Time	Manager Fees	Distributed Cash	Total Cash Flow	Taxable Income	Taxes	Cash Flow After Tax
Buy	$0	($61,100)	($61,100)	($12,400)	$4,340	($56,760)
2012	$0	$4,328	$4,328	($6,846)	$2,396	$6,725
2013	$0	$11,536	$11,536	($5,650)	$1,978	$13,513
2014	$0	$19,108	$19,108	($3,976)	$1,392	$20,500
2015	$0	$26,128	$26,128	($2,209)	$773	$26,901
2016	$0	$0	$0	($343)	$120	$120
2017	$0	$0	$0	$1,628	($570)	($570)
2018	$0	$1,097	$1,097	$3,709	($1,298)	($201)
2019	$0	$8,798	$8,798	$5,908	($2,068)	$6,730
2020	$0	$10,816	$10,816	$8,233	($2,881)	$7,935
2021	$0	$12,935	$12,935	$11,079	($3,878)	$9,058
Sell	$0	$266,829	$266,829	$301,344	($60,269)	$206,560
Total	$0	$300,475	$300,475	$300,475	($59,965)	$240,511
Managing Member's Present Value Before Tax @12% 83,567 Managing Member's Present Value After Tax @12% 69,848