My math is simpler
41 beds, lets minus one bed ,so 40beds
40beds x 1 million in revenue = 40 million
40beds x 750,000 in revenue = 30 million
40 beds x 500,000 in revenue = 20 million
40 beds x 250 000 in revenue = 10 million
Of course we dont know on revenue what is the net profit, hopefully, though am sure its high.
Jmo so bottom line its either 10 million low end or 40 million high end
Place your best lol