I updated it because I forgot to include an area that calculates the team budget. The game will add the media money and revenue generated from attendance and merchandise in the future, but for the first year, the budget is derived from a portion of the media deal, generates ticket revenue for that first year since the game won't until the following year and subtracts an average of payroll.
To lower the number for past years or inflate for future years,
use this inflation calculator.