CAPITAL GAMING INTERNATIONAL INC /NJ/
10-Q, 2000-05-15
AMUSEMENT & RECREATION SERVICES
Previous: SECTOR STRATEGY FUND II LP, 10-Q, 2000-05-15
Next: OUTLOOK GROUP CORP, SC 13D/A, 2000-05-15



<PAGE>   1
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                    FORM 10-Q

[ X ]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
         EXCHANGE ACT OF 1934

                  For the quarterly period ended March 31, 2000

                                       or

[   ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
        EXCHANGE ACT OF 1934

         For the transition period from ____________ to ________________

                           Commission File No. 0-19128

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

                       CAPITAL GAMING INTERNATIONAL, INC.
             (Exact name of registrant as specified in its charter)

             New Jersey                                  22-3061189
    (State or other jurisdiction of         (I.R.S. Employer Identification No.)
    incorporation or organization)

        2701 East Camelback Road,                       85016
               Suite 484                             (Zip Code)
           Phoenix, Arizona
(Address of principal executive offices)


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

       Registrant's telephone number, including area code: (602) 667-0670

                                 Not applicable
              (Former name, former address and former fiscal year,
                          if changed since last report)
           ----------------------------------------------------------


     Indicate by check mark whether the registrant (1) has filed all reports
required by Section 13 or 15(d) of the Securities Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required
to file such reports), and (2) has been subject to such filing requirements for
the past 90 days. Yes [ X ] No [ ]

     Applicable only to issuers involved in bankruptcy proceedings during the
preceding five years:

     Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Section 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by a court. Yes [ X ] No [ ]

Indicate the number of shares outstanding for each of the issuer's classes of
common stock as of March 31, 2000: 1,999,745 (consisting of 1,600,000 shares of
Class A Common Stock and 399,745 shares of Common Stock)




<PAGE>   2



                       CAPITAL GAMING INTERNATIONAL, INC.

                                      INDEX

PART I.                    FINANCIAL INFORMATION

<TABLE>
<CAPTION>
Item 1.  Financial Statements

<S>                                                                             <C>
            Consolidated Balance Sheets as of March 31, 2000
               (Unaudited) and June 30, 1999 (Audited)                            1

            Consolidated  Statements of Operations for the three months
               and nine months ended March 31, 2000 and 1999 (Unaudited)          3

            Consolidated Statements of Changes in Stockholders' Deficit for
               the nine months ended March 31, 2000 (Unaudited)                   4

            Consolidated Statements of Cash Flows for the nine months
               ended March 31, 2000 and 1999 (Unaudited)                          5

            Notes to Consolidated Financial Statements (Unaudited)                6

Item 2.  Management's Discussion and Analysis of
            Financial Condition and Results of Operations                        17

Item 3.  Quantitative and Qualitative Disclosures about Market Risks             22


PART II.          OTHER INFORMATION

Item 1.  Legal Proceedings                                                       23

Item 2.  Changes in Securities and Use of Proceeds                               23

Item 3.  Default Upon Senior Securities                                          24

Item 4.  Submission of Matters to a Vote of Securityholders                      24

Item 6.  Exhibits and Reports on Form 8-K                                        24

Signature Page                                                                   25
</TABLE>


<PAGE>   3



PART I., Item 1.

                       CAPITAL GAMING INTERNATIONAL, INC.
                           CONSOLIDATED BALANCE SHEETS
                                 (In Thousands)




                                     ASSETS




<TABLE>
<CAPTION>
                                                                    March 31, 2000      June 30, 1999
                                                                    --------------      -------------
                                                                      [Unaudited]
<S>                                                                 <C>                 <C>
CURRENT ASSETS:
   Cash and cash equivalents                                            $ 2,931             $ 4,440
   Restricted funds [Note 8]                                              7,804               3,977
   Interest receivable                                                       87                  24
   Prepaid and refundable income taxes                                    1,278                  --
   Native American management fees & expenses receivable                    334                 647
   Current portion - Native American loans receivable                       716               1,441
   Current portion - Native American capital lease agreements               116                  --
   Muckleshoot settlement receivable [Note 9]                               288               1,150
   Prepaid expenses and other current assets                                182                 215
                                                                        -------             -------
TOTAL CURRENT ASSETS                                                     13,736              11,894
                                                                        -------             -------

FURNITURE, FIXTURES AND EQUIPMENT                                             7                  14
EXCESS REORGANIZATION VALUE, Net [Note 3]                                    --               3,790
OTHER ASSETS:
   Native American loans receivable                                         878                  --
   Native American capital lease agreements                                 590                  --
   Investment in Native American management
      agreements, net                                                        --                 162
   Deferred charges [Note 10]                                                83               1,369
                                                                        -------             -------
TOTAL OTHER ASSETS                                                        1,551               1,531
                                                                        -------             -------

TOTAL ASSETS                                                            $15,294             $17,229
                                                                        =======             =======
</TABLE>




              The Accompanying Notes are an Integral Part of these
                        Consolidated Financial Statements


                                        1



<PAGE>   4



                       CAPITAL GAMING INTERNATIONAL, INC.
                          CONSOLIDATED BALANCE SHEETS
                                (In Thousands)



                      LIABILITIES AND STOCKHOLDERS' DEFICIT



<TABLE>
<CAPTION>
                                                                        March 31, 2000     June 30, 1999
                                                                        --------------     -------------
                                                                          [Unaudited]
<S>                                                                     <C>                <C>
CURRENT LIABILITIES:
    Current portion of 12% senior secured notes
      payable [Note 7]                                                      $  4,560            $  4,560
    Accounts payable and accrued expenses                                        713                 773
    Accrued interest                                                           1,029                 292
    Income taxes payable                                                          33                 327
                                                                            --------            --------
TOTAL CURRENT LIABILITIES                                                      6,335               5,952
                                                                            --------            --------
LONG TERM DEBT:
    12% senior secured notes payable [Note 7]                                 18,240              18,240
                                                                            --------            --------

TOTAL LIABILITIES                                                             24,575              24,192
                                                                            --------            --------

STOCKHOLDERS' DEFICIT:
    Common stock, no par value, authorized 5,000,000 shares;
      issued and outstanding 1,999,745 shares                                    400                 400
    Additional paid in capital [Note 7]                                          300                 300
    Accumulated deficit (since May 29, 1997, date of
      reorganization)                                                         (9,981)             (7,663)
                                                                            --------            --------
TOTAL STOCKHOLDERS' DEFICIT                                                   (9,281)             (6,963)
                                                                            --------            --------

TOTAL LIABILITIES AND STOCKHOLDERS' DEFICIT                                 $ 15,294            $ 17,229
                                                                            ========            ========
</TABLE>



              The Accompanying Notes are an Integral Part of these
                        Consolidated Financial Statements


                                        2


<PAGE>   5



                       CAPITAL GAMING INTERNATIONAL, INC.
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   [UNAUDITED]
                        (In Thousands except Share Data)


<TABLE>
<CAPTION>
                                                    Three Months Ended  Nine months Ended  Three Months Ended  Nine months Ended
                                                      March 31, 2000      March 31, 2000     March 31, 1999      March 31, 1999
                                                    ------------------  -----------------  ------------------  -----------------
REVENUES:
<S>                                                 <C>                 <C>                <C>                 <C>
    Native American casino management fees             $    1,447          $    4,971         $    1,670          $    5,286
                                                       ----------          ----------         ----------          ----------
COSTS AND EXPENSES:
    Salaries, wages and related costs                         354                 780                311               1,553
    Native American gaming development
      costs [Note 10]                                       1,037               1,128                 74                 350
    Professional fees                                         207                 569                185               1,067
    General and administrative                                104                 263                126                 368
    Depreciation and amortization                              75                 193                 60                 201
    Write down of excess reorganization value
      [Note 3]                                              2,801               3,790                494               1,483
                                                       ----------          ----------         ----------          ----------
TOTAL COSTS AND EXPENSES                                    4,578               6,723              1,250               5,022
                                                       ----------          ----------         ----------          ----------
INCOME (LOSS) FROM OPERATIONS                              (3,131)             (1,752)               420                 264
                                                       ----------          ----------         ----------          ----------
OTHER INCOME (EXPENSE):
    Muckleshoot settlement, net [Note 9]                       --                  --                 --               2,285
    Interest income                                           207                 440                115                 373
    Interest expense                                         (681)             (2,049)              (684)             (2,016)
    Other income                                               --                  --                 --                  40
                                                       ----------          ----------         ----------          ----------
TOTAL OTHER INCOME (EXPENSE)                                 (474)             (1,609)              (569)                682
                                                       ----------          ----------         ----------          ----------
INCOME (LOSS) BEFORE INCOME TAX                            (3,605)             (3,361)              (149)                946

INCOME TAX BENEFIT [Note 6]                                 1,206               1,044                 81                 243
                                                       ----------          ----------         ----------          ----------
NET INCOME (LOSS)                                      $   (2,399)         $   (2,317)        $     (230)         $      703
                                                       ==========          ==========         ==========          ==========

BASIC AND DILUTED NET INCOME (LOSS) PER SHARE          $    (1.20)         $    (1.16)        $    (0.12)         $      .36
                                                       ==========          ==========         ==========          ==========

WEIGHTED AVERAGE COMMON AND EQUIVALENT
    SHARES OUTSTANDING                                  1,999,745           1,999,745          1,933,333           1,933,333
                                                       ==========          ==========         ==========          ==========
</TABLE>



              The Accompanying Notes are an Integral Part of these
                        Consolidated Financial Statements


                                      3

<PAGE>   6



                     CAPITAL GAMING INTERNATIONAL, INC.
          CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' DEFICIT
                                  [UNAUDITED]
                       (In Thousands except Share Data)



<TABLE>
<CAPTION>
                                                Common Stock                         Retained
                                          -----------------------     Additional     Earnings
                                            Shares        Amount       Capital       (Deficit)
                                          ----------     --------     ----------    ----------

<S>                                       <C>           <C>          <C>            <C>
BALANCE - JUNE 30, 1999                    1,999,745    $     400    $       300    $  (7,663)
    Net income for the three months
       ended September 30, 1999                   --           --             --          289

    Net loss for the three months
       ended December 31, 1999                    --           --             --         (208)

    Net loss for the three months
       ended March 31, 2000                       --           --             --       (2,399)

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

BALANCE - March 31, 2000                   1,999,745    $     400    $       300    $  (9,981)
                                          ==========     ========     ==========    ==========
</TABLE>





              The Accompanying Notes are an Integral Part of these
                        Consolidated Financial Statements


                                      4



<PAGE>   7



                      CAPITAL GAMING INTERNATIONAL, INC.
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  [UNAUDITED]
                                (In Thousands)

<TABLE>
<CAPTION>
                                                                   Nine months Ended     Nine months Ended
                                                                     March 31, 2000        March 31, 1999
                                                                  -------------------   -------------------
<S>                                                               <C>                   <C>
CASH FLOWS FROM OPERATING ACTIVITIES:

