Sukanya Samriddhi Account Ex

Input Parameters
Rate of Interest 9.10% Sukanya Samriddhi Calcula
Monthly Investment 1000

Year 1
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 2
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 3
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 4
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 5
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 6
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 7
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 8
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 9
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 10
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 11
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 12
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

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

Year 14
Month Deposit
Apr 1,000
May 1,000
Jun 1,000
Jul 1,000
Aug 1,000
Sep 1,000
Oct 1,000
Nov 1,000
Dec 1,000
Jan 1,000
Feb 1,000
Mar 1,000
Year End Balance

Year 15
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 16
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 17
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance
 Year 18
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 19
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 20
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance
 Year 21
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance
Account Excel Calculator
Output Parameters
nya Samriddhi Calculator Maturity Value 607,128

Year 1
Balance Interest
1,000 8
2,000 15
3,000 23
4,000 30
5,000 38
6,000 46
7,000 53
8,000 61
9,000 68
10,000 76
11,000 83
12,000 91
12,592 592

Year 2
Balance Interest
13,592 103
14,592 111
15,592 118
16,592 126
17,592 133
18,592 141
19,592 149
20,592 156
21,592 164
22,592 171
23,592 179
24,592 186
26,329 1,737

Year 3
Balance Interest
27,329 207
28,329 215
29,329 222
 30,329 230
31,329 238
32,329 245
33,329 253
34,329 260
35,329 268
36,329 275
37,329 283
38,329 291
41,316 2,987

Year 4
Balance Interest
42,316 321
43,316 328
44,316 336
45,316 344
46,316 351
47,316 359
48,316 366
49,316 374
50,316 382
51,316 389
52,316 397
53,316 404
57,668 4,351

Year 5
Balance Interest
58,668 445
59,668 452
60,668 460
61,668 468
62,668 475
63,668 483
64,668 490
65,668 498
66,668 506
67,668 513
68,668 521
69,668 528
75,507 5,839

Year 6
Balance Interest
76,507 580
77,507 588
 78,507 595
79,507 603
80,507 611
81,507 618
82,507 626
83,507 633
84,507 641
85,507 648
86,507 656
87,507 664
94,969 7,463

Year 7
Balance Interest
95,969 728
96,969 735
97,969 743
98,969 751
99,969 758
100,969 766
101,969 773
102,969 781
103,969 788
104,969 796
105,969 804
106,969 811
116,203 9,234

Year 8
Balance Interest
117,203 889
118,203 896
119,203 904
120,203 912
121,203 919
122,203 927
123,203 934
124,203 942
125,203 949
126,203 957
127,203 965
128,203 972
139,369 11,166

Year 9
Balance Interest
140,369 1,064
 141,369 1,072
142,369 1,080
143,369 1,087
144,369 1,095
145,369 1,102
146,369 1,110
147,369 1,118
148,369 1,125
149,369 1,133
150,369 1,140
151,369 1,148
164,643 13,274

Year 10
Balance Interest
165,643 1,256
166,643 1,264
167,643 1,271
168,643 1,279
169,643 1,286
170,643 1,294
171,643 1,302
172,643 1,309
173,643 1,317
174,643 1,324
175,643 1,332
176,643 1,340
192,217 15,574

Year 11
Balance Interest
193,217 1,465
194,217 1,473
195,217 1,480
196,217 1,488
197,217 1,496
198,217 1,503
199,217 1,511
200,217 1,518
201,217 1,526
202,217 1,533
203,217 1,541
204,217 1,549
222,300 18,083

Year 12
Balance Interest
 223,300 1,693
224,300 1,701
225,300 1,709
226,300 1,716
227,300 1,724
228,300 1,731
229,300 1,739
230,300 1,746
231,300 1,754
232,300 1,762
233,300 1,769
234,300 1,777
255,121 20,821

Year 13
Balance Interest
256,121 1,942
257,121 1,950
258,121 1,957
259,121 1,965
260,121 1,973
261,121 1,980
262,121 1,988
263,121 1,995
264,121 2,003
265,121 2,011
266,121 2,018
267,121 2,026
290,929 23,808

Year 14
Balance Interest
291,929 2,214
292,929 2,221
293,929 2,229
294,929 2,237
295,929 2,244
296,929 2,252
297,929 2,259
298,929 2,267
299,929 2,274
300,929 2,282
301,929 2,290
302,929 2,297
329,995 27,066

Year 15
 Balance Interest
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
329,995 2,502
360,024 30,030

