Sukanya Samriddhi Calculator

Year

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

Age of Girl Child

Opening Balance

Monthly Contribution

Yearly Contribution

Intrest Rate @9.1%

http://moneyexcel.com

Sukanya Samriddhi Calculator

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

Closing Balance

Input Parameters

Rate of Interest 9.10% Sukanya Samriddhi Calculator

Monthly Investment 12500

Year 1

Month Deposit Balance InterestApr 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 InterestApr 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 InterestApr 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 InterestApr 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 InterestApr 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 InterestApr 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 ### 93,283

Year 7

Month Deposit Balance InterestApr 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 ### 115,421

Year 8

Month Deposit Balance InterestApr 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 ### 139,575

Year 9

Month Deposit Balance InterestApr 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 ### 165,926

Year 10

Month Deposit Balance InterestApr 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 ### 194,675

Year 11

Month Deposit Balance InterestApr 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 ### 226,041

Year 12

Month Deposit Balance InterestApr 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 ### 260,261

Year 13

Month Deposit Balance InterestApr 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 ### 297,594

Year 14

Month Deposit Balance InterestApr 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 ### 338,325

Year 15

Month Deposit Balance InterestApr 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 ### 375,369

Year 16

Month Deposit Balance InterestApr 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 ### 409,528

Year 17

Month Deposit Balance InterestApr 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 ### 446,795

Year 18

Month Deposit Balance InterestApr 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 ### 487,453

Year 19

Month Deposit Balance InterestApr 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 ### 531,811

Year 20

Month Deposit Balance InterestApr 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 ### 580,206

Year 21

Month Deposit Balance InterestApr 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 ### 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 BalanceApr 150,000 150,000

