7. Samples from Our Menu
• Deluxe Combo shrimp, catfish, red snapper and wings, served with once side order and
garlic bread
• Seafood Combo catfish, red snapper and shrimp, served with one side order and garlic
bread
• Chicken Combo wings, catfish, red snapper, served with one side order and garlic bread
•
• Chicken Wings five wings, served with one side order and garlic bread
• Hot Wings chicken drumettes, cooked with hot sauce served with one side order and garlic bread
• Crab Cakes Dinner (3 crab cakes) served with potato salad or coleslaw
Concerned Capital 7
12. Our Expansion Plan Consists of:
• The purchase of two lots for patron parking
on our block of West Adams
• The purchase of our restaurant and bar
facility at 4771 W. Adams
• Construction of an new kitchen in adjacent
building at 4765 W. Adams - a building we
currently own
• Renovation of a 4 unit apartment building on
the 4771 W. Adams parcel we’re purchasing
Concerned Capital
12
13. Risks if We Don’t Act Now
Concerned Capital 13
14. The Costs
REAL ESTATE ACQUISITION - 4771 W. ADAMS - RESTAURANT
4764 W. ADAMS - PARKING LOTS
$
$
RENOVATIONS - KITCHEN CONNECTED TO 4765 W. ADAMS
PARKING LOTS RESURFACED
$
$
FEES, PERMITS , INTEREST EXPENSE AND SOFT COSTS $
TOTAL PROJECT COST $
Concerned Capital 14
15. Sources and Uses of
Funds
Concerned Capital
USE OF PROCEEDS:
Land Costs
Building Costs
Equipment Costs
Construction -Com
Construction -Res.
Soft Costs
Total Use of Funds 1,000,000$
SOURCE OF FUNDS;
Conventional Bank
Sub-Debt
Owner's Equity
Total Source of Funds $1,000,000
Land Costs
Building Costs
Equipment Costs
Construction -Com
Construction -Res.
Soft Costs
16. We Can Afford this
Expansion
•The Cork Bar and Grill is wholly owned
by TriniCorp which also owns The
Townhouse Bar and Grill - a 400 seat
venue
•We routinely turn away as many
people per night as we currently seat
(110 now – 220 after expansion)
•Our parent company, (Trinicorp, LLC)
is financially healthy and can repay the
new debt from historic earnings
Concerned Capital 16Chet Baker
17. Our Financials
• .
Concerned Capital 17
Actual Actual Projected Projected
Year 2011 2012 2013 2014
Sales
Cost of Sales
Gross Profit
Gross Profit %
Sales and General Admin.
EBITDA
PROPOSED DEBT SERVICE*
Coverage Factor #DIV/0! #DIV/0!
* $ 850,000 @ 5.5% for 25 yrs
2013 reflects 1/2 yrs debt service (2012 reflects Townhouse leasehold improvements)