FLORIDA GAMING CORP
8-K, 1996-09-27
MISCELLANEOUS AMUSEMENT & RECREATION
Previous: HBO & CO, 8-K, 1996-09-27
Next: SOURCE SCIENTIFIC INC, NT 10-K, 1996-09-27




                SECURITIES AND EXCHANGE COMMISSION

                     Washington, D. C.  20549


                             FORM 8-K


                          CURRENT REPORT


              Pursuant to Section 13 or 15(d) of the
                 Securities Exchange Act of 1934



Date of Report (Date of earliest event reported): September 12, 1996
      

                   FLORIDA GAMING CORPORATION 
        (Exact name of registrant as specified in charter) 


   Delaware                0-9099                  59-1670533     
(State or other          (Commission              (IRS Employer   
jurisdiction of          File Number)             Identification  
incorporation)                                    No.)


1750 South Kings Highway 
Fort Pierce, Florida                                   34945-3099 
(Address of principal executive offices)               (Zip code) 


Registrant's telephone number, including area code: (407) 464-7500 
                                         
                 
                         Not Applicable                 
                 (Former name or former address,
                  if changed since last report.)
             

             
             
            
            
             
             
             
             
             INFORMATION TO BE INCLUDED IN THE REPORT

Item 2.   Acquistion or Disposition of Assets.

     On September 12, 1996, the Registrant consummated the purchase
of notes (the "WJA Notes") of WJA Realty Limited Partnership
("World Jai-Alai") from the Bank of Oklahoma, National Association
("BOK").  The WJA Notes total $20,728,826 (consisting of
$16,887,907 principal and $3,840,919 accrued but unpaid interest),
currently bearing interest at 9.25% on the principal and unpaid
interest.  The Registrant paid $2,000,000 in cash, issued 703,297
shares of the Registrant's Common Stock (to be delivered to a
subsidiary of BOK following approval from the State of Florida
Department of Business and Professional Regulation), issued a
promissory note in the original principal amount of $6,000,000 to
BOK bearing interest at New York Prime Rate, and issued a
$1,000,000 original principal amount non-interest bearing
promissory note to BOK in payment of a contingent liability
relating to certain collections by the Registrant in excess of
$12,000,000 on account of the WJA Notes.  The terms of the
transaction were determined based on arm's length negotiations. 
The WJA Notes are secured by real estate and improvements
consisting of three Jai-Alai pari-mutuel wagering facilities
located at Miami, Tampa and Ocala, Florida.  
          
Item 7.   Financial Statements, Pro Forma Financial Information   
          and Exhibits.

     (a)  Financial statements of business acquired.

          Not applicable.

     (b)  Pro Forma Financial Information.

          Florida Gaming Corporation Pro Forma Consolidated Balance
          Sheets as of June 30, 1996, with accompanying notes
          (unaudited).

          Florida Gaming Corporation Pro Forma Consolidated Statements
          of Operations for the six months ended June 30, 1996,
          with accompanying notes (unaudited).

          Florida Gaming Corporation Pro Forma Consolidated Statements
          of Operations for the year ended December 31, 1995, with
          accompanying notes (unaudited).
       


                    FLORIDA GAMING CORPORATION

                      INTRODUCTORY HEAD NOTE

          TO PROFORMA CONSOLIDATED FINANCIAL STATEMENTS

                           UNAUDITED

In May 1996, the Florida state Legislature approved House Bill
#337 which authorized card rooms at all licensed Pari-Mutuels. 
The card rooms will be administered by the State of Florida,
Department of Business and Professional Regulation, and are
subject to approval by the county commission where the pari-mutuel 
facility is located.

On July 3, 1996 Florida Gaming Corporation ("the Company"),
signed an agreement to purchase notes of WJA Realty Limited
Partnership ("World Jai-Alai"), (the" WJA Notes") with balances
aggregating about $20,000,000 from the Bank of Oklahoma, N.A.
("BOK").  World Jai-Alai owns and operates pari-mutuels
facilities in Dade and Hillsborough Counties, Florida, which
collateralize these notes. The purchase agreement called for an
$8,000,000 cash payment, the issuance of 615,385 common shares
and  a contingent liability in the form of a $1,000,000 non-interest 
bearing note.  The purchase was conditioned upon the local approval 
of card rooms in Dade and Hillsborough Counties, Florida.  Dade County 
approved card rooms on September 10th via a County Ordinance.

On September 12, 1996,  the Company completed the purchase of the
WJA Notes on a basis modified from the original  agreement.   As
consideration for the WJA Notes the Company paid $2,000,000 in cash, 
issued 703,297 shares of its common stock (to be delivered once BOK 
receives approval from the Department of Business and Professional 
Regulation),  gave BOK a $6,000,000 promissory note bearing interest 
at New York Prime Rate, and also is committed to the $1,000,000 contingent 
liability as discussed above.  The $6,000,000 note is secured by the WJA 
Notes and the underlying collateral.  The WJA Notes originally  totaled  
$17,500,000. The current principal balance is $16,887,907 with $3,840,919 
in accrued but unpaid interest, both  bearing interest at 9.25%.

The following proforma financial statements reflect this
transaction as applied to the historical data for each period
presented and they should be read in conjunction with:

The Company's audited consolidated financial statements and
related notes as of December 31, 1995 included in the annual
report on Form 10-KSB as filed with the Securities and Exchange
Commission.   

The Company's unaudited consolidated financial statements and
related notes as of June 30, 1996 included in its quarterly
report on Form 10-QSB  as filed with the Securities and Exchange
Commission.

The notes to the proforma consolidated financial statements,
included in this Form 8-K.


