http://moneyexcel.

com

Sukanya Samriddhi Calculator

Age of Girl Opening Monthly Yearly Intrest Rate

Year Child Balance Contribution Contribution @9.1%
2015 1 - 12500 150,000 7,394
2016 2 157,394 12500 150,000 21,717
2017 3 329,110 12500 150,000 37,343
2018 4 516,453 12500 150,000 54,391
2019 5 720,844 12500 150,000 72,991
2020 6 943,835 12500 150,000 93,283
2021 7 1,187,117 12500 150,000 115,421
2022 8 1,452,539 12500 150,000 139,575
2023 9 1,742,114 12500 150,000 165,926
2024 10 2,058,040 12500 150,000 194,675
2025 11 2,402,715 12500 150,000 226,041
2026 12 2,778,756 12500 150,000 260,261
2027 13 3,189,016 12500 150,000 297,594
2028 14 3,636,611 12500 150,000 338,325
2029 15 4,124,936 - - 375,369
2030 16 4,500,305 - - 409,528
2031 17 4,909,833 - - 446,795
2032 18 5,356,628 - - 487,453
2033 19 5,844,081 - - 531,811
2034 20 6,375,892 - - 580,206
2035 21 6,956,098 - - 633,005
http://moneyexcel.com
Closing
Balance
157,394
329,110
516,453
720,844
943,835
1,187,117
1,452,539
1,742,114
2,058,040
2,402,715
2,778,756
3,189,016
3,636,611
4,124,936
4,500,305
4,909,833
5,356,628
5,844,081
6,375,892
6,956,098
7,589,103
 Input Parameters
Rate of Interest 9.10% Sukanya Samriddhi Calculator
Monthly Investment 12500

Year 1
Month Deposit Balance Interest
Apr 12,500 12,500 95
May 12,500 25,000 190
Jun 12,500 37,500 284
Jul 12,500 50,000 379
Aug 12,500 62,500 474
Sep 12,500 75,000 569
Oct 12,500 87,500 664
Nov 12,500 100,000 758
Dec 12,500 112,500 853
Jan 12,500 125,000 948
Feb 12,500 137,500 1,043
Mar 12,500 150,000 1,138
Year End Balance 157,394 7,394

Year 2
Month Deposit Balance Interest
Apr 12,500 169,894 1,288
May 12,500 182,394 1,383
Jun 12,500 194,894 1,478
Jul 12,500 207,394 1,573
Aug 12,500 219,894 1,668
Sep 12,500 232,394 1,762
Oct 12,500 244,894 1,857
Nov 12,500 257,394 1,952
Dec 12,500 269,894 2,047
Jan 12,500 282,394 2,141
Feb 12,500 294,894 2,236
Mar 12,500 307,394 2,331
Year End Balance 329,110 21,717

Year 3
Month Deposit Balance Interest
Apr 12,500 341,610 2,591
May 12,500 354,110 2,685
Jun 12,500 366,610 2,780
Jul 12,500 379,110 2,875
Aug 12,500 391,610 2,970
Sep 12,500 404,110 3,065
Oct 12,500 416,610 3,159
Nov 12,500 429,110 3,254
Dec 12,500 441,610 3,349
Jan 12,500 454,110 3,444
Feb 12,500 466,610 3,538
Mar 12,500 479,110 3,633
Year End Balance 516,453 37,343

Year 4
Month Deposit Balance Interest
Apr 12,500 528,953 4,011
May 12,500 541,453 4,106
Jun 12,500 553,953 4,201
Jul 12,500 566,453 4,296
Aug 12,500 578,953 4,390
Sep 12,500 591,453 4,485
Oct 12,500 603,953 4,580
Nov 12,500 616,453 4,675
Dec 12,500 628,953 4,770
Jan 12,500 641,453 4,864
Feb 12,500 653,953 4,959
Mar 12,500 666,453 5,054
Year End Balance 720,844 54,391

Year 5
Month Deposit Balance Interest
Apr 12,500 733,344 5,561
May 12,500 745,844 5,656
Jun 12,500 758,344 5,751
Jul 12,500 770,844 5,846
Aug 12,500 783,344 5,940
Sep 12,500 795,844 6,035
Oct 12,500 808,344 6,130
Nov 12,500 820,844 6,225
Dec 12,500 833,344 6,320
Jan 12,500 845,844 6,414
Feb 12,500 858,344 6,509
Mar 12,500 870,844 6,604
Year End Balance 943,835 72,991

