | |||||||||
PNK Development 12, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 13, LLC (uncertificated) | New Jersey LLC | 100% | 100% | Biloxi Casino Corp. | U | |||||||||
PNK Development 15, LLC (uncertificated) | Pennsylvania LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 16, LLC (uncertificated) | Indiana LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 17, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | U | |||||||||
PNK Development 18, LLC (uncertificated) | Delaware LLC | 100% | 100% | PNK Development 11, LLC | U |
- 3 -
No. | ||||||||||||||
Shares/Units | ||||||||||||||
Owned by | ||||||||||||||
Jurisdiction of | No. Shares/Units | Borrower or | ||||||||||||
Organization, | Issued & | Subsidiary of | Type of | |||||||||||
Name | Type of Entity | Outstanding | Borrower | Owner | Subsidiary1 | |||||||||
PNK Development 19, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 20, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 21, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 22, LLC (uncertificated) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 23, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 24, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 25, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 26, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 27, LLC (uncertificated) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK Development 28, LLC (uncertificated) | Delaware LLC | 100% | 100% | PNK Development 11, LLC | U | |||||||||
PNK (ES), LLC (certificated, did not elect into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
PNK (EXUMA), LIMITED (certificated, did not elect into UCC Article 8) | Bahamas corporation | 5,000 | 4,999 | Pinnacle Entertainment, Inc. | U | |||||||||
PNK (Kansas), LLC (uncertificated) | Kansas LLC | 100% | 100% | PNK Development 17, LLC | U | |||||||||
PNK (LAKE CHARLES), L.L.C. (uncertificated) | Louisiana LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
PNK (Reno), LLC (certificated, elected into UCC Article 8) | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R |
- 4 -
No. | ||||||||||||||
Shares/Units | ||||||||||||||
Owned by | ||||||||||||||
Jurisdiction of | No. Shares/Units | Borrower or | ||||||||||||
Organization, | Issued & | Subsidiary of | Type of | |||||||||||
Name | Type of Entity | Outstanding | Borrower | Owner | Subsidiary1 | |||||||||
PNK (River City), LLC (uncertificated) | Missouri LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK (SCB), L.L.C. | Louisiana LLC | 100% | 100% | PNK Development 7, LLC | R | |||||||||
PNK Scholarship Trust | Nevada Trust | 100% | 100% | A Scholarship Trust established by Pinnacle Entertainment, Inc. | N/A | |||||||||
PNK (ST. LOUIS RE), LLC (certificated, did not elect into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I | |||||||||
PNK (STLH), LLC (certificated, did not elect into UCC Article 8) | Delaware LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R | |||||||||
Port St. Louis Condominium, LLC (uncertificated) | Missouri LLC | 100% | 50% | Landing Condominium, LLC | U | |||||||||
President Riverboat Casino-Missouri, Inc. | Missouri corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | R | |||||||||
PSW Properties LLC (uncertificated) | Delaware LLC | 100% | 100% | Biloxi Casino Corp. | U | |||||||||
Realty Investment Group, Inc. | Delaware corporation | 1,000 | 1,000 | Pinnacle Entertainment, Inc. | U | |||||||||
Riverside Community Improvement District, Inc. | Missouri non-profit corporation | — | — | Non-Profit Corporation formed by Pinnacle Entertainment, Inc. | N/A | |||||||||
St. Louis Casino Corp. | Missouri corporation | 1,000 | 1,000 | Casino Magic Corp. | R, I | |||||||||
Yankton Investments, LLC | Nevada LLC | 100% | 100% | Pinnacle Entertainment, Inc. | R, I |
- 5 -
Name | Jurisdiction | |||
1. | Belterra Resort Indiana, LLC | Nevada (state of formation – file with SOS) | ||
2. | BILOXI CASINO CORP. | Mississippi (state of formation – file with SOS) | ||
3. | Boomtown, LLC | Delaware (state of formation – file with SOS) | ||
4. | Casino Magic Corp. | Minnesota (state of formation – file with SOS) | ||
5. | Casino One Corporation | Mississippi (state of formation – file with SOS) | ||
6. | Louisiana-I Gaming, a Louisiana Partnership in Commendam | Louisiana (state of formation – file with Jefferson Parish) | ||
7. | OGLE HAUS, LLC | Indiana (state of formation – file with SOS) | ||
8. | Pinnacle Entertainment, Inc. | Delaware (state of formation – file with SOS) | ||
9. | PNK (Baton Rouge) Partnership | Louisiana (state of formation – file with Calcasieu Parish) | ||
10. | PNK (BOSSIER CITY), INC. | Louisiana (state of formation – file with Bossier Parish) | ||
11. | PNK (CHILE 1), LLC | Delaware (state of formation – file with SOS) | ||
12. | PNK (CHILE 2), LLC | Delaware (state of formation – file with SOS) | ||
13. | PNK (ES), LLC | Delaware (state of formation – file with SOS) | ||
14. | PNK (LAKE CHARLES), L.L.C. | Louisiana (state of formation – file with Calcasieu Parish) |
Name | Jurisdiction | |||
15. | PNK (Reno), LLC | Nevada (state of formation – file with SOS) | ||
16. | PNK (SCB), L.L.C. | Louisiana (state of formation – file with Calcasieu Parish) | ||
17. | PNK (ST. LOUIS RE), LLC | Delaware (state of formation – file with SOS) | ||
18. | PNK (STLH), LLC | Delaware (state of formation – file with SOS) | ||
19. | PNK Development 7, LLC | Delaware (state of formation – file with SOS) | ||
20. | PNK Development 8, LLC | Delaware (state of formation – file with SOS) | ||
21. | PNK Development 9, LLC | Delaware (state of formation – file with SOS) | ||
22. | President Riverboat Casino-Missouri, Inc. | Missouri (state of formation – file with SOS) | ||
23. | St. Louis Casino Corp. | Missouri (state of formation – file with SOS) | ||
24. | Yankton Investments, LLC | Nevada (state of formation – file with SOS) |
- 2 -
Description of Property | Mortgage Filing Jurisdiction | |||
