Business Plan

1. Las Vegas Convention and Visitors Authority, www.lvcva.com, Press and Research.

2. Las Vegas Weekly, www.lvweekly.com, The Scene, The Music, The Fashion, December 25th, 2003.

3. Las Vegas Sun, www.lasvegassun.com, Business Section, Beyond the velvet rope, December 30th 2005.

4. Bellagio, October 1998, 3000 rooms at a cost of $1.6 billion dollars. Mandalay Bay, March 1999, 3000 rooms at a cost of $1 billion dollars. The Venetian, May of 1999, 3000 rooms at a cost of $1.5 billion dollars. Paris Las Vegas, September 1999, 3000 rooms at a cost of $760 million dollars. The Aladdin(recently bought by Planet Hollywood for $635 million dollars), August 2000, 2500 rooms at a cost of $1 billion dollars. The Palms, November 2001, 450 rooms at a cost of $265 million dollars. The Venetian Towers, fall of 2003, 1000 suites. The Hotel at Mandalay Bay, December 2003, 1100 suites. Bellagio Tower, late 2004, 900 suites. Wynn Las Vegas, April 2005, 2700 rooms at a cost of $2.7 billion dollars.

5. San Francisco Chronicle, www.sfgate.com, Club Vegas, July 17th, 2005

6. Las Vegas CityLife, www.lvcitylife.com Fear and Lounging, January 27th 2005.

7. Las Vegas Sun, www.lasvegassun.com, John Katsilometes talks about Monte Python's Spamalot, January 23rd, 2007.

8. Las Vegas sun, www.lasvegassun.com, Business Section, Studio CEO: Imagination Key to Gaming, Movie Success, October 4th 2001.

 Financial Report 

INCOME      
     Sales - Beverage $13,104,000   60.00% 
     Sales - Admission/Other 8,736,000 40.00% 
Gross Sales   $21,840,000 100.00% 
COST OF GOODS SOLD      
     Cost of Goods Sold - Beverage $2,620,800   20.00% 
     Total Cost of Goods Sold   $2,620,800 12.00% 
Gross Margin   $19,219,200 88.00% 
 OPERATING EXPENSES      
          Advertising and Promotion $1,092,000   5.00%
          China, Silver, Glassware      873,600   4.00%
           Credit Card Commission 273,000   1.25%
           Equipment Rental 327,600 1.50%
           Insurance 436,800   2.00%
           Janitorial 273,000   1.25%
           Licenses & Permits 29,120   1.17%
           Linens/Uniforms 218,400   1.00%
           Management Salaries 1,092,000   5.00%
           Miscellaneous 109,200   .50%
           Music and Entertainment 873,600   4.00%
           Payroll taxes  327,600   1.50%
           Professional Fees 218,400   1.00%
           Rent 840,000   4.80%
           Repairs & Maintenance 131,040   0.60%  
          Supplies 87,360   0.40%
          Telephone 145,600   0.83%
           Utilities  291,200   1.67%
          Wages and benefits 3,712,800   17.00%
     Total Operating Expenses   $11,352,320 53.47%
Net Income  

$7,866,880

34.53%
     Long-Term Debt Service   $1,090,740 6.24%
Net Annual Cash Flow   $6,776,140 28.28%
 
Long-Term Debt Service is based on $7,000,000 at 9% over 10 years
BREAKDOWN
Cover Charge: $10 for women, $20 for men
Attendance: 40% women, 60% men                     $16 per customer
3 drinks per person X $8 per drink                 $24 per customer
                                  TOTAL:           $40 per customer

1500 customers a day X $40 per customer            $60,000 a day
                                                         7 days a week
                                                  $420,000 a week
                                                        52 weeks a year
                                  TOTAL:       $21,840,000 gross sales a year


CUSTOMER BREAKDOWN PER NIGHT
Thurs-Sat: 2000 customers a night X 3                  6000  
Sun-Wed:   1125 customers a night X 4                  4500
                                  TOTAL:             10,500 customers a week 


Design Patents for sale: United States Design Patents US D476, 424 S and US D476, 425 S.

If you are interested please contact Paul Shanahan.

cell phone       773-704-2616 home         Jrmh44@aol.com
home phone    773-784-5527 work         paul@vailsys.com