A | B | C | D | E | F | G | H | I | J | |
---|---|---|---|---|---|---|---|---|---|---|
1 | Copyright Rates For Larger Commercial Station | |||||||||
2 | PRS for Music | 5.25% | ||||||||
3 | PPL | 5.00% | ||||||||
4 | Total | 10.25% | ||||||||
5 | ||||||||||
6 | Commercial Revenue | |||||||||
7 | Estimated Capital London revenue | £20,000,000 | ||||||||
8 | ||||||||||
9 | Copyright Payable for Capital London | £2,050,000 | ||||||||
10 | ||||||||||
11 | Annual Tracks Played - Capital London | |||||||||
12 | Tracks played in last 30 days | 9,339 | ||||||||
13 | Unique tracks played in last 30 days | 169 | ||||||||
14 | Estimated tracks played in 365 days | 113,625 | ||||||||
15 | ||||||||||
16 | Copyright Payable Per Track Played | £18.04 | ||||||||
17 | ||||||||||
18 | Capital London Audience | |||||||||
19 | Capital London Hours (RAJAR Q3 2014) | 10,886,000 | ||||||||
20 | Average Capital London Hours - per day | 1,555,143 | ||||||||
21 | Average Capital London Hours - per hour | 64,798 | ||||||||
22 | Capital London Average Audience | 64,798 | ||||||||
23 | ||||||||||
24 | Copyright Payable Per Track Per Listener | £0.00028 | ||||||||
25 | ||||||||||
26 | Aloe Blacc claimed Pandora songwriting payments | |||||||||
27 | Plays | 168,000,000 | ||||||||
28 | Total Payable (all songwriters) | $12,359.00 | ||||||||
29 | Revenue per Play | $0.000074 | ||||||||
30 | ||||||||||
31 | Exchange Rate | |||||||||
32 | $1.00 | £0.63 | ||||||||
33 | ||||||||||
34 | Aloe Blacc revenue per play (GBP) | £0.000046 | ||||||||
35 | ||||||||||
36 | Ratio of UK Commercial Radio to Claimed Pandora Copyright | 6.01 | ||||||||
37 | ||||||||||
38 | Sam Smith - Capital London Revenues | |||||||||
39 | Tracks played in last 30 days | 522 | ||||||||
40 | % of total Capital London output | 5.59% | ||||||||
41 | ||||||||||
42 | Sam Smith - Potential % of Capital London copyright fees | £114,584 | ||||||||
43 | ||||||||||
44 | Equivalent number of monthly plays | 33,824,357 | ||||||||
45 | ||||||||||
46 | ||||||||||
47 | ||||||||||
48 | ||||||||||
49 |