I see you're very active in GSW forum.....I answered once to a post similar to yours:
Dear Stan, You are just wrong on the Math. You used revenue per store of $250 a year instead of per month. which means they will need only 1,066 stores to breakeven not 12,800 stores, using your assumptions.