A take you can stand behind.
Build the reasoning here. Then make the memo, slide or correction people will actually read.
What happens if the plan changes?
Case figures per week. Each booked rental contributes $120 after its direct costs. Rental demand is an estimate, not confirmed support.
$80 still to fund. One evening changes use.
Does the funding gain justify the hours displaced? The chart cannot make that decision for you.