1. | River City Property | Official Records of the County of St. Louis, Missouri | ||
2. | Lumière Property | Official Records of the City of St. Louis, Missouri | ||
3. | Property (fee) located at 901 and 925 N. First Street in St. Louis, Missouri 63102 | Official Records of the City of St. Louis, Missouri | ||
4. | Property (19 parcels) (fee) located in St. Louis, Missouri, owned by PNK (ST. LOUIS RE), LLC. | Official Records of the City of St. Louis, Missouri | ||
5. | Property (fee) located in St. Louis, Missouri, owned by Pinnacle Entertainment, Inc. (Cherrick’s subdivision) | Official Records of the City of St. Louis, Missouri | ||
6. | Property (leasehold interest) located in St. Louis, Missouri, leased by President Riverboat Casino-Missouri, Inc. (Mooring Points) | Official Records of the City of St. Louis, Missouri | ||
7. | Property (fee) located in Central City, Colorado, owned by Pinnacle Entertainment, Inc. | Official Records of Gilpin County, Colorado |
Amount | ||||||||||||||||||||
Outstanding as | ||||||||||||||||||||
Original | Maturity | of | ||||||||||||||||||
Obligor | Beneficiary | Interest Rate | Balance | Date | 1/01/10 | |||||||||||||||
OGLE HAUS, LLC | Peoples Trust Company | 8.00 | % | $ | 1,402,044 | May 2017 | $ | 749,874 |
- 1 -
- 2 -
Debtor | Secured Party | Jurisdiction | File Date | File Number | Type of Filing | |||||||
Belterra Resort Indiana, LLC | American Express Business Finance Corporation | Nevada SOS | 8/6/2003 | 2003021142-3 | Original | |||||||
Belterra Resort Indiana, LLC | American Express Business Finance Corporation | Nevada SOS | 5/9/2008 | 2008015102-1 | Continuation of 2003021142-3 | |||||||
Belterra Resort Indiana, LLC | Atlantic City Coin and Slot Service Company | Nevada SOS | 3/23/2006 | 2006009234-8 | Original | |||||||
Belterra Resort Indiana, LLC | Advantage Financial Services, LLC | Nevada SOS | 2/15/2007 | 2007004965-4 | Original | |||||||
Belterra Resort Indiana, LLC | Advantage Financial Services, LLC | Nevada SOS | 4/9/2007 | 2007011172-2 | Amendment of 2007004965-4 | |||||||
Belterra Resort Indiana, LLC | House of Taylor Jewelry, Inc. | Nevada SOS | 9/25/2007 | 2007031488-5 | Original | |||||||
Casino One Corporation | Aristocrat Technologies, Inc. | Mississippi SOS | 6/26/2009 | 20090123837G | Original | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | Shuffle Master Inc. (lessor) | Caddo Parish | 11/22/2004 | 09-1038476 | Original | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | Shuffle Master Inc. (lessor) | Caddo Parish | 2/3/2005 | 09-1040578 | Original | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | Citicorp. Vendor Finance, Inc. | Caddo Parish | 3/28/2006 | 09-1056072 | Original | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | Shuffle Master Inc. (lessor) | Jefferson Parish | 2/7/2008 | 26-300160 | Original | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | WMS Gaming, Inc. | Jefferson Parish | 10/1/2008 | 26-303932 | Original |
- 3 -
Debtor | Secured Party | Jurisdiction | File Date | File Number | Type of Filing | |||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | Aristocrat Technologies, Inc. | Caddo Parish | 9/23/2009 | 09-1121114 | Original | |||||||
Pinnacle Entertainment, Inc. | Bally Gaming and Systems | Delaware SOS | 11/3/2003 | 32878901 | Original | |||||||
Pinnacle Entertainment, Inc. | Bally Gaming and Systems | Delaware SOS | 12/30/2003 | 33424432 | Amendment of 32878901 | |||||||
Pinnacle Entertainment, Inc. | Bally Gaming and Systems | Delaware SOS | 4/8/2005 | 51092049 | Amendment of 51524165 | |||||||
Pinnacle Entertainment, Inc. | Bally Gaming and Systems | Delaware SOS | 7/18/2005 | 52201557 | Amendment of 51524165 | |||||||
Pinnacle Entertainment, Inc. | Shuffle Master, Inc. | Delaware SOS | 6/3/2008 | 81886553 | Original | |||||||
Pinnacle Entertainment, Inc. | Henriksen/Butler Design Group | Delaware SOS | 4/29/2009 | 91347100 | Original | |||||||
Pinnacle Entertainment, Inc. | Konami Gaming, Inc. | Delaware SOS | 8/17/2009 | 92629712 | Original | |||||||
Pinnacle Entertainment, Inc. | Henriksen/Butler Design Group | Delaware SOS | 10/22/2009 | 93394373 | Original | |||||||
PNK (BOSSIER CITY), Inc. | WMS Gaming, Inc. | Caddo Parish | 9/17/2008 | 09-1102434 | Original | |||||||
PNK (LAKE CHARLES), L.L.C. | WMS Gaming, Inc. | Calcasieu Parish | 11/9/2005 | 10-34393 | Original | |||||||
PNK (LAKE CHARLES), L.L.C. | US Express Leasing, Inc. | Caddo Parish | 11/29/2006 | 09-1068083 | Original | |||||||
PNK (LAKE CHARLES), L.L.C. | Textron Financial Corporation | Caddo Parish | 8/8/2007 | 09-1080964 | Original | |||||||
PNK (RENO), LLC | WMS Gaming, Inc. | Nevada SOS | 8/27/2009 | 2009021042-3 | Original | |||||||
President Riverboat Casino-Missouri, Inc. | WMS Gaming, Inc. | Missouri SOS | 9/17/2008 | 2008010224A | Original |
- 4 -
Description of Asset | Location | |||
All owned and leased Property related to the PRC-MO Property, including but not limited to the lease and sublease with the City of St. Louis and The Port Authority of the City of St. Louis | Missouri | |||
Ownership interest in ODS Technologies, L.P. and all rights, title and interest in and to that certain Investment Agreement, dated July 30, 1997, between ODS Technologies, L.P. and Pinnacle Entertainment, Inc, as amended and any other agreement related to Pinnacle Entertainment, Inc.’s ownership interest in ODS Technologies, L.P. | N/A | |||
St. Louis City Owned Property (Parking) | Missouri | |||
806-808 North 1st Street (Parking) | ||||
St. Louis City Owned Property (HoteLumiere) 901 N. First Street | Missouri | |||
St. Louis City Owned Properties (Parking) | Missouri | |||
920 N. First Street | ||||
925 N. First Street | ||||
928 N. First Street | ||||
930 N. First Street | ||||
934 N. First Street | ||||
942 N. First Street | ||||
900 N. First Street | ||||
914 N. First Street | ||||
1016 N. First Street | ||||
1020 N. First Street | ||||
1024 N. First Street | ||||
