Estimating revenue sources

I’m considering a quick breakdown of potential revenues: ticketing and matchday events could bring in around 400-500 million, commercial activities might go over 500 million, and broadcasting could reach about 300 million. But I want to be careful not to fabricate any precise numbers since approximations are key here. I could present these sources as rough estimates, saying something like "main contributors come from commercial and operations." Let's get this right!

要点解读（据阿斯报）:

• 预测：皇马25-26赛季营收或达约12.48亿欧，有望刷新体育机构历史纪录（为预测而非已实现数据）。
• 增长驱动：新伯纳乌的全场景运营（比赛日、演唱会/赛事、会议会展、餐饮/酒店/款待）、赞助与商业开发升级、转播与欧战稳定表现。
• 含义：现金流更稳、财务健康度提升，有利于阵容投入与续约谈判；同时更能承压西甲工资帽与欧足联财政可持续规则。
• 风险与不确定：宏观消费、赛季竞技成绩、场馆运营爬坡速度、融资成本与折旧摊销都会影响最终利润（营收≠利润）。
• 对手对比：若成真，将进一步拉大与欧洲豪门的营收差距，巩固Deloitte Money League长期头部位置。

需要我按模块粗算一版可能的营收结构（比赛日/场馆、商业、媒体转播）和对工资帽的潜在影响区间吗？