ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Impact of UEFA FSR Regs re Percentage of Football Earnings Limit to Player Squad Spend
2
Transfer out
3
Celtic PLC Revenue from 2023 Accounts
% limiterJota£25,400,000
4
£51,483,000
Football & Stadium Ops
Juranaovic£7,463,979
5
£29,072,000
Merchandisng
Giakoumakis£3,491,920
6
£39,296,000
Multi Media Etc
£36,355,899
7
£119,851,000
sub total
Funds available to spend on Playing Squad 24/25
8
£14,542,360
Combined Sale of Jota. Juranovic, GG
80%£107,514,688
9
£134,393,360Total
Funds available to spend on Playing Squad 25/26
10
70%£94,075,352
11
12
RFC Lts/RIFC PLCRevenue from 2023 Accounts
% limiter
13
14
£39,852,400
Gate Receipts/Hospitality
15
£6,254,000
Commercial Partnerships/Sponorships
16
£6,178,000
Broadcasting Rights
17
£11,121,000
Retail & Commercial
18
£18,522,000
UEFA Prize Money & Solidarity
19
£1,847,000
Other Revenue
Funds available to spend on Playing Squad 24/25
20
£83,774,400
Sub Total
80%£74,571,520
21
£9,440,000
Sale of Aribo & Bassey
22
£93,214,400total
Funds available to spend on Playing Squad 25/26
23
70%£65,250,080
24
25
26
Celtic spend advantage 24/25
£32,943,168
27
28
Celtic spend advantage 25/26
£28,825,272
29
30
Based on Revenue figures that are FSR compliant in both Celtic PLC and RIFC Plc 2023 published accounts
31
and assumes transfer fees paid over 2.5 years in all cases and is what is received each year to be counted as football earnings
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