Budget Dgital Landscape 2.0.xlsx

	B	C	D	E	F	G
1
2	Project Name: Digital Landscape 2.0
3	Ord	Description	Unit	Quantity	Total (USD)	Total (MZN)
4	1	Translation of the articles to Emakhuwa	25.00	53.00	1,325.00	83,806.25
5	2	Issuing invitation to faculties and students	2.00	15.00	30.00	1,897.50
6	3	T-shirts	11.00	62.00	682.00	43,136.50
7	4	Prizes	500.00	1.00	500.00	31,625.00
8	5	Recording and editing the short video's	20.00	53.00	1,060.00	67,045.00
9	6	Issue participations certificates	2.00	30.00	60.00	3,795.00
10	7	Snack at event day	5.50	130.00	715.00	45,223.75
11	8	Uploading the videos on wikicommons	12.00	1.00	12.00	759.00
12	Sub-Total				4,384.00	277,288.00
13	9	Overspend Funds	143.31	1.00	143.31	9,064.36
14	Grande Total				4,527.31	286,352.36
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