1012 N. First Street | ||||
1004 N. First Street | ||||
1000 N. First Street | ||||
1028 N. First Street |
Description of Asset | Location | |||
St. Louis City Owned Properties (Parking for President Casino) | Missouri | |||
1005 N. Wharf Street | ||||
901 N. Wharf Street | ||||
1003 N. Wharf | ||||
1030R N. Commercial Street | ||||
1030 N. Commercial Street | ||||
St. Louis City Owned Properties (Condo Development) | Missouri | |||
807 N. Leonor K. Sullivan Blvd. | ||||
805 N. Leonor K. Sullivan Boulevard | ||||
803 N. Leonor K. Sullivan Boulevard | ||||
1 Morgan Street | ||||
St. Louis City Leased Property (Sligo Warehouse) | Missouri | |||
1100 N. 2nd Street | ||||
St. Louis City Leased Property (Office Building) | Missouri | |||
727 North First Street (5th Floor) and any leased portion of the 6th floor | ||||
St. Louis County Properties | Missouri | |||
8021 Zellie | ||||
8019 Zellie | ||||
Warehouse leased in connection with the River City Property | Missouri | |||
Boomtown Hotel and Casino (fee, including water rights) located at 2100 I-80 West (I-80 at Boomtown), Reno, Nevada 89439 | Nevada | |||
Approximately 500 acres of excess (non-operating) land adjacent to the Boomtown Hotel and Casino in Reno, Nevada, and any water rights appurtenant thereto | Nevada | |||
Approximately 296 acres of excess undeveloped land in the mountains outside Reno, Nevada, and any water rights appurtenant thereto | Nevada | |||
Excess (non-operating) and excess undeveloped land near the Boomtown Casino in New Orleans, Louisiana | Louisiana | |||
Real Property and Improvements acquired from Harrah’s, located in Lake Charles, Louisiana | Louisiana |
- 2 -
Description of Asset | Location | |
Leasehold interest pursuant to the Ground Lease with the Lake Charles Harbor & Terminal District and PNK (Lake Charles), L.L.C. in Lake Charles, Louisiana (Sugarcane Bay Project) | Louisiana | |
Real Property in Lake Charles, Louisiana, purchased and/or to be purchased pursuant to the Ground Lease with the Lake Charles Harbor & Terminal District and PNK (Lake Charles), L.L.C. (Sugarcane Bay Project) | Louisiana | |
Remainder of four parcels (fee) purchased from Richard, Sittig, Connor, and Hatchett in Lake Charles, Louisiana | Louisiana | |
Approximately 56 acres of Real Property in Lake Charles, Louisiana (Cline Canal Tract) purchased from Bailey, Verret, Vail Rigler, Chesson, Schoolsky, Queenan, Chesson, Bodin and Robichaux in various transactions in 2007. | Louisiana | |
Excess (non-operating) and excess undeveloped land in Baton Rouge, Louisiana | Louisiana | |
The single family dwelling at 3801 Burgoyne St., Lake Charles, Louisiana, 70605 | Louisiana | |
Excess (non-operating) and excess undeveloped land at Boomtown Bossier City | Louisiana | |
Undeveloped land in Central City, Colorado | Colorado | |
The Ogle Haus at Belterra Casino Resort | Indiana | |
Excess (non-operating) and excess undeveloped land at Belterra Casino Resort | Indiana | |
Equity interests in any Restricted Subsidiary, the sole assets of which are listed on this Schedule 7.5(g) | N/A | |
Remainder of property following a Disposition of a portion of such property permitted by Section 7.5(o) of the Agreement | N/A |
- 3 -
1. | Investments in Unrestricted Subsidiaries listed in Schedule 4.15 to the Credit Agreement | |
2. | Investment in ODS Technologies, L.P. and all rights, title and interest in and to that certain Investment Agreement, dated July 30, 1997, between ODS Technologies, L.P. and Pinnacle Entertainment, Inc., as successor to Hollywood Park, Inc. | |
3. | Investments made in ODS Technologies, L.P. pursuant to that certain Limited Partnership Agreement of ODS Technologies, L.P. dated March 17, 1994 | |
4. | Note Receivable from Switzerland County Natural Gas Company in the approximate principal amount of $1,800,000. |
PINNACLE ENTERTAINMENT, INC., a Delaware corporation | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
I. | FINANCIAL CONDITION COVENANTS |
A. | Consolidated EBITDA: |
Quarter | Quarter | Quarter | Quarter | |||||||
Ending | Ending | Ending | Ending | |||||||
[___] | [___] | [___] | [___] | TOTAL | ||||||
Consolidated Net Income of the Borrower and its Restricted Subsidiaries | ||||||||||
Plus: | ||||||||||
income tax expense | ||||||||||
Consolidated Interest Expense of the Borrower and its Restricted Subsidiaries, amortization or writeoff of debt discount and debt issuance costs and commissions, discounts and other fees and charges associated with Indebtedness | ||||||||||
depreciation and amortization expense | ||||||||||
amortization and write-off of intangibles (including, but not limited to, goodwill) and organization costs | ||||||||||
any extraordinary, unusual or non-recurring expenses or losses (including, whether or not otherwise includable as a separate item in the statement of such |
Quarter | Quarter | Quarter | Quarter | |||||||
Ending | Ending | Ending | Ending | |||||||
[___] | [___] | [___] | [___] | TOTAL | ||||||
Consolidated Net Income for such period, losses on sales of assets outside of the ordinary course of business) | ||||||||||
pre-opening and related promotional expenses incurred in connection with any Project | ||||||||||
any other non-cash charges | ||||||||||
any amount expended after January 1, 2010 towards the development of businesses not prohibited by Section 7.l4, in an amount not to exceed $2,500,000 in any fiscal year | ||||||||||
minus: | ||||||||||
the sum of: | ||||||||||
interest income (except to the extent deducted in determining Consolidated Interest Expense) | ||||||||||
any extraordinary, unusual or non-recurring income or gains (including, whether or not otherwise includable as a separate item in the statement of such Consolidated Net Income for such period, gains on sales of assets outside of the ordinary course of business, but not including business interruption insurance proceeds) | ||||||||||
any other non-cash income | ||||||||||
TOTAL CONSOLIDATED EBITDA |
