|
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, Palazzo, January 2008, 3000 rooms at a cost of $1.9 billion dollars, Encore,
December 2008, 2000 rooms at a cost of $2.3 billion dollars, City Center, 4000 rooms and 2000 condominiums at a cost of #8.5 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, Alcohol sales lift resorts spirits, but fewer free drinks given out, March 1, 2010.
9. Nightclub & Bar Magazine, The Top 100, February 2010.
| Ranking | Nightclub | 2009 Revenue | Casino |
| #1 | XS | $50-$60 million | Encore |
| #1 | Tao | $50-$60 million | Venetian |
| #3 | Pure | $35-$50 million | Caesars Palace |
| #4 | The Bank | $35-$50 million | Bellagio |
| #5 | Tryst | $25-$35 million | Wynn |
| #9 | LAX | $25-$35 million | Luxor |
|
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.
|
|
|
|
|