Salary/person Trip allowance (variable) incentive (variable) Gross Income Income tax(estimate) Net Income Income per head Total income expense (20 persons) Accident insurance premium (estimate) Uniform x2 units Total cost per head (H+J+K) Total cost (20 persons)