
Originally Posted by
Verbl Kint
Can someone please check if my math below is correct?
Chevrolet Camaro 6.2 V8 2SS -- Current SRP = ₱ 4,138,888
On the old hierarchy, the V8 Camaro falls into the "Over ₱2.1M" category. Let's first remove e-VAT:
₱ 4,138,888 divided by 112% = ₱ 3,695,435.71
Assuming a profit margin of 15% (very conservative as some car brands go higher than 20%):
₱ 3,695,435.71 divided by 115% = ₱ 3,213,422.36
We then remove the fixed and marginal tax to get the estimated net manufacturer's price:
₱ 3,213,422.36 - ₱ 512,000 = ₱ 2,701,422.35
₱ 2,701,422.35 - ₱ 2,100,000 = ₱ 601,422.36
₱ 601,422.36 divided by 160% = ₱ 375,888.98
Estimated Net Manufacturer Price = ₱ 2,475,888.98
Add new 2018 excise tax (20% only since net retail price is below ₱4M), profit margin, and e-VAT:
₱ 2,475,888.98 * 120% = ₱ 2,971,066.78 -> with new excise tax
₱ 2,971,066.78 * 115% = ₱ 3,416,726.80 -> with profit margin
₱ 3,416,726.80 * 112% = ₱ 3,826,734.02 -> with e-VAT
2017 SRP: ₱ 4,138,888
estimated 2018 SRP: ₱ 3,826,734.02
Price difference: ₱ 312,153.98
I hope someone with accounting/taxation expertise can step in and correct any errors on the above.