<TABLE>

                    FLORIDA GAMING CORPORATION

              PRO FORMA CONSOLIDATED BALANCE SHEETS

                    JUNE 30, 1996 (Unaudited)


<CAPTION>
                              Historical     Adjusting   Adjusting     Proforma    
                                                                        FGC/
                                6/30/96       Entries     Entries      WJA NOTE
<S>                          <C>            <C>          <C>         <C>
ASSETS                        
Current Assets                                               Note 4    
Cash                         $3,364,773                  $2,000,000  $1,364,773
Notes and Receivables         1,008,565                               1,008,565
Inventories                      32,616                                  32,616
Prepaid Expense & Other          39,303                                  39,303
                            
Total Current Assets         $4,445,257                              $2,445,257
                         
Investments/Gaming Venture      344,000     Note 3                      344,000
Investment WJA Note                         $13,747,255              13,747,255
Total Investments            $  344,000                             $14,091,255
                         
                         
Land                         $2,744,716                              $2,744,716 
Buildings/Improvements        1,937,418                               1,937,418 
Furn./Fix./Equip.               668,985                                 668,985 
Construction WIP                                                         - 
  Subtotal                   $5,351,119                              $5,351,119 
Less Accum. Depreciation       (432,694)                               (432,694)
                             $4,918,425                              $4,918,425 
                         
Other Assets                    $20,148                                 $20,148 
                         
  Subtotal                      $20,148                                 $20,148 

TOTAL ASSETS                 $9,727,830                             $21,475,085 


LIABILTIES
AND  
CAPITAL                       
Current Liabilities                     
Accounts Payable               $117,591                                $117,591
Accrued Expenses               $245,661                                 245,661
Short Term/Current 
 Portion L.T. Debt             $136,420                                 136,420
                                                                              - 
Total Current Liabilities      $499,672                                $499,672 
               
Long Term Liabilities    
Long Term Debt               $1,697,856                              $1,697,856
New Long Term Debt                           Note 5 >   $6,000,000   $6,000,000
Non-Interest Bearing Note                    Note 6 >    1,000,000    1,000,000
Total Long Term Debt         $1,697,856                 $7,000,000   $8,697,856
                         
Stockholders Equity                     
Class A Preferred, Convertible    3,473                                   3,473
Class B Preferred, Convertible      323                                     323
                         
Common Stock                    338,040      Note 7 >       70,330      408,370
                         
Capital in Excess of Par     29,394,045      Note 7 >    4,676,925   34,070,970
Retained Earnings/Accum. 
  Deficit                   (22,205,579)                            (22,205,579)
  Total Equity               $7,530,302                             $12,277,557
TOTAL LIABILITIES 
  & CAPITAL                  $9,727,830   $13,747,255  $13,747,255  $21,475,085 

</TABLE>



<TABLE>

                  FLORIDA GAMING CORPORATION

       PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

            FOR THE SIX MONTHS ENDED JUNE 30, 1996
                              



<CAPTION>
                              Historical     Adj. Dr     Adj. Cr    Proforma

<S>                           <C>            <C>         <C>       <C>
PARI-MUTUEL HANDLE:                     
     Jai-Alai--------------   $3,665,582                           $ 3,665,582
     ITW-------------------   11,493,570                            11,493,570
                             $15,159,152        $0            $0   $15,159,152
REVENUE:                           
  Pari-Mutuel                           
     Net Jai Alai-----------    $807,804                              $807,804
     Net InterTrack 
       Wagering-------------  1,140,602                              1,140,602
                             $1,948,406         $0            $0    $1,948,406
     Other                              
      Net Admissions---------   $77,334                   Note 1       $77,334
      Food, Beverage,
      & Other    -----------    496,565                                496,565
      Interest on WJA Notes                              $958,708      958,708
                               $573,899         $0       $958,708   $1,532,607
     Total Revenues--------- $2,522,305         $0       $958,708   $3,481,013
EXPENSES:                          
     Operating Expenses------$2,057,608                             $2,057,608
     General & Administrative-  913,911                                913,911
     Depreciation-------------   97,200        Note 2                   97,200
     Interest-----------------   81,749      $247,500                  329,249
     Total                   $3,150,468      $247,500          $0   $3,397,968
                              
NET OPERATING  INCOME         ($628,163)    ($247,500)   $958,708      $83,045 
                              
OTHER INCOME  (EXPENSE)                 
     Interest and Dividends---  104,905                                104,905
     Realized Gain on Sec.----        0                                      0
                                104,905                                104,905
 TAXES                               $0                                     $0 
NET  INCOME                   ($523,258)    ($247,500)   $958,708     $187,950 
                              
Income (loss)                    ($.016)                                 $0.06
per common share                                          fully diluted  $0.03  


</TABLE>





<TABLE>
                     FLORIDA GAMING CORPORATION

          PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

          FOR THE YEAR ENDED DECEMBER 31, 1995 (UNAUDITED)

                         
<CAPTION>
                              Historical     Adj. Dr     Adj. Cr    Proforma

<S>                           <C>            <C>         <C>        <C>
PARI-MUTUEL HANDLE:                     
     Jai-Alai--------------   $4,792,351                             $4,792,351
     ITW-------------------   20,372,323                             20,372,323
                             $25,164,674         $0        $0       $25,164,674
REVENUE:                           
 Pari-Mutuel                            
         Net Jai Alai-------  $1,091,069                             $1,091,069
         Net InterTrack 
          Wagering----------   2,047,335                              2,047,335
                              $3,138,404         $0        $0        $3,138,404
     Other                              
      Net Admissions--------    $151,438                   Note 1      $151,438
      Food, Beverage, 
       & Other----------         796,184                                796,184
      Interest on WJA Notes                              $1,917,416   1,917,416
                                $947,622         $0      $1,917,416  $2,865,038
     Total Revenues---------  $4,086,026         $0      $1,917,416  $6,003,442
EXPENSES:                          
     Operating Expenses-----  $2,873,849                             $2,873,849
     General & 
      Administrative--------   1,594,856                              1,594,856
     Depreciation-----------     194,682      Note 2                    194,682
     Interest---------------     167,206     $495,000                    662,206
     Total                    $4,830,593     $495,000         $0      $5,325,593
                              
NET OPER.  INCOME (LOSS)       ($744,567)   ($495,000)   $1,917,416     $677,849 
                              
OTHER INCOME  (EXPENSE)                 
     Interest and Dividends--     77,673                                  77,673
     Realized Gain on Sec.---    195,939                                 195,939
                                 273,612                                 273,612
 TAXES                                $0                                      $0 
NET  INCOME                    ($470,955)   ($495,000)   $1,917,416     $873,788 
                              
Income (loss) per 
  common share                    ($0.15)                                  $0.28 
                                                         fully diluted     $0.15 
</TABLE>




                  FLORIDA GAMING CORPORATION

     NOTES TO PROFORMA CONSOLIDATED FINANCIAL STATEMENTS

                          UNAUDITED

Note A -  The accompanying proforma balance sheets and
statements of  operations combine the historical balance
sheets of the Company as of June 30, 1996 with adjustments
to give proforma effect to the transaction as described in
the introductory head note.  The historical statements of
operations for the period ended December 31, 1995 and June
30, 1996, respectively, have also been adjusted to this
extent.

