Construction Calculator
Model a construction loan with partial disbursements and view the complete schedule.
Project Parameters
$
$
months
%
%
$
$
Project Summary
Total interest
$24,750
Total project cost
$548,750
Equity required
$125,000
Projected profit
$151,250
ROI on equity
121.00%
Completed value
$700,000
Draw Schedule
| Draw # | Amount | Cumulative | Period Interest | Cumulative Interest |
|---|---|---|---|---|
| 1 | $75,000 | $75,000 | $1,650 | $1,650 |
| 2 | $75,000 | $150,000 | $3,300 | $4,950 |
| 3 | $75,000 | $225,000 | $4,950 | $9,900 |
| 4 | $75,000 | $300,000 | $6,600 | $16,500 |
| 5 | $75,000 | $375,000 | $8,250 | $24,750 |
Disbursement Timeline
Draw # 1$75,000
$75,000
Draw # 2$150,000
$75,000
Draw # 3$225,000
$75,000
Draw # 4$300,000
$75,000
Draw # 5$375,000
$75,000