The Comeback
Will Be Televised.
A transparent founder dashboard for the BBQ N' CHILL angel payback, 3-year hybrid projections, the $22.4M IP & Brand magazine, and the original megalithic vision — Zanzibar, Ununio & the Masaki return — finally rendered the way it was always meant to be seen.
Section 01
Angel Payback Calculator
100% principal + 20% angel interest + 28% bonus, funded from lawsuit proceeds. Edit any field to recalculate live.
Combined Payout
Kate Shuckhart
Equity 25%
Largest cash position; angel loans @ 20% interest.
Rene Tabor
Equity 9%
Initial 5% topped off via multiple angel payments.
Brice Williams
Equity 11%
Investments + loans, adjusted to ~$98k total.
Section 02
3-Year Financial Projections
Hybrid model — Dave & Buster's + ELEVEN Miami + American BBQ + family entertainment. Monthly revenue range: $85k – $250k+.
Year 1 Avg / mo
$140k
Year 3 Aggressive
$338k
Capacity
3,000 pax
Section 03
Hybrid Revenue Model
Chuck E. Cheese family fun + Dave & Buster's eatertainment + ELEVEN Miami luxury + American BBQ.
Monthly Streams
Total $250k/mo
- American BBQ & Restaurant$42k
- Alcohol / Bar / 9 Luxury Cabanas$68k
- Arcade · VR Rollercoasters · Skating$35k
- Live Stage / Events (A–D list)$55k
- Indoor Pool + Pool Deck$18k
- Ticketed Entry + Memberships$32k
Operating Ethos
From Elements & Ethics
- We are not in the restaurant business — we're in the people business.
- Staff lunch + transport. Internal promotions. P&L by the 5th. Prime Cost focus.
- Minimum 4 events / month. Blue-ocean strategy in Dar es Salaam nightlife.
- 3 stories · 1,200 SQM · soundproof · 9 cabanas · indoor skating + VR.
Section 04
Contribution Strength Rankings
Fortune 500-style scoring: cash + sweat equity + strategic value. Sweat equity is heavily weighted for founders (IP, execution, risk).
- 1
Tim Jackson
Founder · CEO · CTO · CFO · Engineer
32%
>$210,000
3.5-year daily build supervision. Blueprints, permits, political/celebrity connections, lawyer team, stop-order, new 10-year contract.
Exceptional - 2
Christopher Floyd
Co-Founder · VP Operations
23%
~$105,068
Operations leadership, initial 34.5% shares, ongoing support.
High - 3
Kate Shuckhart
Board / Angel Investor
25%
~$338,000
Largest cash position via angel loans @ 20%. Early belief in vision.
Strong (cash) - 4
Brice Williams
Board / Investor
11%
$79k–$98k
Initial 2% → 11% via additional investments and loans.
Moderate - 5
Rene Tabor
Board / Investor
9%
~$78,000
Initial 5% → 9% via additional angel investments.
Moderate
Section 04 · Vision Gallery
The Comeback
Will Be Televised.
This is the original vision — the one that was always on the table. Megalithic 3-story tower · Las Vegas pool decks · cosmic go-kart racing · Top Golf bays · 18-hole mini golf · VR arcade · Club ELEVEN rooftop · Goshen luxury hotel — anchored by the founder-recorded Masaki original. Finally rendered.
Visual Direction
15 Concepts · 8 Films · 1 Real
Masaki (existing) · Zanzibar (flagship) · Ununio (phase II)
Section 05 · Brand Power & IP Magazine
Built With Fire.
Held By Law.
The official BBQ N' Chill IP & Brand Magazine — Vol. 01, issued from the Firmament Vault. Six protected IP layers carry the valuation through the litigation window. Smoke holds. Ocean holds. Paper holds.
$9.4M
Today Valuation
IP-only carry, post-demolition
$22.4M
5-Year IP Value
Cost · Income · Market convergence
$700K
Founder Capital
Sunk into original 90%-complete build
Apr 29 · 2026
Appeals Hearing
Court of Appeals · $10M+ damages claim
The IP Stack — Six Protected Layers
Layer 01
Brand IP
Name, mark, color system, voice, territory thesis. Pit-fire monogram filed in TZ + US + WIPO sequence.
Layer 02
Recipe Trade-Secrets
Rub matrices, brine timings, low-and-slow curves, sauce reductions. Sealed in the Trade-Secret Vault under NDA + role-based access.
Layer 03
Build Plans
Architectural, MEP, kitchen line, smoke-stack engineering, ocean-frontage layout. Re-bid-ready for the 2027/28 rebuild.
Layer 04
Market Thesis
20% Coastal-Tanzania BBQ + venue share in the tourism corridor. Operator playbook, pricing ladder, supplier network. The thesis is the moat.
Layer 05
Litigation Asset
$10M+ damages claim against the Feb 24, 2024 illegal landlord demolition. Settlement bridge feeds the rebuild or the recapture.
Layer 06
Cultural Capital
Founder narrative, community equity, partner relationships in Coastal Tanzania. Non-replicable. Compounds with every public chapter.
5-Year Revenue Ramp · Path to $4.2M ARR
Yr 0
$0
Litigation pending · IP-only carry
Yr 1
$0
Pre-rebuild / appeals · damages bridge
Yr 3
$1.68M
Anchor venue live on coastal frontage
Yr 5
$4.20M
Anchor + satellites + retail + events
“They tore down the building. They could not tear down the smoke, the recipes, or the paper.” — Tim Jackson II, Founder
Brand Palette
Smoke · Ocean · Sovereignty
Charcoal
#16110E
Ember
#D9531E
Ember Deep
#7A2A0F
Ocean Teal
#0E5E63
Sand
#EDD9B5
Coastal Gold
#C9A24A
Section 05 · Jurisdiction & Governance
Built On Tanzanian Ground.
Governed By Tanzanian Law.
The neutral, factual framework every board member, investor, and partner operates under. No accusations — just the structural reality of how this company is organized, where it lives, and how decisions are made. Tap any card for the full statutory detail.
Public Statement
The Company is whole. The brand is intact. The lease, licenses, and rebuild plan are intact. We are moving forward — together where possible, alone where required — with the full backing of Tanzanian commercial law.