    Net income (loss)                                                  $(2,317)              $   703
                                                                       -------               -------
    Adjustments to reconcile net income (loss) to net cash
      provided by (used in) operating activities:
          Depreciation and amortization                                  3,983                 1,684
          Muckleshoot settlement, Gross [Note 9]                            --                (3,300)
          Collections on Muckleshoot settlement [Note 9]                   862                 1,862
          Write-off of investment in Muckleshoot
             management agreement [Note 9]                                  --                   816
          Decrease (increase) in interest receivable                       (63)                   15
          Decrease in Native American management
             fees and expenses receivable                                  313                    68
          Increase in prepaid expenses and other
             current assets                                               (166)                 (118)
          Increase in income tax receivable                             (1,079)                   --
          Decrease in accounts payable and
             accrued expenses                                              (60)                 (111)
          Increase in accrued interest                                     736                   631
          Decrease in federal income taxes payable                         (37)                   --
          (Decrease) increase in state income taxes payable               (257)                   53
                                                                       -------               -------

    Total Adjustments                                                    4,232                 1,600
                                                                       -------               -------

NET CASH PROVIDED BY OPERATING ACTIVITIES                                1,915                 2,303
                                                                       -------               -------

CASH FLOWS FROM INVESTING ACTIVITIES:

    (Increase) Decrease in Native American loans receivable               (153)                1,840
    Increase in restricted funds                                        (3,827)               (4,196)
    (Increase) decrease in deferred charges [Note 10]                    1,286                (1,097)
    Increase in investment in management agreements                        (24)                   --
    Increase in capital lease agreements                                  (706)                   --
    Purchase of furniture, fixtures and equipment                           --                    --
                                                                       -------               -------

NET CASH USED IN INVESTING ACTIVITIES                                   (3,424)               (3,453)
                                                                       -------               -------

CASH FLOWS FROM FINANCING ACTIVITIES:

NET CASH PROVIDED (USED) BY FINANCING ACTIVITIES                             0                     0
                                                                       -------               -------

NET DECREASE IN CASH AND CASH EQUIVALENTS                               (1,509)               (1,150)

CASH AND CASH EQUIVALENTS - BEGINNING OF PERIODS                         4,440                 4,498
                                                                       -------               -------

CASH AND CASH EQUIVALENTS - END OF PERIODS                             $ 2,931               $ 3,348
                                                                       =======               =======

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:

    Cash Paid During the Periods for:
       Interest                                                        $ 1,385               $ 1,386
       Income Taxes                                                    $   499               $   122
</TABLE>



              The Accompanying Notes are an Integral Part of these
                        Consolidated Financial Statements


                                      5

<PAGE>   8



PART I., Item 1.

                       CAPITAL GAMING INTERNATIONAL, INC.
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   [UNAUDITED]

[1]  ORGANIZATION

     Capital Gaming International, Inc., a New Jersey corporation (the
"Company"), together with its subsidiaries, is a multi-jurisdictional gaming
company. The management and development of Native American gaming facilities is
conducted through Capital Gaming Management, Inc. ("CGMI"), a wholly-owned
subsidiary of the Company.

     CGMI developed and currently manages and operates the Dancing Eagle Casino
for the Pueblo of Laguna in Casa Blanca, New Mexico pursuant to a five year
management agreement which commenced in February, 2000. Previously, the Company
developed, financed and managed four other Native American casinos including the
Mazatzal Casino in Payson, Arizona, the Wildhorse Gaming Resort in Pendleton,
Oregon, the Cow Creek Casino in Roseburg, Oregon, and the Muckleshoot Casino in
Auburn, Washington.


[2]  BASIS OF PRESENTATION

     The Consolidated Balance Sheet and Changes in Stockholders' Deficit as of
March 31, 2000, the Consolidated Statements of Operations for the three-month
and nine-month periods ended March 31, 2000 and 1999, and the Consolidated
Statement of Cash Flows for the nine-month periods ended March 31, 2000 and 1999
are unaudited. The June 30, 1999 Balance Sheet data was derived from audited
consolidated financial statements. These consolidated financial statements have
been prepared in accordance with generally accepted accounting principles for
interim financial information and with instructions to Form 10-Q and Rule 10-01
of Regulation S-X. Accordingly, they do not include all of the information and
footnotes required by generally accepted accounting principles for complete
financial statements. In the opinion of management, such statements include all
adjustments (consisting only of normal recurring items) which are considered
necessary for a fair presentation of the financial position of the Company at
March 31, 2000, and the results of its operations and cash flows for the
three-month and nine-month periods ended March 31, 2000 and 1999. The results of
operations for interim periods are not necessarily indicative of a full year of
operations. It is suggested that these financial statements be read in
conjunction with the consolidated financial statements and notes included in the
Capital Gaming International, Inc. Form 10-K, as amended, for the fiscal year
ended June 30, 1999 as filed with the Securities and Exchange Commission.

     The Consolidated Financial Statements include the accounts of the Company
and all of its wholly-owned subsidiaries. Inter-company transactions and
balances have been eliminated in consolidation.

     Certain reclassifications have been made to the prior period financial
statements to conform to classifications used in the current period.

[3]  REORGANIZATION UNDER CHAPTER 11

     Reorganization

     On December 23, 1996 (the "Petition Date"), the Company, apart from its
subsidiaries, filed a voluntary petition for relief under Chapter 11 of the
United States Bankruptcy Code (the "Bankruptcy Code") in the United States
Bankruptcy Court for the District of Camden, New Jersey (the "Bankruptcy
Court"). The petition did not involve the Company's wholly-owned subsidiaries.
On the Petition Date, the Company filed a pre-negotiated plan of reorganization,
together with all subsequent amendments and modifications, (the "Plan") and an
accompanying disclosure statement, together with all subsequent amendments and
modifications, (the "Disclosure Statement"). The Disclosure Statement was
approved by the Bankruptcy Court on February 6, 1997.

     On March 19, 1997 the Bankruptcy Court conducted a hearing regarding the
confirmation of the Plan and entered an order confirming the Plan. As
contemplated by the Plan, on May 28, 1997 (the "Effective Date"), the Company
emerged from Chapter 11. The Plan was further modified by the Bankruptcy Court
on November 16, 1998 upon the Joint Motion of the Company and U.S. Bank Trust
National Association as Indenture Trustee ("Indenture Trustee") with respect to
the Company's Second Amended and Restated Indenture effective as of December 4,
1998 ("Second Amended Indenture").


                                        6

<PAGE>   9



     Plan of Reorganization

     The Plan provided generally that creditors of the Company were to receive
distributions as follows: (i) holders of Old Senior Secured Notes received in
the aggregate (A) on account of their Allowed Secured Claims (as defined in the
Plan of Reorganization), their Pro Rata Share (as defined in the Plan of
Reorganization) of the Company's 12% Senior Secured Notes due 2001 (the "New
Senior Secured Notes") having a principal face amount of $21.45 million and
1,225,000 shares of the Class A Common Stock, and (B) on account of their
unsecured Deficiency Claims (as defined in the Plan) totaling $80,688,850, the
same treatment as is afforded to holders of General Unsecured Claims except that
they shall receive Class A Common Stock in lieu of New Common Stock (see
subparagraph (iii) below); (ii) holders of Secured Claims (as defined in the
Plan) that are not Claims (as defined in the Plan) arising out of Old Senior
Secured Notes received, at the option of the Company: (X) such treatment as
would leave such holder unimpaired; (Y) payment in full, in cash; or (Z) return
of such holder's collateral in the possession of the Company; and (iii) holders
of General Unsecured Claims against the Company received their pro rata shares
of (A) 525,000 shares of New Common Stock; (B) the right to receive the net
proceeds of Avoidance Actions (as defined in the Plan of Reorganization)
recovered pursuant to the Plan of Reorganization; and $1,100,000 in New Senior
Secured Notes. With respect to Class 4 Claims (as defined in the Plan), the
Indenture Trustee could receive no more than 375,000 shares of New Common Stock
and $550,000 in New Senior Secured Notes on account of its allowed Class 4
Claim, and any shares the Amended Indenture Trustee would otherwise receive on
account of its Class 4 Claim in excess of $550,000 in New Senior Secured Notes
is required to be distributed pro rata to all other holders of Allowed Class 4
Claims. See "Business - Debt After Reorganization" for a description of the New
Senior Secured Notes and "Business - Capital Structure" for a description of the
Company's current capital structure.

     Holders of the Old Common Stock received their pro rata share of 50,000
shares of New Common Stock. Existing warrants, options and other rights to
acquire Old Common Stock (collectively, the "Old Options") were cancelled and
holders of such Old Options received no distributions of property on account
thereof.

     The Plan provided for the discharge of all claims against the Company
and/or the release of the Company, its officers and employees, its wholly-owned
subsidiaries and their respective present and former directors, the Indenture
Trustee and the Noteholders Steering Committee of all liabilities in any way
related to the Company. In addition, a critical element of the Plan was the
release by the Indenture Trustee and each of the Noteholders of all of their
claims against subsidiaries of the Company arising out of guaranties and
pledges, except for the treatment of their Claims provided for under the Plan of
Reorganization.

     Fresh-Start Reporting

     In accordance with AICPA Statement of Position 90-7 "Financial Reporting by
Entities in Reorganization Under the Bankruptcy Code" ("SOP 90-7"), the Company
was required to adopt fresh-start reporting on the Effective Date.

     In adopting fresh-start reporting, the Company, with the assistance of its
financial advisors, estimated the fair value of the Company without regard to
liabilities (the "Reorganization Value") at $23,500,000. The excess of the
Reorganization Value over the fair market value of the net assets of the
Company, totaling approximately $9,339,000 was recorded as Excess Reorganization
Value on the Effective Date. The estimate of Reorganization Value was based on
cash flow projections, under varying scenarios and assumptions, for the
post-reorganization operations of the Company. The significant assumptions
underlying the estimate were: (i) various scenarios regarding the acquisition of
new management contracts and the completion of the Rhode Island Project; (ii)
term of post-reorganization operations from three to eight years; (iii) a
discount rate of 12%; and (iv) no consideration for federal income taxes due to
the Company's expected utilization of its Net Operating Loss Carryforwards. As
the assumptions underlying the estimate of Reorganization Value relate to events
and circumstances that have not yet taken place, such estimates and assumptions
are inherently subject to significant economic and competitive uncertainties and
contingencies beyond the control of the Company, including, but not limited to,
those with respect to the future courses of the Company's business activity.
Accordingly, there will usually be differences between projections and actual
results because events and circumstances frequently do not occur as expected,
and those differences may be material.


                                      7


<PAGE>   10



     The effect of the adjustments required in adopting fresh-start reporting
are reflected in the Balance Sheet data as of June 30, 1997. As a result of the
adoption of fresh-start reporting, the Consolidated Financial Statements for the
Reorganized Company are not comparable to those of the Predecessor Company
prepared prior to the Effective Date.

     On March 31, 2000 the Company recorded an impairment loss of $2,307,000
related to the write-down of the Company's excess reorganization value. The
Company has engaged in negotiations with the holders of a majority in principal
amount of the New Senior Secured Notes and the Indenture Trustee concerning the
preparation and filing of a jointly proposed Chapter 11 plan of reorganization
for the primary purpose of exchanging the New Senior Secured Notes for a
combination of a cash payment and equity. See Note [7] "Pre-negotiated
Restructuring." The Company also projects a reduction in its future cash flows
as a result of the expiration of certain contracts with Indian Gaming
operations. As a result of these circumstances, the projected future cash flows
of the Company are less than the carrying value of the asset, resulting in the
impairment loss being recognized. The recognition of this impairment was in
accordance with the provisions of Statement of Financial Accounting Standards
No. 121 - "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed of."