Note B - Proforma income per share has been computed based
on the weighted average number of common shares outstanding
for each period, 3,261,083 and 3,120,674,for the periods
ended June 30, 1996, and December 31, 1995, respectively. 
Fully diluted income per share included 2,400,589 and
2,336,065  in shares issueable under certain options and
convertible preferred stocks as of June 30, 1996, and
December 31, 1995, respectively. 
  
Note C - The following adjustments have been made to give
proforma effect to the transaction described in the
introductory head note:

Note 1 - Represents  interest income on the WJA Notes
computed at 9.25% on the principal and unpaid interest.

Note 2 - Represents interest expense on the $6,000,000 of
the purchase price of the WJA Notes financed by the Bank of
Oklahoma bearing interest at 8.25%.

Note 3- The basis of Florida Gaming s investment in the WJA
Notes.  This was  calculated as follows: 

              $2,000,000   Cash
               6,000,000   Note to the Bank of Oklahoma  
               1,000,000   Contingent non-interest bearing
                           note to the Bank of Oklahoma
                4,747,255  The approximated Fair value of
                           the 703,297 shares issued to BOK*
                $13,747,255
                            * The stock was valued at $6.75
per share which was the closing price as of the closing
date. In the months preceding the transaction the stock had
traded considerably higher ($9 to $10 range during July). 
For the ten day  period prior to closing the average of the
high and low was $5.6875.  During the several days following
the transaction the stock has traded in the $7.25 to $7.75
range.  Management feels that the $6.75 accurately reflects
the value of the stock issued in the transaction, particularly 
since the Company has filed a Registration Statement on Form S-3 
to register these shares for resale.  The recorded value of the 
notes was determined using the values of the consideration paid.

Note - 4 - The cash portion of the transaction.

Note - 5 -  The $6,000,000 principal amount Note to the Bank of Oklahoma 
bearing interest at New York Prime Rate.

Note - 6 - The contingent liability issued to BOK in the
form of a non-interest bearing promissory note to be paid
when cash-flow from the WJA Notes exceeds certain levels in
excess of $12,000,000 (see Purchase Agreement and Amendment
included in exhibits.)  

Note - 7 - Represents the par value ($70,330) at $0.10 per
share.  Value in excess of par value was credited as such.

Note D -  No Federal Income Tax was accrued for these
periods due to the Company's available Net Operating Loss
carry-forwards.

     (c)  Exhibits.

          Exhibit 10.1 -- Amendment to Loan Sale Agreement
          dated September 12, 1996, among the Registrant,
          Bank of Oklahoma, National Association, and BOK DPC
          Asset Holding Corporation.

          Exhibit 10.2 -- Pledge Agreement dated September
          12, 1996, between the Registrant and Bank of
          Oklahoma, National Association.

          Exhibit 10.3 -- Secured Note dated September 12,
          1996, in the initial principal amount of
          $6,000,000 payable by Registrant to the order of
          Bank of Oklahoma, National Association.

          Exhibit 10.4 -- Promissory Note dated September 12, 
          1996, in the initial principal amount of $1,000,000 
          payable by Registrant to the order of Bank of Oklahoma, 
          National Association.


                          SIGNATURE

     Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to
be signed on its behalf by the undersigned thereunto duly
authorized.

                        FLORIDA GAMING CORPORATION      



                        By /s/ Timothy L. Hensley            
    
                          Timothy L. Hensley        
                          Executive Vice President,
                          Treasurer     
                          and Chief Financial Officer

                          Date: September 27, 1996







                 AMENDMENT TO LOAN SALE AGREEMENT


     This Amendment To Loan Sale Agreement (the "Amendment") is
made this 12th day of September, 1996 between:

    (i)  Florida Gaming Corporation ("FGC"); 

    (ii) Bank of Oklahoma, National Association ("BOK");
and,

    (iii)  BOK DPC Asset Holding Corporation, an Oklahoma
           Corporation ("DPC").

    In consideration of the mutual promises and covenants
hereinafter set forth (the adequacy of which FGC, BOK and DPC
hereby expressly acknowledge), and intending to be legally bound
hereby, FGC, BOK, and DPC agree as follows:

(1) Purpose of this Amendment.  FGC, BOK and DPC have heretofore
    entered into that certain Agreement dated July 3, 1996 respecting
    the sale by BOK to FGC of the WJA Notes as defined therein (the
    "Agreement"). The capitalized terms used in this Amendment shall
    have the meaning ascribed to them in the Agreement. FGC, BOK, and
    DPC desire to amend the Agreement. This Amendment sets forth the
    agreement of FGC, BOK and DPC respecting the terms and conditions
    of the Agreement which shall be amended.

(2) Amendment of Paragraph 10(c) of Agreement.  Existing Paragraph 10(c) 
    of the Agreement shall be deleted in its entirety and the following 
    substituted therefor:

         "This subparagraph (c) has been intentionally
         omitted."

(3) Amendment of Paragraph 2(a) of Agreement.  Existing Paragraph
    2(a) of the Agreement shall be deleted in its entirely and the following
    substituted therefor:

    "(a) The purchase price ("Purchase Price") shall be:

         (i)      Two Million United States Dollars (the
                  "Cash Consideration"); and,

         (ii)     Six Hundred Fifteen Thousand Three Hundred and
                  Eighty-five (615,385) shares, subject to
                  adjustment as hereafter provided, of $0.10 par
                  value common stock of FGC (the "FGC Common
                  Stock" or the "Stock Consideration").

         (iii)    A non-interest bearing promissory note (the
                  "FGC Note") in the principal amount of One
                  Million United States Dollars ($1,000,000)
                  which note shall be in the form and content of
                  Exhibit C attached hereto. 

