| Home | 203K FHA Calculator | FHA Refinance | FHA Cash Out Refinance | Closing Costs | Affordability | Construction |
FHA Construction Loan Calculator
FHA Construction Loan Calculator is a financial tool to help FHA homebuyers to estimate the costs of getting a FHA construction loan. The FHA construction calculator will calculate the monthly payments and overall costs for a FHA home construction loan.
FHA Construction Calculator |
||||||
| FHA Loan Amount: | $450,000.00 | |||||
| Monthly Principal & Interest: | $2,626.08 | |||||
| Monthly Property Tax: | $267.50 | |||||
| Monthly Home Insurance: | $107.92 | |||||
| Monthly HOA Fees: | $0.00 | |||||
Total Monthly Payment: |
$3,001.49 |
|||||
| Total # Of Payments: | 360 | |||||
| Start Date: | May, 2025 | |||||
| Payoff Date: | Apr, 2055 | |||||
| Down Payment: | $-250,000.00 | |||||
| Principal (includes funding fee): | $450,000.00 | |||||
| Total Interest Paid: | $495,388.03 | |||||
| Total Tax, Insurance and Fees: | $135,150.00 | |||||
Total of all Payments: |
$830,538.03 |
|||||
FHA Construction Amortization Schedule |
||||||
| Payment Date | Payment # | Interest | Principal | Tax, Insurance & Fees | Total Payment | Balance |
|---|---|---|---|---|---|---|
| May, 2025 | 1 | $2,156.25 | $469.83 | $375.42 | $3,001.49 | $449,530.17 |
| Jun, 2025 | 2 | $2,154.00 | $472.08 | $375.42 | $3,001.49 | $449,058.09 |
| Jul, 2025 | 3 | $2,151.74 | $474.34 | $375.42 | $3,001.49 | $448,583.75 |
| Aug, 2025 | 4 | $2,149.46 | $476.61 | $375.42 | $3,001.49 | $448,107.14 |
| Sep, 2025 | 5 | $2,147.18 | $478.90 | $375.42 | $3,001.49 | $447,628.24 |
| Oct, 2025 | 6 | $2,144.89 | $481.19 | $375.42 | $3,001.49 | $447,147.05 |
| Nov, 2025 | 7 | $2,142.58 | $483.50 | $375.42 | $3,001.49 | $446,663.55 |
| Dec, 2025 | 8 | $2,140.26 | $485.82 | $375.42 | $3,001.49 | $446,177.73 |
| Jan, 2026 | 9 | $2,137.93 | $488.14 | $375.42 | $3,001.49 | $445,689.59 |
| Feb, 2026 | 10 | $2,135.60 | $490.48 | $375.42 | $3,001.49 | $445,199.11 |
| Mar, 2026 | 11 | $2,133.25 | $492.83 | $375.42 | $3,001.49 | $444,706.28 |
| Apr, 2026 | 12 | $2,130.88 | $495.19 | $375.42 | $3,001.49 | $444,211.08 |
| May, 2026 | 13 | $2,128.51 | $497.57 | $375.42 | $3,001.49 | $443,713.52 |
| Jun, 2026 | 14 | $2,126.13 | $499.95 | $375.42 | $3,001.49 | $443,213.57 |
| Jul, 2026 | 15 | $2,123.73 | $502.35 | $375.42 | $3,001.49 | $442,711.22 |
| Aug, 2026 | 16 | $2,121.32 | $504.75 | $375.42 | $3,001.49 | $442,206.47 |
| Sep, 2026 | 17 | $2,118.91 | $507.17 | $375.42 | $3,001.49 | $441,699.30 |
| Oct, 2026 | 18 | $2,116.48 | $509.60 | $375.42 | $3,001.49 | $441,189.69 |
| Nov, 2026 | 19 | $2,114.03 | $512.04 | $375.42 | $3,001.49 | $440,677.65 |
| Dec, 2026 | 20 | $2,111.58 | $514.50 | $375.42 | $3,001.49 | $440,163.15 |
| Jan, 2027 | 21 | $2,109.12 | $516.96 | $375.42 | $3,001.49 | $439,646.19 |
| Feb, 2027 | 22 | $2,106.64 | $519.44 | $375.42 | $3,001.49 | $439,126.75 |
| Mar, 2027 | 23 | $2,104.15 | $521.93 | $375.42 | $3,001.49 | $438,604.82 |
| Apr, 2027 | 24 | $2,101.65 | $524.43 | $375.42 | $3,001.49 | $438,080.39 |
| May, 2027 | 25 | $2,099.14 | $526.94 | $375.42 | $3,001.49 | $437,553.45 |
| Jun, 2027 | 26 | $2,096.61 | $529.47 | $375.42 | $3,001.49 | $437,023.98 |
| Jul, 2027 | 27 | $2,094.07 | $532.00 | $375.42 | $3,001.49 | $436,491.98 |
| Aug, 2027 | 28 | $2,091.52 | $534.55 | $375.42 | $3,001.49 | $435,957.42 |
| Sep, 2027 | 29 | $2,088.96 | $537.12 | $375.42 | $3,001.49 | $435,420.31 |
| Oct, 2027 | 30 | $2,086.39 | $539.69 | $375.42 | $3,001.49 | $434,880.62 |
| Nov, 2027 | 31 | $2,083.80 | $542.27 | $375.42 | $3,001.49 | $434,338.34 |
| Dec, 2027 | 32 | $2,081.20 | $544.87 | $375.42 | $3,001.49 | $433,793.47 |
