CONFIG block at the top of the script to go live.
| Person | Provedba | Prijava | Znanost | Total € |
|---|---|---|---|---|
| Mario Mihetec | 0 | — | — | 0 |
| Ana Daria Bokan | 6,960 | 12,133 | — | 19,093 |
| Stjepan Družinec PhD | 5,760 | 0 | 180 | 5,940 |
| Sunčan Vojvodić PhD | 1,920 | 1,866 | 2,620 | 6,406 |
| Roko Bračić PhD | 0 | 5,133 | 720 | 5,853 ⚠ |
| Lucija Kovačević | 0 | 0 | — | 0 |
| Dorotea Protrka | 0 | 0 | — | 0 |
| Person | Nom PM | Bruto €/mj | Wt. PM | Above 12 | Bonus € | Status |
|---|---|---|---|---|---|---|
| Mario Mihetec | 14.0 | 4,100 | 8.2 | — | 0 | below |
| Ana Daria Bokan | 14.0 | 2,255 | 14.9 | 2.9 | 6,960 | qualified |
| Stjepan Družinec | 13.5 | 2,255 | 14.4 | 2.4 | 5,760 | qualified |
| Sunčan Vojvodić | 12.0 | 2,255 | 12.8 | 0.8 | 1,920 | qualified |
| Roko Bračić | 10.5 | 2,255 | 11.2 | — | 0 | below |
| Lucija Kovačević | 11.0 | 2,255 | 11.7 | — | 0 | below |
| Dorotea Protrka | 11.0 | 2,255 | 11.7 | — | 0 | below |
| Project | Role | Total PM | PM this year | Provedba | Mgmt | Razvoj | |
|---|---|---|---|---|---|---|---|
| ▸ INITIATE | Partner | 142.0 | 40.5 | 14.6 | 14.5 | 11.4 | edit |
| ▸ EMERGE | Coord | 54.0 | 16.5 | 5.8 | 5.8 | 4.9 | edit |
| ▸ META-BUILD | Partner | 52.0 | 13.0 | 3.7 | 7.3 | 2.0 | edit |
| ▸ COMMUNITAS | Partner | 21.0 | 3.0 | 2.7 | 0.2 | 0.1 | edit |
| ▸ SET-HEAT | Partner | 32.9 | 8.2 | 5.5 | 1.2 | 1.5 | edit |
| ▸ AIMPRESS | Partner | 39.0 | 13.0 | 7.7 | 2.3 | 3.0 | edit |
| ▸ [incoming project A] | — | — | — | — | — | — | configure |
| Project | PM | Reviews | € |
|---|---|---|---|
| EMERGE | Sunčan | 1 / 3 | 1,200 |
| [future coord] | — | 0 | 0 |
| Person | Coord | Partner | Path met | Auto-qual | Status |
|---|---|---|---|---|---|
| Roko Bračić | 1 | 5 | a — 1 coord + 5 partner | — | qualified |
| Sunčan Vojvodić | 0 | 3 | — | EMERGE | qualified |
| Ana Daria Bokan | 1 | 5 | a — 1 coord + 5 partner | — | qualified |
| Stjepan Družinec | 0 | 3 | on track | — | in progress |
| Lucija Kovačević | 0 | 2 | on track | — | in progress |
| Dorotea Protrka | 0 | 1 | behind | — | at risk |
| Project | Role | Applicant | Revenue € | Pool 5% | Applicant | Team / head |
|---|---|---|---|---|---|---|
| Incoming A | Coord | ADB | 280,000 | 14,000 | 11,200 | 933 |
| Incoming B | Partner | Roko | 140,000 | 7,000 | 4,200 | 933 |
| Title / journal | Author | IF | SI | Citation rules | Share | Bonus € |
|---|---|---|---|---|---|---|
| DH decarb model · Energy | Sunčan | 4.2 | no | pass | 1.0 | 1,680 |
| Communitas pilot · JSDEWES SI | Roko | 2.1 | yes | draft | — | — |
| Person | Razvoj PM | Bruto €/mj | Wt. PM | Bonus € share | Goes to |
|---|---|---|---|---|---|
| Stunjek | 21.75 | 3,200 | 16.3 | part of Provedba total | Provedba bonus |
| Sunčan Vojvodić | 21.75 | 2,255 | 23.1 | part of Provedba total | Provedba bonus |
| Lucija Kovačević | 21.75 | 2,255 | 23.1 | part of Provedba total | Provedba bonus |
| Dorotea Protrka | 21.75 | 2,255 | 23.1 | part of Provedba total | Provedba bonus |
| Person | Sector | Project | Amount € | Source | Mechanism | Status |
|---|---|---|---|---|---|---|
| ADB | Provedba | INITIATE | 6,960 | pending | ||
| Stjepan | Provedba | COMMUNITAS | 5,760 | approved | ||
| Stjepan | Znanost | — (PhD min) | 3,600 | pending | ||
| Sunčan | Provedba | EMERGE | 1,920 | source unset | ||
| Sunčan | Znanost | Paper IF 4.2 | 1,680 | pending | ||
| Roko | Prijava | team pool | 2,800 | pending | ||
| Mario | Provedba | META-BUILD | 11,520 | paid |
| PM value (bruto €) | 2,400 |
| 12 PM threshold | 12 |
| PhD floor (bruto €) | 3,600 |
| Teaching rate (€/h) | 15 |
| Bachelor mentorship (€) | 200 |
| Master mentorship (€) | 300 |
| IF coefficient — normal | 400 |
| IF coefficient — Special Issue | 100 |
| Horizon review bonus (€) | 1,200 |
| Royalty rate | 5% |
| Royalty window (years) | 3 |
| Decided | Applies to | Changes |
|---|---|---|
| Dec 2025 | 2026 | Initial roll-out of new bonus system |
| Person | Monthly bruto € | Notes |
|---|---|---|
| Nikola Matak | 3,200.00 | |
| Stanislav Boldyryev | 3,411.78 | |
| Katarina Juričev Martinčev | 3,247.08 | |
| Ana Daria Bokan | 2,255.00 | |
| Mario Mihetec | 4,100.00 | |
| Dorotea Protrka | 2,255.00 | |
| Lucija Kovačević | 2,255.00 | |
| Goran Krajačić | to fill | missing from Excel |
| Marko Mimica | to fill | missing from Excel |
| Goran Stunjek | to fill | missing from Excel |
| Stjepan Družinec | to fill | missing from Excel |
| Sunčan Vojvodić | to fill | missing from Excel |
| Roko Bračić | to fill | missing from Excel |