Sukanya Samriddhi Account Ex

Input Parameters
Rate of Interest
Monthly Investment

Sukanya Samriddhi Calcula

9.20%
12500

Year 1
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500

Year End Balance

Year 2
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500

Year End Balance

Year 3
Month
Apr
May
Jun

Deposit
12,500
12,500
12,500

Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500

Year End Balance

Year 4
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500

Year End Balance

Year 5
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500
12,500

Year End Balance

Year 6
Month
Apr
May

Deposit
1,000

Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 7
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

1,000

Year End Balance

Year 8
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
1,000

Year End Balance

Year 9
Month
Apr

Deposit
1,000

May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 10
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
1,000

Year End Balance

Year 11
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
1,000

Year End Balance

Year 12
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

1,000

Year End Balance

Year 13
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
1,000

Year End Balance

Year 14
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
1,000

Year End Balance

Year 15

Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 16
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 17
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

0
0
0
0
0
0
0
0
0
0
0
0

Year 18
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 19
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 20
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

0
0
0
0
0
0
0
0
0
0
0
0

Year 21
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

0
0
0
0
0
0
0
0
0
0
0
0

Account Excel Calculator

Output Parameters

nya Samriddhi Calculator

Year 1
Balance
12,500
25,000
37,500
50,000
62,500
75,000
87,500
100,000
112,500
125,000
137,500
150,000

157,475
Year 2
Balance
169,975
182,475
194,975
207,475
219,975
232,475
244,975
257,475
269,975
282,475
294,975
307,475

329,438
Year 3
Balance
341,938
354,438
366,938

Maturity Value

Interest
96
192
288
383
479
575
671
767
863
958
1,054
1,150
7,475

Interest
1,303
1,399
1,495
1,591
1,686
1,782
1,878
1,974
2,070
2,166
2,261
2,357
21,963

Interest
2,622
2,717
2,813

3,895,094

379,438
391,938
404,438
416,938
429,438
441,938
454,438
466,938
479,438

517,221
Year 4
Balance
529,721
542,221
554,721
567,221
579,721
592,221
604,721
617,221
629,721
642,221
654,721
667,221

722,280
Year 5
Balance
734,780
747,280
759,780
772,280
784,780
797,280
809,780
822,280
834,780
847,280
859,780
872,280

946,205
Year 6
Balance
947,205
947,205

2,909
3,005
3,101
3,197
3,292
3,388
3,484
3,580
3,676
37,783

Interest
4,061
4,157
4,253
4,349
4,445
4,540
4,636
4,732
4,828
4,924
5,020
5,115
55,059

Interest
5,633
5,729
5,825
5,921
6,017
6,112
6,208
6,304
6,400
6,496
6,592
6,687
73,925

Interest
7,262
7,262

947,205
947,205
947,205
947,205
947,205
947,205
947,205
947,205
947,205
947,205

1,034,348
Year 7
Balance
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348
1,035,348

1,130,600
Year 8
Balance
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600
1,131,600

1,235,707
Year 9
Balance
1,236,707

7,262
7,262
7,262
7,262
7,262
7,262
7,262
7,262
7,262
7,262
87,143

Interest
7,938
7,938
7,938
7,938
7,938
7,938
7,938
7,938
7,938
7,938
7,938
7,938
95,252

Interest
8,676
8,676
8,676
8,676
8,676
8,676
8,676
8,676
8,676
8,676
8,676
8,676
104,107

Interest
9,481

1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707
1,236,707

1,350,484
Year 10
Balance
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484
1,351,484

1,475,821
Year 11
Balance
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821
1,476,821

1,612,688
Year 12
Balance

9,481
9,481
9,481
9,481
9,481
9,481
9,481
9,481
9,481
9,481
9,481
113,777

Interest
10,361
10,361
10,361
10,361
10,361
10,361
10,361
10,361
10,361
10,361
10,361
10,361
124,337

Interest
11,322
11,322
11,322
11,322
11,322
11,322
11,322
11,322
11,322
11,322
11,322
11,322
135,868

Interest

1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688
1,613,688

1,762,148
Year 13
Balance
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148
1,763,148

1,925,357
Year 14
Balance
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357
1,926,357

2,103,582
Year 15

12,372
12,372
12,372
12,372
12,372
12,372
12,372
12,372
12,372
12,372
12,372
12,372
148,459

Interest
13,517
13,517
13,517
13,517
13,517
13,517
13,517
13,517
13,517
13,517
13,517
13,517
162,210

Interest
14,769
14,769
14,769
14,769
14,769
14,769
14,769
14,769
14,769
14,769
14,769
14,769
177,225