[4]  SIGNIFICANT ACCOUNTING POLICIES

     The significant accounting policies of the Company are set forth in the
Company's form 10-K, as amended, for the fiscal year ended June 30, 1999 as
filed with the Securities and Exchange Commission.

[5]  RHODE ISLAND DEVELOPMENT PROJECT

     Narragansett Contract - Native American Casino (Rhode Island)

     Through its wholly-owned subsidiary, Capital Development Gaming Corp.
("CDGC"), the Company entered into a seven-year management and development
contract with the Narragansett Indian Tribe (the "Narragansett Contract") for
the development of a Class II and Class III gaming facility in Rhode Island. The
Narragansett Contract provides for the Company to receive a management fee of
30% of Net Distributable Profits (as defined therein) of the gaming facility for
the first five years, commencing on the opening of the facility and 20% for the
remaining two years. As part of the Narragansett Contract, the Company is
required to advance certain funds for the development of the Rhode Island
Project and the construction of the gaming facility which will be repaid over a
seven-year period commencing with opening of the facility. The Narragansett
Contract was submitted to the NIGC for approval in June 1995.

     In August 1996, the NIGC submitted comments on the Narragansett Contract.
As a result of the Decision (as defined below) invalidating the Compact (as
defined below), the NIGC informed the Company and the Narragansett Tribe that
the NIGC would only consider a contract relating solely to Class II gaming. In
light of this, the Company bifurcated the Narragansett Contract (the "Management
Agreement") and submitted it on June 21, 1996 for review and approval by the
NIGC of only the portions relating to Class II gaming. The Company reclassified
the Class III contract as a development contract until such time as a
Tribal/State Compact for Class III gaming was signed. However, as a result of
the Chafee Rider (as defined below), on December 16, 1996, the NIGC declined
further review of the Management Agreement.

     In declining to review the Management Agreement, the Chairman of the NIGC
asserted that as a result of the application of the Chafee Rider, the
Narragansett Tribe lost its rights to conduct both Class II and Class III gaming
under the Indian Gaming Regulatory Act ("IGRA"). An appeal of the NIGC's action
was filed on December 20, 1996, and on June 17, 1997, the NIGC issued a final
decision upholding the Chairman's actions.

     Bureau of Indian Affairs Approval

     On September 3, 1998 the Secretary of the Interior and the Deputy
Commissioner of the Bureau of Indian Affairs approved the Management Agreement
between the Narragansett Tribe and CDGC pursuant to 25 CFR Section 81. While
this approval does not impact the Narragansett Tribe's right to offer gaming
pursuant to IGRA, the approval is significant because it protects the
Narragansett Tribe and CDGC from any assertion that the Management Contract is
null and void under the provisions of 25 U.S.C. Section 81 due to lack of
approval.



                                        8

<PAGE>   11

     Purported Termination of Narragansett Contract; Agreement in Principle on
Buyout

     The Narragansett Tribe has informed the Company that it considers that its
contract is terminated and that it seeks to contract with Boyd Gaming
Corporation to develop the Rhode Island Project. In connection with its
purported termination, the Tribe has acknowledged its legal obligation to repay,
in accordance with the terms of the Management Contract, the development loan
made to the Tribe by the Company. The Company disputes the Tribe's purported
termination. Negotiations between the parties resulted in an agreement in
principle concerning reimbursement of the loan and a buyout of the Management
contract. Although the parties made substantial progress negotiating the
reimbursement and buyout documents, the Tribe and Boyd Gaming Corporation have
refused to abide by the terms of the agreement and the Tribe has requested
mediation concerning its purported termination of the management contract.
Absent completion of satisfactory documentation with respect to the agreements
reached between the parties, the Company intends to pursue all of its rights to
the fullest extent permitted by law.

     Tribal/State Compact

     In August 1994, a Tribal/State Compact (the "Compact") was entered into
between the Narragansett Tribe and Governor Bruce Sundlan of Rhode Island. In
November of 1994, a lawsuit was filed by Rhode Island Attorney General Pine (the
"Pine Case") seeking to void the Compact on the grounds that the Governor of
Rhode Island lacked the authority to bind the State of Rhode Island absent State
Legislative approval. In 1995, Rhode Island's new Governor, Governor Almond,
joined with Attorney General in the Pine Case.

     In February 1996, the United States District Court for the District of
Rhode Island decided that the Compact was void for lack of State Legislative
approval (the "Decision"). The State of Rhode Island has subsequently refused to
negotiate with the Narragansett Tribe. In light of this Decision, and similar
decisions in other states, the Secretary of the Interior (the "Secretary")
requested comments from the public as to whether the Secretary has the authority
to adopt Secretarial procedures to permit gaming under IGRA for the Tribes in
states (such as Rhode Island) that refuse to negotiate Tribal/State Compacts in
good faith. On January 22, 1998, a Proposed Rule on Class III Gaming Procedures
("Proposed Rule") was promulgated by the Department of the Interior.

     Department of the Interior Proposed Rule on Class III Gaming Procedures

     In April, 1999, the Secretary issued regulations prescribing procedures to
permit Class III gaming when a State interposes its immunity from suit by an
Indian Tribe in which the Tribe accuses the State of failing to negotiate in
good faith. The rule announces the Secretary's determination that the Secretary
may promulgate Class III gaming procedures under certain specified procedures;
it also sets forth the process and standards pursuant to which any procedures
would be adopted. These regulations took effect on May 12, 1999. The rules,
however, have not yet been acted upon in light of litigation pending in the
Florida Federal Court. The States of Florida and Alabama filed a complaint in
April, 1999, challenging the rules on various grounds. The Seminole Tribe of
Florida, the Miccosukee Tribe and the Poarch Band of Creek Indians have
intervened in the litigation. These Tribes, along with the Secretary, have filed
motions to dismiss. Oral argument on the pending motions to dismiss was heard in
late January 2000. The United States and the Tribes involved argued that the
case was not ripe for judicial review. The parties, however, have agreed that
the action would be stayed until the Secretary makes a determination as to
"Procedures" for the Florida Tribes. Once that determination is made, the court
can then make its ruling on the pending motions. It is anticipated that a
determination by the Secretary will be forthcoming in 2000. There can be no
assurance as to when the regulations will actually become effective, since no
such action will occur until the foregoing litigation is resolved. At this
juncture, it is unknown when and how the Court will rule on the pending motions
and how that ruling will impact the regulations. It also is unknown how such
ruling and its impact (if any) on the regulations will apply to the Narragansett
Tribe in light of the Chafee Rider. However, as a result of the Chafee Rider,
there can also be no assurance that the Secretary will have the authority under
any regulations to impose a tribal-state compact between the Narragansett Tribe
and the State of Rhode Island.

     The Chafee Rider

     In September 1996, Federal legislation was passed as a non-relevant rider
introduced by U.S. Senator John Chafee of Rhode Island (the "Chafee Rider") to
the must-pass Omnibus Appropriations Bill which has the effect of singling out
the Narragansett Tribe's reservation (where the gaming facility was planned) for
exclusion from the benefits of IGRA. The Chafee Rider was passed without
hearings or debate, with no consultation with the Narragansett Tribe and over
the objections of ranking members of the Senate Indian Affairs Committee.


                                        9

<PAGE>   12



     In February 1997, as a result of the NIGC's decision to decline further
review of the Management Agreement and the application of the Chafee Rider, the
Narragansett Tribe initiated litigation in the United States District Court for
the District of Columbia (the "District Court") naming the NIGC and its Chairman
as defendants. In this action, the Narragansett Tribe sought a declaration of
the District Court that, among other things, would declare the Chafee Rider
unconstitutional under the equal protection component of the Fifth Amendment to
the U.S. Constitution, along with an injunction requiring the NIGC to review the
Management Agreement. Both the Narragansett Tribe and the NIGC filed
cross-motions for summary judgement in the matter. In August 1997, the District
Court granted the NIGC's motion for summary judgement. An appeal was filed by
the Narragansett Tribe in the United States Court of Appeals for the District of
Columbia. On October 27, 1998 the Court of Appeals affirmed the District Court's
decision.

     In May 1997, a Congressional Review of the Chafee Rider was initiated with
a hearing before the Committee on Resources of the U.S. House of Representatives
(the "Committee"). The hearing included testimony from the Department of the
Interior, the Narragansett Tribe and the National Council of American Indians,
all of whom testified in support of the repeal of the Chafee Rider, as well as
from several political leaders from the State of Rhode Island in support of the
Chafee Rider. In June 1997, legislation that would amend and effectively repeal
the Chafee Rider ("H.R. 1983") was introduced in the House of Representatives by
Rep. Patrick J. Kennedy (D-RI), a member of the Committee, and co-sponsored by
Rep. Don Young (R-AK), the Chairman of the Committee and Rep. Dale E. Kildee
(D-MI), a member of the Committee and Co-Chairman of the Congressional Native
American Caucus. H.R. 1983, known as "The Narragansett Justice Act," has
subsequently cleared the Committee. No assurances can be given as to the
ultimate outcome of H.R. 1983.

     Ongoing Project Development

     Unless the Chafee Rider is overturned, the Narragansett Tribe is precluded
from establishing a Class II or Class III gaming facility under IGRA. Under
Rhode Island State Law, therefore, the Narragansett Tribe's only recourse to
establish a gaming facility, absent a repeal of the Chafee Rider, is to submit
the issue to a statewide and local referendum in a general election. As a result
of the Chafee Rider, the Narragansett Tribe had focused its efforts on seeking
voter approval of a gaming facility to be located in Providence, Rhode Island
and subsequently focused such efforts on seeking voter approval of a gaming
facility to be located near Interstate 95 in West Warwick, Rhode Island. The
earliest date upon which any such referendum could be held is November 2000. In
June 1998 the Rhode Island General Assembly passed a bill requiring the state
legislature's approval prior to any such referendum question being placed on the
ballot. Additionally, the bill provides that the host city or town must also
approve any such referendum question prior to its being placed on the ballot.
There can be no assurance that the state legislature will approve placement of
the referendum question on the November 2000 ballot or any other general
election ballot, or that any such referendum would be successful or, if
successful, what the ultimate scope of permitted gaming would be.

     In January 1999 a grassroots group calling itself West Warwick 2000 was
formed in the town of West Warwick, Rhode Island. West Warwick 2000 sought out
the Narragansett Tribe and invited the Tribe to propose a potential casino to be
located in the town of West Warwick. Following public hearings on the issue, the
West Warwick Town Council voted 5 to 0 to hold a non-binding town referendum on
June 8, 1999. On June 8, 1999 the non-binding town referendum was held and
approximately 67% of those voting approved the idea of a Narragansett Casino
being sited in the town of West Warwick. Following the non-binding referendum,
the Town Council of the town of West Warwick sent a resolution to the Rhode
Island General Assembly requesting that the question of a Narragansett Casino in
West Warwick be placed on the ballot in the State's next general election being
held in November 2000. If the Town Council Resolution is ratified by the Rhode
Island General Assembly, it is then subject to gubernatorial veto which can be
overridden with a vote of 60% of each of the state senate and state house of
representatives.

     As a result of the set-backs caused by the invalidation of the Compact and
the application of the Chafee Rider, and other factors, there can be no
assurance that any legislative, judicial or administrative efforts will be
successful.