         (iv)     A secured interest bearing promissory
                  note (the "Secured Note") in the
                  principal amount of Six Million United
                  States Dollars ($6,000,000) which note
                  shall be in the form and content of
                  Exhibit D attached hereto."

(4) Amendment of Paragraph 2(e) of Agreement.  The existing
    paragraph 2(e) of the Agreement shall be deleted and the
    following new Paragraph 2(e) shall be substituted therefor:

    "(e) The Stock Consideration shall be paid not later
         than the third business day following the
         Closing, subject to the entry of a consent order
         by the Division of Pari-mutuel Wagering with the
         Florida Department of Business and Professional
         Regulation (the "Division"), by the delivery, in
         escrow to the escrow agent (as hereafter
         defined, the Escrow Agent), of usual and
         customary certificates in good form acceptable
         to counsel for BOK (provided such acceptance
         shall not be unreasonably withheld or delayed)
         representing the Stock Consideration duly
         registered in the name of DPC. The escrow agent
         shall be BancOklahoma Trust Company. The Escrow
         Agent shall hold the Stock Consideration in
         trust pursuant to the terms of the consent order
         entered by the Division.  In the event the
         Division does not approve the acquisition on or
         before January 1, 1999, the Escrow Agent shall
         return the Stock Consideration to FGC."

(5) New Paragraph 2(g).  The following new paragraph 2(g) shall
    be added:

    "(g) The Secured Note shall be secured by a security
         interest in the WJA Notes which security
         interest shall be in the form and content of
         Exhibit E attached hereto (the "Security
         Agreement")."

(6) New Paragraph 2(h).  The following new paragraph 2(h) shall
    be added:

    "(h) The Secured Note and the Security Agreement
         shall be executed and delivered at the Closing.
         At the Closing, FGC shall pay BOK (together with
         and in the same manner as the Cash
         Consideration) a loan fee of Sixty Thousand
         United States Dollars (US$60,000).

(7) Amendment of Paragraph 9(c) of Agreement.  Existing
    paragraph 9(c) of the Agreement is hereby deleted and
    the following new paragraph 9(c) substituted therefor
    in its entirety:

    "(c) This Paragraph has been intentionally omitted."

(8) New Paragraph 11.  Existing Paragraph 11 of the Agreement
    shall be deleted in its entirety and the following 
    substituted therefor:

    "The Closing.  The closing (the "Closing" of the Purchase
    shall take place on the first business day following the
    first day on which all conditions precedent to the
    obligations of FGC, BOK and DPC shall have been fulfilled or
    waived (the "Closing Date"). At the Closing:

    (a)  BOK shall perform the obligations required of BOK by
         the provisions of paragraph 3 above.

    (b)  FGC shall pay the Purchase Price to BOK and perform the
         obligations of FGC required of FGC by the provisions of
         paragraph 2 above.

    (c)  FGC shall deliver a certificate of its Secretary
         certifying to the correctness of FGC borrowing
         resolutions by which the Board of Directors of
         FGC shall have authorized the execution and
         delivery of the FGC Note, the Secured Note, and
         the Security Agreement.

(9) Enforceability of Agreement.   As amended by this Amendment,
    the Agreement shall continue to be in full force and effect
    in accordance with its terms. The word Agreement as used in
    the Agreement shall mean the Agreement as amended by this
    Amendment.

(10)     Shares of FGC Common Stock.  FGC, BOK, and DPC hereby agree
         that the Stock Consideration, as adjusted in accordance with
         paragraph 2(c), consists of 703,297 shares of FGC Common
         Stock.

(11)     Date of Closing.  FGC, BOK, and DPC hereby agree that the
         Closing shall occur on Thursday, September 12, 1996.

(12)     Miscellaneous Provisions.  The Miscellaneous Provisions of
         the Agreement are hereby incorporated herein by this
         reference.

    Dated and effective the date first set forth above.

                                   "FGC"
                              FLORIDA GAMING CORPORATION

                     By /s/ W. B. Collett, Chairman & C.E.O.

                                   "BOK"
                              BANK OF OKLAHOMA,
                                  NATIONAL ASSOCIATION

                     By /s/ Paul D. Mesmer, 
                        Senior Vice President

    
                              "DPC"
                              DPC ASSET HOLDING CORPORATION

                     By /s/ Paul D. Mesmer,
                        Senior Vice President





                         PLEDGE AGREEMENT


    This Pledge Agreement (this "Agreement") is executed and
delivered this 12th day of September, 1996, by FLORIDA GAMING
CORPORATION, a Florida corporation ("the "Pledgor"), to and with
BANK OF OKLAHOMA, NATIONAL ASSOCIATION (the "Secured Party").

RECITALS:

    A.   Pledgor is indebted to Secured Party in the aggregate
sum of $6,000,000 as evidenced by that certain Negotiable
Promissory Installment Note executed by Pledgor under even date
herewith, due September 12, 1998 (called the Secured Note and
referred to in this Pledge Agreement as the "Note") .

    B.   Pursuant to that certain Loan Sale Agreement dated July
3, 1996 as amended by that certain Amendment of Loan Sale Agreement
dated under even date herewith (the "Loan Sale Agreement"), Pledgor
agreed to execute and deliver this Agreement to pledge the Collateral 
(referred to in the Loan Sale Agreement and in this Agreement as the 
WJA Collateral) to Secured Party as security for the Note.

    NOW THEREFORE, in consideration of the premises and other
good and valuable consideration, the receipt and sufficiency of
which are hereby acknowledged, the parties hereto, intending to be
legally bound, hereby agree as follows:


                                I.
                   Security Interest and Pledge

1.1 Security Interest and Pledge.  Subject to the terms of this
    Agreement, Pledgor hereby pledges and grants to Secured Party
    a first priority security interest and lien in the WJA Notes
    and the WJA Collateral as such terms are defined in the Loan
    Sale Agreement (such property being hereinafter sometimes
    called the "Collateral"). Collateral as used herein includes
    all proceeds of Collateral.

1.2 Obligations.  The Collateral shall secure the obligations,
    liabilities and indebtedness of Pledgor to Secured Party
    pursuant to the Note and this Agreement.

