Time	Distributed Cash	Ordinary Income	Capital Gains	Taxable Income	Taxes	Cash Flow After Tax
Buy	($10,000)	($1,417)	$0	$0	$0	($10,000)
2012	$0	($782)	$0	$0	$0	$0
2013	$0	($646)	$0	$0	$0	$0
2014	$0	($454)	$0	$0	$0	$0
2015	$0	($252)	$0	$0	$0	$0
2016	$870	($39)	$0	$0	$0	$870
2017	$1,221	$186	$0	$0	$0	$1,221
2018	$1,451	$424	$0	$0	$0	$1,451
2019	$1,505	$675	$0	$0	$0	$1,505
2020	$1,736	$941	$0	$0	$0	$1,736
2021	$1,978	$1,266	$0	$0	$0	$1,978
Sell	$17,707	$3,802	$12,766	$16,469	($4,043)	$13,664
Total	$16,469	$3,703	$12,766	$16,469	($4,043)	$12,426
Member's Rate of Return Before Tax (IRR) 11.5% Member's Rate of Return After Tax (IRR) 9.6%