     In connection with the Narragansett Tribe's efforts to seek statewide voter
approval of a gaming facility to be located in Providence, Rhode Island in the
November 1998 general election, the Company had retained Donaldson, Lufkin and
Jenrette Securities Corporation ("DLJ") to act as its exclusive financial
advisor with respect to the review and analysis of financial and structural
alternatives available to the Company. As part of such engagement, the Company
agreed to issue warrants to DLJ to purchase five (5%) percent of the Company's
issued and outstanding common stock on a fully diluted basis, to be exercisable
only if the Narragansett Tribe succeeded in winning voter approval for a
Narragansett gaming facility. In light of the fact that a voter referendum did
not occur in November 1998, and the uncertainty surrounding any future voter
referendum, and other factors, the Company has not issued such warrants.


                                       10


<PAGE>   13



     Other Matters

     The Company continued funding of the on-going development costs of the
Narragansett development project until the Tribe's purported termination, which
at March 31, 2000, totaled approximately $11.5 million consisting primarily of
legal costs, environmental engineering and assessment costs, design costs and
other administrative costs. At March 31, 2000, approximately $10 million in
development costs (of the $11.5 million expended) were recoverable by the
Company if and when a gaming facility was established by the Narragansett Tribe.
The Tribe's purported termination of the Management Contract makes recovery of
this amount uncertain. These funds were expended cumulatively over the period
from Spring 1993 to present, and none of these expenditures have been
capitalized.

[6]  INCOME TAXES

     Net Operating Loss Carryforwards ("NOLs")

     The following description of the Company's NOLs is based on the Company's
analysis of the application of the relevant sections of the United States Tax
Code (the "Tax Code"). There can be no assurance that the Internal Revenue
Service ("IRS") or the courts will agree with the Company's analysis. There are
substantial risks associated with the Company's utilization of the NOLs.

     For purposes of this discussion, unless otherwise defined or modified, the
term "Gross NOLs" means the total NOLs reported to the Internal Revenue Service
on the federal income tax returns of the particular taxpayer, before the
application of any reductions and related adjustments described in the following
paragraphs under the heading "Net Operating Loss Carryforwards". Based on its
federal income tax returns for the years through June 30, 1996, the Company and
its subsidiaries reported cumulative Gross NOLs of approximately $107,000,000.
Under Section 172(b) of the Internal Revenue Code of 1986, as amended (the "Tax
Code") and, in effect for those years, unused NOLs expire after fifteen taxable
years from the taxable year of a loss. Because these losses were generated in
1994, 1995 and 1996, they should expire in 2009, 2010 and 2011 respectively.

     For purposes of this discussion, the term "Net NOLs" means the amount of
NOLs of the particular taxpayer for federal income tax purposes adjusted to
reflect reductions and related adjustments required under Tax Code ss. 108 and
Tax Code ss. 382(1)(5), assuming that Tax Code ss. 382(1)(5) applies, but
subject to Internal Revenue Service audits, subsequent changes in the ownership
of the Company and effects under Tax Code ss. 382, and the application of Tax
Code Sections 269 and 384. See "Net Operating Loss Carryforwards - Application
of Tax Code ss. 382 Under the Chapter 11 Reorganization". After taking into
account the reorganization of the Company pursuant to the Plan and assuming that
Tax Code ss. 382(1)(5) applies as described in more detail in this section "Net
Operating Loss Carryforwards", management of the Company believes the Net NOLs
of the Company and its subsidiaries as of June 30, 1999 are approximately
$32,585,000, although no assurance can be given that the Company will be able to
utilize these NOLs.

     Under the Plan of Reorganization, unsecured indebtedness of the Company
with an aggregate face amount of approximately $110,000,000 was cancelled.
Generally, Tax Code ss. 108 provides that a debtor whose indebtedness is
cancelled must include the amount of cancelled indebtedness in gross income to
the extent the indebtedness cancelled exceeds any consideration (e.g., cash,
notes, stock or other property) given for the cancellation. Tax Code ss. 108
further provides, however, that if a taxpayer is the subject of a bankruptcy
case and the cancellation of indebtedness ("COD") is pursuant to a plan approved
by the Bankruptcy Court, the excess amount cancelled is not required to be
included in gross income. Instead, any such excess amounts so excluded from
gross income reduce prescribed tax attributes of the debtor, including NOLs and
the bases of the assets of the debtor, in a specified order of priority
beginning with NOLs. Management of the Company believes that approximately
$75,500,000 of its Gross NOLs of approximately $107,000,000 as of June 30, 1996
must be reduced to take into account cancellation of indebtedness of the Company
pursuant to the Plan.

     If a corporation undergoes an "ownership change", Tax Code ss. 382 limits
the corporation's right to use its NOLs each year to an annual percentage (based
on the federal long-term tax-exempt rate which was 5.64% in May of 1997) of the
fair market value of the corporation at the time of the ownership change (the
"Section 382 Limitation"). If an ownership change under Tax Code ss. 382 is
triggered, a corporation may also be restricted from utilizing certain built-in
losses and built-in deductions recognized during a five-year recognition period
after the ownership change. A corporation is considered to undergo "an ownership
change" if, as a result of changes in the stock ownership by "5-percent
shareholders" or as a result of certain reorganizations, the percentage of the
corporation's stock owned by those 5-percent shareholders has increased by more
than 50 percentage points over the lowest percentage of stock owned by those
shareholders at any time during a prescribed prior three-year testing period.
Five-percent shareholders are persons who hold 5% or more of the stock of a
corporation at any time during the testing period as well as groups of
shareholders who are not individually 5-percent shareholders.


                                      11

<PAGE>   14



     If the Company is subject to the Section 382 Limitation as a result of the
consummation of the Plan, its annual Section 382 Limitation would be equal to
the product of the applicable long-term tax-exempt rate (5.64%) times the fair
market value of the equity of the Company immediately before the ownership
change. Thus, for example, if the value of the equity of the Company as of the
Effective Date of the Plan was $400,000, the Company could only use
approximately $23,000 of its NOLs each year until they expire. Although a 50%
ownership change was expected to occur as a result of the transfer of stock of
the Company to creditors pursuant to the Plan of Reorganization, an exception
under Tax Code ss. 382(1)(5) is believed by management to have applied as
described as follows. Tax Code ss. 382(1)(5) provides that the Section 382
Limitation will not apply to a loss corporation if (1) the corporation,
immediately before the ownership change, is under the jurisdiction of a court in
a United States Code Title 11 or similar case, and (2) the shareholders and
creditors of the old corporation own at least 50% of the total voting power and
value of the stock of the corporation after the "ownership change" as a result
of being shareholders and creditors before the change. Stock transferred to such
creditors counts only if it is transferred with respect to "old and cold"
indebtedness. Indebtedness of creditors qualifies as "old and cold" if the
indebtedness (i) was held by a particular creditor for at least 18 months before
the date of the filing of the Chapter 11 case, or (ii) arose in the ordinary
course of the trade or business of the old loss corporation and was held by the
person who at all times held a beneficial interest in that debt. These
requirements will not apply, however, and thus a loss corporation generally may
treat the debt as meeting the holding period requirement, unless (i) the
creditor becomes a 5-percent shareholder of the loss corporation (directly or
indirectly) immediately after the ownership change, or (ii) such creditor's
participation in the formation of the reorganization plan makes it evident to
the debtor that the creditor has not owned the debt in question for the required
period.

     In an attempt to determine the extent to which the indebtedness of
creditors who received stock pursuant to the Plan qualifies as "old and cold",
the Company has obtained corroborative evidence as to the status of certain
creditors including written confirmation of the status of certain creditors who
are receiving Class A Common Stock. As a result, Management of the Company
believes that sufficient indebtedness of creditors will qualify as "old and
cold" under Tax Code ss. 382(1)(5) so that Tax Code ss. 382(1)(5) will apply to
this ownership change. No assurances, however, can be given that corroborative
documentation obtained by the Company will ultimately sustain such analysis if
challenged.

     Under ss. 382(1)(5), although the Section 382 Limitation does not apply,
the Gross NOLs originally available to the Company must nevertheless be reduced
to the extent of the amount of interest accrued with respect to such cancelled
debt during the three taxable years prior to the taxable year of the "ownership
change" and during the taxable year of the "ownership change" (up to the change
date). The Company's management estimates that this Tax Code ss. 382(1)(5)
adjustment to the Company's Gross NOLs is approximately $32,000,000. $35,214,000
of this amount is duplicated as a reduction under Tax Code Section 108, so that
if the Company is under Tax Code ss. 382(1)(5) the reduction to NOLs under Tax
Code ss. 108 would amount to $54,700,000 rather than $82,000,000. See
"Cancellation of Debt Income Under Tax Code Section 108" in this Section.

     After taking into account the reductions and related adjustments to the
Gross NOLs under Tax Code ss. 108 and Tax Code ss. 382, assuming that Tax Code
ss. 382(1)(5) applies, management of the Company believes that the Net NOLs of
the Company and its Subsidiaries as of June 30, 1999 are approximately
$32,585,000, subject to Internal Revenue Service audits, subsequent changes in
the ownership of the Company and effects under Tax Code ss. 382, and the
application of Tax Code ss. 269 and 384, which are described below in this
section.

     If Tax Code ss. 382(1)(5) applies to the Company, and a future ownership
change under Tax Code ss. 382 is triggered within two (2) years after the
ownership change generated pursuant to the Plan, the Company would not be
allowed to use any of its NOLs incurred as of that first ownership change. It is
therefore important for the Company to monitor further transfers of New Common
Stock by its 5-percent shareholders and further issuances or redemptions of
Company common stock. Because Tax Code ss. 382 tests whether a 50 percentage
point ownership change has occurred over a three-year testing period, the
Company's capacity to issue more common stock during the three years subsequent
to the Effective Date will be curtailed.

     Income Tax Benefit

     During the quarter ended March 31, 2000, various state taxing authorities
approved the Company's request to file on a consolidated basis versus a separate
basis. The filing of amended consolidated returns for the Company resulted in
the utilization of net operating losses on a consolidated basis for the prior
years being amended. Upon amendment of the prior year returns, the Company
realized income tax refunds from Oregon in the amount of $224,192. The Company
anticipates realizing income tax refunds from Arizona and California in the
amount of approximately $776,000. This amount has been recorded as an income tax
receivable and an income tax benefit as of March 31, 2000.


                                       12

<PAGE>   15

[7]  NEW SENIOR SECURED NOTES

     Debt After Reorganization

     New Senior Secured Notes. Pursuant to the Plan, the holders of the Old
Senior Secured Notes, along with certain unsecured creditors and key members of
management, were entitled to receive New Senior Secured Notes having an
aggregate principal amount of $23.1 million. The Company holds $300,000 of the
New Senior Secured Notes in treasury. Interest on the New Senior Secured Notes
accrues at a rate of 12% per annum, and is payable semi-annually. The New Senior
Secured Notes are secured by substantially all the assets of the Company,
including the common stock of CGMI and CDGC. In addition, the Company's Second
Amended and Restated Indenture effective as of December 4, 1998 ("Second Amended
Indenture") includes certain restrictive covenants. (See "Description of Second
Amended Indenture".) The New Senior Secured Notes are redeemable prior to
maturity, in whole or part, at the election of the Company, at the redemption
price of 100% of the principal amount plus accrued and unpaid interest to the
redemption date.

     The New Senior Secured Notes mature in May 2001. Required principal
payments are as follows:

                  May 15, 2000       $  4,560,000
                  May 15, 2001         18,240,000

     Additionally, the Company has been making required semi-annual interest
payments of approximately $1,386,000 since November 15, 1997 and is obligated to
make such interest payments semi-annually until May 2001.