1.3 Perfection of Security Interest.  Secured Party shall perfect
    the security interest hereby granted by keeping possession of
    the WJA Notes, the WJA Collateral, and the Assignments (as
    such terms are defined in the Loan Sale Agreement). 



                               II.
                  Representations and Warranties

    Pledgor represents and warrants to Secured Party that:

2.1 Title.  Pledgor owns, and with respect to Collateral acquired
    after the date hereof, Pledgor will own, legally and
    beneficially, the collateral free and clear of any lien,
    security interest, pledge, claim or other encumbrance or any
    right or option on the part of any third person to purchase
    or otherwise acquire the Collateral or any part thereof,
    except for the security interest granted hereunder.

2.2 Authority.  Pledgor has the authority to execute, deliver and
    perform this Agreement, and the execution, delivery and
    performance of this Agreement by Pledgor do not and will not
    conflict with, result in a breach of, or constitute a default
    under the provisions of any indenture, mortgage, deed of
    trust, security agreement, or other instrument or agreement
    or any judgment, decree, order, law, statute, or other
    governmental rule or regulation applicable to Pledgor or any
    of its property.


                               III.
                Affirmative and Negative Covenants

    Pledgor covenants and agrees with Secured Party that until
the Note is paid in full:

3.1 Encumbrances.  Pledgor shall not create, permit or suffer to
    exist, and shall defend the Collateral against, any lien,
    security interest or other encumbrance on the Collateral
    arising by, through, or under Pledgor except the pledge and
    security interest of Secured Party hereunder, and shall defend 
    Pledgor's rights in the Collateral and Secured Party's
    security interest in the Collateral against the claims of all
    persons and entities arising by, through, or under Pledgor.

3.2 Sale of Collateral.  Pledgor shall not sell, assign or
    otherwise dispose of the Collateral or any part thereof
    without the prior written consent of Secured Party; provided,
    however: 

    (a)  Pledgor may take all such actions as it deems
         reasonably necessary or appropriate to foreclose
         the WJA Collateral; and,

    (b)  Pledgor may by foreclosure or in an agreed
         transaction substitute a first mortgage lien on
         what is commonly referred to as the Ft. Pierce
         fronton for (i) 200,000 shares of FGC Common
         Stock and (ii) the FGC $1,000,000 note owed to
         WJA Realty, currently held by BOK as part of the
         WJA Collateral, subject to approval of the
         documentation by counsel to BOK (which shall not
         be unreasonably withheld or delayed).

3.3 Proceeds of Collateral.  All proceeds of Collateral shall be
    received, held, and paid in accordance with the following 
    provisions:

    (a)  So long as the Note is not in default, all cash
         payments received by the Pledgor or Secured
         Party in respect of the WJA Notes shall be for
         the account of Pledgor. If such a cash payment
         is received by the Secured Party while the Note
         is not in default, the Secured Party shall
         forthwith pay such cash payment over to the
         Pledgor.

    (b)  So long as the Note is in default, all cash
         payments received by the Pledgor or the Secured
         Party shall be for the account of the Secured
         Party and applied by the Secured Party to
         payment of the Note (whether such payment is
         less than or more than the amount necessary to
         cure the default). If such a cash payment is
         received by the Pledgor while the Note is in
         default, Pledgor agrees to accept the same as
         Secured Party's agent and to hold the same in
         trust for Secured Party, and to forthwith pay
         the entire amount of such cash payment over to
         Secured Party to be applied by Secured Party
         against the Note (whether such payment is less
         than or more than the amount necessary to cure
         the default).

    (c)  If Pledgor shall receive any payment of money or
         property in respect of the sale of any or all of
         the WJA Collateral to any person or entity
         unaffiliated with Pledgor (whether by
         foreclosure or otherwise), Pledgor shall accept
         such proceeds as Secured Party's agent and hold
         the same in trust for Secured Party to the
         extent of the Secured Party's interest therein,
         and  deliver the same forthwith to Secured Party
         in the exact form received with the appropriate
         endorsement or assignment of Pledgor, or to
         execute such further instruments agreements,
         filings, notices as may be required in the
         opinion of counsel to Secured Party to evidence
         such transfer to Secured Party and Secured Party
         shall apply such money and property to payment
         of the Note.

    (d)  If Pledgor or an affiliate of Pledgor shall
         acquire ownership of the Collateral (whether by
         foreclosure or otherwise), Pledgor shall, or
         shall cause such affiliate to, hold the same in
         trust for Secured Party, and deliver the same
         forthwith to Secured Party in the exact form
         received with the appropriate endorsement or
         assignment of Pledgor, or execute such further
         instruments agreements, filings, notices as may
         be required in the opinion of counsel to Secured
         Party to evidence the continuation of Secured
         Party's security interest and lien in such money
         and property, and Secured Party shall hold such
         money and property as Collateral for the Note,
         subject to the terms hereof.

    (e)  All sums of money and property paid and received
         in respect of the Collateral that are received
         by Pledgor shall, until paid or delivered to
         Secured Party in accordance with the foregoing
         provisions of this paragraph, be held by Pledgor
         in trust as additional security for the Note.


                               IV.
               Rights of Secured Party and Pledgor

4.1 Right to Realize Value of WJA Collateral.  So long as no
    Event of Default shall have occurred and be continuing,
    Pledgor shall be entitled to exercise any and all rights of
    the Secured Party in and to, or relating or pertaining to,
    the WJA Notes and the WJA Collateral or any part thereof. 
    Secured Party shall execute and deliver to Pledgor such
    further instruments, agreements, filings, and notices as may
    be reasonably required in the opinion of counsel to Secured
    Party to enable Pledgor to realize the value of the WJA
    Collateral. The foregoing to the contrary notwithstanding the
    Pledgor shall take no action which may adversely affect the
    first priority security interest or lien of the Secured Party
    in the Collateral and Secured Party shall not be obligated to
    deliver any such further instruments, agreements, filings, or
    notices if, in the opinion of counsel to Secured Party, the
    security interest or lien of Secured Party may be adversely
    affected thereby.

4.2 Secured Party's Duty of Care.  Other than the exercise of
    reasonable care in the physical custody of the Collateral
    while held by Secured Party hereunder, Secured Party shall
    have no responsibility for or obligation or duty with respect
    to all or any part of the Collateral or any matter or
    proceeding arising out of or relating thereto.

