Commodore Media, Inc.
Proposed Ticker: CMIA 500 Fifth Avenue, Suite 3000
Exchange: NASDAQ-National Market New York, New York 10110
Industry: Service (212) 302-2727

All share information is proposed
Type of Shares:Class A Common Shares Filing Date:5/17/96
U.S. Shares Filed:4,300,000 Filing Price: -
Non-U.S. Shares Filed:0 Offering Amount: $0
Primary Shares:2,882,143 Expenses: -
Secondary Shares:1,417,857 Shs Out After:6,823,244

ManagerTierPhone
Donaldson, Lufkin & Jenrette Securities Corp.Lead Manager (212) 504-4525
CIBC Wood Gundy Securities Corp.Co-manager
CS First BostonCo-manager (212) 909-3312

Audited
Income
Latest
Unaudited
Income
Prior
Unaudited
Income
Balance
Sheet
12/31/95 3/31/96 3/26/95 3/31/96
Revenue:$33.65$8.05$6.51Assets:$63.21
Net Income:-$2.24-$1.44-$0.59Liabilities:$83.20
EPS:Equity:-$19.99

Note: Dollar amounts are in U.S. millions; Audited figures expressed as full year,
unaudited figures are partial year

Business Description
Commodore Media, Inc. owns and operates, or provides sales and marketing services for 33 radio broadcasting stations (nineteen FM and fourteen AM stations) in six medium-sized markets. The Company is the leading radio group on a pro forma basis in five of its six markets based on radio advertising revenue and is the leading radio group in each of its six markets based on audience share. The Company's average radio revenue share in its markets was 45.1% in pro forma 1995, which the Company believes is the highest average radio revenue share of any public radio broadcasting company in the United States. The Company's radio stations are located in the following markets: Fairfield County, Connecticut; Allentown, Pennsylvania; Wilmington, Delaware; Westchester/Putnam Counties, New York; Ft. Pierce-Stuart-Vero Beach, Florida (the "Treasure Coast Market") and Huntington, West Virginia/Ashland, Kentucky. The Company believes that operating radio stations in medium-sized markets offers significant opportunities to apply its programming, marketing and broadcasting expertise to increase broadcast cash flow and to establish a dominant market position that would be difficult for a competitor to replicate.

Use of Proceeds
The proceeds from the proposed offering will be used to repay existing indebtedness, to redeem the Company's outstanding shares of Series A Preferred Stock, to finance a portion of the Huntington Acquisitions and to pay deferred compensation.

Last updated: 10/28/96

©1996 IPO Data Systems, Inc. - All rights reserved.