     Description of Second Amended Indenture

     The Second Amended Indenture governs the terms of the New Senior Secured
Notes. The New Senior Secured Notes are unconditionally guaranteed pursuant to a
Guaranty (the "Guaranty") as to principal, premium, if any, and interest, on a
senior basis, jointly and severally by all existing and future Subsidiaries
(other than CDGC and its subsidiaries) of the Company (the "Guarantors"). The
New Senior Secured Notes are secured by a lien on substantially all of the
assets of the Company and all existing and future Guarantors. Under certain
circumstances, the Collateral (as defined in the Second Amended Indenture) may
be released from the lien created by the Second Amended Indenture and, under
other circumstances, additional liens may be granted on the Collateral.

     The Company is required to offer to purchase New Senior Secured Notes with
the proceeds from asset sales which are deposited in a segregated net cash
proceeds account within 365 days after the date of such asset sale, together
with accrued interest to the date of repurchase. The New Senior Secured Notes
and the Guaranty rank pari passu with all existing and future senior
indebtedness of the Company and the Guarantors, respectively, and senior in
right of payment to all subordinated indebtedness of the Company and the
Guarantors, respectively.

     Principal covenants include, among others, limitations on dividends and
other restricted payments and investments, payment restrictions affecting
Subsidiaries, transactions with Affiliates (as defined in the Second Amended
Indenture), consolidations, mergers and sales of assets, incurrences of
additional Indebtedness (as defined in the Second Amended Indenture) and
Disqualified Capital Stock (as defined in the Second Amended Indenture), liens,
as well as on lines of business which the Company may engage in.

     The Company and the Guarantors have covenanted to file under certain
circumstances, upon request from the Holders of the New Senior Secured Notes or
the Holders of the New Common Stock, a registration statement under the
Securities Act of 1933 with respect to the New Senior Secured Notes and the New
Common Stock. See "Default under the First Amended Indenture."

     The Company and the Guarantors also have agreed to use their best efforts
to cause such registration statement to be declared effective by the Securities
and Exchange Commission (the "SEC") within 180 days following such notice.

     Default Under First Amended Indenture

     The Company's First Amended and Restated Indenture, dated as of March 27,
1997 (the "First Amended Indenture") contemplated that certain actions of the
Company require prior notice to (and in certain cases, approval from) a
Noteholders Advisory Committee ("Advisory Committee"), including the ability of
the Company to deliver to the Indenture Trustee a Definitive Budget (as defined
in the First Amended Indenture). However, the Advisory Committee never formed,
substantially due to the fact that the Company had been notified by several
state gaming regulators in states in which the Company conducts business that
the breadth and scope of the powers granted to the Advisory Committee in the
First Amended Indenture required that the proposed members of the Advisory
Committee in the First Amended Indenture be licensed by the appropriate various
state gaming regulators.


                                      13

<PAGE>   16



     On August 7, 1998, the Company was notified by counsel for the Indenture
Trustee of the occurrence of possible events of default ("Events of Default")
under the First Amended Indenture with respect to the New Senior Secured Notes.
The alleged Events of Default included, among other things, an alleged failure
by the Company to deliver to the Indenture Trustee a Definitive Budget (as
defined in the First Amended Indenture). In light of good faith negotiations
between the Indenture Trustee, the holders of a majority in principal amount of
the New Senior Secured Notes and the Company to amend the First Amended
Indenture in such a manner as would facilitate curing any alleged Events of
Default, the Indenture Trustee had been directed by the holders of a majority in
principal amount of the New Senior Secured Notes to forebear from taking any
action, and in fact took no action, to accelerate the New Senior Secured Notes,
foreclose on any collateral or otherwise execute any of its rights under the
First Amended Indenture. As discussed herein, all defaults existing under the
First Amended Indenture were waived on December 4, 1998, the effective date of
the Second Amended Indenture.

     Court Approval of Modification of Plan and Second Amended Indenture

     On October 23, 1998 the Company and the Indenture Trustee filed a Joint
Motion for an Order Approving Modifications to the Plan with the Bankruptcy
Court (the "Joint Motion").

     On November 16, 1998 the Bankruptcy Court ordered the approval of the
proposed modifications to the Plan as set forth in the Joint Motion, including,
without limitation: (i) the Second Amended Indenture; (ii) the Second Amended
and Restated Certificate of Incorporation (the "Second Amended Certificate");
and (iii) the composition of the Company's Board of Directors to consist of the
following individuals: (a) Michael W. Barozzi (Common Director); (b) William S.
Papazian (Common Director); (c) Col. Clinton L. Pagano (Common Director); and
(d) Charles B. Brewer (Class A Director).

     As detailed in the Joint Motion, the principal changes contained in the
Second Amended Indenture are:

     (i) elimination of the Advisory Committee (as defined in the First Amended
Indenture);

     (ii) modification of the provisions relating to Excess Cash (as defined in
the Second Amended Indenture);

     (iii) changing the date of the sinking fund payment due 2000 from May 28,
2000 to May 15, 2000; and

     (iv) changing the final maturity date from May 28, 2001 to May 15, 2001.

     As also detailed in the Joint Motion, the principal changes to the Second
Amended Certificate included the creation of a new class of common stock, Class
A Common Stock, and the right of Holders of Class A Common Stock to elect up to
four members of the Board, with weighted voting rights for the Class A
Director(s) if the holders of the Class A Common Stock elect fewer than four
directors. Except for such additional rights of holders of the Class A Common
Stock, the New Common Stock and Class A Common Stock share identical rights.

     The modifications to the Plan did not affect the economic interests of any
creditor receiving distributions under the Plan, and only impacted the
non-economic rights and interests of the holders of the Old Secured Notes. As
detailed in the Joint Motion, the Plan was modified to provide that (i) holders
of the Old Secured Notes received Class A Common Stock in lieu of New Common
Stock on account of their Allowed Secured Claim; and (ii) holders of the Old
Secured Notes received Class A Common Stock in lieu of New Common Stock on
account of their Allowed Unsecured Claims. These modifications to the Plan did
not affect the aggregate number of shares of common stock outstanding. The Class
A Common Stock represents 80 percent of the Company's outstanding voting
securities and the New Common Stock represents 20 percent of the outstanding
voting securities. Only holders of the Class A Common Stock, however, have the
right to elect the Class A Directors.

     The Plan was also modified to eliminate the right of the Noteholder
Steering Committee to designate members of the Board of Directors.

     The Court also ordered that the Indenture Trustee fix December 7, 1998 as
the record date for distribution of the New Secured Notes, Class A Common Stock
and other property to the holders of the Old Secured Notes. In compliance with
the Court's Order, the Indenture Trustee has made distributions to the holders
of the Old Secured Notes and to the general unsecured creditors.

     For previously disclosed information regarding the Plan, reference is made
to the following reports of the Company filed under Section 13 of the Securities
Exchange Act of 1934, all of which are on file at the Securities and Exchange
Commission: Quarterly Reports on Form 10-Q for the quarterly periods ended
December 31, 1997, March 31, 1998, September 30, 1998, December 31, 1998, March
31, 1999, September 30, 1999 and December 31, 1999, Annual Reports on Form 10-K
for the annual periods ended June 30, 1997, June 30, 1998, and June 30, 1999 and
Current Report on Form 8-K filed December 18, 1998.


                                       14

<PAGE>   17



     On December 4, 1998 the Second Amended Certificate was filed with, and
deemed effective by, the Secretary of State of New Jersey.

     On December 11, 1998, the Second Amended Indenture was executed by the
parties thereto, with an effective date of December 4, 1998.

     Also as of December 4, 1998, Holders entitled to receive a majority of the
New Secured Notes waived all defaults existing under the First Amended and
Restated Indenture.

     As per the terms of the Second Amended Indenture, the Company made an
interest payment of $1,285,900 on November 12, 1997, and interest payments of
approximately $1,386,000 on May 15, 1998, November 15, 1998, May 15, 1999, and
November 15, 1999.

     Pre-Negotiated Restructuring

     The Company has engaged in negotiations with the holders of approximately
84% of the New Senior Secured Notes, approximately 70% of equity interests and
the Indenture Trustee concerning the preparation and filing of a pre-negotiated
Chapter 11 plan of reorganization for the primary purpose of exchanging the New
Senior Secured Notes for a combination of a cash payment and equity. The intent
of such negotiations, and ultimate filing, is to increase the competitiveness of
the Company in new jurisdictions by relieving it of any further debt service
burden including, without limitation, the $18,240,000 mandatory sinking fund
payment due and payable on May 15, 2001. Any such proceedings will involve the
Company only and not its subsidiaries. It is contemplated that negotiations will
conclude and such voluntary proceedings will commence on or about May 15, 2000.
The Company anticipates filing a Current Report on Form 8-K shortly after the
filing of the pre-negotiated plan of reorganization.

[8]  RESTRICTED FUNDS

     Restricted funds are held by the Indenture Trustee as cash collateral (as
defined in the Second Amended Indenture) for payment of the New Senior Secured
Notes. Of the $7,804,000 held by the Indenture Trustee as cash collateral as of
March 31, 2000, $7,220,000 is available to be disbursed to or on behalf of the
Company, upon the fulfillment of certain requirements contained in the Second
Amended Indenture for specific purposes which include (i) to redeem the New
Senior Secured Notes or to make any sinking fund payment required by the Second
Amended Indenture, (ii) to pay interest due or accrued on the New Senior Secured
Notes, (iii) up to $300,000, in any calendar year, to pay any additional
developmental expenses (as defined in the Second Amended Indenture), (iv) to pay
any deferred budgeted expense (as defined in the Second Amended Indenture) for
which the Company did not reserve funds in connection with its most recent
quarterly calculation of excess cash (as defined in the Second Amended
Indenture), (v) to make expenditures with respect to a qualified new project (as
defined in the Second Amended Indenture) or (vi) for any use to which holders of
a majority of the outstanding Senior Secured Notes has consented. The Company
anticipates that some or all of the restricted funds held by the Indenture
Trustee may be applied to interest and/or principal payments due on the new
Senior Secured Notes and to fund new projects of the Company.

[9]  MUCKLESHOOT SETTLEMENT

     On January 30, 1998 the Muckleshoot Tribal Council purported to terminate
the Company's management contract on grounds that the Company's certification
with the Washington State Gambling Commission ("WSGC") had lapsed. Subsequently,
the WSGC had notified the Muckleshoot Tribe that the Company remained in good
standing with the WSGC and would be immediately re-certified upon request of the
Muckleshoot Tribe. Moreover, on April 29, 1998 the WSGC notified the Company
that it had been recommended for the issuance of a gaming license and such
license was subsequently issued and remains in full force and effect.

     In response to the termination of the contract, the Company commenced
litigation in the U.S. District Court in the Western District of Washington at
Seattle, ("U.S. District Court") and asserted, among other things, breach of
contract. On July 20, 1998 the Company and its subsidiary, CGMI, and the
Muckleshoot Tribe achieved an amicable resolution to the legal proceedings as
follows:

     The parties entered into a Joint Stipulation and requested the U.S.
District Court to enter an order of settlement and dismiss with prejudice the
litigation between the parties. The U.S. District Court subsequently entered the
order of settlement.

