Midterm Super PAC Capital Allocator TX-SEN $200M MODEL

Independent Expenditure Arbitrage, FCC Lowest Unit Rate (LUR) Penalties & GRP Saturation Yields
Capital & Media Allocation $200.0M
Total Expenditure War Chest$200M
Channel Deployment Mix 100%
Broadcast TV (Commercial Rate)42%
Connected TV & Digital Video28%
Direct Field Canvassing (GOTV)20%
Targeted Direct Mail & Voter ID10%
Texas DMA Market Weights
Dallas-Fort Worth (DFW)32%
Houston (GOP/Swing Suburbs)28%
San Antonio & Bexar14%
Austin / Central Texas12%
Rio Grande Valley (RGV)8%
El Paso & West Texas6%
GRP Saturation & Voter Persuasion Diminishing Returns Curve Optimal Zone
Media Market Saturation & Efficiency Breakdown
Texas DMA Spend Weekly GRP LUR Markup Net Turnout Status
Strategic Bottleneck: Broadcast TV saturation in DFW/Houston markets exceeding 1200 GRP/week threshold
Campaign Yield Telemetry
Gross Impressions
482.4M
Net Effective Reach
Super PAC LUR Penalty
$37.8M
Commercial Premium
Projected Turnout Lift
+184,500
Net Persuaded / Mobilized
Efficiency Score
81.2%
High ROI Blend
FCC Lowest Unit Rate (LUR) Legal Gap

Federal law guarantees candidate committees the lowest commercial rate 45 days before a primary and 60 days before general elections (47 U.S.C. § 315). Independent Super PACs enjoy no rate ceiling and pay standard market premiums up to 3.5×.

Direct Candidate Committee Purchasing Power $84.0M Buying Power
Super PAC Equivalent Yield (After Commercial Penalty) $46.2M Real Media Value
Ground vs Airwave Trade-off
Field Canvass Yield: ~$217 per net mobilized voter (Linear scale up to $50M before field capacity limits).
Broadcast TV Yield: ~$455 per net persuaded voter at <800 GRP; degrades to >$1,800/vote beyond 1,200 GRP due to ad saturation & burnout.
Enjoy this tool? Build your own with Super