Time	Taxable Revenue	Interest Income	Taxable Expense	Interest Expense	Depreciation	Ordinary Income
Buy	$0	$0	($62,000)	$0	$0	($62,000)
2012	$190,380	$0	($55,469)	($124,310)	($44,833)	($34,231)
2013	$199,899	$0	($57,780)	($123,588)	($46,782)	($28,251)
2014	$209,894	$0	($60,203)	($122,791)	($46,782)	($19,882)
2015	$220,389	$0	($62,743)	($121,910)	($46,782)	($11,045)
2016	$231,408	$0	($65,405)	($120,937)	($46,782)	($1,716)
2017	$242,978	$0	($68,197)	($119,862)	($46,782)	$8,138
2018	$255,127	$0	($71,126)	($118,674)	($46,782)	$18,546
2019	$267,884	$0	($74,198)	($117,362)	($46,782)	$29,542
2020	$281,278	$0	($77,421)	($115,913)	($46,782)	$41,163
2021	$295,342	$0	($80,803)	($114,312)	($44,833)	$55,394
Sell	$0	$0	$0	($12,400)	$0	($12,400)
Total	$2,394,579	$0	($735,344)	($1,212,058)	($463,920)	($16,742)