     Pursuant to the Joint Stipulation, the Company will receive a total of
Three Million Three Hundred Thousand ($3,300,000) Dollars, with One Million
($1,000,000) Dollars (the "Initial Payment") being paid within three days after
the U.S. District Court entered the order of settlement and Two Million Three
Hundred Thousand ($2,300,000) Dollars being paid in equal monthly installments
over the term of twenty four (24) months, commencing August 1, 1998. Such
payments, when fully received, will constitute mutual fulfillment of the
Exclusive Operating Agreement between the Muckleshoot Tribe and the Company
dated April 24, 1995. The U.S. District Court entered the order of settlement
and the Company received the Initial Payment on July 29, 1998. All monthly
installments to date have been timely received.


                                       15


<PAGE>   18



[10] PUEBLO OF LAGUNA DEFERRED CHARGES

     On July 24, 1998, the Company entered into a Management and Development
Agreement with Pueblo of Laguna tribe to develop and manage a class III gaming
facility (Dancing Eagle Casino Project). The Agreement was amended and restated
in March and September 1999. The National Indian Gaming Commission (NIGC)
approved the Third Amended and Restated agreement in September 1999.

     Pursuant to the Third Amended and Restated Management and Development
Agreement between CGMI and the Pueblo of Laguna dated September 7, 1999, CGMI
loaned approximately $1,700,000 to the Laguna Development Corporation, a
wholly-owned tribal corporation ("LDC") to partially fund pre-opening and
construction expenses of the Pueblo of Laguna Casino Project (the "CGMI Loans").
Additionally, a construction loan of $7,200,000 was privately placed by a third
party in favor of LDC ("Third Party Loan"). The CGMI Loans are subordinate to
the third party loan. The Company has also agreed to advance up to $250,000 for
capital expenditures, which will be repaid in the same manner as its subordinate
loan. To date the Company has advanced approximately $83,509 of this amount.

     In addition, the management agreement entitles the Company to 30% of
adjusted net revenues of the gaming operations (as defined in such agreement)
for the first three years and 20% of adjusted net revenues of the gaming
operations for the remaining two years of the contract. The agreement further
provides that the management fees shall at all times be capped at 34.3% of net
revenues as determined in accordance with generally accepted accounting
principals. Construction of the Dancing Eagle Casino Project commenced on
October 4, 1999. Operations commenced on February 12, 2000.

     In accordance with the accounting Statement of Position 98-5 "Reporting on
the Costs of Start-Up Activities" effective for all companies with fiscal years
beginning after December 15, 1998, the Company has expensed all start-up
expenses, as incurred, associated with the opening of the Dancing Eagle Casino
on February 12, 2000. The total amount of start-up expenses incurred and
expensed in the third quarter ending March 31, 2000 are approximately $953,000.

[11] NEW AUTHORITATIVE PRONOUNCEMENTS

     The Financial Accounting Standard Board (FASB) has issued Statement of
Financial Accounting Standards No. 133, Accounting for Derivative Instruments
and Hedging Activities. SFAS No. 133 establishes accounting and reporting
standards for derivative instruments, including certain derivative instruments
embedded in other contracts and for hedging activities. SFAS No. 133 requires
that an entity recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value. The
accounting for changes in the fair value of a derivative depends on the intended
use of the derivative and how it is designated, for example, gain or losses
related to changes in the fair value of a derivative not designated as a hedging
instrument is recognized in earnings in the period of the change, while certain
types of hedges may be initially reported as a component of other comprehensive
income (outside earnings) until the consummation of the underlying transaction.

     SFAS No. 133 is effective for all fiscal quarters of fiscal years beginning
after June 15, 1999. Initial application of SFAS No. 133 should be as of the
beginning of a fiscal quarter; on that date, hedging relationships must be
designated anew and documented pursuant to the provisions of SFAS No. 133.
Earlier application of all of the provisions of SFAS No. 133 is encouraged, but
it is permitted only as of the beginning of any fiscal quarter. SFAS No. 133 is
not to be applied retroactively to financial statements of prior periods. The
Company will evaluate the new standard to determine any required new disclosures
or accounting.


                                       16

<PAGE>   19



PART I., Item 2.

                       CAPITAL GAMING INTERNATIONAL, INC.

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

     The following discussion and analysis should be read in conjunction with
the unaudited Consolidated Financial Statements as of March 31, 2000 and June
30, 1999 (audited) and for the three-month and nine-month periods ended March
31, 2000 and 1999 contained herein and the Company's audited Consolidated
Financial Statements and the related notes thereto appearing in the Company's
Annual Report on Form 10-K for the fiscal year ended June 30, 1999 filed with
the Securities and Exchange Commission.

Notice Regarding Forward-Looking Statements

     To the extent the information contained in this management discussion and
analysis of unaudited consolidated financial condition as of March 31, 2000 and
June 30, 1999 (audited) and results of operations for the three-month and
nine-month periods ended March 31, 2000 and 1999 are viewed as forward-looking
statements, the reader is cautioned that various risks and uncertainties exist
that could cause the actual future results to differ materially from those
inferred by the forward-looking statements. Words such as "expects",
"anticipates", "intends", "potential", "believes" and similar expressions are
intended to identify forward-looking statements. A discussion of the risk
factors regarding the implementation of the Company's business strategy is set
forth in the Company's Annual Report on Form 10-K filed with the Securities and
Exchange Commission, in the section entitled "Risk Factors." Failure to
successfully implement this strategy would raise substantial doubt about the
Company's ability to fulfill its principal obligations under its New Senior
Secured Notes. The reader is further cautioned that risks and uncertainties
exist that have not been mentioned herein due to their unforeseeable nature, but
which, nevertheless, may impact the Company's future operations.

Liquidity and Capital Resources

     Sources and Uses of Cash

     For the nine months ended March 31, 2000, the Company had a net decrease in
cash and cash equivalents of $1,509,000, of which $1,915,000 was provided by
Company operating activities, and $3,424,000 was used by Company investing
activities.

     Operating Activities: Cash flows from operating activities for the nine
months ended March 31, 2000 were provided by (i) Native American casino
management fees of approximately $4,787,000, and (ii) interest income of
approximately $440,000. Significant operating activity balances required to
reconcile the Company's GAAP accrual net loss of $2,317,000 for the nine months
ended March 31, 2000 to net cash flows used by operating activities include (i)
depreciation and amortization of $3,983,000, (ii) payments received on the
Muckleshoot Settlement Agreement of $862,000, (iii) an increase in interest
receivable of $63,000 (iv) a decrease in Native American management fees and
expenses receivable of $313,000, (v) an increase in prepaid and other current
assets of $166,000 (vi) an increase in income tax receivable of $1,079,000,
(vii) a decrease in accounts payable and accrued expenses of $60,000, (viii) an
increase in accrued interest payable of $736,000, (ix) a decrease in taxes
payable of $294,000.

     Investing Activities: Cash flows from investing activities for the nine
month period ended March 31, 2000 were provided by a $1,262,000 decrease in
deferred charges, and used by (i) an increase in restricted funds of $3,827,000,
(ii) an increase in Native American capital lease agreements of $706,000, and
(iii) an increase in Native American loans receivable of $153,000.

     Financing Activities: The Company did not have any financing activities for
the nine month period ended March 31, 2000.

     The Company's source of cash for the next twelve months is expected to be
derived from the receipt of management fees from the Dancing Eagle Casino
(Pueblo of Laguna), the receipt of debt service payments on the Native American
loans receivable from the Dancing Eagle Casino, the receipt of lease payments in
relation with the Dancing Eagle Casino and installment payments received from
the Muckleshoot settlement. The Company received its final debt service payment
in September 1998 on the Umatilla Tribes Casino loan, and the Company is
scheduled to be paid-in-full on the Mazatzal Casino loan in April 2000.

     The management agreements for the Wildhorse Gaming Resort and Mazatzal
Casino expired in March and April 2000, respectively. In the event conditions
arise, for whatever reasons, that cause a reduction or elimination of existing
cash reserves and sources of cash, the Company may not be able to continue
operations or service its debt.


                                       17


<PAGE>   20



     On July 24, 1998 CGMI entered into a management and development agreement
with the Pueblo of Laguna to exclusively develop, construct, operate and manage
a Class III casino to be located at the Casa Blanca exit on Interstate 40 on the
Pueblo's sovereign reservation lands approximately 45 miles west of Albuquerque,
New Mexico ("Dancing Eagle Casino Project"). The proposed 21,000 square foot
casino will offer 10 Las Vegas-style table games, 319 slot machines, a 72-seat
full service restaurant, a gift shop and other amenities. As amended, the
management and development agreement provides that the term of such agreement is
five (5) years from the official date of opening of the casino. The agreement
further provides that CGMI will receive a management fee of 30% of adjusted net
revenues (as defined in such agreement) during the first three years of the
term, and 20% of adjusted net revenues in the fourth and fifth years of the
term. The agreement further provides that the management fees shall at all times
be capped at 34.3% of net revenues as determined in accordance with generally
accepted accounting principles. On October 4, 1999, the Company funded
approximately $1,436,000 pursuant to the Construction and Pre-opening Cost Loan
Agreement for the construction of the Dancing Eagle Casino Project. The Company
has agreed to advance up to $250,000 for capital expenditures, which will be
repaid in the same manner as its subordinate loan. To date, the Company has
advanced approximately $83,509 of this amount. The facility opened on February
12, 2000.

     In December 1998 the Pueblo of Laguna announced plans to develop a larger,
second casino within 18 to 36 months from that time to be located on Interstate
40 on the Tribe's sovereign reservation lands approximately 7 miles west of
Albuquerque, New Mexico. Additionally, an existing casino facility to the West
of the Dancing Eagle Casino recently underwent a significant expansion and a
casino facility to the South of Albuquerque, New Mexico has also commenced
construction of a major expansion. There can be no assurances as to what effect
this increased competition, as well as existing and future competition, will
have on the projected revenues, profits and management fees derived from the
Company's proposed Dancing Eagle Casino Project, or the ability of the LDC to
repay any loans.

     Debt

     At March 31, 2000 the New Senior Secured Notes consist of the face value
$23,100,000 of the New Senior Secured Notes issued pursuant to the Plan. The
Company holds $300,000 of the New Senior Secured Notes in treasury.

     Capital Requirements

     The Company will continue to operate, through CGMI, the Dancing Eagle
Casino Project pursuant to the related management agreement. Absent any new
developments, these agreements, along with debt-service payments on the Tribal
Loans with the Tonto Apache Tribe, installment payments on the Muckleshoot
Settlement, principal and interest payments on the tribal loan relative to the
Dancing Eagle Casino Project, monthly lease payments relative to the Dancing
Eagle Casino Project, and cash and cash equivalents on hand at March 31, 2000 of
$2,931,000 and restricted funds of approximately $7,804,000 will provide the
Company with its only sources of cash for the approximately one month remaining
on the Company's two existing operating management contracts, and the
anticipated five years on the proposed Dancing Eagle Casino Project. The Company
believes that these sources of cash coupled with a new and reduced expense
budget will exceed the ongoing cash requirements for all operating expenses and
general business development costs as well as all interest payments on the New
Senior Secured Notes and principal payments on the New Senior Secured Notes,
with the exception of the final principal payment of $18,480,000 due May 15,
2001. The Company is in discussions with its majority holders in order to
determine its options with respect to restructuring its Senior Secured
Indebtedness. See Note [7] "Pre-negotiated Restructuring." The Company expects
to use any excess cash to fund new projects, although the realization of excess
cash is not assured.

