Estimates for one club over one season, in a worst, a mid and a best case. Type over any blue number and everything else recalculates; the button brings the agreed numbers back. Amounts are in euros before VAT unless the line says otherwise. Costs are shown as positive numbers and taken off in the subtotals.
The numbers file was not found: the page shows its structure without the agreed numbers.
The kit order is the mid case in every column, because a club knows its own order. The three columns vary only the tournament season and the introductions.