| Jan, 2028 | 33 | $2,078.59 | $547.48 | $375.42 | $3,001.49 | $433,245.99 |
| Feb, 2028 | 34 | $2,075.97 | $550.11 | $375.42 | $3,001.49 | $432,695.88 |
| Mar, 2028 | 35 | $2,073.33 | $552.74 | $375.42 | $3,001.49 | $432,143.13 |
| Apr, 2028 | 36 | $2,070.69 | $555.39 | $375.42 | $3,001.49 | $431,587.74 |
| May, 2028 | 37 | $2,068.02 | $558.05 | $375.42 | $3,001.49 | $431,029.69 |
| Jun, 2028 | 38 | $2,065.35 | $560.73 | $375.42 | $3,001.49 | $430,468.96 |
| Jul, 2028 | 39 | $2,062.66 | $563.41 | $375.42 | $3,001.49 | $429,905.55 |
| Aug, 2028 | 40 | $2,059.96 | $566.11 | $375.42 | $3,001.49 | $429,339.43 |
| Sep, 2028 | 41 | $2,057.25 | $568.83 | $375.42 | $3,001.49 | $428,770.61 |
| Oct, 2028 | 42 | $2,054.53 | $571.55 | $375.42 | $3,001.49 | $428,199.06 |
| Nov, 2028 | 43 | $2,051.79 | $574.29 | $375.42 | $3,001.49 | $427,624.77 |
| Dec, 2028 | 44 | $2,049.04 | $577.04 | $375.42 | $3,001.49 | $427,047.72 |
| Jan, 2029 | 45 | $2,046.27 | $579.81 | $375.42 | $3,001.49 | $426,467.92 |
| Feb, 2029 | 46 | $2,043.49 | $582.59 | $375.42 | $3,001.49 | $425,885.33 |
| Mar, 2029 | 47 | $2,040.70 | $585.38 | $375.42 | $3,001.49 | $425,299.95 |
| Apr, 2029 | 48 | $2,037.90 | $588.18 | $375.42 | $3,001.49 | $424,711.77 |
| May, 2029 | 49 | $2,035.08 | $591.00 | $375.42 | $3,001.49 | $424,120.77 |
| Jun, 2029 | 50 | $2,032.25 | $593.83 | $375.42 | $3,001.49 | $423,526.94 |
| Jul, 2029 | 51 | $2,029.40 | $596.68 | $375.42 | $3,001.49 | $422,930.26 |
| Aug, 2029 | 52 | $2,026.54 | $599.54 | $375.42 | $3,001.49 | $422,330.72 |
| Sep, 2029 | 53 | $2,023.67 | $602.41 | $375.42 | $3,001.49 | $421,728.31 |
| Oct, 2029 | 54 | $2,020.78 | $605.30 | $375.42 | $3,001.49 | $421,123.02 |
| Nov, 2029 | 55 | $2,017.88 | $608.20 | $375.42 | $3,001.49 | $420,514.82 |
| Dec, 2029 | 56 | $2,014.97 | $611.11 | $375.42 | $3,001.49 | $419,903.71 |
| Jan, 2030 | 57 | $2,012.04 | $614.04 | $375.42 | $3,001.49 | $419,289.67 |
| Feb, 2030 | 58 | $2,009.10 | $616.98 | $375.42 | $3,001.49 | $418,672.69 |
| Mar, 2030 | 59 | $2,006.14 | $619.94 | $375.42 | $3,001.49 | $418,052.75 |
| Apr, 2030 | 60 | $2,003.17 | $622.91 | $375.42 | $3,001.49 | $417,429.84 |
| May, 2030 | 61 | $2,000.18 | $625.89 | $375.42 | $3,001.49 | $416,803.95 |
| Jun, 2030 | 62 | $1,997.19 | $628.89 | $375.42 | $3,001.49 | $416,175.06 |
| Jul, 2030 | 63 | $1,994.17 | $631.91 | $375.42 | $3,001.49 | $415,543.15 |
| Aug, 2030 | 64 | $1,991.14 | $634.93 | $375.42 | $3,001.49 | $414,908.22 |
| Sep, 2030 | 65 | $1,988.10 | $637.98 | $375.42 | $3,001.49 | $414,270.24 |
| Oct, 2030 | 66 | $1,985.04 | $641.03 | $375.42 | $3,001.49 | $413,629.21 |
| Nov, 2030 | 67 | $1,981.97 | $644.10 | $375.42 | $3,001.49 | $412,985.10 |
| Dec, 2030 | 68 | $1,978.89 | $647.19 | $375.42 | $3,001.49 | $412,337.91 |
| Jan, 2031 | 69 | $1,975.79 | $650.29 | $375.42 | $3,001.49 | $411,687.62 |
| Feb, 2031 | 70 | $1,972.67 | $653.41 | $375.42 | $3,001.49 | $411,034.21 |
| Mar, 2031 | 71 | $1,969.54 | $656.54 | $375.42 | $3,001.49 | $410,377.67 |
| Apr, 2031 | 72 | $1,966.39 | $659.68 | $375.42 | $3,001.49 | $409,717.99 |
| May, 2031 | 73 | $1,963.23 | $662.85 | $375.42 | $3,001.49 | $409,055.14 |
| Jun, 2031 | 74 | $1,960.06 | $666.02 | $375.42 | $3,001.49 | $408,389.12 |
| Jul, 2031 | 75 | $1,956.86 | $669.21 | $375.42 | $3,001.49 | $407,719.91 |
| Aug, 2031 | 76 | $1,953.66 | $672.42 | $375.42 | $3,001.49 | $407,047.49 |
| Sep, 2031 | 77 | $1,950.44 | $675.64 | $375.42 | $3,001.49 | $406,371.84 |
| Oct, 2031 | 78 | $1,947.20 | $678.88 | $375.42 | $3,001.49 | $405,692.97 |
| Nov, 2031 | 79 | $1,943.95 | $682.13 | $375.42 | $3,001.49 | $405,010.83 |