B.Annualized Adjusted EBITDA: | ||||
1. Consolidated EBITDA: | $ | , | ||
2. To the extent deducted in arriving at Consolidated EBITDA for such period, non-cash write downs to goodwill required by Financial Accounting Standards Board Statement No. 142, and any non-cash reductions to the value of the assets of the Borrower and its Restricted Subsidiaries required by Financial Accounting Standards Board Statement No. 121 or No. 144: | $ | , | ||
3. The Foreign Subsidiary Receipts that were (x) received during such period by the Borrower or any Restricted Subsidiary and (y) irrevocably designated during such period as Reclassified Foreign Subsidiary Receipts: | $ | , | ||
Annualized Adjusted EBITDA: | $ | |||
C.Consolidated Total Leverage Ratio. Consolidated Total Leverage Ratio on a consolidated basis of Borrower as of the last day of the consecutive four-fiscal-quarter period from , ___ through , . | ||||
1. Consolidated Total Debt of the Borrower and its Restricted Subsidiaries (aggregate principal amount of all Indebtedness) less Excess Cash: | $ | . | ||
2. Annualized Adjusted EBITDA (from Item B) | $ | |||
3. Consolidated Total Leverage Ratio (C.1. divided by C.2): | ||||
4. Maximum permitted Consolidated Total Leverage Ratio: |
Consolidated Total | ||||
Fiscal Quarter Ending | Leverage Ratio | |||
March 31, 2010 | 7.60 to 1.00 | |||
June 30, 2010 | 7.60 to 1.00 | |||
September 30, 2010 | 7.60 to 1.00 | |||
December 31, 2010 | 7.60 to 1.00 | |||
March 31, 2011 | 7.50 to 1.00 | |||
June 30, 2011 | 7.50 to 1.00 | |||
September 30, 2011 | 7.25 to 1.00 | |||
December 31,2011 | 7.25 to 1.00 | |||
March 31, 2012 | 7.00 to 1.00 | |||
June 30, 2012 | 6.75 to 1.00 | |||
September 30, 2012 | 6.25 to 1.00 | |||
December 31, 2012 | 6.00 to 1.00 | |||
March 31, 2013 | 5.75 to 1.00 | |||
June 30, 2013 | 5.25 to 1.00 | |||
September 30, 2013 | 5.00 to 1.00 | |||
December 31, 2013 | 4.75 to 1.00 | |||
March 31, 2014 | 4.75 to 1.00 |
D.Consolidated Interest Coverage Ratio.Consolidated Interest Coverage Ratio of Borrower for the four-fiscal-quarter period from , ____ through , . | ||||
1. Annualized Adjusted EBITDA (from Item B): | $ | |||
2. the Aggregate amount of Consolidated Interest Expense: | $ | |||
3. Consolidated Interest Coverage Ratio (D.1 divided by D.2): | ||||
4. Minimum permitted Consolidated Interest Coverage Ratio: |
Minimum Consolidated | ||||
Fiscal Quarter Ending | Interest Coverage Ratio | |||
March 31, 2010 | 1.50 to 1.00 | |||
June 30, 2010 | 1.50 to 1.00 | |||
September 30, 2010 | 1.50 to 1.00 | |||
December 31, 2010 | 1.50 to 1.00 | |||
March 31, 2011 | 1.50 to 1.00 | |||
June 30, 2011 | 1.50 to 1.00 |
Minimum Consolidated | ||||
Fiscal Quarter Ending | Interest Coverage Ratio | |||
September 30, 2011 | 1.50 to 1.00 | |||
December 31, 2011 | 1.50 to 1.00 | |||
March 31, 2012 | 1.50 to 1.00 | |||
June 30, 2012 | 1.60 to 1.00 | |||
September 30, 2012 | 1.65 to 1.00 | |||
December 31, 2012 | 1.75 to 1.00 | |||
March 31, 2013 | 1.75 to 1.00 | |||
June 30, 2013 | 1.90 to 1.00 | |||
September 30, 2013 | 2.00 to 1.00 | |||
December 31, 2013 | 2.00 to 1.00 | |||
March 31, 2014 | 2.00 to 1.00 |
E.Consolidated Senior Secured Debt Ratio.Consolidated Senior Secured Debt Ratio as of the last day of any four consecutive fiscal quarter period from , ____ through , . | ||||
1. Consolidated Senior Secured Debt less Excess Cash: | $ | |||
2. Annualized Adjusted EBITDA (from Item B): | $ | |||
3. Consolidated Senior Secured Debt Ratio (E.1. divided by E.2.): | ||||
4. Maximum permitted Consolidated Senior Secured Debt Ratio: | 2.50 to 1.00. | |||
II. indebtedness | ||||
A. Aggregate Indebtedness (including, without limitation, Capital Lease Obligations) secured by Liens permitted by Section 7.3(g) at any one time outstanding (Section 7.2(c)(i)): | $ | |||
B. Aggregate Indebtedness of any and all Persons that became a direct or indirect Subsidiary of the Borrower after the Effective Date in an acquisition (Section 7.2(c)(ii)): | $ | |||
C. Aggregate amount of Indebtedness described in II.A. and II.B: | $ | 1 |
1 | Shall not exceed $50,000,000 at any one time outstanding. |
D. Aggregate Indebtedness incurred in the form of Guarantee Obligations with respect to commercial letters of credit at any one time outstanding under Section 7.2(i)(x): | $ | 2 | ||
E. Indebtedness incurred pursuant to Section 4.21.3 of the Redevelopment Agreement in an aggregate principal amount not to exceed $10,000,000 at any one time outstanding: | $ | 3 | ||
F. Aggregate Indebtedness permitted under Section 7.2(m) in connection with the purchase, equipping, furnishing and/or refurbishing of one or more aircraft: | $ | 4 | ||
G. Aggregate Indebtedness permitted under Section 7.2(n): | $ | 5 | ||
III. INVESTMENTS | ||||
A. Aggregate amount of loans and advances to employees of the Borrower or any Restricted Subsidiaries in the ordinary course of business permitted under Section 7.7(e): | $ | 6 | ||
B. Aggregate amount of Investments permitted under Section 7.7(k): | $ | 7 | ||
C. Aggregate amount of Investments permitted under Section 7.7(n): | $ | 8 | ||
IV. CAPITAL EXPENDITURES | ||||
A. Maintenance Capital Expenditures Amount: | $ | 9 |
2 | Shall not exceed $25,000,000 at any one time outstanding. | |
3 | Shall not exceed $10,000,000 at any one time outstanding. | |
4 | Shall not exceed $20,000,000 at any one time outstanding. | |
5 | Shall not exceed $900,000,000 at any one time outstanding unless Consolidated Total Leverage Ratio is less than 6.00 to 1.00. | |
6 | Shall not exceed $5,000,000 at any one time outstanding. | |
7 | Shall not exceed (i) $100,000,000 plus (ii) an amount (but not less than zero) equal to the lesser of (x) 50% of the New Capital Adjusted Proceeds minus $100,000,000 and (y) the New Capital Adjusted Proceeds minus the amount thereof that has been applied for Capital Expenditures pursuant to Section 7.16(c) minus $100,000,000. | |
8 | Shall not exceed $10,000,000 at any one time outstanding. |
