I had requested ashwin to share his Cost Benefit Analysis (
post #12 (Verna 1.6xi @ 2000Km)) done as an excel format so that fellow BHPians can also use it.
Since he was not able to upload, I have done it on his behalf, direct your queries to him, if any.
The excel file is
here.