| Dec, 2031 | 80 | $1,940.68 | $685.40 | $375.42 | $3,001.49 | $404,325.43 |
| Jan, 2032 | 81 | $1,937.39 | $688.69 | $375.42 | $3,001.49 | $403,636.75 |
| Feb, 2032 | 82 | $1,934.09 | $691.99 | $375.42 | $3,001.49 | $402,944.76 |
| Mar, 2032 | 83 | $1,930.78 | $695.30 | $375.42 | $3,001.49 | $402,249.46 |
| Apr, 2032 | 84 | $1,927.45 | $698.63 | $375.42 | $3,001.49 | $401,550.83 |
| May, 2032 | 85 | $1,924.10 | $701.98 | $375.42 | $3,001.49 | $400,848.85 |
| Jun, 2032 | 86 | $1,920.73 | $705.34 | $375.42 | $3,001.49 | $400,143.50 |
| Jul, 2032 | 87 | $1,917.35 | $708.72 | $375.42 | $3,001.49 | $399,434.78 |
| Aug, 2032 | 88 | $1,913.96 | $712.12 | $375.42 | $3,001.49 | $398,722.66 |
| Sep, 2032 | 89 | $1,910.55 | $715.53 | $375.42 | $3,001.49 | $398,007.13 |
| Oct, 2032 | 90 | $1,907.12 | $718.96 | $375.42 | $3,001.49 | $397,288.17 |
| Nov, 2032 | 91 | $1,903.67 | $722.41 | $375.42 | $3,001.49 | $396,565.76 |
| Dec, 2032 | 92 | $1,900.21 | $725.87 | $375.42 | $3,001.49 | $395,839.90 |
| Jan, 2033 | 93 | $1,896.73 | $729.35 | $375.42 | $3,001.49 | $395,110.55 |
| Feb, 2033 | 94 | $1,893.24 | $732.84 | $375.42 | $3,001.49 | $394,377.71 |
| Mar, 2033 | 95 | $1,889.73 | $736.35 | $375.42 | $3,001.49 | $393,641.36 |
| Apr, 2033 | 96 | $1,886.20 | $739.88 | $375.42 | $3,001.49 | $392,901.48 |
| May, 2033 | 97 | $1,882.65 | $743.42 | $375.42 | $3,001.49 | $392,158.06 |
| Jun, 2033 | 98 | $1,879.09 | $746.99 | $375.42 | $3,001.49 | $391,411.07 |
| Jul, 2033 | 99 | $1,875.51 | $750.57 | $375.42 | $3,001.49 | $390,660.50 |
| Aug, 2033 | 100 | $1,871.91 | $754.16 | $375.42 | $3,001.49 | $389,906.34 |
| Sep, 2033 | 101 | $1,868.30 | $757.78 | $375.42 | $3,001.49 | $389,148.56 |
| Oct, 2033 | 102 | $1,864.67 | $761.41 | $375.42 | $3,001.49 | $388,387.16 |
| Nov, 2033 | 103 | $1,861.02 | $765.06 | $375.42 | $3,001.49 | $387,622.10 |
| Dec, 2033 | 104 | $1,857.36 | $768.72 | $375.42 | $3,001.49 | $386,853.38 |
| Jan, 2034 | 105 | $1,853.67 | $772.41 | $375.42 | $3,001.49 | $386,080.97 |
| Feb, 2034 | 106 | $1,849.97 | $776.11 | $375.42 | $3,001.49 | $385,304.87 |
| Mar, 2034 | 107 | $1,846.25 | $779.83 | $375.42 | $3,001.49 | $384,525.04 |
| Apr, 2034 | 108 | $1,842.52 | $783.56 | $375.42 | $3,001.49 | $383,741.48 |
| May, 2034 | 109 | $1,838.76 | $787.32 | $375.42 | $3,001.49 | $382,954.16 |
| Jun, 2034 | 110 | $1,834.99 | $791.09 | $375.42 | $3,001.49 | $382,163.07 |
| Jul, 2034 | 111 | $1,831.20 | $794.88 | $375.42 | $3,001.49 | $381,368.19 |
| Aug, 2034 | 112 | $1,827.39 | $798.69 | $375.42 | $3,001.49 | $380,569.50 |
| Sep, 2034 | 113 | $1,823.56 | $802.52 | $375.42 | $3,001.49 | $379,766.99 |
| Oct, 2034 | 114 | $1,819.72 | $806.36 | $375.42 | $3,001.49 | $378,960.63 |
| Nov, 2034 | 115 | $1,815.85 | $810.22 | $375.42 | $3,001.49 | $378,150.40 |
| Dec, 2034 | 116 | $1,811.97 | $814.11 | $375.42 | $3,001.49 | $377,336.29 |
| Jan, 2035 | 117 | $1,808.07 | $818.01 | $375.42 | $3,001.49 | $376,518.29 |
| Feb, 2035 | 118 | $1,804.15 | $821.93 | $375.42 | $3,001.49 | $375,696.36 |
| Mar, 2035 | 119 | $1,800.21 | $825.87 | $375.42 | $3,001.49 | $374,870.49 |
| Apr, 2035 | 120 | $1,796.25 | $829.82 | $375.42 | $3,001.49 | $374,040.67 |
| May, 2035 | 121 | $1,792.28 | $833.80 | $375.42 | $3,001.49 | $373,206.87 |
| Jun, 2035 | 122 | $1,788.28 | $837.79 | $375.42 | $3,001.49 | $372,369.08 |
| Jul, 2035 | 123 | $1,784.27 | $841.81 | $375.42 | $3,001.49 | $371,527.27 |
| Aug, 2035 | 124 | $1,780.23 | $845.84 | $375.42 | $3,001.49 | $370,681.42 |
| Sep, 2035 | 125 | $1,776.18 | $849.90 | $375.42 | $3,001.49 | $369,831.53 |
| Oct, 2035 | 126 | $1,772.11 | $853.97 | $375.42 | $3,001.49 | $368,977.56 |
| Nov, 2035 | 127 | $1,768.02 | $858.06 | $375.42 | $3,001.49 | $368,119.50 |