May 150,000

Jun 150,000

Jul 150,000

Aug 150,000

Sep 150,000

Oct 150,000

Nov 150,000

Dec 150,000

Jan 150,000

Feb 150,000

Mar 150,000

Year End Balance 163,650

Year 2

Month Deposit BalanceApr 150,000 313,650

May 313,650

Jun 313,650

Jul 313,650

Aug 313,650

Sep 313,650

Oct 313,650

Nov 313,650

Dec 313,650

Jan 313,650

Feb 313,650

Mar 313,650

Year End Balance 342,192

Year 3

Month Deposit BalanceApr 150,000 492,192

May 492,192

Jun 492,192

Jul 492,192

Aug 492,192

Sep 492,192

Oct 492,192

Nov 492,192

Dec 492,192

Jan 492,192

Feb 492,192

Mar 492,192

Year End Balance 536,982

Year 4

Month Deposit BalanceApr 150,000 686,982

May 686,982

Jun 686,982

Jul 686,982

Aug 686,982

Sep 686,982

Oct 686,982

Nov 686,982

Dec 686,982

Jan 686,982

Feb 686,982

Mar 686,982

Year End Balance 749,497

Year 5

Month Deposit BalanceApr 150,000 899,497

May 899,497

Jun 899,497

Jul 899,497

Aug 899,497

Sep 899,497

Oct 899,497

Nov 899,497

Dec 899,497

Jan 899,497

Feb 899,497

Mar 899,497

Year End Balance 981,351

Year 6

Month Deposit BalanceApr 150,000 1,131,351

May 1,131,351

Jun 1,131,351

Jul 1,131,351

Aug 1,131,351

Sep 1,131,351

Oct 1,131,351

Nov 1,131,351

Dec 1,131,351

Jan 1,131,351

Feb 1,131,351

Mar 1,131,351

Year End Balance1,234,304

Year 7

Month Deposit BalanceApr 150,000 1,384,304

May 1,384,304

Jun 1,384,304

Jul 1,384,304

Aug 1,384,304

Sep 1,384,304

Oct 1,384,304

Nov 1,384,304

Dec 1,384,304

Jan 1,384,304

Feb 1,384,304

Mar 1,384,304

Year End Balance1,510,276

Year 8

Month Deposit BalanceApr 150,000 1,660,276

May 1,660,276

Jun 1,660,276

Jul 1,660,276

Aug 1,660,276

Sep 1,660,276

Oct 1,660,276

Nov 1,660,276

Dec 1,660,276

Jan 1,660,276

Feb 1,660,276

Mar 1,660,276

Year End Balance1,811,361

Year 9

Month Deposit BalanceApr 150,000 1,961,361

May 1,961,361

Jun 1,961,361

Jul 1,961,361

Aug 1,961,361

Sep 1,961,361

Oct 1,961,361

Nov 1,961,361

Dec 1,961,361

Jan 1,961,361

Feb 1,961,361

Mar 1,961,361

Year End Balance2,139,845

Year 10

Month Deposit BalanceApr 150,000 2,289,845

May 2,289,845

Jun 2,289,845

Jul 2,289,845

Aug 2,289,845

Sep 2,289,845

Oct 2,289,845

Nov 2,289,845

Dec 2,289,845

Jan 2,289,845

Feb 2,289,845

Mar 2,289,845

Year End Balance2,498,221

Year 11

Month Deposit BalanceApr 150,000 2,648,221

May 2,648,221

Jun 2,648,221

Jul 2,648,221

Aug 2,648,221

Sep 2,648,221

Oct 2,648,221

Nov 2,648,221

Dec 2,648,221

Jan 2,648,221

Feb 2,648,221

Mar 2,648,221

Year End Balance2,889,209

Year 12

Month Deposit BalanceApr 150,000 3,039,209

May 3,039,209

Jun 3,039,209

Jul 3,039,209

Aug 3,039,209

Sep 3,039,209

Oct 3,039,209

Nov 3,039,209

Dec 3,039,209

Jan 3,039,209

Feb 3,039,209

Mar 3,039,209

Year End Balance3,315,777

Year 13

Month Deposit BalanceApr 150,000 3,465,777

May 3,465,777

Jun 3,465,777

Jul 3,465,777

Aug 3,465,777

Sep 3,465,777

Oct 3,465,777

Nov 3,465,777

Dec 3,465,777

Jan 3,465,777

Feb 3,465,777

Mar 3,465,777

Year End Balance3,781,162

Year 14

Month Deposit BalanceApr 150,000 3,931,162

May 3,931,162

Jun 3,931,162

Jul 3,931,162

Aug 3,931,162

Sep 3,931,162

Oct 3,931,162

Nov 3,931,162

Dec 3,931,162

Jan 3,931,162

Feb 3,931,162

Mar 3,931,162

Year End Balance4,288,898

Year 15

Month Deposit BalanceApr 0 4,288,898

May 0 4,288,898

Jun 0 4,288,898

Jul 0 4,288,898

Aug 0 4,288,898

Sep 0 4,288,898

Oct 0 4,288,898

Nov 0 4,288,898

Dec 0 4,288,898

Jan 0 4,288,898

Feb 0 4,288,898

Mar 0 4,288,898

Year End Balance4,679,188

Year 16

Month Deposit BalanceApr 0 4,679,188

May 0 4,679,188

Jun 0 4,679,188

Jul 0 4,679,188

Aug 0 4,679,188

Sep 0 4,679,188

Oct 0 4,679,188

Nov 0 4,679,188

Dec 0 4,679,188

Jan 0 4,679,188

Feb 0 4,679,188

Mar 0 4,679,188

Year End Balance5,104,994

Year 17

Month Deposit BalanceApr 0 5,104,994

