http://moneyexcel.

com

Sukanya Samriddhi Calculator

Year
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
2028
2029
2030
2031
2032
2033
2034
2035
2036

Age of Girl
Child
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25

Opening Balance
62,958
131,644
206,581
288,338
377,534
474,847
581,016
696,845
823,216
961,086
1,111,502
1,275,607
1,454,644
1,649,974
1,800,122
1,963,933
2,142,651
2,337,632
2,550,357
2,782,439

Monthly
Contribution
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
http://moneyexcel.com

moneyexcel.com

Samriddhi Calculator

Yearly
Contribution
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
60,000
moneyexcel.com

Intrest Rate
@9.1%
Closing Balance
2,958
62,958
8,687
131,644
14,937
206,581
21,756
288,338
29,196
377,534
37,313
474,847
46,169
581,016
55,830
696,845
66,370
823,216
77,870
961,086
90,416
1,111,502
104,104
1,275,607
119,038
1,454,644
135,330
1,649,974
150,148
1,800,122
163,811
1,963,933
178,718
2,142,651
194,981
2,337,632
212,725
2,550,357
232,082
2,782,439
253,202
3,035,641

Input Parameters
Rate of Interest
Monthly Investment

Sukanya Samriddhi Calculato

9.10%
5000

Year 1
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 2
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 3
Month
Apr
May
Jun
Jul
Aug
Sep
Oct

Deposit
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Nov
Dec
Jan
Feb
Mar

5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 4
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 5
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 6
Month
Apr
May
Jun
Jul
Aug

Deposit
5,000
5,000
5,000
5,000
5,000

Sep
Oct
Nov
Dec
Jan
Feb
Mar

5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 7
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 8
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 9
Month
Apr
May
Jun

Deposit
5,000
5,000
5,000

Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 10
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 11
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 12
Month
Apr

Deposit
5,000

May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 13
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

Year End Balance

Year 14
Month

Deposit

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

5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000
5,000

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
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb

Deposit
0
0
0
0
0
0
0
0
0
0
0

Mar

Year End Balance

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

Output Parameters

anya Samriddhi Calculator

Year 1
Balance

Maturity Value

Interest
5,000
10,000
15,000
20,000
25,000
30,000
35,000
40,000
45,000
50,000
55,000
60,000

38
76
114
152
190
228
265
303
341
379
417
455
2,958

62,958
Year 2
Balance

Interest

67,958
72,958
77,958
82,958
87,958
92,958
97,958
102,958
107,958
112,958
117,958
122,958

515
553
591
629
667
705
743
781
819
857
895
932
8,687

131,644
Year 3
Balance
136,644
141,644
146,644
151,644
156,644
161,644
166,644

Interest
1,036
1,074
1,112
1,150
1,188
1,226
1,264

3,035,641

171,644
176,644
181,644
186,644
191,644

1,302
1,340
1,377
1,415
1,453
14,937

206,581
Year 4
Balance

Interest

211,581
216,581
221,581
226,581
231,581
236,581
241,581
246,581
251,581
256,581
261,581
266,581

1,604
1,642
1,680
1,718
1,756
1,794
1,832
1,870
1,908
1,946
1,984
2,022
21,756

288,338
Year 5
Balance

Interest

293,338
298,338
303,338
308,338
313,338
318,338
323,338
328,338
333,338
338,338
343,338
348,338

2,224
2,262
2,300
2,338
2,376
2,414
2,452
2,490
2,528
2,566
2,604
2,642
29,196

377,534
Year 6
Balance
382,534
387,534
392,534
397,534
402,534

Interest
2,901
2,939
2,977
3,015
3,053

407,534
412,534
417,534
422,534
427,534
432,534
437,534

3,090
3,128
3,166
3,204
3,242
3,280
3,318
37,313

474,847
Year 7
Balance

Interest

479,847
484,847
489,847
494,847
499,847
504,847
509,847
514,847
519,847
524,847
529,847
534,847

3,639
3,677
3,715
3,753
3,791
3,828
3,866
3,904
3,942
3,980
4,018
4,056
46,169

581,016
Year 8
Balance

Interest

586,016
591,016
596,016
601,016
606,016
611,016
616,016
621,016
626,016
631,016
636,016
641,016

4,444
4,482
4,520
4,558
4,596
4,634
4,671
4,709
4,747
4,785
4,823
4,861
55,830

696,845
Year 9
Balance
701,845
706,845
711,845

Interest
5,322
5,360
5,398

716,845
721,845
726,845
731,845
736,845
741,845
746,845
751,845
756,845

5,436
5,474
5,512
5,550
5,588
5,626
5,664
5,701
5,739
66,370

823,216
Year 10
Balance

Interest

828,216
833,216
838,216
843,216
848,216
853,216
858,216
863,216
868,216
873,216
878,216
883,216