| Dec, 2035 | 128 | $1,763.91 | $862.17 | $375.42 | $3,001.49 | $367,257.33 |
| Jan, 2036 | 129 | $1,759.77 | $866.30 | $375.42 | $3,001.49 | $366,391.02 |
| Feb, 2036 | 130 | $1,755.62 | $870.45 | $375.42 | $3,001.49 | $365,520.57 |
| Mar, 2036 | 131 | $1,751.45 | $874.63 | $375.42 | $3,001.49 | $364,645.94 |
| Apr, 2036 | 132 | $1,747.26 | $878.82 | $375.42 | $3,001.49 | $363,767.13 |
| May, 2036 | 133 | $1,743.05 | $883.03 | $375.42 | $3,001.49 | $362,884.10 |
| Jun, 2036 | 134 | $1,738.82 | $887.26 | $375.42 | $3,001.49 | $361,996.84 |
| Jul, 2036 | 135 | $1,734.57 | $891.51 | $375.42 | $3,001.49 | $361,105.33 |
| Aug, 2036 | 136 | $1,730.30 | $895.78 | $375.42 | $3,001.49 | $360,209.55 |
| Sep, 2036 | 137 | $1,726.00 | $900.07 | $375.42 | $3,001.49 | $359,309.48 |
| Oct, 2036 | 138 | $1,721.69 | $904.39 | $375.42 | $3,001.49 | $358,405.09 |
| Nov, 2036 | 139 | $1,717.36 | $908.72 | $375.42 | $3,001.49 | $357,496.37 |
| Dec, 2036 | 140 | $1,713.00 | $913.07 | $375.42 | $3,001.49 | $356,583.30 |
| Jan, 2037 | 141 | $1,708.63 | $917.45 | $375.42 | $3,001.49 | $355,665.85 |
| Feb, 2037 | 142 | $1,704.23 | $921.85 | $375.42 | $3,001.49 | $354,744.00 |
| Mar, 2037 | 143 | $1,699.82 | $926.26 | $375.42 | $3,001.49 | $353,817.74 |
| Apr, 2037 | 144 | $1,695.38 | $930.70 | $375.42 | $3,001.49 | $352,887.04 |
| May, 2037 | 145 | $1,690.92 | $935.16 | $375.42 | $3,001.49 | $351,951.88 |
| Jun, 2037 | 146 | $1,686.44 | $939.64 | $375.42 | $3,001.49 | $351,012.23 |
| Jul, 2037 | 147 | $1,681.93 | $944.14 | $375.42 | $3,001.49 | $350,068.09 |
| Aug, 2037 | 148 | $1,677.41 | $948.67 | $375.42 | $3,001.49 | $349,119.42 |
| Sep, 2037 | 149 | $1,672.86 | $953.21 | $375.42 | $3,001.49 | $348,166.21 |
| Oct, 2037 | 150 | $1,668.30 | $957.78 | $375.42 | $3,001.49 | $347,208.43 |
| Nov, 2037 | 151 | $1,663.71 | $962.37 | $375.42 | $3,001.49 | $346,246.06 |
| Dec, 2037 | 152 | $1,659.10 | $966.98 | $375.42 | $3,001.49 | $345,279.07 |
| Jan, 2038 | 153 | $1,654.46 | $971.62 | $375.42 | $3,001.49 | $344,307.46 |
| Feb, 2038 | 154 | $1,649.81 | $976.27 | $375.42 | $3,001.49 | $343,331.19 |
| Mar, 2038 | 155 | $1,645.13 | $980.95 | $375.42 | $3,001.49 | $342,350.24 |
| Apr, 2038 | 156 | $1,640.43 | $985.65 | $375.42 | $3,001.49 | $341,364.59 |
| May, 2038 | 157 | $1,635.71 | $990.37 | $375.42 | $3,001.49 | $340,374.21 |
| Jun, 2038 | 158 | $1,630.96 | $995.12 | $375.42 | $3,001.49 | $339,379.10 |
| Jul, 2038 | 159 | $1,626.19 | $999.89 | $375.42 | $3,001.49 | $338,379.21 |
| Aug, 2038 | 160 | $1,621.40 | $1,004.68 | $375.42 | $3,001.49 | $337,374.53 |
| Sep, 2038 | 161 | $1,616.59 | $1,009.49 | $375.42 | $3,001.49 | $336,365.04 |
| Oct, 2038 | 162 | $1,611.75 | $1,014.33 | $375.42 | $3,001.49 | $335,350.71 |
| Nov, 2038 | 163 | $1,606.89 | $1,019.19 | $375.42 | $3,001.49 | $334,331.52 |
| Dec, 2038 | 164 | $1,602.01 | $1,024.07 | $375.42 | $3,001.49 | $333,307.45 |
| Jan, 2039 | 165 | $1,597.10 | $1,028.98 | $375.42 | $3,001.49 | $332,278.47 |
| Feb, 2039 | 166 | $1,592.17 | $1,033.91 | $375.42 | $3,001.49 | $331,244.56 |
| Mar, 2039 | 167 | $1,587.21 | $1,038.86 | $375.42 | $3,001.49 | $330,205.70 |
| Apr, 2039 | 168 | $1,582.24 | $1,043.84 | $375.42 | $3,001.49 | $329,161.85 |
| May, 2039 | 169 | $1,577.23 | $1,048.84 | $375.42 | $3,001.49 | $328,113.01 |
| Jun, 2039 | 170 | $1,572.21 | $1,053.87 | $375.42 | $3,001.49 | $327,059.14 |
| Jul, 2039 | 171 | $1,567.16 | $1,058.92 | $375.42 | $3,001.49 | $326,000.22 |
| Aug, 2039 | 172 | $1,562.08 | $1,063.99 | $375.42 | $3,001.49 | $324,936.23 |
| Sep, 2039 | 173 | $1,556.99 | $1,069.09 | $375.42 | $3,001.49 | $323,867.14 |
