Total NCAA ad spend (E + G from the allocation model) is distributed to each product type proportionally based on their revenue share. For example, if PC represents 70% of NCAA revenue, it receives 70% of the allocated ad spend.
COGS, Royalties, PayProc, and Shipping are calculated using the same assumptions as the main Operating Profit section.