Midnight RWA Tokenization Budget.xlsx

	A	B	C	D	E	F	G
1	Blockchain Hour Rate (ADA)	65
2	FullStack Hour Rate (ADA)	50
3
4	Project Title: Midnight RWA Tokenization
5	Identifiable Items	Hours	# days	Total Hrs	Budget ADA	%	C%
6	Milestone 1: Project Planning and Infrastructure Setup			400	23,000	17%	17%
7	Blockchain Developer (Zero-Knowledge Proof and Real-Time Database Integration)	5	40	200	13,000
8	Full-Stack Developer & UI/UX Design	5	40	200	10,000
9	Contingency			10%	2,300
10
11	Milestone 2: Core Development of NFT Minting Process with Integrated DIDs and VCs			800	46,000	33%	50%
12	Blockchain Developer (Zero-Knowledge Proof and Real-Time Database Integration)	5	80	400	26,000
13	Full-Stack Developer & UI/UX Design	5	80	400	20,000
14	Contingency			10%	4,600
15
16	Milestone 3: Development of the Marketplace with Integrated Access Controls			800	46,000	33%	83%
17	Blockchain Developer (Zero-Knowledge Proof and Real-Time Database Integration)	5	80	400	26,000
18	Full-Stack Developer & UI/UX Design	5	80	400	20,000
19	Contingency			10%	4,600
20
21	Milestone 4: Comprehensive Testing, Optimization, and Workflow Demonstrations			200	11,500	8%	92%
22	Blockchain Developer (Zero-Knowledge Proof and Real-Time Database Integration)	5	20	100	6,500
23	Full-Stack Developer & UI/UX Design	5	20	100	5,000
24	Contingency			10%	1,150
25
26	Milestone 5: Finalization and Project Wrap-Up			175	11,375
27	Blockchain Developer (Zero-Knowledge Proof and Real-Time Database Integration)	5	20	100	6,500
28	Full-Stack Developer & UI/UX Design	5	15	75	4,875
29	Contingency			10%	1,138
30	Total				151,663
31
32
33	Executive Summary	ADA
34	Total Cost	151,663
35	Milestone 1	25,300
36	Milestone 2	50,600
37	Milestone 3	50,600
38	Milestone 4	12,650
39	Milestone 5	12,513
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