| Oct, 2039 | 174 | $1,551.86 | $1,074.21 | $375.42 | $3,001.49 | $322,792.92 |
| Nov, 2039 | 175 | $1,546.72 | $1,079.36 | $375.42 | $3,001.49 | $321,713.56 |
| Dec, 2039 | 176 | $1,541.54 | $1,084.53 | $375.42 | $3,001.49 | $320,629.03 |
| Jan, 2040 | 177 | $1,536.35 | $1,089.73 | $375.42 | $3,001.49 | $319,539.30 |
| Feb, 2040 | 178 | $1,531.13 | $1,094.95 | $375.42 | $3,001.49 | $318,444.34 |
| Mar, 2040 | 179 | $1,525.88 | $1,100.20 | $375.42 | $3,001.49 | $317,344.15 |
| Apr, 2040 | 180 | $1,520.61 | $1,105.47 | $375.42 | $3,001.49 | $316,238.67 |
| May, 2040 | 181 | $1,515.31 | $1,110.77 | $375.42 | $3,001.49 | $315,127.91 |
| Jun, 2040 | 182 | $1,509.99 | $1,116.09 | $375.42 | $3,001.49 | $314,011.82 |
| Jul, 2040 | 183 | $1,504.64 | $1,121.44 | $375.42 | $3,001.49 | $312,890.38 |
| Aug, 2040 | 184 | $1,499.27 | $1,126.81 | $375.42 | $3,001.49 | $311,763.57 |
| Sep, 2040 | 185 | $1,493.87 | $1,132.21 | $375.42 | $3,001.49 | $310,631.36 |
| Oct, 2040 | 186 | $1,488.44 | $1,137.64 | $375.42 | $3,001.49 | $309,493.72 |
| Nov, 2040 | 187 | $1,482.99 | $1,143.09 | $375.42 | $3,001.49 | $308,350.63 |
| Dec, 2040 | 188 | $1,477.51 | $1,148.56 | $375.42 | $3,001.49 | $307,202.07 |
| Jan, 2041 | 189 | $1,472.01 | $1,154.07 | $375.42 | $3,001.49 | $306,048.00 |
| Feb, 2041 | 190 | $1,466.48 | $1,159.60 | $375.42 | $3,001.49 | $304,888.40 |
| Mar, 2041 | 191 | $1,460.92 | $1,165.15 | $375.42 | $3,001.49 | $303,723.25 |
| Apr, 2041 | 192 | $1,455.34 | $1,170.74 | $375.42 | $3,001.49 | $302,552.51 |
| May, 2041 | 193 | $1,449.73 | $1,176.35 | $375.42 | $3,001.49 | $301,376.17 |
| Jun, 2041 | 194 | $1,444.09 | $1,181.98 | $375.42 | $3,001.49 | $300,194.18 |
| Jul, 2041 | 195 | $1,438.43 | $1,187.65 | $375.42 | $3,001.49 | $299,006.53 |
| Aug, 2041 | 196 | $1,432.74 | $1,193.34 | $375.42 | $3,001.49 | $297,813.20 |
| Sep, 2041 | 197 | $1,427.02 | $1,199.06 | $375.42 | $3,001.49 | $296,614.14 |
| Oct, 2041 | 198 | $1,421.28 | $1,204.80 | $375.42 | $3,001.49 | $295,409.34 |
| Nov, 2041 | 199 | $1,415.50 | $1,210.57 | $375.42 | $3,001.49 | $294,198.76 |
| Dec, 2041 | 200 | $1,409.70 | $1,216.38 | $375.42 | $3,001.49 | $292,982.39 |
| Jan, 2042 | 201 | $1,403.87 | $1,222.20 | $375.42 | $3,001.49 | $291,760.18 |
| Feb, 2042 | 202 | $1,398.02 | $1,228.06 | $375.42 | $3,001.49 | $290,532.12 |
| Mar, 2042 | 203 | $1,392.13 | $1,233.94 | $375.42 | $3,001.49 | $289,298.18 |
| Apr, 2042 | 204 | $1,386.22 | $1,239.86 | $375.42 | $3,001.49 | $288,058.32 |
| May, 2042 | 205 | $1,380.28 | $1,245.80 | $375.42 | $3,001.49 | $286,812.52 |
| Jun, 2042 | 206 | $1,374.31 | $1,251.77 | $375.42 | $3,001.49 | $285,560.76 |
| Jul, 2042 | 207 | $1,368.31 | $1,257.77 | $375.42 | $3,001.49 | $284,302.99 |
| Aug, 2042 | 208 | $1,362.29 | $1,263.79 | $375.42 | $3,001.49 | $283,039.20 |
| Sep, 2042 | 209 | $1,356.23 | $1,269.85 | $375.42 | $3,001.49 | $281,769.35 |
| Oct, 2042 | 210 | $1,350.14 | $1,275.93 | $375.42 | $3,001.49 | $280,493.41 |
| Nov, 2042 | 211 | $1,344.03 | $1,282.05 | $375.42 | $3,001.49 | $279,211.37 |
| Dec, 2042 | 212 | $1,337.89 | $1,288.19 | $375.42 | $3,001.49 | $277,923.18 |
| Jan, 2043 | 213 | $1,331.72 | $1,294.36 | $375.42 | $3,001.49 | $276,628.82 |
| Feb, 2043 | 214 | $1,325.51 | $1,300.56 | $375.42 | $3,001.49 | $275,328.25 |
| Mar, 2043 | 215 | $1,319.28 | $1,306.80 | $375.42 | $3,001.49 | $274,021.45 |
| Apr, 2043 | 216 | $1,313.02 | $1,313.06 | $375.42 | $3,001.49 | $272,708.40 |
| May, 2043 | 217 | $1,306.73 | $1,319.35 | $375.42 | $3,001.49 | $271,389.05 |
| Jun, 2043 | 218 | $1,300.41 | $1,325.67 | $375.42 | $3,001.49 | $270,063.37 |
| Jul, 2043 | 219 | $1,294.05 | $1,332.02 | $375.42 | $3,001.49 | $268,731.35 |
