Piccadilly Talk - Ofcom Licensing
Piccadilly Talk - Ofcom Licensing
Piccadilly Talk - Ofcom Licensing
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5<br />
Population 1,450 1,450 1,450 1,450 1,450<br />
Weekly Reach (000) 51 68 102 112 124<br />
Weekly Reach % 3.5% 4.7% 7.1% 7.8% 8.5%<br />
Average Hours 5.0 7.0 9.0 9.0 9.0<br />
Total Hours 256 477 920 1,012 1,114<br />
Average Spot Audience<br />
(assumed audience/hrs 12.00-06.00 immaterial)<br />
2.0 3.8 7.3 8.0 8.8<br />
Saleable Hours 18.0 18.0 18.0 18.0 18.0<br />
Average Hourly Minutage 4.0 6.5 8.1 8.3 8.5<br />
% Sold per Hour<br />
(based on 9 minutes per hour)<br />
44.4% 72.2% 90.0% 92.6% 94.5%<br />
Total Spots Sold per Annum 52,507 85,384 106,434 109,450 111,744<br />
% Sold Locally 50.5% 45.0% 40.0% 40.0% 40.0%<br />
% Sold Nationally 50.0% 55.0% 60.0% 60.0% 60.0%<br />
Local Cost per Thousand 2.46 1.76 1.80 1.83 1.87<br />
National Cost per Thousand 1.34 1.68 1.71 1.75 1.78<br />
Local Spot Rate 5.0 6.7 13.1 14.7 16.5<br />
National Spot Rate 2.7 6.4 12.5 14.0 15.8<br />
Local Revenue (gross) 131,269 256,413 558,893 644,845 738,682<br />
% of Local Revenue subject to Agency Comm. 10% 10% 10% 10% 10%<br />
Agency Commission 1,969 3,846 8,383 9,673 11,080<br />
Net Local Revenue 129,300 252,567 550,509 635,172 727,602<br />
National Revenue 71,594 298,809 799,324 922,253 1,056,458<br />
Agency Commission 10,739 44,821 119,899 138,338 158,469<br />
Net Rational Revenue 60,855 253,987 679,426 783,915 897,989<br />
<br />
Total Net Revenue 190,154 506,554 1,229,935 1,419,087 1,625,591<br />
Total Gross Revenue 202,862 555,222 1,358,217 1,567,097 1,795,140<br />
Gross Airtime 202,862 555,222 1,358,217 1,567,097 1,795,140<br />
Gross S&P 100,000 135,000 180,000 200,000 220,000<br />
Creative 22,930 45,257 90,051 104,517 114,760<br />
Total Station Gross Revenue 325,792 735,478 1,628,268 1,871,615 2,129,900<br />
Gross Revenue 203 555 1,358 1,567 1,795<br />
Discounts/Commissions 13 49 128 1,419 1,626<br />
Net Revenue 190 507 1,230 1,419 1,626<br />
Section 105 (A): Ability to Maintain Proposed Service 11