     In order to complete the funding of the construction or acquisition costs
of new projects, it is anticipated that the Company will require significant
additional capital or project financing. The Company believes that should any
new projects become available it will have available funding through the debt
and/or equity markets or alternatively though bank financing, based on the
viability of the individual project(s). This belief is founded on the Company's
past success in funding the development of Class III gaming facilities including
the Dancing Eagle Casino Project, the expertise of its management in the gaming
industry and its favorable position of being currently licensed and/or approved
by the NIGC and by several state jurisdictions. However, given the high level of
uncertainty concerning the prospects of new development projects, there can be
no assurance that such financing will be available, or if available, that the
terms thereof will be acceptable or favorable to the Company. No financing
commitments have been obtained as of the date of this filing, nor can the timing
of any new capital requirements be reasonably estimated at this time.

     The Company believes it will require new sources of cash beyond its
existing operations and current expansion plans in order to fund the final
payment of principal of $18,480,000 on its New Senior Secured Notes due May 15,
2001. See Note [7] "Pre-negotiated Restructuring."


                                       18

<PAGE>   21



     Pre-Negotiated Restructuring

     The Company has engaged in negotiations with the holders of approximately
84% of the New Senior Secured Notes, approximately 70% of equity interests and
the Indenture Trustee concerning the preparation and filing of a pre-negotiated
Chapter 11 plan of reorganization for the primary purpose of exchanging the New
Senior Secured Notes for a combination of a cash payment and equity. The intent
of such negotiations, and ultimate filing, is to increase the competitiveness of
the Company in new jurisdictions by relieving it of any further debt service
burden including, without limitation, the $18,240,000 mandatory sinking fund
payment due and payable on May 15, 2001. Any such proceedings will involve the
Company only and not its subsidiaries. It is contemplated that negotiations will
conclude and such proceedings will commence on or about May 15, 2000. The
Company anticipates filing a Current Report on Form 8-K shortly after the filing
of the pre-negotiated plan or reorganization.

     Restricted Funds

     Restricted funds consist of approximately $7,804,000 and $3,977,000
(including accrued interest) as of March 31, 2000 and June 30, 1999,
respectively, and are held by the Indenture Trustee as Cash Collateral (as
defined in the Second Amended Indenture) for payment of the New Senior Secured
Notes. Of the $7,804,000 held by the Indenture Trustee as Cash Collateral, as of
March 31, 2000, $7,220,000 is available to be disbursed to or on behalf of the
Company, upon the fulfillment of certain requirements contained in the Second
Amended Indenture, for specific purposes which include (i) to redeem the New
Senior Secured Notes or to make any sinking fund payment required by the Second
Amended Indenture, (ii) to pay interest due or accrued on the New Senior Secured
Notes, (iii) up to $300,000, in any calendar year, to pay any Additional
Developmental Expenses (as defined in the Second Amended Indenture), (iv) to pay
any Deferred Budgeted Expense (as defined in the Second Amended Indenture) for
which the Company did not reserve funds in connection with its most recent
quarterly calculation of Excess Cash (as defined in the Second Amended
Indenture), (v) to make expenditures with respect to a Qualified New Project (as
defined in the Second Amended Indenture) or (vi) for any use to which holders of
a majority of the outstanding Senior Secured Notes has consented. The Company
anticipates that some or all of the restricted funds held by the Indenture
Trustee may be applied to interest and/or principal payments due on the New
Senior Secured Notes and to fund new projects of the Company.

     Year 2000 Computer Software Compliance

     The Company relies on computer hardware, software and related technology in
the course of its operations, and such technology is utilized by the Company and
its managed casinos for their delivery of products and services. The Company has
preliminarily reviewed its computer systems as well as those of its managed
casino operations for compliance with the potential hazards of the year 2000
computer conversion. The Company and its managed casino operations were
materially in compliance with year 2000 protocols prior to the end of the
millennium. No issues or matters relating to the year 2000 compliance issue have
occurred through the date of the filing.

     Default Under First Amended Indenture

     See Note [7] "Default Under First Amended Indenture".


                                       19


<PAGE>   22

Results of Operations

Overview

     The following discussion about the Company's results of operations includes
the Company and its subsidiaries, CGMI, and CDGC.

Three-month Period Ended March 31, 2000 as Compared to the Three-month Period
Ended March 31, 1999

     Income From Operations

     Loss from operations for the three-month period ended March 31, 2000
totaled approximately $3,131,000 as compared to an income $420,000 for the
three-month period ended March 31, 1999, representing a decrease in income from
operations of $3,551,000. This decrease in income is due to the combination of
two factors, (i) a decrease in revenues of $223,000, and (ii) an increase in
operating expenses of $3,328,000 which includes a write down of excess
reorganization value of $2,801,000 and a write off of start-up expenses
associated with the opening of the Dancing Eagle Casino on February 12, 2000.

     Revenues

     The following table outlines the Company's revenues for the three months
ended March 31, 2000 and 1999:

<TABLE>
<CAPTION>
                  3 Months        3 Months
                  Ended           Ended
                  3/31/00         3/31/99      Inc. (Dec.)     % Change
                  --------        --------     -----------     --------
<S>               <C>             <C>          <C>             <C>
Umatilla          $  746          $1,160          $ (414)        -35.7%
Tonto Apache         631             510             121          23.8%
Pueblo of Laguna      70               0              70           N/A
                  ------          ------          -------       -------
                  $1,447          $1,670          $ (223)        -13.3%
                  ======          ======          =======       =======
</TABLE>

     Revenues decreased $223,000, or 13.3% from $1,670,000 to $1,447,000 for the
three-month period ended March 31, 2000 as compared to the three-month period
ended March 31, 1999. The decreased revenue from the Umatilla Casino of $414,000
resulted from the expiration of the management agreement on March 7, 2000. The
increased revenue from the Tonto Apache Casino of $121,000 was due to the
Company's successful marketing and operation of the facility. The Pueblo of
Laguna Casino commenced operations on February 12, 2000, therefore, management
fees for the three months ended March 31, 2000 of $70,000 represent eighteen
days of operation in the month of February and the entire month of March 2000.

     Costs and Expenses

     Salaries and wages increased to $354,000 from $311,000, a $43,000 or 13.9%
increase in the third quarter of fiscal 2000 as compared to the third quarter of
fiscal 1999. This increase in salaries, wages and related expenses is primarily
attributable to a combination of two factors, (i) an increase due to the payment
of board compensation committee approved officer bonuses totaling $100,000
relative to the grand opening of the Dancing Eagle Casino, and (ii) reduced by
management's continuing efforts to increase efficiency by reducing staff.

     Company development costs increased $963,000 or 1301.0% to $1,037,000 for
the three months ended March 31, 2000 as compared to the three months ended
March 31, 1999. This increase is primarily due to the write off of start-up
expenses associated with the opening of the Dancing Eagle Casino on February 12,
2000.

     Professional fees increased to $207,000 from $185,000, a 11.9% or $22,000
increase in the third quarter of fiscal 2000 as compared to the third quarter of
fiscal 1999. This increase is primarily due to continuing efforts toward a
satisfactory resolution to the purported termination of the Narragansett
contract.

     General and administrative expenses declined $22,000 or 17.4% to $104,000
for the three months ended March 31, 2000. This decline is attributable to the
continued streamlining of the Company's operations and general expense
reductions in the third quarter of fiscal 2000.

     Depreciation and amortization expense for the third quarter of fiscal year
2000 increased $2,322,000 to $2,876,000, an increase of 419.1% over the third
quarter of fiscal year 1999. The increase is primarily due to the write off of
excess reorganization value [Note 3].


                                       20


<PAGE>   23



     Other Income and Expenses

     Interest income increased $92,000 or 80.2% to $207,000 for the three months
ended March 31, 2000. This increase is the collective result of four factors,
(i) an increase in average idle interest-bearing cash, cash equivalents, and
restricted funds outstanding in the third quarter of fiscal 2000 which increased
interest income, (ii) greater interest income from Native American loans and
Native American capital leases due to the commencement of operations at the
Dancing Eagle Casino, (iii) the recognition of interest income from state tax
refunds due from Oregon, California, and Arizona for amended returns filed for
years 1995, 1996, 1997, and 1998, and (iv) lesser interest income from the
Native American loan relative to the Tonto Apache Casino in the third quarter of
fiscal 2000 as compared to the third quarter of fiscal 1999. Normal scheduled
monthly amortization of the Tonto Apache Casino loan appropriates lesser
interest and greater principal allocation as the end of the loan agreement
approaches.

     Interest expense decreased $3,000 or 0.4% to $681,000 for the third quarter
of fiscal 2000 due to the reconciliation of accrued interest on the New Senior
Secured Notes released and surrendered to the Company and held in Treasury. The
only interest expense bearing instrument of the Company during both fiscal years
2000 and 1999 was the new Senior Secured Notes whose principal balance of $23.1
million and whose interest rate of 12.0% have both remained unchanged.

     The income tax benefit for the three-month periods ended March 31, 2000 and
1999 represents an estimate for state income tax refunds. During the quarter
ended March 31, 2000, various state taxing authorities approved the Company's
request to file on a consolidated basis versus a separate basis. The filing of
amended consolidated returns for the Company resulted in the utilization of net
operating losses on a consolidated basis for the prior years being amended. Upon
amendment of the prior year returns, the Company realized income tax refunds
expected from Oregon in the amount of $224,192. The Company anticipates
realizing income tax refunds from Arizona and California in the amount of
approximately $776,000. This amount has been recorded as an income tax
receivable and an income tax benefit as of March 31, 2000.

Nine-month Period Ended March 31, 2000 as Compared to the Nine-month Period
Ended March 31, 1999

     Income From Operations

     Loss from operations for the nine-month period ended March 31, 2000 totaled
approximately $1,752,000 as compared to $264,000 for the nine-month period ended
March 31, 1999, representing a decrease in income from operations of $2,016,000,
or 763.7%. This decrease in income is due to the combination of two factors, (i)
a decrease in revenues of $315,000, and (ii) an increase in operating expenses
of $1,701,000 which includes a write down of excess reorganization value of
$2,801,000 and a write off of start-up expenses associated with the opening of
the Dancing Eagle Casino on February 12, 2000.

     Revenues

     The following table outlines the Company's revenues for the nine months
ended March 31, 2000 and 1999:

<TABLE>
<CAPTION>
                  9 Months        9 Months
                  Ended           Ended
                  3/31/00         3/31/99      Inc. (Dec.)     % Change
                  --------        --------     -----------     --------
<S>               <C>             <C>          <C>             <C>
Umatilla          $3,176          $3,564          $ (388)        -10.9%
Tonto Apache       1,726           1,722               4           0.2%
Pueblo of Laguna      69               0              69           N/A
                  ------          ------          -------       -------
                  $4,971          $5,286          $ (315)         -6.0%
                  ======          ======          =======       =======
</TABLE>

     Revenues decreased $315,000, or 6.0% from $5,286,000 to $4,971,000 for the
nine-month period ended March 31, 2000 as compared to the nine-month period
ended March 31, 1999. The decreased revenue from the Umatilla Casino of $388,000
resulted from the expiration of the management agreement on March 7, 2000. The
increased revenue from the Tonto Apache Casino of $4,000 was due to normal
fluctuation of visitors in the area. The Pueblo of Laguna Casino commenced
operations on February 12, 2000. Management fees for the nine months ended March
31, 2000 of $70,000 represent eighteen days of operation in the month of
February and the entire month of March 2000.
<PAGE>   24
     Costs and Expenses

     Salaries and wages decreased to $781,000 from $1,553,000, a $772,000 or
49.7% decrease in the first nine months of fiscal 2000 as compared to the first
nine months of fiscal 1999. This decrease in salaries, wages and related
expenses is primarily attributable to management's efforts to increase
efficiency, streamline operations and reduce costs including (i) a reduction in
highly compensated employees, (ii) a reduction in staff, and (iii) a reduction
in taxes and benefit payments incurred in conjunction with the aforementioned
highly compensated employees and staff.

