Time	Cash Flow Before Tax	Ordinary Income	Capital Gains	Taxable Income	Taxes	Cash Flow After Tax
Buy	$0	$0	$0	($62,000)	$0	$0
2012	$0	$190,380	$0	($55,469)	($124,310)	($44,833)
2013	$0	$199,899	$0	($57,780)	($123,588)	($46,782)
2014	$0	$209,894	$0	($60,203)	($122,791)	($46,782)
2015	$0	$220,389	$0	($62,743)	($121,910)	($46,782)
2016	$0	$231,408	$0	($65,405)	($120,937)	($46,782)
2017	$0	$242,978	$0	($68,197)	($119,862)	($46,782)
2018	$0	$255,127	$0	($71,126)	($118,674)	($46,782)
2019	$0	$267,884	$0	($74,198)	($117,362)	($46,782)
2020	$0	$281,278	$0	($77,421)	($115,913)	($46,782)
2021	$0	$295,342	$0	($80,803)	($114,312)	($44,833)
Sell	$0	$0	$0	$0	($12,400)	$0
Total	$0	$2,394,579	$0	($735,344)	($1,212,058)	($463,920)
Managing Member's Present Value Before Tax @12% 83,567 Managing Member's Present Value After Tax @12% 69,848