| 用车年数 | 年份 | 残值 | 累计保养 | 累计保险 | 累计油费 | 累计停车 | 累计用车成本 | 累计公里数 | 每公里成本 | 累计用车成本(含高速) | 高铁+打车成本 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | 2019 | ¥200000.00 | ¥0.00 | ¥0.00 | ¥0.00 | ¥0.00 | ¥0.00 | 0 | ¥0.00 | ¥0.00 | ¥0.00 |
| 1 | 2020 | ¥170000.00 | ¥2500.00 | ¥2500.00 | ¥2571.43 | ¥7200.00 | ¥44771.43 | 4286 | ¥10.45 | ¥45842.86 | ¥7500.00 |
| 2 | 2021 | ¥144500.00 | ¥5000.00 | ¥5000.00 | ¥5142.86 | ¥14400.00 | ¥85042.86 | 8571 | ¥9.92 | ¥87185.71 | ¥15000.00 |
| 3 | 2022 | ¥122825.00 | ¥7500.00 | ¥7500.00 | ¥7714.29 | ¥21600.00 | ¥121489.29 | 12857 | ¥9.45 | ¥124703.57 | ¥22500.00 |
| 4 | 2023 | ¥104401.25 | ¥10000.00 | ¥10000.00 | ¥10285.71 | ¥28800.00 | ¥154684.46 | 17143 | ¥9.02 | ¥158970.18 | ¥30000.00 |
| 5 | 2024 | ¥88741.06 | ¥12500.00 | ¥12500.00 | ¥12857.14 | ¥36000.00 | ¥185116.08 | 21429 | ¥8.64 | ¥190473.22 | ¥37500.00 |
| 6 | 2025 | ¥75429.90 | ¥15000.00 | ¥15000.00 | ¥15428.57 | ¥43200.00 | ¥213198.67 | 25714 | ¥8.29 | ¥219627.24 | ¥45000.00 |
| 7 | 2026 | ¥64115.42 | ¥17500.00 | ¥17500.00 | ¥18000.00 | ¥50400.00 | ¥239284.58 | 30000 | ¥7.98 | ¥246784.58 | ¥52500.00 |
| 8 | 2027 | ¥54498.11 | ¥20000.00 | ¥20000.00 | ¥24000.00 | ¥57600.00 | ¥267101.89 | 40000 | ¥6.68 | ¥277101.89 | ¥70000.00 |
| 9 | 2028 | ¥46323.39 | ¥22500.00 | ¥22500.00 | ¥30000.00 | ¥64800.00 | ¥293476.61 | 50000 | ¥5.87 | ¥305976.61 | ¥87500.00 |
| 10 | 2029 | ¥39374.88 | ¥25000.00 | ¥25000.00 | ¥36000.00 | ¥72000.00 | ¥318625.12 | 60000 | ¥5.31 | ¥333625.12 | ¥105000.00 |
| 11 | 2030 | ¥33468.65 | ¥27500.00 | ¥27500.00 | ¥42000.00 | ¥79200.00 | ¥342731.35 | 70000 | ¥4.90 | ¥360231.35 | ¥122500.00 |
| 12 | 2031 | ¥28448.35 | ¥30000.00 | ¥30000.00 | ¥48000.00 | ¥86400.00 | ¥365951.65 | 80000 | ¥4.57 | ¥385951.65 | ¥140000.00 |
| 13 | 2032 | ¥24181.10 | ¥32500.00 | ¥32500.00 | ¥54000.00 | ¥93600.00 | ¥388418.90 | 90000 | ¥4.32 | ¥410918.90 | ¥157500.00 |
| 14 | 2033 | ¥20553.93 | ¥35000.00 | ¥35000.00 | ¥60000.00 | ¥100800.00 | ¥410246.07 | 100000 | ¥4.10 | ¥435246.07 | ¥175000.00 |