Year 6
Month Deposit Balance Interest
Apr 12,500 956,335 7,252
May 12,500 968,835 7,347
Jun 12,500 981,335 7,442
Jul 12,500 993,835 7,537
Aug 12,500 1,006,335 7,631
Sep 12,500 1,018,835 7,726
Oct 12,500 1,031,335 7,821
Nov 12,500 1,043,835 7,916
Dec 12,500 1,056,335 8,011
Jan 12,500 1,068,835 8,105
Feb 12,500 1,081,335 8,200
Mar 12,500 1,093,835 8,295
Year End Balance 1,187,117 93,283

Year 7
Month Deposit Balance Interest
Apr 12,500 1,199,617 9,097
May 12,500 1,212,117 9,192
Jun 12,500 1,224,617 9,287
Jul 12,500 1,237,117 9,381
Aug 12,500 1,249,617 9,476
Sep 12,500 1,262,117 9,571
Oct 12,500 1,274,617 9,666
Nov 12,500 1,287,117 9,761
Dec 12,500 1,299,617 9,855
Jan 12,500 1,312,117 9,950
Feb 12,500 1,324,617 10,045
Mar 12,500 1,337,117 10,140
Year End Balance 1,452,539 115,421

Year 8
Month Deposit Balance Interest
Apr 12,500 1,465,039 11,110
May 12,500 1,477,539 11,205
Jun 12,500 1,490,039 11,299
Jul 12,500 1,502,539 11,394
Aug 12,500 1,515,039 11,489
Sep 12,500 1,527,539 11,584
Oct 12,500 1,540,039 11,679
Nov 12,500 1,552,539 11,773
Dec 12,500 1,565,039 11,868
Jan 12,500 1,577,539 11,963
Feb 12,500 1,590,039 12,058
Mar 12,500 1,602,539 12,153
Year End Balance 1,742,114 139,575

Year 9
Month Deposit Balance Interest
Apr 12,500 1,754,614 13,306
May 12,500 1,767,114 13,401
Jun 12,500 1,779,614 13,495
Jul 12,500 1,792,114 13,590
Aug 12,500 1,804,614 13,685
Sep 12,500 1,817,114 13,780
Oct 12,500 1,829,614 13,875
Nov 12,500 1,842,114 13,969
Dec 12,500 1,854,614 14,064
Jan 12,500 1,867,114 14,159
Feb 12,500 1,879,614 14,254
Mar 12,500 1,892,114 14,349
Year End Balance 2,058,040 165,926

Year 10
Month Deposit Balance Interest
Apr 12,500 2,070,540 15,702
May 12,500 2,083,040 15,796
Jun 12,500 2,095,540 15,891
Jul 12,500 2,108,040 15,986
Aug 12,500 2,120,540 16,081
Sep 12,500 2,133,040 16,176
Oct 12,500 2,145,540 16,270
Nov 12,500 2,158,040 16,365
Dec 12,500 2,170,540 16,460
Jan 12,500 2,183,040 16,555
Feb 12,500 2,195,540 16,650
Mar 12,500 2,208,040 16,744
Year End Balance 2,402,715 194,675

Year 11
Month Deposit Balance Interest
Apr 12,500 2,415,215 18,315
May 12,500 2,427,715 18,410
Jun 12,500 2,440,215 18,505
Jul 12,500 2,452,715 18,600
Aug 12,500 2,465,215 18,695
Sep 12,500 2,477,715 18,789
Oct 12,500 2,490,215 18,884
Nov 12,500 2,502,715 18,979
Dec 12,500 2,515,215 19,074
Jan 12,500 2,527,715 19,169
Feb 12,500 2,540,215 19,263
Mar 12,500 2,552,715 19,358
Year End Balance 2,778,756 226,041

