TCO Calculator
Calculate the Total Cost of Ownership for your customer.
Ad hoc maintenance total for H100 Bakkie 2.6 EURO II Deck (inc. VAT):
R 36 290,42
Includes: clutch, brakes, shocks, wipers, battery (5-year estimate)
Based on official service schedule for: H100 Bakkie 2.6 EURO II Deck
Service interval: 10,000 km — Inflation rate applied: 4,8% p.a.
Excluded from calculation.
Excluded from calculation.
Depreciation = Purchase Price (at time of acquisition) minus M&M Book Value (Mead & McGrouther retail guide), spread over the term.
Year of acquisition: 2021 (current year 2026 minus 5-year term)
Look up the retail price for this vehicle in the 2021 Hyundai price list, then enter it as the Purchase Price below. Override if your actual purchase price differs.
M&M Book Value - User Entry Required
Look up the Mead & McGrouther (M&M) Retail Book Value for this vehicle for 2021 and enter it below. The M&M guide is available from your dealer management system or via TransUnion Auto.
Once entered, Total Depreciation will calculate automatically.
TCO Results
5 yr / 240 000 km total
Total TCO
R 1 324 715,71
339,8% of retail
Monthly (PM)
R 15 580,26
all costs included
Cents per km
389,5 c/km
monthly basis
TCO per km
R 5,52/km
over full term
Monthly Cost Breakdown
Cost Summary
| Category | PM | TCO |
|---|---|---|
| 1. Purchase | R 6 498,33 | R 389 900,00 |
| 2. Maintenance | R 604,84 | R 36 290,42 |
| 3. Service | R 1 808,18 | R 108 490,67 |
| 4. Tyres | R 322,00 | R 19 320,22 |
| 5. Fuel | R 7 560,24 | R 453 614,40 |
| 8. Depreciation | R 5 285,00 | R 317 100,00 |
| TOTAL | R 15 580,26 | R 1 324 715,71 |