| Aug, 2043 | 220 | $1,287.67 | $1,338.41 | $375.42 | $3,001.49 | $267,392.94 |
| Sep, 2043 | 221 | $1,281.26 | $1,344.82 | $375.42 | $3,001.49 | $266,048.12 |
| Oct, 2043 | 222 | $1,274.81 | $1,351.26 | $375.42 | $3,001.49 | $264,696.86 |
| Nov, 2043 | 223 | $1,268.34 | $1,357.74 | $375.42 | $3,001.49 | $263,339.12 |
| Dec, 2043 | 224 | $1,261.83 | $1,364.24 | $375.42 | $3,001.49 | $261,974.88 |
| Jan, 2044 | 225 | $1,255.30 | $1,370.78 | $375.42 | $3,001.49 | $260,604.09 |
| Feb, 2044 | 226 | $1,248.73 | $1,377.35 | $375.42 | $3,001.49 | $259,226.74 |
| Mar, 2044 | 227 | $1,242.13 | $1,383.95 | $375.42 | $3,001.49 | $257,842.79 |
| Apr, 2044 | 228 | $1,235.50 | $1,390.58 | $375.42 | $3,001.49 | $256,452.21 |
| May, 2044 | 229 | $1,228.83 | $1,397.24 | $375.42 | $3,001.49 | $255,054.97 |
| Jun, 2044 | 230 | $1,222.14 | $1,403.94 | $375.42 | $3,001.49 | $253,651.03 |
| Jul, 2044 | 231 | $1,215.41 | $1,410.67 | $375.42 | $3,001.49 | $252,240.36 |
| Aug, 2044 | 232 | $1,208.65 | $1,417.43 | $375.42 | $3,001.49 | $250,822.94 |
| Sep, 2044 | 233 | $1,201.86 | $1,424.22 | $375.42 | $3,001.49 | $249,398.72 |
| Oct, 2044 | 234 | $1,195.04 | $1,431.04 | $375.42 | $3,001.49 | $247,967.68 |
| Nov, 2044 | 235 | $1,188.18 | $1,437.90 | $375.42 | $3,001.49 | $246,529.78 |
| Dec, 2044 | 236 | $1,181.29 | $1,444.79 | $375.42 | $3,001.49 | $245,084.99 |
| Jan, 2045 | 237 | $1,174.37 | $1,451.71 | $375.42 | $3,001.49 | $243,633.27 |
| Feb, 2045 | 238 | $1,167.41 | $1,458.67 | $375.42 | $3,001.49 | $242,174.61 |
| Mar, 2045 | 239 | $1,160.42 | $1,465.66 | $375.42 | $3,001.49 | $240,708.95 |
| Apr, 2045 | 240 | $1,153.40 | $1,472.68 | $375.42 | $3,001.49 | $239,236.27 |
| May, 2045 | 241 | $1,146.34 | $1,479.74 | $375.42 | $3,001.49 | $237,756.53 |
| Jun, 2045 | 242 | $1,139.25 | $1,486.83 | $375.42 | $3,001.49 | $236,269.70 |
| Jul, 2045 | 243 | $1,132.13 | $1,493.95 | $375.42 | $3,001.49 | $234,775.75 |
| Aug, 2045 | 244 | $1,124.97 | $1,501.11 | $375.42 | $3,001.49 | $233,274.64 |
| Sep, 2045 | 245 | $1,117.77 | $1,508.30 | $375.42 | $3,001.49 | $231,766.34 |
| Oct, 2045 | 246 | $1,110.55 | $1,515.53 | $375.42 | $3,001.49 | $230,250.81 |
| Nov, 2045 | 247 | $1,103.29 | $1,522.79 | $375.42 | $3,001.49 | $228,728.01 |
| Dec, 2045 | 248 | $1,095.99 | $1,530.09 | $375.42 | $3,001.49 | $227,197.92 |
| Jan, 2046 | 249 | $1,088.66 | $1,537.42 | $375.42 | $3,001.49 | $225,660.50 |
| Feb, 2046 | 250 | $1,081.29 | $1,544.79 | $375.42 | $3,001.49 | $224,115.71 |
| Mar, 2046 | 251 | $1,073.89 | $1,552.19 | $375.42 | $3,001.49 | $222,563.52 |
| Apr, 2046 | 252 | $1,066.45 | $1,559.63 | $375.42 | $3,001.49 | $221,003.90 |
| May, 2046 | 253 | $1,058.98 | $1,567.10 | $375.42 | $3,001.49 | $219,436.80 |
| Jun, 2046 | 254 | $1,051.47 | $1,574.61 | $375.42 | $3,001.49 | $217,862.19 |
| Jul, 2046 | 255 | $1,043.92 | $1,582.15 | $375.42 | $3,001.49 | $216,280.03 |
| Aug, 2046 | 256 | $1,036.34 | $1,589.74 | $375.42 | $3,001.49 | $214,690.29 |
| Sep, 2046 | 257 | $1,028.72 | $1,597.35 | $375.42 | $3,001.49 | $213,092.94 |
| Oct, 2046 | 258 | $1,021.07 | $1,605.01 | $375.42 | $3,001.49 | $211,487.93 |
| Nov, 2046 | 259 | $1,013.38 | $1,612.70 | $375.42 | $3,001.49 | $209,875.24 |
| Dec, 2046 | 260 | $1,005.65 | $1,620.43 | $375.42 | $3,001.49 | $208,254.81 |
| Jan, 2047 | 261 | $997.89 | $1,628.19 | $375.42 | $3,001.49 | $206,626.62 |
| Feb, 2047 | 262 | $990.09 | $1,635.99 | $375.42 | $3,001.49 | $204,990.63 |
| Mar, 2047 | 263 | $982.25 | $1,643.83 | $375.42 | $3,001.49 | $203,346.80 |
| Apr, 2047 | 264 | $974.37 | $1,651.71 | $375.42 | $3,001.49 | $201,695.09 |
| May, 2047 | 265 | $966.46 | $1,659.62 | $375.42 | $3,001.49 | $200,035.47 |
