Sure, no problem!
NY and ILL calculate taxes the same way. They both use a method that is much more complicated than any of the other states but only when taxes are capitalized. If you’re interested in learning how they compute taxes, I’ve provided a few references below…
Illinois Lease Sales Tax.pdf (305.3 KB)
Illinois Sales Tax Calculations.pdf (1.3 MB)
I wrote the second reference listed. Now, let’s get into it…
First, inventory all the hard data…
MSRP ………………………. 38388.00
Sell Price………………….. 38310.11
Acq Fee…………………… 650.00
*Sales Tax………………… 1962.12
Gross Cap……………… 40922.23
Rebate CCR………….. 5000.00
Net Cap………………… 35922.23
MF = .00255
RV = 23800.56 = 62% x 38388.00
Term = 36
Sales Tax Rate = 8.750%
Monthly Pay = .00255 x (35922.23 + 23800.56) + (35922.23 - 23800.56) /36
= 489.00
*Compute the sales tax of 1962.12 by recognizing that we need to deduct it from the Net Cap to get 33960.11. Now, we can calculate the base monthly payment…
Base Pay = .00255 x (33960.11 + 68824.71) + (33960.11 - 68824.71) /36
= 429.50
Next, calculate the sales Tax……
Just a penny difference… close enough.
Again, this calculation was necessary b/c the taxes are capitalized. If the taxes weren’t capped, the NY tax is computed as 8.750% x (36 x 429.50 + 5000) = 1790.43
Lease Inception Fees
1st Payment ….. 489.00
Doc Fee……….. 175.00
Other Fees…… 24.43 ??? ……. I’m betting this includes 15.31 tax on the Doc Fee
TOTAL DUE ….. 688.43
??? Let me know.
EDIT: You’re getting a 5000 rebate which is deducted from the Gross Cap You could think of it, indirectly, as a reduction off the MSRP. The problem is that you’re getting very little in terms of a dealer discount… the dealer doesn’t have much skin in the game which is why this deal is terrible. Also, I’m not sure whether the MF = .00255 is the buy rate which is the rate rate with no mark up. Check Prius Prime MF/RV — Car Forums at Edmunds.com