B. Capital Expenditures associated with Phase I of the River City Property Project: | $ | 10 | ||
C. Capital Expenditures associated with Phase II of the River City Property Project: | $ | 11 | ||
D. Capital Expenditures associated with the Sugarcane Bay Project: | $ | 12 | ||
E. Capital Expenditures associated with the Baton Rouge Project: | $ | 13 | ||
F. Capital Expenditures associated with the renovation of the PRC-MO Property Project: | $ | 14 | ||
G. Capital Expenditures associated with the development of Phase II of the Lumiere Property Project: | $ | 15 |
9 | Shall not exceed the amount up to 6.00% of Consolidated Revenues of the Borrower and its Subsidiaries for the immediately preceding fiscal year, plus any Maintenance Capital Expenditures not expended in the immediately preceding fiscal year (but such increase may not be carried forward to any subsequent fiscal year). | |
10 | Shall not exceed $63,000,000. | |
11 | Shall not exceed $85,000,000. | |
12 | Shall not exceed $238,000,000. | |
13 | Shall not exceed $235,000,000. | |
14 | Shall not exceed $15,000,000. | |
15 | Shall not exceed $55,000,000. |
H. Capital Expenditures not in excess of $50,000,000 plus (i) for the first quarter of fiscal year 2010, 35.0% of Annualized Adjusted EBITDA of the Borrower and its Restricted Subsidiaries for the first quarter of fiscal year 2010; (ii) for the two-fiscal quarter period ending on June 30, 2010, 35.0% of Annualized Adjusted EBITDA of the Borrower and its Restricted Subsidiaries for the first two quarters of fiscal year 2010, (iii) for the three-fiscal quarter period ending on September 30, 2010, 35.0% of Annualized Adjusted EBITDA of the Borrower and its Restricted Subsidiaries for the first three quarters of fiscal year 2010, (iv) for the four-fiscal quarter period ending on December 31, 2010, 35.0% of Annualized Adjusted EBITDA of the Borrower for fiscal year 2010, and (v) for any four fiscal quarter period ending thereafter, 35.0% of Annualized Adjusted EBITDA of the Borrower and its Restricted Subsidiaries. | $ | |||
I. New Capital Adjusted Proceeds minus $100,000,000, minus the amount thereof representing outstanding Investments made pursuant to Section 7.7(k): | $ | |||
J. New Capital Asset Disposition Proceeds less any amount of such Assets Disposition Proceeds applied or required to be applied to prepay Incremental Term Loans and/or Revolving Credit Loans with a corresponding reduction in the Revolving Credit Commitments: | $ | |||
V. CONSTRUCTION COVENANTS | ||||
A. Funds applied to the Expenses for the Baton Rouge Project on and after January 1, 2010: | $ | 16 |
16 | May not be more than $25,000,000 until the Borrower shall have received New Capital Available Proceeds in an amount equal to or greater than $100,000,000 |
[ ] | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
Accepted and agreed: | ||||
PINNACLE ENTERTAINMENT, INC., a Delaware corporation | ||||
By: | ||||
Name: | ||||
Title: | ||||
BARCLAYS BANK PLC, as Administrative Agent | ||||
By: | ||||
Name: | ||||
Title: | ||||
1. Name of Lender: | ||||
Notice Address: | ||||
Attention: | ||||
Telephone: | ||||
Facsimile: | ||||
2. Revolving Credit Commitment: | ||||
3. L/C Commitment: | ||||
4. Swing Line Commitment: |
New Lender [signature block] | ||||
- 2 -
To: | Barclays Bank PLC, as Administrative Agent under the Credit Agreement referred to below |
1. | Each of the Lenders party hereto agrees to make, obtain or increase the amount of its [Incremental Term Loans] [Incremental Revolving Credit Commitment] [Incremental Revolving Credit Loans] [Incremental Delayed Draw Term Commitment] [Incremental Delayed Draw Term Loans] as set forth opposite such Lender’s name on the signature pages hereof under the caption “Incremental Facility Amount”. | ||
2. | The Incremental Loans closing date is (which must be a Business Day). | ||
3. | The Incremental Term Loans maturity date is . | ||
4. | The Incremental Delayed Draw Term Loans maturity date is . | ||
5. | The Incremental Revolving Credit Loans maturity date is . | ||
6. | [Each of the Lenders party hereto and the Borrower hereby agrees that (a) the amortization schedule relating to the Incremental Term Loans is set forth inAnnex A attached hereto and (b) the Applicable Margin for the Incremental Term Loans shall be .]1 | ||
7. | [Each of the Lenders party hereto and the Borrower hereby agrees that (a) the amortization schedule relating to the Incremental Delayed Draw Term Loans |
1 | For Incremental Term Loans only. |
is set forth inAnnex Battached hereto and (b) the Applicable Margin for the Incremental Delayed Draw Term Loans shall be .]2 | |||
8. | [Each of the Lenders party hereto and the Borrower hereby agrees that the Applicable Margin for the Incremental Revolving Credit Loans shall be .]3 |
2 | For Incremental Delayed Draw Term Loans only. | |
3 | For Incremental Revolving Credit Loans only. |
-2-
FORM OF MORTGAGE
ASSIGNMENT OF LEASES AND RENTS,
SECURITY AGREEMENT AND
COLLATERAL ASSIGNMENT OF PROCEEDS
BY | ||||||
as Administrative Agent
1
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
(1) | The Beneficiary may foreclose, under this Mortgage, without first foreclosing on any immovable or personal property collateral pledged by Borrower or any other person. | ||
(2) | If the Beneficiary forecloses on any immovable property collateral pledged or otherwise encumbered by Borrower or any other person: |
(A) | The amount of the Secured Obligations may be reduced only by the price for which that collateral is sold at the foreclosure sale, even if the collateral is worth more than the sale price. |
(B) | The Beneficiary may foreclose on any such immovable property collateral even if the Beneficiary, by foreclosing on such immovable property |
25
collateral, has destroyed any right the Trustor may have to collect from Borrower or any other person. |
26
27
28
29
Address Where | Address Where | |
Notices to Trustor | Notices to Beneficiary | |