Year 12
Month Deposit Balance Interest
Apr 12,500 2,791,256 21,167
May 12,500 2,803,756 21,262
Jun 12,500 2,816,256 21,357
Jul 12,500 2,828,756 21,451
Aug 12,500 2,841,256 21,546
Sep 12,500 2,853,756 21,641
Oct 12,500 2,866,256 21,736
Nov 12,500 2,878,756 21,831
Dec 12,500 2,891,256 21,925
Jan 12,500 2,903,756 22,020
Feb 12,500 2,916,256 22,115
Mar 12,500 2,928,756 22,210
Year End Balance 3,189,016 260,261

Year 13
Month Deposit Balance Interest
Apr 12,500 3,201,516 24,278
May 12,500 3,214,016 24,373
Jun 12,500 3,226,516 24,468
Jul 12,500 3,239,016 24,563
Aug 12,500 3,251,516 24,657
Sep 12,500 3,264,016 24,752
Oct 12,500 3,276,516 24,847
Nov 12,500 3,289,016 24,942
Dec 12,500 3,301,516 25,036
Jan 12,500 3,314,016 25,131
Feb 12,500 3,326,516 25,226
Mar 12,500 3,339,016 25,321
Year End Balance 3,636,611 297,594

Year 14
Month Deposit Balance Interest
Apr 12,500 3,649,111 27,672
May 12,500 3,661,611 27,767
Jun 12,500 3,674,111 27,862
Jul 12,500 3,686,611 27,957
Aug 12,500 3,699,111 28,052
Sep 12,500 3,711,611 28,146
Oct 12,500 3,724,111 28,241
Nov 12,500 3,736,611 28,336
Dec 12,500 3,749,111 28,431
Jan 12,500 3,761,611 28,526
Feb 12,500 3,774,111 28,620
Mar 12,500 3,786,611 28,715
Year End Balance 4,124,936 338,325

Year 15
Month Deposit Balance Interest
Apr 0 4,124,936 31,281
May 0 4,124,936 31,281
Jun 0 4,124,936 31,281
Jul 0 4,124,936 31,281
Aug 0 4,124,936 31,281
Sep 0 4,124,936 31,281
Oct 0 4,124,936 31,281
Nov 0 4,124,936 31,281
Dec 0 4,124,936 31,281
Jan 0 4,124,936 31,281
Feb 0 4,124,936 31,281
Mar 0 4,124,936 31,281
Year End Balance 4,500,305 375,369

Year 16
Month Deposit Balance Interest
Apr 0 4,500,305 34,127
May 0 4,500,305 34,127
Jun 0 4,500,305 34,127
Jul 0 4,500,305 34,127
Aug 0 4,500,305 34,127
Sep 0 4,500,305 34,127
Oct 0 4,500,305 34,127
Nov 0 4,500,305 34,127
Dec 0 4,500,305 34,127
Jan 0 4,500,305 34,127
Feb 0 4,500,305 34,127
Mar 0 4,500,305 34,127
Year End Balance 4,909,833 409,528

Year 17
Month Deposit Balance Interest
Apr 0 4,909,833 37,233
May 0 4,909,833 37,233
Jun 0 4,909,833 37,233
Jul 0 4,909,833 37,233
Aug 0 4,909,833 37,233
Sep 0 4,909,833 37,233
Oct 0 4,909,833 37,233
Nov 0 4,909,833 37,233
Dec 0 4,909,833 37,233
Jan 0 4,909,833 37,233
Feb 0 4,909,833 37,233
Mar 0 4,909,833 37,233
Year End Balance 5,356,628 446,795

Year 18
Month Deposit Balance Interest
Apr 0 5,356,628 40,621
May 0 5,356,628 40,621
Jun 0 5,356,628 40,621
Jul 0 5,356,628 40,621
Aug 0 5,356,628 40,621
Sep 0 5,356,628 40,621
Oct 0 5,356,628 40,621
Nov 0 5,356,628 40,621
Dec 0 5,356,628 40,621
Jan 0 5,356,628 40,621
Feb 0 5,356,628 40,621
Mar 0 5,356,628 40,621
Year End Balance 5,844,081 487,453

