QUOTE(captivesim @ Mar 12 2019, 07:57 PM)
Hmmm...I understand the cost should not be the same so i already average it up to make things easier to understand.
its averaged already for 80 students monthly.
Yes, a lot of things can happen but 5 years is the term of the franchise contract, subject to renewal.
The fact that you've "already average it up to make things easier to understand" shows that you've made projections or estimations or guessing work.
Now, you wanted to know "anything i left out or someone who has experience can give some input". So, some people here already highlighted that you're missing practicality & reality checks in your estimations. Missing those 2 factors kinda throws off your estimation easily or makes it really weak with nothing solid to back it up.
You're opening an enrichment center in your hometown, there's no such thing there as you said. Hence there's no clue to the market demand. For all you know, you may end up with 0~10 students for the entire 60 months. Then to save your situation, you may want to spend A LOT on marketing your center. That's 1 example how your estimation of revenue & cost could go off almost instantly, especially when you didn't budget for marketing.
Lastly, new businesses isn't as straight forward as the calculations you made in the 1st post. Your calculations may be more practical if you're buying off an existing business with track records already. With proven track records as a basis of calculation, at least those estimations are more plausible.