ABCDEFGHIJ
1
Copyright Rates For Larger Commercial Station
2
PRS for Music5.25%
3
PPL5.00%
4
Total10.25%
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 days9,339
13
Unique tracks played in last 30 days169
14
Estimated tracks played in 365 days113,625
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 day1,555,143
21
Average Capital London Hours - per hour64,798
22
Capital London Average Audience64,798
23
24
Copyright Payable Per Track Per Listener£0.00028
25
26
Aloe Blacc claimed Pandora songwriting payments
27
Plays168,000,000
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 days522
40
% of total Capital London output5.59%
41
42
Sam Smith - Potential % of Capital London copyright fees
£114,584
43
44
Equivalent number of monthly plays33,824,357
45
46
47
48
49