Year 19
Month Deposit Balance Interest
Apr 0 5,844,081 44,318
May 0 5,844,081 44,318
Jun 0 5,844,081 44,318
Jul 0 5,844,081 44,318
Aug 0 5,844,081 44,318
Sep 0 5,844,081 44,318
Oct 0 5,844,081 44,318
Nov 0 5,844,081 44,318
Dec 0 5,844,081 44,318
Jan 0 5,844,081 44,318
Feb 0 5,844,081 44,318
Mar 0 5,844,081 44,318
Year End Balance 6,375,892 531,811

Year 20
Month Deposit Balance Interest
Apr 0 6,375,892 48,351
May 0 6,375,892 48,351
Jun 0 6,375,892 48,351
Jul 0 6,375,892 48,351
Aug 0 6,375,892 48,351
Sep 0 6,375,892 48,351
Oct 0 6,375,892 48,351
Nov 0 6,375,892 48,351
Dec 0 6,375,892 48,351
Jan 0 6,375,892 48,351
Feb 0 6,375,892 48,351
Mar 0 6,375,892 48,351
Year End Balance 6,956,098 580,206

Year 21
Month Deposit Balance Interest
Apr 0 6,956,098 52,750
May 0 6,956,098 52,750
Jun 0 6,956,098 52,750
Jul 0 6,956,098 52,750
Aug 0 6,956,098 52,750
Sep 0 6,956,098 52,750
Oct 0 6,956,098 52,750
Nov 0 6,956,098 52,750
Dec 0 6,956,098 52,750
Jan 0 6,956,098 52,750
Feb 0 6,956,098 52,750
Mar 0 6,956,098 52,750
Year End Balance 7,589,103 633,005
 Output Parameters
Maturity Value 7,589,103
 Input Parameters
Rate of Interest 9.10% Sukanya Samriddhi Calculator
Yearly Investment 150000

Year 1
Month Deposit Balance Interest
Apr 150,000 150,000 1,138
May 150,000 1,138
Jun 150,000 1,138
Jul 150,000 1,138
Aug 150,000 1,138
Sep 150,000 1,138
Oct 150,000 1,138
Nov 150,000 1,138
Dec 150,000 1,138
Jan 150,000 1,138
Feb 150,000 1,138
Mar 150,000 1,138
Year End Balance 163,650 13,650

Year 2
Month Deposit Balance Interest
Apr 150,000 313,650 2,379
May 313,650 2,379
Jun 313,650 2,379
Jul 313,650 2,379
Aug 313,650 2,379
Sep 313,650 2,379
Oct 313,650 2,379
Nov 313,650 2,379
Dec 313,650 2,379
Jan 313,650 2,379
Feb 313,650 2,379
Mar 313,650 2,379
Year End Balance 342,192 28,542

Year 3
Month Deposit Balance Interest
Apr 150,000 492,192 3,732
May 492,192 3,732
Jun 492,192 3,732
Jul 492,192 3,732
Aug 492,192 3,732
Sep 492,192 3,732
Oct 492,192 3,732
Nov 492,192 3,732
Dec 492,192 3,732
Jan 492,192 3,732
Feb 492,192 3,732
Mar 492,192 3,732
Year End Balance 536,982 44,789

Year 4
Month Deposit Balance Interest
Apr 150,000 686,982 5,210
May 686,982 5,210
Jun 686,982 5,210
Jul 686,982 5,210
Aug 686,982 5,210
Sep 686,982 5,210
Oct 686,982 5,210
Nov 686,982 5,210
Dec 686,982 5,210
Jan 686,982 5,210
Feb 686,982 5,210
Mar 686,982 5,210
Year End Balance 749,497 62,515

Year 5
Month Deposit Balance Interest
Apr 150,000 899,497 6,821
May 899,497 6,821
Jun 899,497 6,821
Jul 899,497 6,821
Aug 899,497 6,821
Sep 899,497 6,821
Oct 899,497 6,821
Nov 899,497 6,821
Dec 899,497 6,821
Jan 899,497 6,821
Feb 899,497 6,821
Mar 899,497 6,821
Year End Balance 981,351 81,854

Year 6
Month Deposit Balance Interest
Apr 150,000 1,131,351 8,579
May 1,131,351 8,579
Jun 1,131,351 8,579
Jul 1,131,351 8,579
Aug 1,131,351 8,579
Sep 1,131,351 8,579
Oct 1,131,351 8,579
Nov 1,131,351 8,579
Dec 1,131,351 8,579
Jan 1,131,351 8,579
Feb 1,131,351 8,579
Mar 1,131,351 8,579
Year End Balance 1,234,304 102,953

