Calculation of the Projected Player Cost Amount. The Player Cost Amount shall be calculated initially as the sum of: (1) 55% of projected League Media AR; (2) 45% of projected NFL Ventures/Postseason AR (other than AR from new line of business projects pursuant to Subsection 1(a)(xii)(2) above); (3) 40% of projected Local AR; and (4), if applicable, 50% of the net AR for new line of business projects pursuant to Subsection 1(a)(xiii)(2) above; less (5) 47.5% of the Joint Contribution Amount.