                                V.
                             Default

5.1 Events of Default.  Each of the following shall be deemed an
    "Event of Default":

    (a)  Any failure to make payment when due (including
         any grace period provided in the Note) of any
         amount due under the Note.

    (b)  Any representation or warranty made by Pledgor
         in this Agreement is false in any material
         respect on the date when made or deemed to have
         been made.

    (c)  Pledgor shall fail to perform, observe or comply
         with any covenant, agreement or term contained
         in this Agreement for a period of fifteen (15)
         days after Pledgor's receipt of written notice
         from Secured Party of non-performance.

    (d)  Pledgor shall commence a voluntary proceeding
         seeking liquidation, reorganization or other
         relief with respect to itself or its debts under
         any bankruptcy, insolvency or other similar law
         now or hereafter in effect or seeking the
         appointment of a trustee, receiver, liquidator,
         custodian, or other similar official for it or a
         substantial part of its property or shall
         consent to any such relief or to the appointment
         of or taking possession by any such official in
         an involuntary case or other proceeding
         commenced against it or shall make a general
         assignment for the benefit of creditors or shall
         generally fail to pay its debts as they become
         due or shall take any action to authorize any of
         the foregoing.

    (e)  An involuntary proceeding shall be commenced
         against Pledgor seeking liquidation,
         reorganization or other relief with respect to
         it or its debts under any bankruptcy, insolvency
         or other similar law now or hereafter in effect
         or seeking the appointment of a trustee,
         receiver, liquidator, custodian or other similar
         official for it or a substantial part of its
         property, and such involuntary proceeding shall
         remain undismissed and unstayed for a period of
         sixty (60) days.

5.2 Rights and Remedies Of Secured Party.  Upon the occurrence
    and continuance of an Event of Default, Secured Party shall
    have the following rights and remedies to the extent consistent 
    with applicable law:

    (a)  In addition to all other rights and remedies
         granted to Secured Party in this Agreement and
         in any other instrument (or agreement securing,
         evidencing, or relating to the Note), Secured
         Party shall have all of the rights and remedies
         of a secured party then existing or existing as
         of the date hereof under the Uniform Commercial
         Code as adopted by the State of Oklahoma. 
         Without limiting the generality of the
         foregoing, Secured Party may:

         (i)      Sell or otherwise dispose of the
                  Collateral, or any part thereof,
                  in one or more parcels at public
                  or private sale or sales, at
                  Secured Party's offices or
                  elsewhere, for cash, on credit or
                  for future delivery, and/or

         (ii)     Bid and become a purchaser at any
                  sale free of any right or equity
                  of redemption in Pledgor, which
                  right or equity is hereby
                  expressly waived and released by
                  Pledgor.

         Pledgor agrees that Secured Party shall not be
         obligated to give more than ten (10) days'
         written notice of the time and place of any
         public sale or of the time after which any
         private sale may take place and that such notice
         shall constitute reasonable notice of such
         matters.  Pledgor shall be liable for all
         reasonable attorneys' fees and other expenses
         incurred by Secured Party in connection with the
         enforcement of Secured Party's rights under this
         Agreement. Pledgor shall remain liable for any
         deficiency if the proceeds of any sale or
         disposition of the Collateral are insufficient
         to pay the Notes.  Pledgor hereby waives all
         rights of marshalling in respect of the
         Collateral.

    (b)  Secured Party may cause any or all of the
         Collateral held by it to be transferred into the
         name of Secured Party or the name or names of
         Secured Party's nominee or nominees.

    (c)  Secured Party shall he entitled to receive all
         cash payments in respect of the WJA Notes.

    (d)  Secured Party shall have the right, but shall
         not be obligated to, exercise or cause to be
         exercised all rights and powers of the holder of
         the WJA Notes and of the secured party in
         respect of the WJA Collateral, and Pledgor shall
         deliver to Secured Party, if requested by
         Secured Party, such instruments, agreements,
         filings, and notices as may be reasonably
         required in the opinion of counsel to Secured
         Party to enable Secured Party to realize the
         value of the WJA Notes and the WJA Collateral.

    (e)  Pledgor hereby acknowledges and confirms that
         Secured Party may be unable to effect a public
         sale of any or all of the Collateral by reason
         of certain prohibitions contained in the
         Securities Act of 1933, as amended, and
         applicable state securities laws and may be
         compelled to resort to one or more private sales
         thereof to a restricted group of purchasers who
         will be obligated to agree, among other things,
         to acquire any shares of the Collateral for
         their own respective accounts for investment and
         not with a view to distribution or resale
         thereof.  Pledgor further acknowledges and
         confirms that any such private sale may result
         in prices or other terms less favorable to the
         seller than if such sale were a public sale and,
         notwithstanding such circumstances, agrees that
         any such private sale shall be deemed to have
         been made in a commercially reasonable manner,
         and Secured Party shall be under no obligation
         to take any steps in order to permit the
         Collateral to be sold at a public sale.  Secured
         Party shall be under no obligation to delay a
         sale of any of the Collateral for any period of
         time necessary to permit any issuer thereof to
         register such Collateral for public sale under
         the Securities Act of 1933, as amended, or under
         applicable state securities laws.

    (f)  On any sale of the Collateral, Secured Party is
         hereby authorized to comply with any limitation
         or restriction with which compliance is
         necessary, in the view of Secured Party's
         counsel, in order to avoid any violation of
         applicable law or in order to obtain any
         required approval of the purchaser or purchasers
         by any applicable governmental authority.

5.3 Rights of Pledgor.  The Pledgor shall have all of the rights
    of a debtor arising under the Uniform Commercial Code as in
    effect in the State of Oklahoma as of the date hereof.

                                VI.
                          Miscellaneous

6.1 Miscellaneous Provisions.  The Miscellaneous Provisions of
    the Loan Sale Agreement are hereby by this reference
    incorporated herein and made a part hereof.

IN WITNESS WHEREOF, the Pledgor has duly executed this Agreement as
of the date first above written.