Are to Be Sent: | Are to Be Sent: |
30
WITNESSES: | TRUSTOR: | |||||||||||
By: | ||||||||||||
Name: | ||||||||||||
Title: | ||||||||||||
NOTARY PUBLIC | ||||||||||||
My Commission Expires: | ||||||||||||
31
WITNESSES: | BENEFICIARY: | |||||||||||
BARCLAYS BANK PLC as Administrative Agent | ||||||||||||
By: | ||||||||||||
Name: | ||||||||||||
Title: | ||||||||||||
NOTARY PUBLIC | ||||||||||||
My Commission Expires: | ||||||||||||
32
33
PREFERRED SHIP MORTGAGE
Name of Vessel: | ||||||||||||
Official No.: | Gross Tons: | Net Tons: | ||||||||||
Certificate issued by: | ||||||||||||
Date of Issuance: | ||||||||||
PARTICULAR COVENANTS OF OWNER
2
3
4
DEFAULT
5
FIRST: | To the payment of all Attorney Costs, court costs, and any other expenses, losses, charges, damages incurred or advances made by Mortgagee or Lenders in order to protect their rights or caused by Owner’s failure to perform any of the Secured Obligations or any other obligations hereunder, with interest on all such amounts at the rate set forth in Section 2.16 of the Credit Agreement, and to provide adequate indemnity against any liens for which priority over this Mortgage is claimed; | |||
SECOND: | To the payment of the Secured Obligations, and any other obligations of Owner hereunder, together with interest thereon, all in such order of application as may be required or permitted by the Loan Documents. |
POSSESSION UNTIL EVENT OF DEFAULT
6
SUNDRY PROVISIONS
7
Owner-Mortgagor: | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
AS OF THE DATE FIRST
ABOVE WRITTEN:
as Administrative Agent, and for
and on behalf of the Lenders
By: | ||||
Title: | ||||
Address: |
200 Park Avenue
New York, New York 10166
Attention: Craig Malloy
1. | The Borrower hereby requests (Check one box only): |
2. | The aggregate amount of the proposed Loan is $ . | ||
3. | The Business Day of the proposed Loan is | ||
4. | Type of the proposed Loan elected (Check one box only): |
1
1 | Specify 1, 2, 3 or 6 months Interest Period (any other period is subject to certain consent requirements set forth in Section 10.1 of the Credit Agreement). |
2
Very truly yours, PINNACLE ENTERTAINMENT, INC., a Delaware corporation | ||||
By: | ||||
Name: | ||||
Title: |
1
PINNACLE ENTERTAINMENT, INC. a Delaware corporation | ||||
By: | ||||
Name: | ||||
Title: |
to Incremental Term Note
Amount | Amount of Base Rate | |||||||||||||||||||||||
Amount of Base Rate | Converted to | Amount of Principal of | Loans Converted to | Unpaid Principal Balance | Notation | |||||||||||||||||||
Date | Loans | Base Rate Loans | Base Rate Loans Repaid | Eurodollar Loans | of Base Rate Loans | Made By | ||||||||||||||||||
to Incremental Term Note
Amount Converted | Interest Period and | Amount of Principal | Amount of Eurodollar | Unpaid Principal | ||||||||||||||||||||||||
Amount of | to Eurodollar | Eurodollar Rate with | of Eurodollar Loans | Loans Converted to | Balance of | Notation | ||||||||||||||||||||||
Date | Eurodollar Loans | Loans | Respect Thereto | Repaid | Base Rate Loans | Eurodollar Loans | Made By | |||||||||||||||||||||
$ | . |
PINNACLE ENTERTAINMENT, INC. a Delaware corporation | ||||
By: | ||||
Name: | ||||
Title: |
to Incremental Delayed Draw Term Note
Amount | Amount of Base Rate | |||||||||||||||||||||||
Amount of Base Rate | Converted to | Amount of Principal of | Loans Converted to | Unpaid Principal Balance | Notation | |||||||||||||||||||
Date | Loans | Base Rate Loans | Base Rate Loans Repaid | Eurodollar Loans | of Base Rate Loans | Made By | ||||||||||||||||||
to Incremental Delayed Draw Term Note
Amount Converted | Interest Period and | Amount of Principal | Amount of Eurodollar | Unpaid Principal | ||||||||||||||||||||||||
Amount of | to Eurodollar | Eurodollar Rate with | of Eurodollar Loans | Loans Converted to | Balance of | Notation | ||||||||||||||||||||||
Date | Eurodollar Loans | Loans | Respect Thereto | Repaid | Base Rate Loans | Eurodollar Loans | Made By | |||||||||||||||||||||
PINNACLE ENTERTAINMENT, INC. a Delaware corporation | ||||
By: | ||||
Name: | ||||
Title: |
to Revolving Credit Note
Amount | Amount of Base Rate | |||||||||||||||||||||||
Amount of Base Rate | Converted to | Amount of Principal of | Loans Converted to | Unpaid Principal Balance | Notation | |||||||||||||||||||
Date | Loans | Base Rate Loans | Base Rate Loans Repaid | Eurodollar Loans | of Base Rate Loans | Made By | ||||||||||||||||||
to Revolving Credit Note
Amount Converted | Interest Period and | Amount of Principal | Amount of Eurodollar | Unpaid Principal | ||||||||||||||||||||||||
Amount of | to Eurodollar | Eurodollar Rate with | of Eurodollar Loans | Loans Converted to | Balance of | Notation | ||||||||||||||||||||||
Date | Eurodollar Loans | Loans | Respect Thereto | Repaid | Base Rate Loans | Eurodollar Loans | Made By | |||||||||||||||||||||
PINNACLE ENTERTAINMENT, INC., | ||||||||
a Delaware corporation | ||||||||
BY: | ||||||||
Name: | ||||||||
Title: | ||||||||
to Swing Line Note
Amount of | Amount of Principal of Swing Line | Unpaid Principal Balance of Swing | ||||||||||||||||
Date | Swing Line Loans | Loans Repaid | Line Loans | Notation Made By |
[NAME OF NON-U.S. LENDER] | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
Pinnacle Entertainment, Inc., a Delaware corporation BILOXI CASINO CORP., a Mississippi corporation Casino Magic Corp., a Minnesota corporation Casino One Corporation, a Mississippi corporation PNK (BOSSIER CITY), INC., a Louisiana corporation St. Louis Casino Corp., a Missouri corporation President Riverboat Casino-Missouri, Inc., a Missouri corporation | ||||
By: | ||||
Stephen H. Capp | ||||
Chief Financial Officer or Treasurer |
Belterra Resort Indiana, LLC, a Nevada limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., its Sole Member | |||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
Boomtown, LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., its Sole Member | |||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
