| 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 | ¥3000.00 | ¥7200.00 | ¥45200.00 | 5000 | ¥9.04 | ¥46450.00 | ¥8750.00 |
| 2 | 2021 | ¥144500.00 | ¥5000.00 | ¥5000.00 | ¥6000.00 | ¥14400.00 | ¥85900.00 | 10000 | ¥8.59 | ¥88400.00 | ¥17500.00 |
| 3 | 2022 | ¥122825.00 | ¥7500.00 | ¥7500.00 | ¥9000.00 | ¥21600.00 | ¥122775.00 | 15000 | ¥8.19 | ¥126525.00 | ¥26250.00 |
| 4 | 2023 | ¥104401.25 | ¥10000.00 | ¥10000.00 | ¥12000.00 | ¥28800.00 | ¥156398.75 | 20000 | ¥7.82 | ¥161398.75 | ¥35000.00 |
| 5 | 2024 | ¥88741.06 | ¥12500.00 | ¥12500.00 | ¥15000.00 | ¥36000.00 | ¥187258.94 | 25000 | ¥7.49 | ¥193508.94 | ¥43750.00 |
| 6 | 2025 | ¥75429.90 | ¥15000.00 | ¥15000.00 | ¥18000.00 | ¥43200.00 | ¥215770.10 | 30000 | ¥7.19 | ¥223270.10 | ¥52500.00 |
| 7 | 2026 | ¥64115.42 | ¥17500.00 | ¥17500.00 | ¥24000.00 | ¥50400.00 | ¥245284.58 | 40000 | ¥6.13 | ¥255284.58 | ¥70000.00 |
| 8 | 2027 | ¥54498.11 | ¥20000.00 | ¥20000.00 | ¥30000.00 | ¥57600.00 | ¥273101.89 | 50000 | ¥5.46 | ¥285601.89 | ¥87500.00 |
| 9 | 2028 | ¥46323.39 | ¥22500.00 | ¥22500.00 | ¥36000.00 | ¥64800.00 | ¥299476.61 | 60000 | ¥4.99 | ¥314476.61 | ¥105000.00 |
| 10 | 2029 | ¥39374.88 | ¥25000.00 | ¥25000.00 | ¥42000.00 | ¥72000.00 | ¥324625.12 | 70000 | ¥4.64 | ¥342125.12 | ¥122500.00 |
| 11 | 2030 | ¥33468.65 | ¥27500.00 | ¥27500.00 | ¥48000.00 | ¥79200.00 | ¥348731.35 | 80000 | ¥4.36 | ¥368731.35 | ¥140000.00 |
| 12 | 2031 | ¥28448.35 | ¥30000.00 | ¥30000.00 | ¥54000.00 | ¥86400.00 | ¥371951.65 | 90000 | ¥4.13 | ¥394451.65 | ¥157500.00 |
| 13 | 2032 | ¥24181.10 | ¥32500.00 | ¥32500.00 | ¥60000.00 | ¥93600.00 | ¥394418.90 | 100000 | ¥3.94 | ¥419418.90 | ¥175000.00 |
| 14 | 2033 | ¥20553.93 | ¥35000.00 | ¥35000.00 | ¥66000.00 | ¥100800.00 | ¥416246.07 | 110000 | ¥3.78 | ¥443746.07 | ¥192500.00 |