You have an incredibly adversarial tone with that "actual numbers" as if mine aren't, so I'm not going to continue.
But I will point out I'm using averages and you are cherry picking low mileage per year, low fuel consumption, and low gas prices. And I'm guessing funny electric numbers to change 1/4 the cost of gas to nearly 2/3 the cost. And funny enough you are combining low mileage per year with moderately-high battery replacement rate. You are picking and choosing.