Louisiana-I Gaming, a Louisiana Partnership in Commendam | ||||||||||
By: | Boomtown, LLC, its General Partner | |||||||||
By: | Pinnacle Entertainment, Inc., its Sole Member | |||||||||
By: | ||||||||||
Chief Financial Officer | ||||||||||
OGLE HAUS, LLC, an Indiana limited liability company | ||||||||||
By: | Belterra Resort Indiana, LLC, its Sole Member | |||||||||
By: | Pinnacle Entertainment, Inc., its Sole Member | |||||||||
By: | ||||||||||
Chief Financial Officer | ||||||||||
PNK (LAKE CHARLES), L.L.C., a Louisiana limited liability company |
By: | Pinnacle Entertainment, Inc., its Sole Member and Manager | |||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (Reno), LLC, a Nevada limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (ES), LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (STLH), LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer |
PNK (ST. LOUIS RE), LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (CHILE 1), LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (CHILE 2), LLC, a Delaware limited liability company | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its Sole Member | ||||||||||
By: | ||||||||||
Stephen H. Capp | ||||||||||
Chief Financial Officer | ||||||||||
PNK (BATON ROUGE) PARTNERSHIP, a Louisiana partnership | ||||||||||
By: | PNK Development 8, LLC, | |||||||||
its Managing Partner | ||||||||||
By: | Pinnacle Entertainment, Inc., | |||||||||
its sole member | ||||||||||
By: | ||||||||||
Chief Financial Officer |
PNK Development 7, LLC, a Delaware limited liability company | ||||
By: | Pinnacle Entertainment, Inc., | |||
its sole member |
By: | ||||
Stephen H. Capp | ||||
Chief Financial Officer |
PNK Development 8, LLC, a Delaware limited liability company | ||||
By: | Pinnacle Entertainment, Inc., | |||
its sole member |
By: | ||||
Stephen H. Capp | ||||
Chief Financial Officer |
PNK Development 9, LLC, a Delaware limited liability company | ||||
By: | Pinnacle Entertainment, Inc., | |||
its sole member |
By: | ||||
Stephen H. Capp | ||||
Chief Financial Officer |
PNK (SCB), L.L.C., a Louisiana limited liability company | ||||
By: | PNK Development 7, LLC, | |||
its sole member |
By: | Pinnacle Entertainment, Inc., | |||
its sole member |
By: | ||||
Stephen H. Capp | ||||
Chief Financial Officer |
YANKTON INVESTMENTS, LLC, a Nevada limited liability company | ||||
By: | ||||
Name: | ||||
Title: |
ACCEPTED AND AGREED TO: | ||||
BARCLAYS BANK PLC, as Administrative Agent | ||||
By: | ||||
Name: | ||||
Title: |
1. | I am a duly elected, qualified and acting _____ officer of the Borrower. | ||
2. | I have reviewed and am familiar with the contents of this Certificate. | ||
3. | Attached hereto asAttachment 1.I are the In-Balance Projections prepared for the In-Balance Test for the following Project: |
4. | The In-Balance Projections are based on reasonable estimates, information and assumptions and I have no reason to believe that such In-Balance Projections are incorrect or misleading in any material respect. | ||
5. | Attached hereto asAttachment 1.II are the calculations of the Project Sources and the Project Uses for the Project as of the date set forth thereto showing compliance with the In-Balance Test. |
PINNACLE ENTERTAINMENT, INC., a Delaware corporation | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
I. | IN-BALANCE PROJECTIONS |
A. | In-Balance Projections means, with respect to any In-Balance Test, good faith projections of the Consolidated EBITDA of the Borrower and its Restricted Subsidiaries for the period from the first day of the calendar month in which In-Balance Test is being made through the end of the Project Period for the applicable Project. |
Projection for | ||||||||||||
Quarter | ||||||||||||
Projection | Projection for | Projection for | Ending at the | |||||||||
for Quarter | Quarter | Quarter | [add more | end of the | ||||||||
Ending | Ending | Ending | columns as | Project | ||||||||
[___] | [___] | [___] | appropriate] | Period | ||||||||
Consolidated Net Income of the Borrower and its Restricted Subsidiaries | ||||||||||||
Plus: | ||||||||||||
income tax expense | ||||||||||||
Consolidated Interest Expense of the Borrower and its Restricted Subsidiaries, amortization or writeoff of debt discount and debt issuance costs and commissions, discounts and other fees and charges associated with Indebtedness | ||||||||||||
depreciation and amortization expense |
1 | Should be made through the end of the Project Period for the applicable Project. The Project Period for any Project is the period of time commencing on the date of the determination of the In-Balance Test with respect to such Project and ending on the date six full months after the scheduled opening date of the Project. |
Projection for | ||||||||||||
Quarter | ||||||||||||
Projection | Projection for | Projection for | Ending at the | |||||||||
for Quarter | Quarter | Quarter | [add more | end of the | ||||||||
Ending | Ending | Ending | columns as | Project | ||||||||
[___] | [___] | [___] | appropriate] | Period | ||||||||
amortization and write-off of intangibles (including, but not limited to, goodwill) and organization costs | ||||||||||||
any extraordinary, unusual or non-recurring expenses or losses (including, whether or not otherwise includable as a separate item in the statement of such Consolidated Net Income for such period, losses on sales of assets outside of the ordinary course of business) | ||||||||||||
pre-opening and related promotional expenses incurred in connection with any Project | ||||||||||||
any other non-cash charges | ||||||||||||
any amount expended after January 1, 2010 towards the development of businesses not prohibited by Section 7.l4 of the Credit Agreement, in an amount not to exceed $2,500,000 in any fiscal year | ||||||||||||
minus: | ||||||||||||
the sum of: | ||||||||||||
interest income (except to the extent deducted in determining Consolidated Interest Expense) | ||||||||||||