Year 7
Month Deposit Balance Interest
Apr 150,000 1,384,304 10,498
May 1,384,304 10,498
Jun 1,384,304 10,498
Jul 1,384,304 10,498
Aug 1,384,304 10,498
Sep 1,384,304 10,498
Oct 1,384,304 10,498
Nov 1,384,304 10,498
Dec 1,384,304 10,498
Jan 1,384,304 10,498
Feb 1,384,304 10,498
Mar 1,384,304 10,498
Year End Balance 1,510,276 125,972

Year 8
Month Deposit Balance Interest
Apr 150,000 1,660,276 12,590
May 1,660,276 12,590
Jun 1,660,276 12,590
Jul 1,660,276 12,590
Aug 1,660,276 12,590
Sep 1,660,276 12,590
Oct 1,660,276 12,590
Nov 1,660,276 12,590
Dec 1,660,276 12,590
Jan 1,660,276 12,590
Feb 1,660,276 12,590
Mar 1,660,276 12,590
Year End Balance 1,811,361 151,085

Year 9
Month Deposit Balance Interest
Apr 150,000 1,961,361 14,874
May 1,961,361 14,874
Jun 1,961,361 14,874
Jul 1,961,361 14,874
Aug 1,961,361 14,874
Sep 1,961,361 14,874
Oct 1,961,361 14,874
Nov 1,961,361 14,874
Dec 1,961,361 14,874
Jan 1,961,361 14,874
Feb 1,961,361 14,874
Mar 1,961,361 14,874
Year End Balance 2,139,845 178,484

Year 10
Month Deposit Balance Interest
Apr 150,000 2,289,845 17,365
May 2,289,845 17,365
Jun 2,289,845 17,365
Jul 2,289,845 17,365
Aug 2,289,845 17,365
Sep 2,289,845 17,365
Oct 2,289,845 17,365
Nov 2,289,845 17,365
Dec 2,289,845 17,365
Jan 2,289,845 17,365
Feb 2,289,845 17,365
Mar 2,289,845 17,365
Year End Balance 2,498,221 208,376

Year 11
Month Deposit Balance Interest
Apr 150,000 2,648,221 20,082
May 2,648,221 20,082
Jun 2,648,221 20,082
Jul 2,648,221 20,082
Aug 2,648,221 20,082
Sep 2,648,221 20,082
Oct 2,648,221 20,082
Nov 2,648,221 20,082
Dec 2,648,221 20,082
Jan 2,648,221 20,082
Feb 2,648,221 20,082
Mar 2,648,221 20,082
Year End Balance 2,889,209 240,988

Year 12
Month Deposit Balance Interest
Apr 150,000 3,039,209 23,047
May 3,039,209 23,047
Jun 3,039,209 23,047
Jul 3,039,209 23,047
Aug 3,039,209 23,047
Sep 3,039,209 23,047
Oct 3,039,209 23,047
Nov 3,039,209 23,047
Dec 3,039,209 23,047
Jan 3,039,209 23,047
Feb 3,039,209 23,047
Mar 3,039,209 23,047
Year End Balance 3,315,777 276,568

Year 13
Month Deposit Balance Interest
Apr 150,000 3,465,777 26,282
May 3,465,777 26,282
Jun 3,465,777 26,282
Jul 3,465,777 26,282
Aug 3,465,777 26,282
Sep 3,465,777 26,282
Oct 3,465,777 26,282
Nov 3,465,777 26,282
Dec 3,465,777 26,282
Jan 3,465,777 26,282
Feb 3,465,777 26,282
Mar 3,465,777 26,282
Year End Balance 3,781,162 315,386

Year 14
Month Deposit Balance Interest
Apr 150,000 3,931,162 29,811
May 3,931,162 29,811
Jun 3,931,162 29,811
Jul 3,931,162 29,811
Aug 3,931,162 29,811
Sep 3,931,162 29,811
Oct 3,931,162 29,811
Nov 3,931,162 29,811
Dec 3,931,162 29,811
Jan 3,931,162 29,811
Feb 3,931,162 29,811
Mar 3,931,162 29,811
Year End Balance 4,288,898 357,736

