Lease versus Buy

Big Sky Mining Company must install $1.5 million of new machinery in its Nevada mine. It can obtain a bank loan for 100% of the purchase price, or it can lease the machinery. Assume that the following facts apply:

The machinery falls into the MACRS 3-year class.

Under either the lease or the purchase, Big Sky must pay for insurance, property taxes, and maintenance.

The firm's tax rate is 30%.

The loan would have an interest rate of 14%. It would be nonamortizing, with only interest paid at the end of each year for four years and the principal repaid at Year 4.

The lease terms call for $400,000 payments at the end of each of the next 4 years.

Big Sky Mining has no use for the machine beyond the expiration of the lease, and the machine has an estimated residual value of $300,000 at the end of the 4th year.

                                            MACRS

Year Allowance Factor

1                                           0.3333

2                                           0.4445

3                                           0.1481

4                                           0.0741

What is the NAL of the lease? Round your answer to the nearest dollar.