Time	Cash Flow Before Tax	Ordinary Income	Capital Gains	Taxable Income	Taxes	Cash Flow After Tax
Buy	$0	$0	$0	$0	$0	$0
2012	($261,518)	$69,213	$0	$69,213	($27,408)	($288,926)
2013	$714,029	$491,814	$0	$491,814	($194,758)	$519,271
2014	$201,160	$92,644	$0	$92,644	($36,687)	$164,473
Sell	$0	$0	$0	$0	$0	$0
Total	$653,671	$653,671	$0	$653,671	($258,854)	$394,817
Net Present Value Before Tax @10% 504,477 Net Present Value After Tax @10% 280,058