Hi all, I made 2 important updates to the model. (1) electriclove on HN discovered a bug in one of the formulas where the Ody's fuel cost was being overcounted. (2) I added in $1200 every 3rd year for tires. The end result is the Ody is now $37K and the Tesla is $42K, a slightly less than $5K difference or about $600/yr.