any extraordinary, unusual or non-recurring income or gains (including, whether or not otherwise includable as a separate item in the statement of such Consolidated Net Income for such period, gains on |
Projection for | ||||||||||||
Quarter | ||||||||||||
Projection | Projection for | Projection for | Ending at the | |||||||||
for Quarter | Quarter | Quarter | [add more | end of the | ||||||||
Ending | Ending | Ending | columns as | Project | ||||||||
[___] | [___] | [___] | appropriate] | Period | ||||||||
sales of assets outside of the ordinary course of business, but not including business interruption insurance proceeds) | ||||||||||||
any other non-cash income | ||||||||||||
TOTAL CONSOLIDATED EBITDA |
II.IN-BALANCE TEST | ||||
A.Project Sources as of the Certification Date | ||||
1. Total unrestricted Cash and Cash Equivalents of the Borrower and its Restricted Subsidiaries minus the Minimum Cash Requirement as of such date of determination: | $ | |||
2. Amount of the Consolidated EBITDA of the Borrower and its Restricted Subsidiaries set forth in the In-Balance Projections for the In-Balance Test with respect to such Project: | $ | |||
3. Unutilized Commitments under the Revolving Credit Facility, any Incremental Revolving Facility or any Incremental Delayed Draw Term Facility, in each case, as of such date of determination: | $ | |||
4. Unutilized committed lease financing or other form of committed financing of the Borrower and its Restricted Subsidiaries as of such date of determination for such Project (and for all other Unfinished Projects): | $ |
5. the Net Disposition Proceeds to be received by the Borrower and its Restricted Subsidiaries from Dispositions which are subject to contractual commitments as of such date of determination, so long as (i) such contractual commitments are not subject to any conditions other than the passage of time and the obtaining of any applicable Gaming Board approvals, (ii) such Net Disposition Proceeds are reasonably expected to be received during the Project Period, (iii) the Borrower has designated or re-designated such Net Disposition Proceeds for use for such Project or any other Unfinished Project, plus other sources of funds that other parties are contractually committed (such as contractually committed proceeds of insurance payments and legal settlements and awards) to make cash payments to the Borrower and its Restricted Subsidiaries within the Project Period, so long as the Borrower has designated or re-designated such cash payments for use for such Project or any other Unfinished Project:2 | $ | |||
6. Aggregate amount of Project Sources (aggregate amount of Project Sources described in A1 through A5): | $ | |||
B.Project Uses as of the Certification Date | ||||
1. Forecasted cash interest costs of the Borrower and its Restricted Subsidiaries from such date of determination through the end of the Project Period for such Project: | $ | |||
2. Projected Maintenance Capital Expenditures and all other Capital Expenditures of the Borrower and its Restricted Subsidiaries (other than Capital Expenditures for such Project and all other Unfinished Projects) through the Project Period for such Project: | $ | |||
3. All remaining Expenses for such Project and all other Unfinished Projects (including any pre-opening costs) through the Project Period for such Project: | $ | |||
4. Forecasted cash income tax payments of the Borrower and its Restricted Subsidiaries through the Project Period for such Project: | $ | |||
5. Investments with respect to which the Borrower and/or any of its Restricted Subsidiaries has entered into a written enforceable agreement or contract to make at any time during the Project Period for such Project: | $ | |||
6. Aggregate amount of Project Uses (aggregate amount of Project Uses described in B1 through B5): | $ |
2 | Amount shall not exceed $25,000,000 in the aggregate for any Project. |
C.Aggregate amount of Project Sources (amount in A6) minus Aggregate amount of Project Uses (amount in B6):3 | $ | |||
Project is In-Balance (if amount in C is > 0) | ||||
Project is not In-Balance (if amount in C is < or equal to 0) |
3 | The applicable Project shall satisfy the In-Balance Test if, as of such date, the Project Sources exceed the Project Uses for such Project (and for all other Unfinished Projects) for the Project Period for such Project. |
to Assignment and Acceptance
Commitment Percentage | ||||
Credit Facility Assigned | Principal Amount Assigned | Assigned1 | ||
$ _____________________ | ________ . ________ % |
Title: _____________________
Title: _____________________
1 | Calculate the Commitment Percentage that is assigned to at least 15 decimal places and show as a percentage of the aggregate commitments of all Lenders. |
a Delaware corporation2
Title: _____________________
Title: _____________________
Title: _____________________
Title: _____________________
2 | The consents of the Borrower, the Administrative Agent, the Issuing Lender and the Swing Line Lender may not be required. Typically, the Credit Agreement provides that the consent of the Borrower, the Administrative Agent, the Issuing Lender and the Swing Line Lender is required unless (i) the assignee already is a Lender under the Credit Agreement and (ii) in the case of the Issuing Lender and the Swing Lender, Revolving Credit Commitments are not being assigned. Check Section 10.6 of the Credit Agreement to determine what is needed. |
DECLINING LENDER NOTICE
200 Park Avenue
New York, New York 10166
Telecopy No. [ ]
(A) | Total prepayment amount | ||||
(B) | Portion of prepayment amount to be received by you | ||||
(C) | Mandatory prepayment date (5 Business Days after the date of this Declining Lender Notice) | ||||
BARCLAYS BANK PLC, | ||||||||
as Administrative Agent | ||||||||
By: | ||||||||
Name: | ||||||||
Title: | ||||||||
[Name of Lender] | ||||
By: | ||||
Name: | ||||
Title: |