Tesla brakes last practically forever because they're almost never used. Regenerative braking is used for normal driving and the mechanical brakes are just there for hard braking, emergencies, and possibly at very low speeds. So I think you can take that back out of your numbers. Leaving out insurance seems really bizarre though.