Airfare, hotels, meals and entertainment, and ground transport, $K. 2027 = next year's headcount × cost per head, by region.
What this shows: how I budget travel and entertainment: a rate per head by region, times the headcount plan. Change a headcount or a rate and the total follows. All names and figures are made up.