Year 16
Balance Interest
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
360,024 2,730
392,787 32,762

Year 17
Balance Interest
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
392,787 2,979
428,530 35,744
Year 18
Balance Interest
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
428,530 3,250
467,526 38,996

Year 19
Balance Interest
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
467,526 3,545
510,071 42,545

Year 20
Balance Interest
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
510,071 3,868
556,488 46,416
Year 21
Balance Interest
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
556,488 4,220
607,128 50,640
 Sukanya Samriddhi Calculator

Age of Girl Opening Monthly

Year Child Balance Contribution
2015 1 - 1000
2016 2 12,592 1000
2017 3 26,329 1000
2018 4 41,316 1000
2019 5 57,668 1000
2020 6 75,507 1000
2021 7 94,969 1000
2022 8 116,203 1000
2023 9 139,369 1000
2024 10 164,643 1000
2025 11 192,217 1000
2026 12 222,300 1000
2027 13 255,121 1000
2028 14 290,929 1000
2029 15 329,995 -
2030 16 360,024 -
2031 17 392,787 -
2032 18 428,530 -
2033 19 467,526 -
2034 20 510,071 -
2035 21 556,488 -
http://moneyexcel.com
amriddhi Calculator

Yearly Intrest Rate Closing

Contribution @9.1% Balance
12,000 592 12,592
12,000 1,737 26,329
12,000 2,987 41,316
12,000 4,351 57,668
12,000 5,839 75,507
12,000 7,463 94,969
12,000 9,234 116,203
12,000 11,166 139,369
12,000 13,274 164,643
12,000 15,574 192,217
12,000 18,083 222,300
12,000 20,821 255,121
12,000 23,808 290,929
12,000 27,066 329,995
- 30,030 360,024
- 32,762 392,787
- 35,744 428,530
- 38,996 467,526
- 42,545 510,071
- 46,416 556,488
- 50,640 607,128
moneyexcel.com
 Input Parameters
Rate of Interest 9.10% Sukanya Samriddhi Calcu
Yearly Investment 150000

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

Year 2
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 3
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 4
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 5
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 6
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 7
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 8
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 9
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 10
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 11
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 12
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

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

Year 14
Month Deposit
Apr 150,000
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar
Year End Balance

Year 15
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 16
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 17
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 18
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 19
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 20
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance

Year 21
Month Deposit
Apr 0
May 0
Jun 0
Jul 0
Aug 0
Sep 0
Oct 0
Nov 0
Dec 0
Jan 0
Feb 0
Mar 0
Year End Balance
 Output Parameters
nya Samriddhi Calculator Maturity Value 7,890,763

Year 1
Balance Interest
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
150,000 1,138
163,650 13,650

Year 2
Balance Interest
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
313,650 2,379
342,192 28,542

Year 3
Balance Interest
492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
 492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
492,192 3,732
536,982 44,789

Year 4
Balance Interest
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
686,982 5,210
749,497 62,515

Year 5
Balance Interest
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
899,497 6,821
981,351 81,854

Year 6
Balance Interest
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
 1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,131,351 8,579
1,234,304 102,953

Year 7
Balance Interest
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,384,304 10,498
1,510,276 125,972

Year 8
Balance Interest
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,660,276 12,590
1,811,361 151,085

Year 9
Balance Interest
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
 1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
1,961,361 14,874
2,139,845 178,484

Year 10
Balance Interest
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,289,845 17,365
2,498,221 208,376

Year 11
Balance Interest
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,648,221 20,082
2,889,209 240,988

Year 12
Balance Interest
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
 3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,039,209 23,047
3,315,777 276,568

Year 13
Balance Interest
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,465,777 26,282
3,781,162 315,386

Year 14
Balance Interest
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
3,931,162 29,811
4,288,898 357,736

Year 15
Balance Interest
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
 4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,288,898 32,524
4,679,188 390,290

Year 16
Balance Interest
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
4,679,188 35,484
5,104,994 425,806

Year 17
Balance Interest
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,104,994 38,713
5,569,548 464,554

Year 18
Balance Interest
5,569,548 42,236
5,569,548 42,236
 5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
5,569,548 42,236
6,076,377 506,829

Year 19
Balance Interest
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,076,377 46,079
6,629,328 552,950

Year 20
Balance Interest
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
6,629,328 50,272
7,232,597 603,269

Year 21
Balance Interest
7,232,597 54,847
 7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,232,597 54,847
7,890,763 658,166