                                    "Pledgor"

                              FLORIDA GAMING CORPORATION


                              By /s/ W. B. Collett,        
                                 Chairman & C.E.O.
                                    "Secured Party"

                              BANK OF OKLAHOMA,
                                  NATIONAL ASSOCIATION

                              By /s/ Paul D. Mesmer
                                 Senior Vice President









                           SECURED NOTE
              NEGOTIABLE PROMISSORY INSTALLMENT NOTE
$6,000,000.00                                     Tulsa, Oklahoma
                                               SEPTEMBER 12, 1996
    
    FOR VALUE RECEIVED, FLORIDA GAMING CORPORATION (the
"Borrower") hereby promises to pay to the order of BANK OF
OKLAHOMA, NATIONAL ASSOCIATION (the "Bank"), at the Bank's
principal offices in Tulsa, Oklahoma, in lawful money of the United
States of America, the principal sum of SIX MILLION and NO/100
DOLLARS ($6,000,000), together with interest thereon from the date
hereof on the unpaid balance of principal from time to time
outstanding, and on any past due interest, at the variable annual
rate of interest hereinafter specified, due and payable as follows: 

    (i)  interest only on the last day of September 1996,
         October 1996, November 1996, December 1996,
         January 1997, and February 1997; 

    (ii) principal amount of $83,333.33 plus interest on
         the last day of March 1997, April 1997, May
         1997, June 1997, July 1997, and August 1997; 

    (iii)  principal amount of $166,666.66 plus interest on
           last day of September 1997 and thereafter on the
           last day of each month until August 31,1998;
           and,

    (iv) a final installment in the amount of all
         principal then outstanding plus interest on
         September 12, 1998 (the "Maturity Date"). 

    All payments shall be applied first to accrued but unpaid
interest with the excess, if any, applied in reduction of the
outstanding principal balance hereof.

    The rate of interest payable upon the indebtedness evidenced
by this Note shall be a variable annual rate of interest equal from
day to day to the Applicable Prime Rate, as hereinafter defined.
Any change in the Applicable Prime Rate shall be effective with
respect to this Note as of the date upon which any change in such
rate of interest shall occur.  Interest shall be computed on the
basis of a year of 360 days per year, but assessed for the actual
number of days lapsed.

    For the purposes of this Note, "Applicable Prime Rate" shall
mean the annual rate of interest announced by Chase Manhattan Bank,
National Association, New York, New York ("Chase") from time to
time as its prime or base rate, which shall be the rate used by
Chase as a base or standard for pricing purposes and which shall
not necessarily be its best or lowest rate.  Should Chase cease to
announce a prime or base rate, or should it be merged, consolidated, 
liquidated or dissolved in such a manner that it loses its separate 
corporate or banking identity, then the Applicable Prime Rate shall 
be the Prime Rate published by the Wall Street Journal  in its "Money 
Rates" column or a similar rate if such rate ceases to be published.  
Any change in the Applicable Prime Rate shall be effective as of the 
date of the change.

    After default in the payment of any amount of principal or
interest owing hereunder within fifteen (15) days of the due date
thereof (whether on maturity, acceleration or otherwise) or upon
the occurrence of any Event of Default as described in the Pledge
Agreement between the Borrower and the Bank dated as of even date
herewith ("Pledge Agreement"), the unpaid principal amount hereof
shall bear interest computed at a variable annual rate equal from
day to day to the Applicable Prime Rate plus five (5%) percent, but
in no event at a rate which is greater than the maximum rate which
permitted by law.  Upon default in the payment of any amount of
interest payable hereunder, such interest shall, to the full extent
permitted by law, bear interest at the same rate as principal. 

    This Note is made pursuant to and secured by the Pledge
Agreement. Reference is hereby made to the Pledge Agreement, as
well as any supplemental security agreements, for a description of
the property, assets and interests thereby mortgaged, conveyed,
pledged and/or assigned, as the case may be, the nature and extent
of the security thereunder and the security interests carried
forward or created thereby, and the rights of the Bank (or the
holder of this Note) and the Borrower in respect thereof.

    Should the indebtedness represented by this Note be collected
at law or in equity or in bankruptcy, receivership or other court
proceedings or the Note be placed in the hands of attorneys for
collection after default, the Borrower agrees to pay hereunder, in
addition to the principal and interest due and payable hereon,
reasonable attorneys fees, court costs, and other collection expenses 
incurred by the holder hereof.

    The Borrower hereby waives presentment for payment, demand,
notice of nonpayment, protest and notice of protest with respect to
any payment hereunder and agrees to any substitution or release of
the security or collateral described in the Pledge Agreement and to
the addition or release of any party liable hereunder.  No delay on
the part of the holder hereof in exercising any rights hereunder
shall operate as a waiver of such rights.

    Upon the occurrence of any default hereunder or pursuant to
the Pledge Agreement, Bank shall have the right, immediately and
without further action by it, to set off against this Note all
money owed by Bank in any capacity to each or any maker or other
person who is or might be liable for payment hereof, whether or not
due, and also to set off against all other liabilities of the maker
to Bank all money owed by Bank in any capacity to the maker; and
Bank shall be deemed to have exercised such right of setoff and to
have made a charge against such money immediately upon the occurrence 
of such default even though such charge is made or entered into the 
books of Bank subsequently thereto.

    This Note and the indebtedness evidenced hereby shall be
construed and enforced in accordance with and governed by the laws
of the State of Oklahoma.

                        FLORIDA GAMING CORPORATION

                       By /s/W. B. Collett
                          W. Bennett Collett,
                          its Chairman and CEO

DUE:     September 12, 1998                     "Borrower"



                         PROMISSORY NOTE

US$1,000,000                                      Tulsa, Oklahoma
                                               September 12, 1996

     FOR VALUE RECEIVED, the undersigned, Florida Gaming
Corporation ("Maker"), promises to pay to the order of Bank of
Oklahoma, National Association ("Payee") at Tulsa, Oklahoma, or at
such other place as may be designated in writing by the holder of
this Note, the principal sum of One Million United States Dollars
(US$1,000,000) without interest.

     The Maker of this Note shall have no personal liability to pay
principal due under this Note except to the extent of an undivided
fifty percent (50%)of all collections (as hereafter defined) in
excess of the Twelve Million United States Dollars (US$12,000,000)
in respect of the WJA Notes (as defined in that certain Note
Purchase Agreement between the Maker, Payee, and BOK DPC Asset
Holding Corporation dated July, 3, 1996 ("Note Purchase
Agreement").