Balance
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582
2,103,582

2,297,112
Year 16
Balance
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112
2,297,112

2,508,446
Year 17
Balance
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446
2,508,446

2,739,223

Interest
16,127
16,127
16,127
16,127
16,127
16,127
16,127
16,127
16,127
16,127
16,127
16,127
193,530

Interest
17,611
17,611
17,611
17,611
17,611
17,611
17,611
17,611
17,611
17,611
17,611
17,611
211,334

Interest
19,231
19,231
19,231
19,231
19,231
19,231
19,231
19,231
19,231
19,231
19,231
19,231
230,777

Year 18
Balance
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223
2,739,223

2,991,231
Year 19
Balance
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231
2,991,231

3,266,425
Year 20
Balance
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425
3,266,425

3,566,936

Interest
21,001
21,001
21,001
21,001
21,001
21,001
21,001
21,001
21,001
21,001
21,001
21,001
252,009

Interest
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
22,933
275,193

Interest
25,043
25,043
25,043
25,043
25,043
25,043
25,043
25,043
25,043
25,043
25,043
25,043
300,511

Year 21
Balance
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936
3,566,936

3,895,094

Interest
27,347
27,347
27,347
27,347
27,347
27,347
27,347
27,347
27,347
27,347
27,347
27,347
328,158

Sukanya Samriddhi Calculator

Year
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035

Age of Girl
Child
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27

Opening
Balance
157,475
329,438
517,221
722,280
946,205
1,034,348
1,130,600
1,235,707
1,350,484
1,475,821
1,612,688
1,762,148
1,925,357
2,103,582
2,297,112
2,508,446
2,739,223
2,991,231
3,266,425
3,566,936
33,672,726

Monthly
Contribution
12500
12500
12500
12500
12500

50,000

amriddhi Calculator
Yearly
Intrest Rate
Contribution
@9.1%
150,000
7,475
150,000
21,963
150,000
37,783
150,000
55,059
150,000
73,925
0
87,143
0
95,252
0
104,107
0
113,777
0
124,337
0
135,868
0
148,459
0
162,210
0
177,225
193,530
211,334
230,777
252,009
275,193
300,511
328,158
600,000
3,128,619

Closing
Balance
157,475
329,438
517,221
722,280
946,205
1,034,348
1,130,600
1,235,707
1,350,484
1,475,821
1,612,688
1,762,148
1,925,357
2,103,582
2,297,112
2,508,446
2,739,223
2,991,231
3,266,425
3,566,936
3,895,094

Input Parameters
Rate of Interest
Yearly Investment

Sukanya Samriddhi Calcu

9.20%
60000

Year 1
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 2
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 3
Month
Apr
May
Jun
Jul
Aug
Sep
Oct

Deposit
60,000

Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 4
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 5
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 6
Month
Apr
May
Jun
Jul
Aug
Sep

Deposit
60,000

Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 7
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 8
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 9
Month
Apr
May
Jun
Jul
Aug

Deposit
60,000

Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 10
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 11
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 12
Month
Apr
May
Jun
Jul

Deposit
60,000

Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 13
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 14
Month
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Deposit
60,000

Year End Balance

Year 15
Month
Apr
May
Jun

Deposit
0
0
0

Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0

Year End Balance

Year 16
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 17
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 18
Month
Apr
May

Deposit
0
0

Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 19
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 20
Month

Deposit

Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

0
0
0
0
0
0
0
0
0
0
0
0

Year End Balance

Year 21
Month
Apr

Deposit
0

May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

0
0
0
0
0
0
0
0
0
0
0

Output Parameters

nya Samriddhi Calculator

Year 1
Balance

Maturity Value

Interest
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000

65,520
Year 2
Balance
125,520
125,520
125,520
125,520
125,520
125,520
125,520
125,520
125,520
125,520
125,520
125,520

137,068
Year 3
Balance
197,068
197,068
197,068
197,068
197,068
197,068
197,068

460
460
460
460
460
460
460
460
460
460
460
460
5,520

Interest
962
962
962
962
962
962
962
962
962
962
962
962
11,548

Interest
1,511
1,511
1,511
1,511
1,511
1,511
1,511

3,202,585

197,068
197,068
197,068
197,068
197,068

215,198
Year 4
Balance
275,198
275,198
275,198
275,198
275,198
275,198
275,198
275,198
275,198
275,198
275,198
275,198

300,516
Year 5
Balance
360,516
360,516
360,516
360,516
360,516
360,516
360,516
360,516
360,516
360,516
360,516
360,516

