You are accounting for the A4 maintenance but not the M3? Also, Modern gassers only need one oil change/year or 15K miles. (example - my jag XF is every 16K mi/ year).
Also, some comparable new car brands (Jaguar, BMW, etc.) provide free maintenance for the duration of the warranty!!
i.e. not...