May 0 5,104,994

Jun 0 5,104,994

Jul 0 5,104,994

Aug 0 5,104,994

Sep 0 5,104,994

Oct 0 5,104,994

Nov 0 5,104,994

Dec 0 5,104,994

Jan 0 5,104,994

Feb 0 5,104,994

Mar 0 5,104,994

Year End Balance5,569,548

Year 18

Month Deposit BalanceApr 0 5,569,548

May 0 5,569,548

Jun 0 5,569,548

Jul 0 5,569,548

Aug 0 5,569,548

Sep 0 5,569,548

Oct 0 5,569,548

Nov 0 5,569,548

Dec 0 5,569,548

Jan 0 5,569,548

Feb 0 5,569,548

Mar 0 5,569,548

Year End Balance6,076,377

Year 19

Month Deposit BalanceApr 0 6,076,377

May 0 6,076,377

Jun 0 6,076,377

Jul 0 6,076,377

Aug 0 6,076,377

Sep 0 6,076,377

Oct 0 6,076,377

Nov 0 6,076,377

Dec 0 6,076,377

Jan 0 6,076,377

Feb 0 6,076,377

Mar 0 6,076,377

Year End Balance6,629,328

Year 20

Month Deposit BalanceApr 0 6,629,328

May 0 6,629,328

Jun 0 6,629,328

Jul 0 6,629,328

Aug 0 6,629,328

Sep 0 6,629,328

Oct 0 6,629,328

Nov 0 6,629,328

Dec 0 6,629,328

Jan 0 6,629,328

Feb 0 6,629,328

Mar 0 6,629,328

Year End Balance7,232,597

Year 21

Month Deposit BalanceApr 0 7,232,597

May 0 7,232,597

Jun 0 7,232,597

Jul 0 7,232,597

Aug 0 7,232,597

Sep 0 7,232,597

Oct 0 7,232,597

Nov 0 7,232,597

Dec 0 7,232,597

Jan 0 7,232,597

Feb 0 7,232,597

Mar 0 7,232,597

Year End Balance7,890,763

Output Parameters

Sukanya Samriddhi Calculator Maturity Value 7,890,763

Year 1

Interest1,138

1,138

1,138

1,138

1,138

1,138

1,138

1,138

1,138

1,138

1,138

1,138

13,650

Year 2

Interest2,379

2,379

2,379

2,379

2,379

2,379

2,379

2,379

2,379

2,379

2,379

2,379

28,542

Year 3

Interest3,732

3,732

3,732

3,732

3,732

3,732

3,732

3,732

3,732

3,732

3,732

3,732

44,789

Year 4

Interest5,210

5,210

5,210

5,210

5,210

5,210

5,210

5,210

5,210

5,210

5,210

5,210

62,515

Year 5

Interest6,821

6,821

6,821

6,821

6,821

6,821

6,821

6,821

6,821

6,821

6,821

6,821

81,854

Year 6

Interest8,579

8,579

8,579

8,579

8,579

8,579

8,579

8,579

8,579

8,579

8,579

8,579

102,953

Year 7

Interest10,498

10,498

10,498

10,498

10,498

10,498

10,498

10,498

10,498

10,498

10,498

10,498

125,972

Year 8

Interest12,590

12,590

12,590

12,590

12,590

12,590

12,590

12,590

12,590

12,590

12,590

12,590

151,085

Year 9

Interest14,874

14,874

14,874

14,874

14,874

14,874

14,874

14,874

14,874

14,874

14,874

14,874

178,484

Year 10

Interest17,365

17,365

17,365

17,365

17,365

17,365

17,365

17,365

17,365

17,365

17,365

17,365

208,376

Year 11

Interest20,082

20,082

20,082

20,082

20,082

20,082

20,082

20,082

20,082

20,082

20,082

20,082

240,988

Year 12

Interest23,047

23,047

23,047

23,047

23,047

23,047

23,047

23,047

23,047

23,047

23,047

23,047

276,568

Year 13

Interest26,282

26,282

26,282

26,282

26,282

26,282

26,282

26,282

26,282

26,282

26,282

26,282

315,386

Year 14

Interest29,811

29,811

29,811

29,811

29,811

29,811

29,811

29,811

29,811

29,811

29,811

29,811

357,736

Year 15

Interest32,524

32,524

32,524

32,524

32,524

32,524

32,524

32,524

32,524

32,524

32,524

32,524

390,290

Year 16

Interest35,484

35,484

35,484

35,484

35,484

35,484

35,484

35,484

35,484

35,484

35,484

35,484

425,806

Year 17

Interest38,713

38,713

38,713

38,713

38,713

38,713

38,713

38,713

38,713

38,713

38,713

38,713

464,554

Year 18

Interest42,236

42,236

42,236

42,236

42,236

42,236

42,236

42,236

42,236

42,236

42,236

42,236

506,829

Year 19

Interest46,079

46,079

46,079

46,079

46,079

46,079

46,079

46,079

46,079

46,079

46,079

46,079

552,950

Year 20

Interest50,272

50,272

50,272

50,272

50,272

50,272

50,272

50,272

50,272

50,272

50,272

50,272

603,269

Year 21

Interest54,847

54,847

54,847

54,847

54,847

54,847

54,847

54,847

54,847

54,847

54,847

54,847

658,166