20240803 - Shipment 3 Agroverse Shipment Financing Ledger

	A	B	C	D	E	F	G	H	I	J	K	L	M
1	Maximum feasible load per pallet	750	KG		Financing required (excluding freighting and customs clearance)			#N/A		DAO gas fee on profits	86.30%	#N/A
2	Gross weigh	525.194	KG		Expected gross sales - excluding freighting and customs clearance			$22,950.00		FInanciers return on capital	#N/A	#N/A
3	Gross weigh of cacao	500.194	KG		Expected net returns on shipment - excluding freighting and customs clearance			#N/A
4	Total weigh left	224.806	KG		Expected net return on capital - excluding freighting and customs clearance			#N/A
5
6	Item Description	Qty	Unit	Weight per Unit (KG)	Total Weight (KG)	Unit cost	Cost	Expected Marketing method	Expected Sale Price	Unit Per Sale	Unit	Expected sale at full realization	Expected Return on Capital

7	Organic Cacao Almond	25	KG	1	25	#N/A	#N/A	Sold as caramelized cacao almonds at festivals	12	0.25	KG	1200	#N/A
8	Cacao liquor - 20 grams bar	250	Bar	0.02	5	#N/A	#N/A	- Sold to consumer at festivals and events - used as samples for cacao liquor demo	1	0.02	KG	250	#N/A
9	Cacao liquor - 40 grams bar	250	Bar	0.04	10	#N/A	#N/A	- Sold to consumer at festivals and events - used as samples for cacao drink	2	0.04	KG	500	#N/A
10	Cacao liquor - 80 grams bar	125	Bar	0.08	10	#N/A	#N/A	- Sold to consumer at festivals and events - used as samples for cacao drink	4	0.08	KG	500	#N/A
11	Cacao liquor - 1KG bar	10	Bar	1	10	#N/A	#N/A	Sold to shamans and chocolatiers	50	1	KG	500	#N/A
12	Organic Cacao nibs - loose	100	KG	1	100	#N/A	#N/A	Sold to Chocolatiers	40	1	KG	4000	#N/A
13	Organic Cacao nibs - 8 ounce kraft pouch	1500	Bag	0.226796	340.194	#N/A	#N/A	Sold to consumers at festivals and events Distributed in retail outlets Distributed at organic grocery stores Distributed at wellness centers and yoga studios	10	0.226796	KG	15000	#N/A
14	Cacao Molasses - 250 millitres	100	Bottle	0.25	25	3.3338214	333.38214	Sold to consumer at festivals and events	10	0.25	KG	1000	66.66%
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100