Without weight constraints of a car, you can use larger fire-containment-cell sizes, significantly lowering manufacturing costs. Also, you are ignoring the value you can get back when you recycle the battery, which may be part of how Tesla is offing the $15,000 replacement.

I still don't know if the numbers would work out though.