Wavumbuzi Rwanda Prizes.xlsx

	B	C	D	E	F	G	H	I	K	L
1	Incentives
2	Exchange rate	955
3					RWF		$		Note/Suggestions	Richard Suggestions
4	Learners	Budget Code	Level	# of Winners	Unit Prize	Total	Unit Prize	Total
5	Learners Weekly Best Submission	R41	Week 1	2	20,000	40,000	20.9	$41.9	Cash
6	Learners Weekly Best Submission	R41	Week 2	2	22,000	44,000	23.0	$46.1	Cash
7	Learners Weekly Best Submission	R41	Week 3	2	24,000	48,000	25.1	$50.3	Cash
8	Learners Weekly Best Submission	R41	Week 4	2	26,000	52,000	27.2	$54.5	Cash
9	Learners Weekly Best Submission	R41	Week 5	2	28,000	56,000	29.3	$58.6	Cash
10	Learners Weekly Best Submission	R41	Week 6	2	30,000	60,000	31.4	$62.8	Cash
11	Learners Weekly Leaderboard by Province	R41	Week 1	5	20,000	100,000	20.9	$104.7	Cash
12	Learners Weekly Leaderboard by Province	R41	Week 2	5	22,000	110,000	23.0	$115.2	Cash
13	Learners Weekly Leaderboard by Province	R41	Week 3	5	24,000	120,000	25.1	$125.7	Cash
14	Learners Weekly Leaderboard by Province	R41	Week 4	5	26,000	130,000	27.2	$136.1	Cash
15	Learners Weekly Leaderboard by Province	R41	Week 5	5	28,000	140,000	29.3	$146.6	Cash
16	Learners Weekly Leaderboard by Province	R41	Week 6	5	30,000	150,000	31.4	$157.1	Cash
17	Sub-Total					1,050,000		$1,099.5
18
19	Top Learner 1 Prize	R41	Grand Prize	1	3,500,000	3,500,000	3664.9	$3,664.9	Innovation Tour + Trophy + Laptop + shadowing opportunity	1st, 2nd , 3rd place trophies - trim budget to 3.5 M
20	Top Learner 2 Prize	R41	Grand Prize	1	400,000	400,000	418.8	$418.8	Laptop + Certificate + Trophy + shadowing opportunity
21	Top Learner 3 Prize	R41	Grand Prize	1	400,000	400,000	418.8	$418.8	Laptop + Certificate + Trophy
22	Top Learner 4-10 Prize	R41	Grand Prize	7	100,000	700,000	104.7	$733.0	Certificate and Smart Phone (Maraphone/infinix/tecno)
23	Sub-Total					5,000,000		$5,235.6
24
25	Teachers
26	Teacher Weekly Winners	R40	Week 1	3	40,000	120,000	41.9	$125.7	Cash
27	Teacher Weekly Winners	R40	Week 2	3	42,000	126,000	44.0	$131.9	Cash
28	Teacher Weekly Winners	R40	Week 3	3	44,000	132,000	46.1	$138.2	Cash
29	Teacher Weekly Winners	R40	Week 4	3	46,000	138,000	48.2	$144.5	Cash
30	Teacher Weekly Winners	R40	Week 5	3	48,000	144,000	50.3	$150.8	Cash
31	Teacher Weekly Winners	R40	Week 6	3	50,000	150,000	52.4	$157.1	Cash
32	Sub-Total					810,000		$848.2
33
34	Teachers Club Star Prize	R40	Week 1	1	40,000	40,000	41.9	$41.9	Cash
35	Teachers Club Star Prize	R40	Week 2	1	40,000	40,000	41.9	$41.9	Cash
36	Teachers Club Star Prize	R40	Week 3	1	40,000	40,000	41.9	$41.9	Cash
37	Teachers Club Star Prize	R40	Week 4	1	40,000	40,000	41.9	$41.9	Cash
38	Teachers Club Star Prize	R40	Week 5	1	40,000	40,000	41.9	$41.9	Cash
39	Teachers Club Star Prize	R40	Week 6	1	40,000	40,000	41.9	$41.9	Cash
40	Sub-Total					240,000		$251.3
41
42	Teacher 1 Prize	R40	Grand Prize	1	250,000	250,000	261.8	$261.8	Laptop + Certificate
43	Teacher 2 Prize	R40	Grand Prize	1	200,000	200,000	209.4	$209.4	Laptop + Certificate	Trim overall learner prize and accommodate this section
44	Teacher 3 Prize	R40	Grand Prize	1	150,000	150,000	157.1	$157.1	Laptop + Certificate
45	Teacher 4-10 Cash Prize	R40	Grand Prize	7	70,000	490,000	73.3	$513.1	Cash + Certificate
46	Sub-Total					1,090,000		$1,141.4
47
48	Schools
49
50	School Weekly Spot Prize		Week 1	3	50,000	150000	52.4	$157.1	Cash
51	School Weekly Spot Prize		Week 2	3	60,000	180000	62.8	$188.5	Cash
52	School Weekly Spot Prize		Week 3	3	70,000	210000	73.3	$219.9	Cash
53	School Weekly Spot Prize		Week 4	3	80,000	240000	83.8	$251.3	Cash
54	School Weekly Spot Prize		Week 5	3	90,000	270000	94.2	$282.7	Cash
55	School Weekly Spot Prize		Week 6	3	100,000	300000	104.7	$314.1	Cash
56	Sub-Total					1,350,000		$1,413.6
57
58	Top 1 School Prize	R40	Grand Prize	1	500,000	500,000	523.6	$523.6	Trophy + TV LED Screen x1 + Certificate
59	Top 2 School Cash Prize	R40	Grand Prize	1	400,000	400,000	418.8	$418.8	Cash + Trophy + Certificate
60	Top 3 School Cash Prize	R40	Grand Prize	1	300,000	300,000	314.1	$314.1	Cash + Trophy + Certificate
61	Top 4-10 School Cash Prize	R40	Grand Prize	7	200,000	1,400,000	209.4	$1,466.0	Cash + Certificate
62	Sub-Total					2,100,000		$2,199.0
63
64	Pitch Teams								Money
65	Team Winner 1					300,000	500.0	$314.1	Cash	Large mock cheque+ visit schools (invite DDE/DEO)
66	Team Winner 2					250,000	400.0	$261.8	Cash
67	Team Winner 3					200,000	300.0	$209.4	Cash
68	Team Winner 4					150,000	250.0	$157.1	Cash
69	Team Winner 5					100,000	200.0	$104.7	Cash
70	Total					1,000,000	1650.0	$1,047.1
71
72	Total Weekly Incentives					3,450,000		$3,612.6
73	Total Top Winners					9,190,000		$9,623.0
74
75	TOTAL					12,640,000		$13,235.6
76
77
78							Budget:	$13,500.0
79
80						3,450,000
81
82						13,140,000
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100