ASB Calculator - based on irwan's (http://www.irwan.biz/asb-calculator-v2/) Loan Amount $110,000.

00
by: M. Ridzuan Monthly Payment $818.00
Start Date Jan-06 <--Enter date in MMMYYYY format Loan Period 20
Amount $100.00 <--Enter your initial investment Total Interest $86,320.00

Adjustment Dividend Bonus Beginning Month Ending

Year Dividend Bonus
monthly yearly Rate Rate Amount Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Amount
2006 $250.00 7.00% 2.00% $100.00 $100.00 $350.00 $600.00 $850.00 $1,100.00 $1,350.00 $1,600.00 $1,850.00 $2,100.00 $2,350.00 $2,600.00 $2,850.00 $103.25 $2.95 $2,956.20
2007 $250.00 $1,000.00 7.00% 2.00% $3,956.20 $4,206.20 $4,456.20 $4,706.20 $4,956.20 $5,206.20 $5,456.20 $5,706.20 $5,956.20 $6,206.20 $6,456.20 $6,706.20 $6,956.20 $390.68 $14.11 $7,361.00
2008 $250.00 $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 $699.02 $34.08 $12,094.10
2009 $250.00 $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 $1,030.34 $63.52 $17,187.96
2010 $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 $1,386.91 $103.15 $22,678.02
2011 $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 $1,771.21 $153.75 $28,602.98
2012 $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 $2,185.96 $216.21 $35,005.15
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 $39,005.15 $2,634.11 $291.47 $41,930.73
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 $45,680.73 $45,930.73 $3,118.90 $380.58 $49,430.22
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 $52,930.22 $53,180.22 $53,430.22 $3,643.87 $484.69 $57,558.77
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 $63,058.77 $63,558.77 $64,058.77 $64,558.77 $4,326.61 $605.36 $69,490.75
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 $74,490.75 $74,990.75 $75,490.75 $75,990.75 $76,490.75 $5,161.85 $741.68 $82,394.28
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 $86,894.28 $87,394.28 $87,894.28 $88,394.28 $88,894.28 $89,394.28 $6,065.10 $895.00 $96,354.38
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 $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
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 $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
2021 $500.00 $1,000.00 7.00% 2.00% $110,403.01 $110,903.01 $111,403.01 $111,903.01 $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
2022 $500.00 $1,000.00 7.00% 2.00% $126,727.69 $127,227.69 $127,727.69 $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
2023 $500.00 $1,000.00 7.00% 2.00% $144,392.59 $144,892.59 $145,392.59 $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
2024 $500.00 $1,000.00 7.00% 2.00% $163,514.06 $164,014.06 $164,514.06 $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
2025 $500.00 $1,000.00 7.00% 2.00% $184,218.44 $184,718.44 $185,218.44 $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