Your numbers are not entirely right.
My numbers only looked at this year yes, but the cost per studnet is approx $10,000 per student per year in ongoing costs, so your costs drastically undercount the real cost.
Huh?
I didn't even give any numbers for what I thought the costs were.
It's just that dividing the cost by the number of students there NOW is overly simplistic.