Sadik Industries must install $1 million of new machinery in its Texas plant. It can obtain a bank loan for 100% of the required amount. Alternatively, a Texas investment banking firm that represents a group of investors believes that it can arrange for a lease financing plan. Assume that these facts apply:

1. The equipment falls in the MACRS 3-year class.
2. Estimated maintenance expenses are $52,000 per year.
3. The firm's tax rate is 37%.
4. If the money is borrowed, the bank loan will be at a rate of 13%, amortized in six equal installments at the end of each year.
5. The tentative lease terms call for payments of $280,000 at the end of each year for 3 years. The lease is a guideline lease.
6. Under the proposed lease terms, the lessee must pay for insurance, property taxes, and maintenance.
7. Sadik must use the equipment if it is to continue in business, so it will almost certainly want to acquire the property at the end of the lease. If it does, then under the lease terms it can purchase the machinery at its fair market value at Year 3. The best estimate of this market value is $180,000, but it could be much higher or lower under certain circumstances. If purchased at Year 3, the used equipment would fall into the MACRS 3-year class. Sadik would actually be able to make the purchase on the last day of the year (i.e., slightly before Year 3), so Sadik would get to take the first depreciation expense at Year 3 (the remaining depreciation expenses would be at Year 4 through Year 6). On the time line, Sadik would show the cost of the used equipment at Year 3 and its depreciation expenses starting at Year 3.

Year	3-year MACRS
1	33.33	%
2	44.45	%
3	14.81	%
4	7.41	%

The data has been collected in the Microsoft Excel Online file below. Open the spreadsheet and perform the required analysis to answer the questions below.

To assist management in making the proper lease-versus-buy decision, you are asked to answer the following questions:

What is the net advantage of leasing? Should Sadik take the lease? Do not round intermediate calculations. Round your answer to the nearest dollar.

Net advantage of leasing $_______

\begin{tabular}{|c|c|c|c|c|c|c|c|} \hline Lease versus Buy & & & & & & & \\ \hline Cost of machinery & $1,000,000 & & & & & & \\ \hline Bank loan amount as % of cost & 100.00% & & & & & & \\ \hline \multirow[t]{2}{*}{ MACRS Depreciation Rates: } & & Year 1 & Year 2 & Year 3 & Year 4 & & \\ \hline & & 33.33% & 44.45% & 14.81% & 7.41% & & \\ \hline Estimated annual maintenance expenses & $52,000 & & & & & & \\ \hline Length of lease term (in years) & 3 & & & & & & \\ \hline Annual end-of-year lease payments & $280,000 & & & & & & \\ \hline Lessee pays for insurance, property taxes, and maintenance & Yes & & & & & & \\ \hline Machinery fair market value at Year 3 & $180,000 & & & & & & \\ \hline Firm's tax rate & 37.00% & & & & & & \\ \hline Bank loan rate & 13.00% & & & & & & \\ \hline Length of loan term (in years) for annual end-of-year payments & 6 & & & & & & \\ \hline \multicolumn{8}{|l|}{ Borrow and Buy Analysis: } \\ \hline Depreciation Schedule of New Machinery: & & Year 1 & Year 2 & Year 3 & Year 4 & & \\ \hline \multicolumn{8}{|l|}{ Depreciation expense } \\ \hline Book value of new machinery & & $1,000,000 & $1,000,000 & $1,000,000 & $1,000,000 & & \\ \hline Amortization Schedule of Loan: & & Year 1 & Year 2 & Year 3 & Year 4 & Year 5 & Year 6 \\ \hline Beginning loan balance & & $1,000,000 & $0 & $0 & $0 & $0 & $0 \\ \hline Loan payment & & & 0 & 0 & 0 & 0 & 0 \\ \hline \multicolumn{8}{|l|}{ Interest payment } \\ \hline Principal payment & & & & & & & \\ \hline Ending loan balance & & & & & & & \\ \hline \end{tabular}