     Collections as used herein means the total of all (i) all cash
payments received by the Maker in respect of the WJA Notes, (ii)
all proceeds of sale of the WJA Collateral to the extent such WJA
Collateral is sold to any person or entity unaffiliated with the
Maker, and (iii) all net cash flow (as hereafter defined) from the
use of such WJA Collateral to the extent the WJA Collateral is not
sold to a person or entity unaffiliated with the Maker.

     New Cash Flow as used herein means Gross Receipts (as
hereafter defined) less Total Expenses (as hereafter defined).  Net
Cash Flow shall be determined quarterly as of the end of each
calendar quarter.  Maker shall calculate Net Cash Flow, deliver the
calculation of Net Cash Flow to the holder of this Note, and make
payment of the Net Cash Flow to the holder of this Note in
accordance with such determination within ten business days
following the last calendar day of the calendar quarter in respect
of which the payment is due.  In calculating Net Cash Flow in any
quarter any excess of Total Expenses over Gross Receipts as
calculated in a prior quarter shall be carried forward, but shall
not be carried backward.

     Gross Receipts means all receipts in respect of the WJA
Collateral determined on a cash basis of accounting and shall
include, but not be limited to, (i) all admission charges, gaming
receipts, and sales of goods or services of whatsoever nature
without limitation at or in respect of the WJA Collateral or any
part thereof, (ii) all rents, rentals and other payments of
whatsoever nature for use of the WJA Collateral or any part
thereof, (iii) all payments received in respect of the lease, sale
or other disposition of whatsoever nature, whether similar or
dissimilar, of the Property or any part thereof or interest
therein, (iv) proceeds of insurance, condemnation awards, damage
awards, or other payments of whatsoever nature in respect of the
WJA Collateral or any part thereof or interest therein, (iv) loan
proceeds of any mortgage placed on the WJA Collateral by the Maker
excluding the Note given by Maker to Payee in the amount of
$6,000,000 dated September 12, 1996, (v) all proceeds of sale of
the WJA Collateral if sold by Maker to a person or entity
unaffiliated with Maker after a period of use by Maker.

     Total Expenses means all costs and expenses (whether in
respect of an expensed or capitalized item) incurred after the date
of this Note determined on a cash basis of accounting directly
incurred in owning, developing, operating, leasing, or selling the
WJA Collateral or using the WJA Collateral including (i) real
property, excise, franchise and license taxes, (ii) property,
casualty, liability or other insurance of any nature, (iii)
utilities and maintenance, (iv) costs of construction or other
capital improvements, (v) legal, accounting and other professional
services, and (vi) interest and other financing costs in respect of
any cost or expense otherwise attributable to the WJA Collateral or
any part thereof or interest therein (but only to the extent
incurred in respect of a cost or expense incurred after the date of
this Note and specifically excluding any such interest or financing
cost incurred in connection with the acquisition of the WJA Note
and WJA Collateral by the Maker but specifically including interest
on the Note given by Maker to Payee in the amount of $6,000,000
dated September 12, 1996).  The foregoing to the contrary
notwithstanding, no general, overhead, administrative, or like
expense of Maker or federal or state income taxes shall be deducted
as an item of Total Expense.

     All payment of principal due under this Note shall be made not
later than the close of business on the tenth business day
following the date of receipt of a Collection by Maker.  Maker
shall receive and hold each Collection received by Maker in trust
until the payment of the principal due under this Note in respect
of such Collection is made in good funds to the holder of this
Note.

     While any default exists in the making of any of the payments
herein provided to be made the entire unpaid principal balance
hereof shall bear interest from the date of such default until paid
at the rate of eighteen percent (18%) per annum.  Upon default in
any payment due hereunder forthwith, without demand, notice of
nonpayment, presentment, protest, notice of dishonor, or notice of
any kind or nature, all of which are expressly waived by the Maker
hereof and all endorsers, sureties, guarantors hereof, and all
other persons who may be come liable for all or part of this
obligation, such payment shall be due and owning.

     If and as often as this Note is placed in the hands of an
attorney for collection, for any reason, or if collected by legal
proceedings or through the probate or bankruptcy courts, or other
legal proceedings the Maker hereof agrees to pay to the holder
hereof a reasonable attorney's fee, together with all court costs
and other expenses paid by such holder, which shall be collected as
part of the principal hereof.

     The Maker expressly agrees to remain and continue bound for
the payment of this Note notwithstanding the extension or
extensions of the time of, or for the payment of, said Note, and
waives all and every kind of notice of such extension or
extensions, change or changes and agrees that the same may be made
without the joinder of the Maker.

     All makers, endorsers, sureties, and guarantors hereof, as
well as all persons to become liable on this Note, hereby jointly
and severally waive demand or presentment for the payment of this
Note, notice of non-payment, protest, notice of protest, suit,
diligence, or any other notice or defense on account of the
extension of time of payment or change in the method of payment of
this Note and do hereby consent to any and all renewals and
extensions of the time of payment hereof.

     All payments on this Note shall be timely made in accordance
with the records of the holder of this Note without deduction, off-set, 
challenge of the records, or counterclaim.  The records of the
holder of this Note shall be prima facie evidence of the amount
owing on this Note, which records may be challenged only in the
event payment has been made in accordance with such records as
required in the immediately preceding sentence.

     This Note is to be governed by and construed in accordance
with the laws of the State of Oklahoma.  This Note is made and is
performable in Tulsa County, Oklahoma, and the Maker and each
guarantor, endorser, and other party ever liable for the payment of
any sums of money payable on this Note, waive the right to be sued
hereon elsewhere.

     This Note may not be terminated orally, but only a discharge
in writing and signed by the party who is the owner and holder of
this Note at the time enforcement of any discharge is sought.

     IN WITNESS WHEREOF, the Maker has executed and delivered
this Promissory Note this 12 day of September, 1996 at Tulsa,
Oklahoma.

                              Florida Gaming Corporation


                              By  /s/ W. B. Collett               

                              its  Chairman and CEO               

                              ________________________________
                                   (Print Name of Signer)

                                        ("Maker")




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission