Age	Year	Amount	4%	5%	6%	7%	8%	9%	10%	15%	Buffet's BRKB
18	1	1125	1,170	1,181	1,193	1,204	1,215	1,226	1,238	1,294	$1,170
19	2	1125	2,342	2,365	2,389	2,413	2,437	2,462	2,486	2,613	$2,342
20	3	1125	3,560	3,609	3,657	3,707	3,757	3,808	3,860	4,130	$3,560
21	4	1125	4,828	4,914	5,002	5,091	5,183	5,276	5,371	5,874	$4,828
22	5	1125	6,146	6,285	6,427	6,573	6,722	6,876	7,033	7,880	$5,744
23	6	1125	7,517	7,724	7,938	8,158	8,385	8,620	8,861	10,187	$8,018
24	7	1125	8,943	9,235	9,539	9,854	10,181	10,520	10,872	12,840	$10,746
25	8	1125	10,425	10,822	11,236	11,669	12,120	12,592	13,085	15,892	$14,021
26	9	1125	11,967	12,488	13,035	13,611	14,215	14,850	15,518	19,400	$17,950
27	10	1125	13,571	14,237	14,942	15,688	16,477	17,312	18,195	23,435	$22,665
28	11	1125	15,239	16,074	16,964	17,911	18,920	19,995	21,139	28,076	$28,323
29	12	1125	16,973	18,003	19,107	20,290	21,559	22,920	24,378	33,412	$35,112
30	13	1125	18,777	20,028	21,378	22,836	24,409	26,107	27,941	39,549	$43,260
31	14	1125	20,653	22,155	23,786	25,559	27,487	29,582	31,860	46,606	$53,037
32	15	1125	22,604	24,387	26,338	28,473	30,810	33,369	36,171	54,722	$64,769
33	16	1125	24,634	26,732	29,043	31,591	34,400	37,498	40,913	64,055	$78,848
34	17	1125	26,744	29,193	31,911	34,928	38,277	41,997	46,130	74,789	$95,742
35	18	1125	28,939	31,778	34,951	38,498	42,465	46,902	51,868	87,132	$116,016
36	19	1125	31,221	34,492	38,173	42,318	46,987	52,248	58,179	101,327	$140,344
37	20	1125	33,595	37,341	41,588	46,405	51,871	58,076	65,122	117,651	$169,537
38	21	1125	36,064	40,333	45,208	50,778	57,145	64,428	72,760	136,423	$204,570
39	22	1125	38,632	43,475	49,046	55,458	62,842	71,351	81,161	158,012	$246,609
40	23	1125	41,302	46,774	53,114	60,465	68,994	78,898	90,402	182,838	$297,056
41	24	1125	44,079	50,238	57,425	65,822	75,639	87,123	100,567	211,389	$357,592
42	25	1125	46,967	53,874	61,996	71,555	82,815	96,090	111,749	244,223	$430,235
43	26	1125	49,971	57,693	66,841	77,688	90,565	105,863	124,048	281,981	$517,407
44	27	1125	53,095	61,703	71,976	84,252	98,935	116,515	137,578	325,403	$622,014
45	28	1125	56,343	65,913	77,420	91,274	107,975	128,127	152,461	375,339	$747,541
46	29	1125	59,722	70,334	83,190	98,788	117,738	140,783	168,832	432,764	$898,175
47	30	1125	63,236	74,975	89,306	106,829	128,282	154,578	186,840	498,804	$1,078,935
48	31	1125	66,890	79,849	95,790	115,432	139,670	169,615	206,649	574,750	$1,295,847
49	32	1125	70,691	84,966	102,662	124,637	151,968	186,006	228,439	662,087	$1,556,141
50	33	1125	74,644	90,340	109,947	134,486	165,251	203,871	252,408	762,525	$1,868,494
51	34	1125	78,754	95,982	117,668	145,025	179,596	223,345	278,774	878,029	$2,243,318
52	35	1125	83,029	101,906	125,854	156,302	195,089	244,571	307,777	1,010,858	$2,693,106
53	36	1125	87,476	108,126	134,530	168,368	211,821	267,707	339,679	1,163,612	$3,232,853
54	37	1125	92,100	114,657	143,727	181,279	229,891	292,926	374,772	1,339,279	$3,880,548
55	38	1125	96,909	121,515	153,475	195,094	249,408	320,414	413,374	1,541,296	$4,657,783
56	39	1125	101,910	128,716	163,809	209,875	270,485	350,376	455,837	1,773,615	$5,590,464
57	40	1125	107,111	136,277	174,762	225,692	293,249	383,035	502,545	2,040,783	$6,709,682
58	41	1125	112,521	144,216	186,373	242,615	317,834	418,634	553,925	2,348,025	$8,052,744
59	42	1125	118,147	152,552	198,680	260,723	344,386	457,436	610,442	2,701,354	$9,664,417
60	43	1125	123,998	161,304	211,726	280,099	373,061	499,730	672,612	3,107,682	$11,598,426
61	44	1125	130,083	170,494	225,555	300,831	404,031	545,830	740,998	3,574,959	$13,919,236
62	45	1125	136,411	180,144	240,213	323,014	437,479	596,080	816,223	4,112,328	$16,704,208
63	46	1125	142,992	190,276	255,751	346,750	473,602	650,852	898,970	4,730,302	$20,046,175
64	47	1125	149,837	200,915	272,221	372,147	512,615	710,554	989,992	5,440,973	$24,056,534
65	48	1125	156,955	212,086	289,679	399,322	554,750	775,629	1,090,116	6,258,243	$28,868,966
Payment beg Mo			948	1,394	2,065	3,078	4,609	6,927	10,433	81,391
			4%	5%	6%	7%	8%	9%	10%	15%