REMBRAND × NBCUNIVERSAL

ICA Revenue Calculator

Sign in to access the model

REMBRAND × NBCUNIVERSAL

ICA Revenue Calculator

In-Content Advertising opportunity model across NBCUniversal's premium content library

1
Select Shows
2
Review Data
3
Set CPM & Calculate

0 of 30 shows selected.

QUICK START
Bravo — Cable First Run 15 shows
NBC Primetime (Broadcast & Streaming) 9 shows
Peacock — Catalogue / Streaming / VOD 21 shows

About This Model

Revenue projections are modeled estimates for planning purposes only. Formula: (Estimated Impressions / 1,000) × CPM × ICA Units per Episode × Episodes per Season. Impression figures are estimated US audience impressions derived from publicly reported viewership data.

How We Estimate Impressions (click to expand methodology)

FIRST RUN Current/newest season airing for the first time. Most defensible numbers.

How the per-episode impression figure is derived:

  • Primary source — Nielsen multiplatform ratings: When trades report L+7 or L+35 figures (live + DVR + streaming, captured 7 or 35 days post-airing), we use that as the anchor. Example: a Bravo show reported at "5M L+7 multiplatform avg/ep" → 5,000,000 impressions/ep.
  • Platform-direct disclosures: NBCU/Peacock/Bravo press releases provide the network's preferred number. We back-calculate per-episode from total/season figures where needed.
  • Cross-reference: When 2–3 sources disagree (Nielsen vs. trade vs. platform), we pick the median and document range internally.
  • Confidence: ±20%. Highest-quality numbers in the model.

Why this tier is most accurate: Networks and Nielsen actively publish first-run numbers (it's marketing fuel for them). The data is fresh and contested across multiple sources, so triangulation is possible.

LIVE CATALOG Prior seasons of an ongoing show. Anchored to streaming charts + new-season halo logic.

How the per-episode impression figure is derived:

  • Primary source — Nielsen Top 10 streaming charts: Weekly "minutes viewed" figures for top library titles → divided by average episode runtime → divided by episode count = rough per-episode reach.
  • Halo adjustment: Live catalog gets a measurable bump (1.5×–2.5×) in the 4–8 weeks leading into a new-season premiere. We model the steady-state, not the halo peak.
  • Rule of thumb: When direct chart data is unavailable, live catalog per-ep ≈ 30–50% of first-run per-ep. We apply 40% as a default mid-point.
  • Confidence: ±35%. Less direct measurement; dependent on what gets charted.
BACK CATALOG Fully concluded shows. Anchored to long-tail benchmarks + retrospectives.

How the per-episode impression figure is derived:

  • Primary source — platform retrospectives: Anniversary or milestone announcements ("Y billion minutes streamed of [show]") give us total catalog-lifetime figures.
  • Category benchmarks: Back-catalog per-ep typically runs 10–25% of original first-run reach in steady state. Tier defaults: prestige drama 20%, broadcast procedural 15%, reality/franchise 30% (Bravo holds up well).
  • Cultural rediscovery overrides: Some shows defy benchmarks when they hit a wave.
  • Episode-count compounding: Back-cat looks low per-ep, but a 15-season Housewives show has 300+ episodes earning year-round.
  • Confidence: ±50%. Most uncertain tier. Treat as directional planning estimates.

* Share your Nielsen ratings data by show and we'll swap the modeled estimates for your measurement-grade numbers.

Peacock Platform

41M+ paid subscribers. 84% ad-supported tier adoption (highest in streaming). Projected 84.2M US viewers by end of 2026. Advertisers see 24% brand favourability lift and +50% purchase intent lift.

Data Sources

  • NBCUniversal / Peacock / Bravo official press releases
  • Deadline, Variety, The Wrap, THR viewership reporting
  • FlixPatrol / TV Series Finale tracking data

Bravo Measurement

Bravo viewership is measured across linear + DVR + Peacock streaming. All multiplatform figures reflect total cross-platform audience, not live-only Nielsen ratings.

Distribution Windows (click to expand)

STREAMING Subscription on-demand viewing on a streaming app (Peacock).

Audience watches on-demand through Peacock. Where most premium first-run and library content lives today. Ads appear in the ad-supported tier; ICA placements live inside the content itself and play across all tiers.

  • How it's delivered: Peacock app on connected TV, mobile, web
  • Audience profile: Subscriber base; on-demand and binge behavior
  • Ad model: Subscription + ad-tier streaming CPMs (typically $25–$30)
  • Examples: Peacock Originals (Love Island USA, The Traitors, Bel-Air), Bravo next-day streaming
  • Measurement: Nielsen streaming ratings, NBCU first-party telemetry

In the data: streaming field. The "Streaming CPM" input in Step 3 prices this window.

LINEAR Traditional broadcast (NBC) or cable (Bravo, USA) airing on a scheduled channel.

Audience watches the show live (or via DVR) on a traditional channel at a scheduled time. Includes both free over-the-air broadcast (NBC) and cable bundle (Bravo, USA, MSNBC).

  • How it's delivered: Free antenna (NBC broadcast), cable/satellite/vMVPD (Bravo, USA)
  • Audience profile: Live + DVR viewers; older skew on average
  • Ad model: Traditional 30-second linear spots; Nielsen-rated CPMs ($22–$28)
  • Examples: NBC Primetime (Chicago Fire, SVU), Bravo Cable (Real Housewives first-run, Below Deck)
  • Measurement: Nielsen live + DVR, C3/C7 commercial ratings

In the data: linear field. Pure-streaming Peacock originals have linear = 0.

VOD Long-tail library on-demand — concluded shows or back-catalog seasons.

Long-tail on-demand consumption of older or concluded content sitting in Peacock's library. Distinct from first-run streaming — steady-state library audience rather than concentrated premiere window.

  • How it's delivered: Same Peacock app, but for library content
  • Audience profile: Discovery-driven, binge-watchers, nostalgia/comfort viewers
  • Ad model: Library / back-catalog CPMs (typically lower, $20–$24)
  • Examples: Housewives back-catalog, NBC procedural libraries, classic Peacock library
  • Measurement: Nielsen library streaming, platform anniversary disclosures

In the data: vod field. Most LIVE first-run shows have vod = 0; BACK-CAT shows lean on this column.