6,281
6,319
6,356
6,394
6,432
6,470
6,508
6,546
6,584
6,622
6,660
6,698
77,870

961,086
Year 11
Balance

Interest

966,086
971,086
976,086
981,086
986,086
991,086
996,086
1,001,086
1,006,086
1,011,086
1,016,086
1,021,086

7,326
7,364
7,402
7,440
7,478
7,516
7,554
7,592
7,629
7,667
7,705
7,743
90,416

1,111,502
Year 12
Balance
1,116,502

Interest
8,467

1,121,502
1,126,502
1,131,502
1,136,502
1,141,502
1,146,502
1,151,502
1,156,502
1,161,502
1,166,502
1,171,502

1,275,607
Year 13
Balance
1,280,607
1,285,607
1,290,607
1,295,607
1,300,607
1,305,607
1,310,607
1,315,607
1,320,607
1,325,607
1,330,607
1,335,607

1,454,644
Year 14
Balance
1,459,644
1,464,644
1,469,644
1,474,644
1,479,644
1,484,644
1,489,644
1,494,644
1,499,644
1,504,644
1,509,644
1,514,644

1,649,974
Year 15

8,505
8,543
8,581
8,618
8,656
8,694
8,732
8,770
8,808
8,846
8,884
104,104

Interest
9,711
9,749
9,787
9,825
9,863
9,901
9,939
9,977
10,015
10,053
10,090
10,128
119,038

Interest
11,069
11,107
11,145
11,183
11,221
11,259
11,296
11,334
11,372
11,410
11,448
11,486
135,330

Balance
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974
1,649,974

1,800,122
Year 16
Balance
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122
1,800,122

1,963,933
Year 17
Balance
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933
1,963,933

2,142,651

Interest
12,512
12,512
12,512
12,512
12,512
12,512
12,512
12,512
12,512
12,512
12,512
12,512
150,148

Interest
13,651
13,651
13,651
13,651
13,651
13,651
13,651
13,651
13,651
13,651
13,651
13,651
163,811

Interest
14,893
14,893
14,893
14,893
14,893
14,893
14,893
14,893
14,893
14,893
14,893
14,893
178,718

Year 18
Balance
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651
2,142,651

2,337,632
Year 19
Balance
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632
2,337,632

2,550,357
Year 20
Balance
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357
2,550,357

Interest
16,248
16,248
16,248
16,248
16,248
16,248
16,248
16,248
16,248
16,248
16,248
16,248
194,981

Interest
17,727
17,727
17,727
17,727
17,727
17,727
17,727
17,727
17,727
17,727
17,727
17,727
212,725

Interest
19,340
19,340
19,340
19,340
19,340
19,340
19,340
19,340
19,340
19,340
19,340

2,550,357

2,782,439
Year 21
Balance
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439
2,782,439

3,035,641

19,340
232,082

Interest
21,100
21,100
21,100
21,100
21,100
21,100
21,100
21,100
21,100
21,100
21,100
21,100
253,202

Input Parameters
Rate of Interest
Yearly Investment

Sukanya Samriddhi Calculat

9.10%
60000

Year 1
Month

Deposit

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

60,000

Year End Balance

Year 2
Month

Deposit

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

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

Deposit

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

60,000

Year End Balance

Year 5
Month

Deposit

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

60,000

Year End Balance

Year 6
Month
Apr
May
Jun
Jul
Aug

Deposit
60,000

Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 7
Month

Deposit

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

60,000

Year End Balance

Year 8
Month

Deposit

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

60,000

Year End Balance

Year 9
Month
Apr
May
Jun

Deposit
60,000

Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 10
Month

Deposit

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

60,000

Year End Balance

Year 11
Month

Deposit

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

60,000

Year End Balance

Year 12
Month
Apr

Deposit
60,000

May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb
Mar

Year End Balance

Year 13
Month

Deposit

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

60,000

Year End Balance

Year 14
Month

Deposit

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

60,000

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
Apr
May
Jun
Jul
Aug
Sep
Oct
Nov
Dec
Jan
Feb

Deposit
0
0
0
0
0
0
0
0
0
0
0

Mar

Year End Balance

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

Output Parameters

kanya 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

455
455
455
455
455
455
455
455
455
455
455
455
5,460

65,460
Year 2
Balance

Interest
125,460
125,460
125,460
125,460
125,460
125,460
125,460
125,460
125,460
125,460
125,460
125,460

