Tax Due vs Dow Jones

	B	C	D	E	F	G	H	I
1

2	Scenario 1: $1,000 is invested in Dow Jones on January 1st, 2005
3	Scenario 2: $1,000 tax due is not filed & paid on January 1st, 2005
4
5
6	Amount Owed	$1,000
7	Date	Dow Jones Investment	Tax Due Bill	Dow Jones	Penalty to File	Penalty to Pay	Annual Interest	Interest %
8	1/1/2005	1,000	1,000	10,490				5
9	1/1/2006	1,036	1,380	10,865	$250	60	70	7
10	1/1/2007	1,203	1,525	12,622		120	86	8
11	1/1/2008	1,206	1,666	12,650		180	81	7
12	1/1/2009	763	1,788	8,001		240	62	5
13	1/1/2010	960	1,850	10,067		250	52	4
14	1/1/2011	1,112	1,891	11,670		250	41	3
15
16	Scenario 1 growth: 11%
17	Scenario 1 growth: 89%
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100