OTableR/anno/en_47_iea.html

<table>
 <thead>
  <tr>
   <th colspan="4">
    Cost of ownership parameters
   </th>
   <th>
    India
   </th>
   <th>
    China
   </th>
  </tr>
 </thead>
 <tbody>
  <tr>
   <td rowspan="16">
    OPEX
   </td>
   <td rowspan="4">
    ICEV fuel
    <br>
    economy
    <br>
    (2023)
   </td>
   <td>
    Gasoline
   </td>
   <td>
    2W
   </td>
   <td>
    1.6 I/100 km
   </td>
   <td>
    1.71 I/100 km
   </td>
  </tr>
  <tr>
   <td>
    Gasoline
   </td>
   <td rowspan="3">
    3W
   </td>
   <td>
    3.1 I/100 km
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td>
    Diesel
   </td>
   <td>
    2.7 Ige/100 km
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td>
    Natural gas
   </td>
   <td>
    4.1 Ige/100 km
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    BEV fuel economy
    <br>
    (2023)
   </td>
   <td>
    2W
   </td>
   <td>
    0.4 Ige/100 km
   </td>
   <td>
    0.3 Ige/100 km
   </td>
  </tr>
  <tr>
   <td>
    3W
   </td>
   <td>
    0.6 Ige/100 km
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    Annual mileage
   </td>
   <td>
    2W
   </td>
   <td colspan="2">
    8 800 km/year
   </td>
  </tr>
  <tr>
   <td>
    3W
   </td>
   <td>
    29 500 km/year
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Gasoline price(in 2022)
   </td>
   <td>
    USD 1.32/litre
   </td>
   <td>
    USD 1.00/litre
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Diesel price(in 2022)
   </td>
   <td>
    USD 1.18/Ige
   </td>
   <td>
    USD 1.14/lge
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Naturalgas price(in 2022)
   </td>
   <td>
    USD 0.68/Ige
   </td>
   <td>
    USD 0.60/Ige
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Electricity price(2022)
   </td>
   <td>
    USD 0.06/kWh
   </td>
   <td>
    USD 0.08/kWh
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    Maintenance
   </td>
   <td>
    ICEV
   </td>
   <td colspan="2">
    3.6% of retail price per year
   </td>
  </tr>
  <tr>
   <td>
    BEV
   </td>
   <td colspan="2">
    1.2% of retail price per year
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    Insurance
   </td>
   <td>
    ICEV
   </td>
   <td colspan="2">
    0.9% of retail price per year
   </td>
  </tr>
  <tr>
   <td>
    BEV
   </td>
   <td colspan="2">
    0.9% of retail price per year
   </td>
  </tr>
  <tr>
   <td rowspan="13">
    CAPEX
   </td>
   <td rowspan="4">
    ICEV
    <br>
    purchase
    <br>
    price
    <br>
    (2023)
   </td>
   <td>
    Gasoline
   </td>
   <td>
    2W
   </td>
   <td>
    USD 1 094
   </td>
   <td>
    USD 875
   </td>
  </tr>
  <tr>
   <td>
    Gasoline
   </td>
   <td rowspan="3">
    3W
   </td>
   <td>
    USD 3 840
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td>
    Diesel
   </td>
   <td>
    USD 4 420
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td>
    Natural gas
   </td>
   <td>
    USD 4 635
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    BEV purchase price
    <br>
    (2023)
   </td>
   <td>
    2W
   </td>
   <td>
    USD 1 442
   </td>
   <td>
    USD 1 044
   </td>
  </tr>
  <tr>
   <td>
    3W
   </td>
   <td>
    USD 11 966
   </td>
   <td>
    --
   </td>
  </tr>
  <tr>
   <td colspan="2" rowspan="2">
    Subsidy
   </td>
   <td>
    2W
   </td>
   <td>
    EMPS: INR 10
    <br>
    000
   </td>
   <td>
    None
   </td>
  </tr>
  <tr>
   <td>
    3W
   </td>
   <td>
    EMPS: INR 50
    <br>
    000
   </td>
   <td>
    None
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Tax rebates
   </td>
   <td>
    RTO: 10% 0f
    <br>
    retail price
    <br>
    GST: 23% of
    <br>
    retail price
   </td>
   <td>
    None
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Vehicle depreciation
   </td>
   <td colspan="2">
    No resale value considered
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Loan term
   </td>
   <td colspan="2">
    3 years
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Loan downpayment
   </td>
   <td>
    10% of retail
    <br>
    price
   </td>
   <td>
    20% of retail price
   </td>
  </tr>
  <tr>
   <td colspan="3">
    Loan interest rate
   </td>
   <td>
    11.0%
   </td>
   <td>
    10.3%
   </td>
  </tr>
 </tbody>
</table>