Year 15
Month Deposit Balance Interest
Apr 0 4,288,898 32,524
May 0 4,288,898 32,524
Jun 0 4,288,898 32,524
Jul 0 4,288,898 32,524
Aug 0 4,288,898 32,524
Sep 0 4,288,898 32,524
Oct 0 4,288,898 32,524
Nov 0 4,288,898 32,524
Dec 0 4,288,898 32,524
Jan 0 4,288,898 32,524
Feb 0 4,288,898 32,524
Mar 0 4,288,898 32,524
Year End Balance 4,679,188 390,290

Year 16
Month Deposit Balance Interest
Apr 0 4,679,188 35,484
May 0 4,679,188 35,484
Jun 0 4,679,188 35,484
Jul 0 4,679,188 35,484
Aug 0 4,679,188 35,484
Sep 0 4,679,188 35,484
Oct 0 4,679,188 35,484
Nov 0 4,679,188 35,484
Dec 0 4,679,188 35,484
Jan 0 4,679,188 35,484
Feb 0 4,679,188 35,484
Mar 0 4,679,188 35,484
Year End Balance 5,104,994 425,806

Year 17
Month Deposit Balance Interest
Apr 0 5,104,994 38,713
May 0 5,104,994 38,713
Jun 0 5,104,994 38,713
Jul 0 5,104,994 38,713
Aug 0 5,104,994 38,713
Sep 0 5,104,994 38,713
Oct 0 5,104,994 38,713
Nov 0 5,104,994 38,713
Dec 0 5,104,994 38,713
Jan 0 5,104,994 38,713
Feb 0 5,104,994 38,713
Mar 0 5,104,994 38,713
Year End Balance 5,569,548 464,554

Year 18
Month Deposit Balance Interest
Apr 0 5,569,548 42,236
May 0 5,569,548 42,236
Jun 0 5,569,548 42,236
Jul 0 5,569,548 42,236
Aug 0 5,569,548 42,236
Sep 0 5,569,548 42,236
Oct 0 5,569,548 42,236
Nov 0 5,569,548 42,236
Dec 0 5,569,548 42,236
Jan 0 5,569,548 42,236
Feb 0 5,569,548 42,236
Mar 0 5,569,548 42,236
Year End Balance 6,076,377 506,829

Year 19
Month Deposit Balance Interest
Apr 0 6,076,377 46,079
May 0 6,076,377 46,079
Jun 0 6,076,377 46,079
Jul 0 6,076,377 46,079
Aug 0 6,076,377 46,079
Sep 0 6,076,377 46,079
Oct 0 6,076,377 46,079
Nov 0 6,076,377 46,079
Dec 0 6,076,377 46,079
Jan 0 6,076,377 46,079
Feb 0 6,076,377 46,079
Mar 0 6,076,377 46,079
Year End Balance 6,629,328 552,950

Year 20
Month Deposit Balance Interest
Apr 0 6,629,328 50,272
May 0 6,629,328 50,272
Jun 0 6,629,328 50,272
Jul 0 6,629,328 50,272
Aug 0 6,629,328 50,272
Sep 0 6,629,328 50,272
Oct 0 6,629,328 50,272
Nov 0 6,629,328 50,272
Dec 0 6,629,328 50,272
Jan 0 6,629,328 50,272
Feb 0 6,629,328 50,272
Mar 0 6,629,328 50,272
Year End Balance 7,232,597 603,269

Year 21
Month Deposit Balance Interest
Apr 0 7,232,597 54,847
May 0 7,232,597 54,847
Jun 0 7,232,597 54,847
Jul 0 7,232,597 54,847
Aug 0 7,232,597 54,847
Sep 0 7,232,597 54,847
Oct 0 7,232,597 54,847
Nov 0 7,232,597 54,847
Dec 0 7,232,597 54,847
Jan 0 7,232,597 54,847
Feb 0 7,232,597 54,847
Mar 0 7,232,597 54,847
Year End Balance 7,890,763 658,166
 Output Parameters
Maturity Value 7,890,763