| Jun, 2047 | 266 | $958.50 | $1,667.57 | $375.42 | $3,001.49 | $198,367.89 |
| Jul, 2047 | 267 | $950.51 | $1,675.57 | $375.42 | $3,001.49 | $196,692.33 |
| Aug, 2047 | 268 | $942.48 | $1,683.59 | $375.42 | $3,001.49 | $195,008.73 |
| Sep, 2047 | 269 | $934.42 | $1,691.66 | $375.42 | $3,001.49 | $193,317.07 |
| Oct, 2047 | 270 | $926.31 | $1,699.77 | $375.42 | $3,001.49 | $191,617.31 |
| Nov, 2047 | 271 | $918.17 | $1,707.91 | $375.42 | $3,001.49 | $189,909.39 |
| Dec, 2047 | 272 | $909.98 | $1,716.10 | $375.42 | $3,001.49 | $188,193.30 |
| Jan, 2048 | 273 | $901.76 | $1,724.32 | $375.42 | $3,001.49 | $186,468.98 |
| Feb, 2048 | 274 | $893.50 | $1,732.58 | $375.42 | $3,001.49 | $184,736.40 |
| Mar, 2048 | 275 | $885.20 | $1,740.88 | $375.42 | $3,001.49 | $182,995.52 |
| Apr, 2048 | 276 | $876.85 | $1,749.22 | $375.42 | $3,001.49 | $181,246.29 |
| May, 2048 | 277 | $868.47 | $1,757.61 | $375.42 | $3,001.49 | $179,488.69 |
| Jun, 2048 | 278 | $860.05 | $1,766.03 | $375.42 | $3,001.49 | $177,722.66 |
| Jul, 2048 | 279 | $851.59 | $1,774.49 | $375.42 | $3,001.49 | $175,948.17 |
| Aug, 2048 | 280 | $843.08 | $1,782.99 | $375.42 | $3,001.49 | $174,165.18 |
| Sep, 2048 | 281 | $834.54 | $1,791.54 | $375.42 | $3,001.49 | $172,373.64 |
| Oct, 2048 | 282 | $825.96 | $1,800.12 | $375.42 | $3,001.49 | $170,573.52 |
| Nov, 2048 | 283 | $817.33 | $1,808.75 | $375.42 | $3,001.49 | $168,764.77 |
| Dec, 2048 | 284 | $808.66 | $1,817.41 | $375.42 | $3,001.49 | $166,947.36 |
| Jan, 2049 | 285 | $799.96 | $1,826.12 | $375.42 | $3,001.49 | $165,121.24 |
| Feb, 2049 | 286 | $791.21 | $1,834.87 | $375.42 | $3,001.49 | $163,286.36 |
| Mar, 2049 | 287 | $782.41 | $1,843.66 | $375.42 | $3,001.49 | $161,442.70 |
| Apr, 2049 | 288 | $773.58 | $1,852.50 | $375.42 | $3,001.49 | $159,590.20 |
| May, 2049 | 289 | $764.70 | $1,861.37 | $375.42 | $3,001.49 | $157,728.83 |
| Jun, 2049 | 290 | $755.78 | $1,870.29 | $375.42 | $3,001.49 | $155,858.53 |
| Jul, 2049 | 291 | $746.82 | $1,879.26 | $375.42 | $3,001.49 | $153,979.28 |
| Aug, 2049 | 292 | $737.82 | $1,888.26 | $375.42 | $3,001.49 | $152,091.02 |
| Sep, 2049 | 293 | $728.77 | $1,897.31 | $375.42 | $3,001.49 | $150,193.71 |
| Oct, 2049 | 294 | $719.68 | $1,906.40 | $375.42 | $3,001.49 | $148,287.31 |
| Nov, 2049 | 295 | $710.54 | $1,915.53 | $375.42 | $3,001.49 | $146,371.78 |
| Dec, 2049 | 296 | $701.36 | $1,924.71 | $375.42 | $3,001.49 | $144,447.06 |
| Jan, 2050 | 297 | $692.14 | $1,933.94 | $375.42 | $3,001.49 | $142,513.13 |
| Feb, 2050 | 298 | $682.88 | $1,943.20 | $375.42 | $3,001.49 | $140,569.92 |
| Mar, 2050 | 299 | $673.56 | $1,952.51 | $375.42 | $3,001.49 | $138,617.41 |
| Apr, 2050 | 300 | $664.21 | $1,961.87 | $375.42 | $3,001.49 | $136,655.54 |
| May, 2050 | 301 | $654.81 | $1,971.27 | $375.42 | $3,001.49 | $134,684.27 |
| Jun, 2050 | 302 | $645.36 | $1,980.72 | $375.42 | $3,001.49 | $132,703.56 |
| Jul, 2050 | 303 | $635.87 | $1,990.21 | $375.42 | $3,001.49 | $130,713.35 |
| Aug, 2050 | 304 | $626.33 | $1,999.74 | $375.42 | $3,001.49 | $128,713.61 |
| Sep, 2050 | 305 | $616.75 | $2,009.33 | $375.42 | $3,001.49 | $126,704.28 |
| Oct, 2050 | 306 | $607.12 | $2,018.95 | $375.42 | $3,001.49 | $124,685.33 |
| Nov, 2050 | 307 | $597.45 | $2,028.63 | $375.42 | $3,001.49 | $122,656.70 |
| Dec, 2050 | 308 | $587.73 | $2,038.35 | $375.42 | $3,001.49 | $120,618.35 |
| Jan, 2051 | 309 | $577.96 | $2,048.11 | $375.42 | $3,001.49 | $118,570.24 |
| Feb, 2051 | 310 | $568.15 | $2,057.93 | $375.42 | $3,001.49 | $116,512.31 |
| Mar, 2051 | 311 | $558.29 | $2,067.79 | $375.42 | $3,001.49 | $114,444.52 |
| Apr, 2051 | 312 | $548.38 | $2,077.70 | $375.42 | $3,001.49 | $112,366.82 |
