turash/docs/business/funding/national/germany/zim/budget/budget_breakdown.csv
Damir Mukimov 000eab4740
Major repository reorganization and missing backend endpoints implementation
Repository Structure:
- Move files from cluttered root directory into organized structure
- Create archive/ for archived data and scraper results
- Create bugulma/ for the complete application (frontend + backend)
- Create data/ for sample datasets and reference materials
- Create docs/ for comprehensive documentation structure
- Create scripts/ for utility scripts and API tools

Backend Implementation:
- Implement 3 missing backend endpoints identified in gap analysis:
  * GET /api/v1/organizations/{id}/matching/direct - Direct symbiosis matches
  * GET /api/v1/users/me/organizations - User organizations
  * POST /api/v1/proposals/{id}/status - Update proposal status
- Add complete proposal domain model, repository, and service layers
- Create database migration for proposals table
- Fix CLI server command registration issue

API Documentation:
- Add comprehensive proposals.md API documentation
- Update README.md with Users and Proposals API sections
- Document all request/response formats, error codes, and business rules

Code Quality:
- Follow existing Go backend architecture patterns
- Add proper error handling and validation
- Match frontend expected response schemas
- Maintain clean separation of concerns (handler -> service -> repository)
2025-11-25 06:01:16 +01:00

3.3 KiB

1Category,Subcategory,Months 1-3,Months 4-6,Total (EUR),Percentage,Notes
2Personnel,Backend Engineers (4),33333,33333,66667,14.34%,Backend development (calculated from model)
3Personnel,Frontend Engineers (2),16667,16667,33333,7.17%,Frontend development
4Personnel,DevOps Engineer (1),8333,8333,16667,3.58%,Full DevOps support
5Personnel,Data Engineer (1),8333,8333,16667,3.58%,Data pipelines, analytics
6Personnel,CTO/Founder (1),10000,10000,20000,4.30%,Technical leadership
7Personnel,BD/Sales Manager (1),8333,8333,16667,3.58%,Business development
8Personnel,Domain Expert - Circular Economy (1),7500,7500,15000,3.23%,Domain expertise
9Personnel,Domain Expert - Industrial Symbiosis (1),7500,7500,15000,3.23%,Industrial symbiosis expertise
10Personnel,Total Personnel (Base),99999,99999,200000,43.01%,Calculated from model team structure
11Personnel,Adjusted Personnel (69% multiplier),138000,138000,276000,59.35%,Adjusted for MVP+ phase (from budget command)
12Infrastructure,Cloud Infrastructure (MVP+ scale),5000,5000,10000,2.15%,Scaling infrastructure (from model: €20k/year * 6/12)
13Infrastructure,Development Tools,750,750,1500,0.32%,GitHub, IDEs, CI/CD
14Infrastructure,Monitoring & Security,500,750,1250,0.27%,Monitoring & security tools
15Infrastructure,Third-party Services,375,500,875,0.19%,Stripe, Mapbox, etc.
16Infrastructure,Hardware/Equipment,5000,0,5000,1.08%,Laptops, dev equipment
17Infrastructure,Total Infrastructure,11625,10000,21625,4.65%,MVP+ infrastructure (calculated)
18Infrastructure,Adjusted Infrastructure,16000,16000,32000,6.88%,Adjusted for MVP+ phase (from budget command)
19Subcontracting,Legal Services,15000,10000,25000,5.38%,Legal services
20Subcontracting,Accounting/Finance,3000,3000,6000,1.29%,Financial management
21Subcontracting,Consulting (Optional),5000,9000,14000,3.01%,Design, consulting if needed
22Subcontracting,Total Subcontracting,23000,22000,45000,9.68%,Legal, accounting, consulting
23Travel,Business Travel,8000,12000,20000,4.30%,Partner meetings, customer visits
24Travel,Conferences & Events,2000,3000,5000,1.08%,Industry conferences
25Travel,Total Travel,10000,15000,25000,5.38%,Business travel & events
26Marketing,Marketing Campaigns,15000,25000,40000,8.60%,LinkedIn ads, content marketing
27Marketing,Sales Materials,3000,5000,8000,1.72%,Presentations, case studies
28Marketing,Website & Branding,10000,8000,18000,3.87%,Website development, branding
29Marketing,Total Marketing,28000,38000,66000,14.19%,Marketing & sales
30Other,Communication & Software Licenses,1500,1500,3000,0.65%,Phone, internet, tools
31Other,Office Costs (Co-working),3000,3000,6000,1.29%,Co-working space
32Other,Other Costs,6000,6000,12000,2.58%,Miscellaneous
33Other,Total Other,10500,10500,21000,4.52%,Tools & communication
34TOTAL (MVP+ 6 months - Model Calculated),,279624,278624,558248,120.00%,MVP+ Phase 1-2 Core (calculated from model)
35TOTAL (MVP+ 6 months - Adjusted),,232500,232500,465000,100.00%,MVP+ Complete (from budget command)
36Project Total Cost,,775000,775000,1550000,333.33%,Total project cost (for 60% grant calculation)
37Grant Request (60%),,465000,465000,930000,200.00%,Grant requested at 60% rate: €465,000
38Berlin Bonus (10% additional),,77500,77500,155000,33.33%,Additional 10% if Berlin bonus eligible: +€155,000
39Maximum Grant with Bonus,,542500,542500,1085000,233.33%,Maximum grant with Berlin bonus: €542,500
40Own Contribution (40%),,310000,310000,620000,133.33%,Own contribution at 60% rate: €310,000