Thinking about buying a Tesla and enjoyed your spreadsheet. A few comments after a very quick review:
-Did you include the cost of installing the home charging station in your initial costs?
-I think total cost of ownership - total and per mile (3,5,8 yrs) is a more relevant comparison tool...