393,684
Year 6
Balance
453,684
453,684
453,684
453,684
453,684
453,684

1,511
1,511
1,511
1,511
1,511
18,130

Interest
2,110
2,110
2,110
2,110
2,110
2,110
2,110
2,110
2,110
2,110
2,110
2,110
25,318

Interest
2,764
2,764
2,764
2,764
2,764
2,764
2,764
2,764
2,764
2,764
2,764
2,764
33,168

Interest
3,478
3,478
3,478
3,478
3,478
3,478

453,684
453,684
453,684
453,684
453,684
453,684

495,423
Year 7
Balance
555,423
555,423
555,423
555,423
555,423
555,423
555,423
555,423
555,423
555,423
555,423
555,423

606,522
Year 8
Balance
666,522
666,522
666,522
666,522
666,522
666,522
666,522
666,522
666,522
666,522
666,522
666,522

727,842
Year 9
Balance
787,842
787,842
787,842
787,842
787,842

3,478
3,478
3,478
3,478
3,478
3,478
41,739

Interest
4,258
4,258
4,258
4,258
4,258
4,258
4,258
4,258
4,258
4,258
4,258
4,258
51,099

Interest
5,110
5,110
5,110
5,110
5,110
5,110
5,110
5,110
5,110
5,110
5,110
5,110
61,320

Interest
6,040
6,040
6,040
6,040
6,040

787,842
787,842
787,842
787,842
787,842
787,842
787,842

860,323
Year 10
Balance
920,323
920,323
920,323
920,323
920,323
920,323
920,323
920,323
920,323
920,323
920,323
920,323

1,004,993
Year 11
Balance
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993
1,064,993

1,162,972
Year 12
Balance
1,222,972
1,222,972
1,222,972
1,222,972

6,040
6,040
6,040
6,040
6,040
6,040
6,040
72,481

Interest
7,056
7,056
7,056
7,056
7,056
7,056
7,056
7,056
7,056
7,056
7,056
7,056
84,670

Interest
8,165
8,165
8,165
8,165
8,165
8,165
8,165
8,165
8,165
8,165
8,165
8,165
97,979

Interest
9,376
9,376
9,376
9,376

1,222,972
1,222,972
1,222,972
1,222,972
1,222,972
1,222,972
1,222,972
1,222,972

1,335,485
Year 13
Balance
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485
1,395,485

1,523,870
Year 14
Balance
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870
1,583,870

1,729,586
Year 15
Balance
1,729,586
1,729,586
1,729,586

9,376
9,376
9,376
9,376
9,376
9,376
9,376
9,376
112,513

Interest
10,699
10,699
10,699
10,699
10,699
10,699
10,699
10,699
10,699
10,699
10,699
10,699
128,385

Interest
12,143
12,143
12,143
12,143
12,143
12,143
12,143
12,143
12,143
12,143
12,143
12,143
145,716

Interest
13,260
13,260
13,260

1,729,586
1,729,586
1,729,586
1,729,586
1,729,586
1,729,586
1,729,586
1,729,586
1,729,586

1,888,708
Year 16
Balance
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708
1,888,708

2,062,469
Year 17
Balance
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469
2,062,469

2,252,216
Year 18
Balance
2,252,216
2,252,216

13,260
13,260
13,260
13,260
13,260
13,260
13,260
13,260
13,260
159,122

Interest
14,480
14,480
14,480
14,480
14,480
14,480
14,480
14,480
14,480
14,480
14,480
14,480
173,761

Interest
15,812
15,812
15,812
15,812
15,812
15,812
15,812
15,812
15,812
15,812
15,812
15,812
189,747

Interest
17,267
17,267

2,252,216
2,252,216
2,252,216
2,252,216
2,252,216
2,252,216
2,252,216
2,252,216
2,252,216
2,252,216

2,459,420
Year 19
Balance
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420
2,459,420

2,685,687
Year 20
Balance
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687
2,685,687

2,932,770
Year 21
Balance
2,932,770

17,267
17,267
17,267
17,267
17,267
17,267
17,267
17,267
17,267
17,267
207,204

Interest
18,856
18,856
18,856
18,856
18,856
18,856
18,856
18,856
18,856
18,856
18,856
18,856
226,267

Interest
20,590
20,590
20,590
20,590
20,590
20,590
20,590
20,590
20,590
20,590
20,590
20,590
247,083

Interest
22,485

2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770
2,932,770

3,202,585

22,485
22,485
22,485
22,485
22,485
22,485
22,485
22,485
22,485
22,485
22,485
269,815