951
951
951
951
951
951
951
951
951
951
951
951
11,417

136,877
Year 3
Balance

Interest
196,877
196,877
196,877
196,877
196,877
196,877
196,877

1,493
1,493
1,493
1,493
1,493
1,493
1,493

3,156,305

196,877
196,877
196,877
196,877
196,877

1,493
1,493
1,493
1,493
1,493
17,916

214,793
Year 4
Balance

Interest
274,793
274,793
274,793
274,793
274,793
274,793
274,793
274,793
274,793
274,793
274,793
274,793

2,084
2,084
2,084
2,084
2,084
2,084
2,084
2,084
2,084
2,084
2,084
2,084
25,006

299,799
Year 5
Balance

Interest
359,799
359,799
359,799
359,799
359,799
359,799
359,799
359,799
359,799
359,799
359,799
359,799

2,728
2,728
2,728
2,728
2,728
2,728
2,728
2,728
2,728
2,728
2,728
2,728
32,742

392,540
Year 6
Balance

Interest
452,540
452,540
452,540
452,540
452,540

3,432
3,432
3,432
3,432
3,432

452,540
452,540
452,540
452,540
452,540
452,540
452,540

3,432
3,432
3,432
3,432
3,432
3,432
3,432
41,181

493,722
Year 7
Balance

Interest
553,722
553,722
553,722
553,722
553,722
553,722
553,722
553,722
553,722
553,722
553,722
553,722

4,199
4,199
4,199
4,199
4,199
4,199
4,199
4,199
4,199
4,199
4,199
4,199
50,389

604,110
Year 8
Balance

Interest
664,110
664,110
664,110
664,110
664,110
664,110
664,110
664,110
664,110
664,110
664,110
664,110

5,036
5,036
5,036
5,036
5,036
5,036
5,036
5,036
5,036
5,036
5,036
5,036
60,434

724,544
Year 9
Balance

Interest
784,544
784,544
784,544

5,949
5,949
5,949

784,544
784,544
784,544
784,544
784,544
784,544
784,544
784,544
784,544

5,949
5,949
5,949
5,949
5,949
5,949
5,949
5,949
5,949
71,394

855,938
Year 10
Balance

Interest
915,938
915,938
915,938
915,938
915,938
915,938
915,938
915,938
915,938
915,938
915,938
915,938

6,946
6,946
6,946
6,946
6,946
6,946
6,946
6,946
6,946
6,946
6,946
6,946
83,350

999,288
Year 11
Balance

Interest

1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288
1,059,288

8,033
8,033
8,033
8,033
8,033
8,033
8,033
8,033
8,033
8,033
8,033
8,033
96,395

1,155,683
Year 12
Balance
1,215,683

Interest
9,219

1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683
1,215,683

1,326,311
Year 13
Balance
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311
1,386,311

1,512,465
Year 14
Balance
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465
1,572,465

1,715,559
Year 15

9,219
9,219
9,219
9,219
9,219
9,219
9,219
9,219
9,219
9,219
9,219
110,627

Interest
10,513
10,513
10,513
10,513
10,513
10,513
10,513
10,513
10,513
10,513
10,513
10,513
126,154

Interest
11,925
11,925
11,925
11,925
11,925
11,925
11,925
11,925
11,925
11,925
11,925
11,925
143,094

Balance
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559
1,715,559

1,871,675
Year 16
Balance
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675
1,871,675

2,041,998
Year 17
Balance
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998
2,041,998

2,227,819

Interest
13,010
13,010
13,010
13,010
13,010
13,010
13,010
13,010
13,010
13,010
13,010
13,010
156,116

Interest
14,194
14,194
14,194
14,194
14,194
14,194
14,194
14,194
14,194
14,194
14,194
14,194
170,322

Interest
15,485
15,485
15,485
15,485
15,485
15,485
15,485
15,485
15,485
15,485
15,485
15,485
185,822

Year 18
Balance
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819
2,227,819

2,430,551
Year 19
Balance
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551
2,430,551

2,651,731
Year 20
Balance
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731
2,651,731

Interest
16,894
16,894
16,894
16,894
16,894
16,894
16,894
16,894
16,894
16,894
16,894
16,894
202,732

Interest
18,432
18,432
18,432
18,432
18,432
18,432
18,432
18,432
18,432
18,432
18,432
18,432
221,180

Interest
20,109
20,109
20,109
20,109
20,109
20,109
20,109
20,109
20,109
20,109
20,109

2,651,731

2,893,039
Year 21
Balance
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039
2,893,039

3,156,305

20,109
241,308

Interest
21,939
21,939
21,939
21,939
21,939
21,939
21,939
21,939
21,939
21,939
21,939
21,939
263,267