     Company development costs increased $778,000 or 222.3% to $1,128,000 for
the nine months ended March 31, 2000 as compared to the nine months ended March
31, 1999. This increase is due primarily to the write off of start-up expenses
associated with the opening of the Dancing Eagle Casino on February 12, 2000.

     Professional fees decreased to $569,000 from $1,067,000, a 46.7% or
$498,000 decrease in the first nine months of fiscal 2000 as compared to the
first nine months of fiscal 1999. This decline is primarily due to continuing
efforts to reduce legal costs in all categories.

     General and administrative expenses declined $105,000 or 28.6% to $263,000
for the nine-month period ended March 31, 2000. This decline is attributable to
the continued streamlining of the Company's operations and general expense
reductions in fiscal year 2000.

     Depreciation and amortization expense for the first nine months of fiscal
year 2000 increased $2,299,000 from $1,684,000 for the first nine months of
fiscal year 1999. This increase is primarily attributable to the write-off of
the excess reorganization value in the third quarter of fiscal 2000.

     Other Income and Expenses

     The other income line, Muckleshoot Settlement, Net for $2,285,000
represents the net gain to the company for fiscal year 1999, associated with the
Muckleshoot settlement.

     Interest income increased $67,000 or 18.1% to $440,000 for the nine months
ended March 31, 2000. This increase is the collective result of four factors,
(i) an increase in average idle interest-bearing cash, cash equivalents, and
restricted funds outstanding in the third quarter of fiscal 2000 which increased
interest income, (ii) greater interest income from Native American loans and
Native American capital leases due to the commencement of operations at the
Dancing Eagle Casino, (iii) the recognition of interest income from state tax
refunds due from Oregon, California, and Arizona for amended returns filed for
years 1995, 1996, 1997, and 1998, and (iv) lesser interest income from the
Native American loan relative to the Tonto Apache Casino in the third quarter of
fiscal 2000 as compared to the third quarter of fiscal 1999. Normal scheduled
monthly amortization of the Tonto Apache Casino loan appropriates lesser
interest and greater principal allocation as the end of the loan agreement
approaches.

     Interest expense increased $33,000 or 1.6% to $2,049,000 for the first nine
months of fiscal 2000 due to the reduction of accrued interest on the New Senior
Secured Notes released and surrendered to the Company and held in Treasury in
August 1998. The only interest expense bearing instrument of the Company during
both fiscal years 2000 and 1999 was the new Senior Secured Notes whose principal
balance of $23.1 million and whose interest rate of 12.0% have both remained
unchanged.

     The income tax for the nine-month periods ended March 31, 2000 and 1999
represents an estimate for state income tax refunds. During the quarter ended
March 31, 2000, various state taxing authorities approved the Company's request
to file on a consolidated basis versus a separate basis. The filing of amended
consolidated returns for the Company resulted in the utilization of net
operating losses on a consolidated basis for the prior years being amended. Upon
amendment of the prior year returns, the Company realized income tax refunds
from Oregon in the amount of $224,192. The Company anticipates realizing income
tax refunds from Arizona and California in the amount of approximately $776,000.
This amount has been recorded as an income tax receivable and an income tax
benefit as of March 31, 2000.

PART I., Item 3.

     Quantitative and Qualitative Disclosures about Market Risks

     Not applicable.


                                       22

<PAGE>   25



PART II., Item 1.

                       CAPITAL GAMING INTERNATIONAL, INC.

                                LEGAL PROCEEDINGS

         Pursuant to the Plan of Reorganization, all legal proceedings against
the Company prior to the Effective Date were settled. As a result there was no
material litigation pending against the Company on March 31, 2000. The Company
may become a defendant in pending or threatened legal proceedings in the
ordinary course of business although it is not aware of the existence of any
material pending or threatened legal proceedings at this time except as
disclosed herein.

     1. Muckleshoot Litigation

         Previously reported in the Company's Annual Report filed on Form 10-K
for the fiscal year ended June 30, 1999 filed with the Securities and Exchange
Commission. See Note [9] to the unaudited financial statements contained herein.

     2. Narragansett Agreement

         The Narragansett Tribe has informed the Company that it considers that
its contract is terminated and that it seeks to contract with Boyd Gaming
Corporation to develop the Rhode Island Project. In connection with its
purported termination, the Tribe has acknowledged its legal obligation to repay,
in accordance with the terms of the management contract, the development loan
made to the Tribe by the Company. The Company disputes the Tribe's purported
termination. Negotiations between the parties resulted in an agreement in
principle concerning reimbursement of the loan and a buyout of the Management
Contract. Although the parties made substantial progress negotiating the
reimbursement and buyout documents, the Tribe and Boyd Gaming Corporation have
refused to abide by the terms of the agreement and the Tribe has requested
mediation concerning its purported termination of the management contract.
Absent completion of satisfactory documentation with respect to the agreements
reached between the parties, the Company intends to pursue all of its rights to
the fullest extent permitted by law. See Note [5] to the unaudited consolidated
financial statements contained herein - "Purported Termination of Narragansett
Contract; Agreement in Principle on Buyout."

1. Reorganization of the Company

         See Note [3] to the unaudited consolidated financial statements
contained herein and the Company's Annual Report filed on form 10-K for the
fiscal year ended June 30, 1999, filed with the Securities and Exchange
Commission.

2. Pre-Negotiated Restructuring

     The Company has engaged in negotiations with the holders of approximately
84% of the New Senior Secured Notes, approximately 70% of the equity interests
and the Indenture Trustee concerning the preparation and filing of a
pre-negotiated Chapter 11 plan of reorganization for the primary purpose of
exchanging the New Senior Secured Notes for a combination of a cash payment and
equity. The intent of such negotiations, and ultimate filing, is to increase the
competitiveness of the Company in new jurisdictions by relieving it of any
further debt service burden including, without limitation, the $18,240,000
mandatory sinking fund payment due and payable on May 15, 2001. Any such
proceedings will involve the Company only and not its subsidiaries. It is
contemplated that negotiations will conclude and such voluntary proceedings will
commence on or about May 15, 2000. The Company anticipates filing a Current
Report on Form 8-K shortly after the filing of the pre-negotiated plan of
reorganization.

Part II., Item 2.

         Changes in Securities and Use of Proceeds

         Except as disclosed in note [7] to the unaudited financial statements
contained herein (Court Approval of Modification of Plan and Second Amended
Indenture), there have been no changes in securities or the capital structure of
the Company for the three months ended March 31, 2000. As disclosed in note [7]
to the unaudited financial statements contained herein, effective December 4,
1998, holders of the Old Secured Notes became entitled to receive 1,600,000
shares of Class A Common Stock on account of their Allowed Secured Claims and
Allowed Unsecured Claims in connection with Bankruptcy Court approval of
Modifications to the Plan. These securities have been issued pursuant to an
exemption from the Securities Act of 1933 pursuant to Section 3(7) and, in the
alternative, any other section thereof that may apply. See note [3] to the
unaudited financial statements contained herein and the Reorganization section
in the Company's Annual Report filed on form 10-K for the fiscal year ended June
30, 1999, filed with the Securities and Exchange Commission.


                                       23


<PAGE>   26



PART II., Item 3.

         Default Under First Amended Indenture

         See Note [7] - "Default Under First Amended Indenture".

         As per the terms of the Second Amended Indenture, the Company made an
interest payment of $1,285,900 on November 12, 1997, an interest payment of
$1,386,000 on May 15, 1998, an interest payment of $1,386,000 on November 15,
1998, an interest payment of $1,386,000 on May 14, 1999, and an interest payment
of $1,386,000 on November 15, 1999.

Part II., Item 4.

         Submission of Matters to a Vote of Securityholders

         There were no matters required to be brought to a vote of the
securityholders during the three months ended March 31, 2000.



PART II., Item 6.

                      CAPITAL GAMING INTERNATIONAL, INC.

                       EXHIBITS AND REPORTS ON FORM 8-K


(a)      Exhibits

<TABLE>
<CAPTION>
Exhibit
Number
- ------------
<S>            <C>
#              Filed herewith

27             Financial Data Schedule

(b)            Reports on Form 8-K
</TABLE>

         Current Report on Form 8-K filed with the Securities and Exchange
Commission on February 7, 2000 for a change in accountants from Toback CPAs,
P.C., to McGladrey and Pullen, LLP, who acquired the attest assets of Toback
CPAs, P.C.


                                       24


<PAGE>   27



Signature Page

                       CAPITAL GAMING INTERNATIONAL, INC.

                                   SIGNATURES

     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.


Dated: May 15, 2000            By: /s/ Michael W. Barozzi
                                   ---------------------------------------------
                                   Michael W. Barozzi, President and Chief
                                   Operating Officer
                                   (Authorized Representative)


Dated: May 15, 2000            By: /s/ William S. Papazian
                                   ------------------------------------------
                                   William S. Papazian, Executive Vice President
                                   and Secretary
                                   (Authorized Representative)


Dated: May 15, 2000            By: /s/ Robin K. McEntire
                                   ------------------------------------------
                                   Robin K. McEntire, Controller
                                   (Principal Accounting Officer)


                                       25



<PAGE>   28


                                 EXHIBIT INDEX


Exhibit
Number
- -------
  27        Financial Data Schedule


                                       26

<TABLE> <S> <C>

<ARTICLE> 5
<MULTIPLIER> 1
<CURRENCY> U.S. DOLLARS

<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                          JUN-30-2000
<PERIOD-START>                             JAN-01-2000
<PERIOD-END>                               MAR-31-2000
<EXCHANGE-RATE>                                      1
<CASH>                                       2,931,000
<SECURITIES>                                         0
<RECEIVABLES>                                2,504,000
<ALLOWANCES>                                         0
<INVENTORY>                                          0
<CURRENT-ASSETS>                            13,736,000
<PP&E>                                         131,000
<DEPRECIATION>                                 124,000
<TOTAL-ASSETS>                              15,294,000
<CURRENT-LIABILITIES>                        6,335,000
<BONDS>                                     23,100,000
                                0
                                          0
<COMMON>                                       400,000
<OTHER-SE>                                           0
<TOTAL-LIABILITY-AND-EQUITY>                15,294,000
<SALES>                                              0
<TOTAL-REVENUES>                             1,447,000
<CGS>                                                0
<TOTAL-COSTS>                                4,578,000
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                             681,000
<INCOME-PRETAX>                            (3,604,000)
<INCOME-TAX>                               (1,205,000)
<INCOME-CONTINUING>                                  0
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                               (2,399,000)
<EPS-BASIC>                                     (1.20)
<EPS-DILUTED>                                   (1.20)


</TABLE>


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