| May, 2051 | 313 | $538.42 | $2,087.65 | $375.42 | $3,001.49 | $110,279.17 |
| Jun, 2051 | 314 | $528.42 | $2,097.66 | $375.42 | $3,001.49 | $108,181.51 |
| Jul, 2051 | 315 | $518.37 | $2,107.71 | $375.42 | $3,001.49 | $106,073.80 |
| Aug, 2051 | 316 | $508.27 | $2,117.81 | $375.42 | $3,001.49 | $103,955.99 |
| Sep, 2051 | 317 | $498.12 | $2,127.96 | $375.42 | $3,001.49 | $101,828.04 |
| Oct, 2051 | 318 | $487.93 | $2,138.15 | $375.42 | $3,001.49 | $99,689.89 |
| Nov, 2051 | 319 | $477.68 | $2,148.40 | $375.42 | $3,001.49 | $97,541.49 |
| Dec, 2051 | 320 | $467.39 | $2,158.69 | $375.42 | $3,001.49 | $95,382.80 |
| Jan, 2052 | 321 | $457.04 | $2,169.04 | $375.42 | $3,001.49 | $93,213.76 |
| Feb, 2052 | 322 | $446.65 | $2,179.43 | $375.42 | $3,001.49 | $91,034.33 |
| Mar, 2052 | 323 | $436.21 | $2,189.87 | $375.42 | $3,001.49 | $88,844.46 |
| Apr, 2052 | 324 | $425.71 | $2,200.36 | $375.42 | $3,001.49 | $86,644.10 |
| May, 2052 | 325 | $415.17 | $2,210.91 | $375.42 | $3,001.49 | $84,433.19 |
| Jun, 2052 | 326 | $404.58 | $2,221.50 | $375.42 | $3,001.49 | $82,211.69 |
| Jul, 2052 | 327 | $393.93 | $2,232.15 | $375.42 | $3,001.49 | $79,979.54 |
| Aug, 2052 | 328 | $383.24 | $2,242.84 | $375.42 | $3,001.49 | $77,736.70 |
| Sep, 2052 | 329 | $372.49 | $2,253.59 | $375.42 | $3,001.49 | $75,483.11 |
| Oct, 2052 | 330 | $361.69 | $2,264.39 | $375.42 | $3,001.49 | $73,218.72 |
| Nov, 2052 | 331 | $350.84 | $2,275.24 | $375.42 | $3,001.49 | $70,943.48 |
| Dec, 2052 | 332 | $339.94 | $2,286.14 | $375.42 | $3,001.49 | $68,657.34 |
| Jan, 2053 | 333 | $328.98 | $2,297.09 | $375.42 | $3,001.49 | $66,360.25 |
| Feb, 2053 | 334 | $317.98 | $2,308.10 | $375.42 | $3,001.49 | $64,052.15 |
| Mar, 2053 | 335 | $306.92 | $2,319.16 | $375.42 | $3,001.49 | $61,732.98 |
| Apr, 2053 | 336 | $295.80 | $2,330.27 | $375.42 | $3,001.49 | $59,402.71 |
| May, 2053 | 337 | $284.64 | $2,341.44 | $375.42 | $3,001.49 | $57,061.27 |
| Jun, 2053 | 338 | $273.42 | $2,352.66 | $375.42 | $3,001.49 | $54,708.61 |
| Jul, 2053 | 339 | $262.15 | $2,363.93 | $375.42 | $3,001.49 | $52,344.68 |
| Aug, 2053 | 340 | $250.82 | $2,375.26 | $375.42 | $3,001.49 | $49,969.42 |
| Sep, 2053 | 341 | $239.44 | $2,386.64 | $375.42 | $3,001.49 | $47,582.78 |
| Oct, 2053 | 342 | $228.00 | $2,398.08 | $375.42 | $3,001.49 | $45,184.70 |
| Nov, 2053 | 343 | $216.51 | $2,409.57 | $375.42 | $3,001.49 | $42,775.13 |
| Dec, 2053 | 344 | $204.96 | $2,421.11 | $375.42 | $3,001.49 | $40,354.02 |
| Jan, 2054 | 345 | $193.36 | $2,432.71 | $375.42 | $3,001.49 | $37,921.31 |
| Feb, 2054 | 346 | $181.71 | $2,444.37 | $375.42 | $3,001.49 | $35,476.93 |
| Mar, 2054 | 347 | $169.99 | $2,456.08 | $375.42 | $3,001.49 | $33,020.85 |
| Apr, 2054 | 348 | $158.22 | $2,467.85 | $375.42 | $3,001.49 | $30,553.00 |
| May, 2054 | 349 | $146.40 | $2,479.68 | $375.42 | $3,001.49 | $28,073.32 |
| Jun, 2054 | 350 | $134.52 | $2,491.56 | $375.42 | $3,001.49 | $25,581.76 |
| Jul, 2054 | 351 | $122.58 | $2,503.50 | $375.42 | $3,001.49 | $23,078.26 |
| Aug, 2054 | 352 | $110.58 | $2,515.49 | $375.42 | $3,001.49 | $20,562.77 |
| Sep, 2054 | 353 | $98.53 | $2,527.55 | $375.42 | $3,001.49 | $18,035.22 |
| Oct, 2054 | 354 | $86.42 | $2,539.66 | $375.42 | $3,001.49 | $15,495.56 |
| Nov, 2054 | 355 | $74.25 | $2,551.83 | $375.42 | $3,001.49 | $12,943.73 |
| Dec, 2054 | 356 | $62.02 | $2,564.06 | $375.42 | $3,001.49 | $10,379.67 |
| Jan, 2055 | 357 | $49.74 | $2,576.34 | $375.42 | $3,001.49 | $7,803.33 |
| Feb, 2055 | 358 | $37.39 | $2,588.69 | $375.42 | $3,001.49 | $5,214.65 |
| Mar, 2055 | 359 | $24.99 | $2,601.09 | $375.42 | $3,001.49 | $2,613.55 |
| Apr, 2055 | 360 | $12.52 | $2,613.55 | $375.42 | $3,001.49 | $0.00 |
