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

biz/asb-calculator-v2/)

Loan Amount

by: M. Ridzuan

Monthly Payment
Jan-06 <--Enter date in MMMYYYY format
$100.00 <--Enter your initial investment

Start Date
Amount
Adjustment

Total Interest

Dividend
Rate

Bonus
Rate

7.00%

2.00%

$1,000.00

7.00%

2.00%

$5,456.20

$5,706.20

$5,956.20

$6,206.20

$6,456.20

$6,706.20

$6,956.20

$1,000.00

7.00%

2.00%

$8,361.00

$8,611.00

$8,861.00

$9,111.00

$9,361.00

$9,611.00

$9,861.00

$10,111.00

$10,361.00

$10,611.00

$10,861.00

$11,111.00

$11,361.00

$1,000.00

7.00%

2.00%

$13,094.10

$13,344.10

$13,594.10

$13,844.10

$14,094.10

$14,344.10

$14,594.10

$14,844.10

$15,094.10

$15,344.10

$15,594.10

$15,844.10

$16,094.10

$250.00

$1,000.00

7.00%

2.00%

$18,187.96

$18,437.96

$18,687.96

$18,937.96

$19,187.96

$19,437.96

$19,687.96

$19,937.96

$20,187.96

$20,437.96

$20,687.96

$20,937.96

$21,187.96

$250.00

$1,000.00

7.00%

2.00%

$23,678.02

$23,928.02

$24,178.02

$24,428.02

$24,678.02

$24,928.02

$25,178.02

$25,428.02

$25,678.02

$25,928.02

$26,178.02

$26,428.02

$26,678.02

$250.00

$1,000.00

7.00%

2.00%

$29,602.98

$29,852.98

$30,102.98

$30,352.98

$30,602.98

$30,852.98

$31,102.98

$31,352.98

$31,602.98

$31,852.98

$32,102.98

$32,352.98

$32,602.98

2013

$250.00

$1,000.00

7.00%

2.00%

$36,005.15

$36,255.15

$36,505.15

$36,755.15

$37,005.15

$37,255.15

$37,505.15

$37,755.15

$38,005.15

$38,255.15

$38,505.15

$38,755.15

2014

$250.00

$1,000.00

7.00%

2.00%

$42,930.73

$43,180.73

$43,430.73

$43,680.73

$43,930.73

$44,180.73

$44,430.73

$44,680.73

$44,930.73

$45,180.73

$45,430.73

2015

$250.00

$1,000.00

7.00%

2.00%

$50,430.22

$50,680.22

$50,930.22

$51,180.22

$51,430.22

$51,680.22

$51,930.22

$52,180.22

$52,430.22

$52,680.22

2016

$500.00

$1,000.00

7.00%

2.00%

$58,558.77

$59,058.77

$59,558.77

$60,058.77

$60,558.77

$61,058.77

$61,558.77

$62,058.77

$62,558.77

2017

$500.00

$1,000.00

7.00%

2.00%

$70,490.75

$70,990.75

$71,490.75

$71,990.75

$72,490.75

$72,990.75

$73,490.75

$73,990.75

2018

$500.00

$1,000.00

7.00%

2.00%

$83,394.28

$83,894.28

$84,394.28

$84,894.28

$85,394.28

$85,894.28

$86,394.28

2019

$500.00

-$15,000.00

7.00%

2.00%

$81,354.38

$81,854.38

$82,354.38

$82,854.38

$83,354.38

$83,854.38

2020

$500.00

$1,000.00

7.00%

2.00%

$95,311.45

$95,811.45

$96,311.45

$96,811.45

$97,311.45

2021

$500.00

$1,000.00

7.00%

2.00%

$110,403.01

$110,903.01

$111,403.01

$111,903.01

2022

$500.00

$1,000.00

7.00%

2.00%

$126,727.69

$127,227.69

$127,727.69

2023

$500.00

$1,000.00

7.00%

2.00%

$144,392.59

$144,892.59

$145,392.59

2024

$500.00

$1,000.00

7.00%

2.00%

$163,514.06

$164,014.06

$164,514.06

2025

$500.00

$1,000.00

7.00%

2.00%

$184,218.44

$184,718.44

$185,218.44

Year

monthly

2006

$250.00

2007

$250.00

2008

$250.00

2009

$250.00

2010
2011
2012

yearly

$110,000.00
$818.00

Loan Period

Beginning
Amount
$100.00
$3,956.20

Month
Jan

Feb

Mar

Apr

$100.00

$350.00

$600.00

$850.00

$4,206.20

$4,456.20

May

Jun

$1,850.00

Sep
$2,100.00

Oct
$2,350.00

Nov
$2,600.00

Dec
$2,850.00

Dividend

Bonus

Ending
Amount

$390.68

$14.11

$7,361.00

$699.02

$34.08

$12,094.10

$1,030.34

$63.52

$17,187.96

$1,386.91

$103.15

$22,678.02

$1,771.21

$153.75

$28,602.98

$2,185.96

$216.21

$35,005.15

$39,005.15

$2,634.11

$291.47

$41,930.73

$45,680.73

$45,930.73

$3,118.90

$380.58

$49,430.22

$52,930.22

$53,180.22

$53,430.22

$3,643.87

$484.69

$57,558.77

$63,058.77

$63,558.77

$64,058.77

$64,558.77

$4,326.61

$605.36

$69,490.75

$74,490.75

$74,990.75

$75,490.75

$75,990.75

$76,490.75

$5,161.85

$741.68

$82,394.28

$86,894.28

$87,394.28

$87,894.28

$88,394.28

$88,894.28

$89,394.28

$6,065.10

$895.00

$84,354.38

$84,854.38

$85,354.38

$85,854.38

$86,354.38

$86,854.38

$87,354.38

$5,922.31

$1,034.77

$94,311.45

$97,811.45

$98,311.45

$98,811.45

$99,311.45

$99,811.45

$100,311.45

$100,811.45

$101,311.45

$6,899.30

$1,192.26

$109,403.01

$112,403.01

$112,903.01

$113,403.01

$113,903.01

$114,403.01

$114,903.01

$115,403.01

$115,903.01

$116,403.01

$7,955.71

$1,368.96

$125,727.69

$128,227.69

$128,727.69

$129,227.69

$129,727.69

$130,227.69

$130,727.69

$131,227.69

$131,727.69

$132,227.69

$132,727.69

$9,098.44

$1,566.46

$143,392.59

$145,892.59

$146,392.59

$146,892.59

$147,392.59

$147,892.59

$148,392.59

$148,892.59

$149,392.59

$149,892.59

$150,392.59

$10,334.98

$1,786.49

$162,514.06

$165,014.06

$165,514.06

$166,014.06

$166,514.06

$167,014.06

$167,514.06

$168,014.06

$168,514.06

$169,014.06

$169,514.06

$11,673.48

$2,030.90

$183,218.44

$185,718.44

$186,218.44

$186,718.44

$187,218.44

$187,718.44

$188,218.44

$188,718.44

$189,218.44

$189,718.44

$190,218.44

$13,122.79

$2,301.73

$205,642.97

$5,206.20

$1,600.00

Aug

$2.95

$4,956.20

$1,350.00

Jul

$103.25

$4,706.20

$1,100.00

20
$86,320.00

$2,956.20

$96,354.38