ASB Calculator - based on irwan's (http://www.irwan.

biz/asb-calculator-v2/)

Loan Amount

by: M. Ridzuan

Monthly Payment
Jul-09 <--Enter date in MMMYYYY format
$5,000.00 <--Enter your initial investment

Start Date
Amount

Year

Adjustment
monthly

yearly

2009

Loan Period
Total Interest

Dividend
Rate

Bonus
Rate

Beginning
Amount

7.00%

2.00%

$5,000.00

Month
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Dividend

Bonus

$5,000.00

$5,000.00

$5,000.00

$5,000.00

$5,000.00

$5,000.00

$175.00

$5.00

Ending
Amount
$5,180.00

2010

$100.00

7.00%

2.00%

$5,180.00

$5,280.00

$5,380.00

$5,480.00

$5,580.00

$5,680.00

$5,780.00

$5,880.00

$5,980.00

$6,080.00

$6,180.00

$6,280.00

$6,380.00

$408.10

$16.66

2011

$100.00

7.00%

2.00%

$6,804.76

$6,904.76

$7,004.76

$7,104.76

$7,204.76

$7,304.76

$7,404.76

$7,504.76

$7,604.76

$7,704.76

$7,804.76

$7,904.76

$8,004.76

$521.83

$31.57

$8,558.16

2012

$100.00

7.00%

2.00%

$8,558.16

$8,658.16

$8,758.16

$8,858.16

$8,958.16

$9,058.16

$9,158.16

$9,258.16

$9,358.16

$9,458.16

$9,558.16

$9,658.16

$9,758.16

$644.57

$49.99

$10,452.72

$6,804.76

2013

$250.00

$1,000.00

7.00%

2.00%

$11,452.72

$11,702.72

$11,952.72

$12,202.72

$12,452.72

$12,702.72

$12,952.72

$13,202.72

$13,452.72

$13,702.72

$13,952.72

$14,202.72

$14,452.72

$915.44

$76.14

$15,444.30

2014

$250.00

$1,000.00

7.00%

2.00%

$16,444.30

$16,694.30

$16,944.30

$17,194.30

$17,444.30

$17,694.30

$17,944.30

$18,194.30

$18,444.30

$18,694.30

$18,944.30

$19,194.30

$19,444.30

$1,264.85

$112.28

$20,821.43

2015

$250.00

$1,000.00

7.00%

2.00%

$21,821.43

$22,071.43

$22,321.43

$22,571.43

$22,821.43

$23,071.43

$23,321.43

$23,571.43

$23,821.43

$24,071.43

$24,321.43

$24,571.43

$24,821.43

$1,641.25

$159.17

$26,621.86

2016

$250.00

$1,000.00

7.00%

2.00%

$27,621.86

$27,871.86

$28,121.86

$28,371.86

$28,621.86

$28,871.86

$29,121.86

$29,371.86

$29,621.86

$29,871.86

$30,121.86

$30,371.86

$30,621.86

$2,047.28

$217.67

$32,886.80

2017

$250.00

$1,000.00

7.00%

2.00%

$33,886.80

$34,136.80

$34,386.80

$34,636.80

$34,886.80

$35,136.80

$35,386.80

$35,636.80

$35,886.80

$36,136.80

$36,386.80

$36,636.80

$36,886.80

$2,485.83

$288.69

$39,661.32

2018

$250.00

$1,000.00

7.00%

2.00%

$40,661.32

$40,911.32

$41,161.32

$41,411.32

$41,661.32

$41,911.32

$42,161.32

$42,411.32

$42,661.32

$42,911.32

$43,161.32

$43,411.32

$43,661.32

$2,960.04

$373.26

$46,994.62

2019

$500.00

$1,000.00

7.00%

2.00%

$47,994.62

$48,494.62

$48,994.62

$49,494.62

$49,994.62

$50,494.62

$50,994.62

$51,494.62

$51,994.62

$52,494.62

$52,994.62

$53,494.62

$53,994.62

$3,587.12

$470.75

$58,052.50

2020

$500.00

$1,000.00

7.00%

2.00%

$59,052.50

$59,552.50

$60,052.50

$60,552.50

$61,052.50

$61,552.50

$62,052.50

$62,552.50

$63,052.50

$63,552.50

$64,052.50

$64,552.50

$65,052.50

$4,361.17

$583.70

$69,997.37

2021

$500.00

$1,000.00

7.00%

2.00%

$70,997.37

$71,497.37

$71,997.37

$72,497.37

$72,997.37

$73,497.37

$73,997.37

$74,497.37

$74,997.37

$75,497.37

$75,997.37

$76,497.37

$76,997.37

$5,197.32

$717.28

$82,911.97

2022

$500.00

-$15,000.00

7.00%

2.00%

$67,911.97

$68,411.97

$68,911.97

$69,411.97

$69,911.97

$70,411.97

$70,911.97

$71,411.97

$71,911.97

$72,411.97

$72,911.97

$73,411.97

$73,911.97

$4,981.34

$841.19

2023

$500.00

$1,000.00

7.00%

2.00%

$80,734.50

$81,234.50

$81,734.50

$82,234.50

$82,734.50

$83,234.50

$83,734.50

$84,234.50

$84,734.50

$85,234.50

$85,734.50

$86,234.50

$86,734.50

$5,878.91

$983.00

$93,596.41

2024

$500.00

$1,000.00

7.00%

2.00%

$94,596.41

$95,096.41

$95,596.41

$96,096.41

$96,596.41

$97,096.41

$97,596.41

$98,096.41

$98,596.41

$99,096.41

$99,596.41

$100,096.41

$100,596.41

$6,849.25

$1,142.56

$108,588.22

2025

$500.00

$1,000.00

7.00%

2.00%

$109,588.22

$110,088.22

$110,588.22

$111,088.22

$111,588.22

$112,088.22

$112,588.22

$113,088.22

$113,588.22

$114,088.22

$114,588.22

$115,088.22

$115,588.22

$7,898.68

$1,321.34

$124,808.24

2026

$500.00

$1,000.00

7.00%

2.00%

$125,808.24

$126,308.24

$126,808.24

$127,308.24

$127,808.24

$128,308.24

$128,808.24

$129,308.24

$129,808.24

$130,308.24

$130,808.24

$131,308.24

$131,808.24

$9,034.08

$1,520.96

$142,363.28

2027

$500.00

$1,000.00

7.00%

2.00%

$143,363.28

$143,863.28

$144,363.28

$144,863.28

$145,363.28

$145,863.28

$146,363.28

$146,863.28

$147,363.28

$147,863.28

$148,363.28

$148,863.28

$149,363.28

$10,262.93

$1,743.17

$161,369.37

2028

$500.00

$1,000.00

7.00%

2.00%

$162,369.37

$162,869.37

$163,369.37

$163,869.37

$164,369.37

$164,869.37

$165,369.37

$165,869.37

$166,369.37

$166,869.37

$167,369.37

$167,869.37

$168,369.37

$11,593.36

$1,989.83

$181,952.56

$79,734.50

Sign up to vote on this title
UsefulNot useful