Sukanya Samriddhi Calculator Variable

7/23/2019 Sukanya Samriddhi Calculator Variable

1/38

Sukanya Samriddhi Calculator

Year Opening Balance

2015 1 - 0 0

2016 2 157,475 0 0

2017 3 329,438 0 0

2018 4 517,221 0 0

2019 5 722,280 0 0

2020 6 946,205 0 0

2021 7 1,190,731 0 0

2022 8 1,457,753 0 0

2023 9 1,749,341 0 0

2024 10 2,067,756 0 0

2025 11 2,415,464 0 0

2026 12 2,795,162 0 0

2027 13 3,209,792 0 0

2028 14 3,662,568 0 0

2029 15 4,156,999 - -

2030 16 4,539,443 - -

2031 17 4,957,072 - -

2032 18 5,413,123 - -

2033 19 5,911,130 - -2034 20 6,454,954 - -

2035 21 7,048,810 - -

http://moneyexcel.com

Age of GirlChil

!on"hl#Con"ri$%"ion

Yearl#Con"ri$%"ion

http://moneyexcel.com
http://moneyexcel.com/http://moneyexcel.com/http://moneyexcel.com/http://moneyexcel.com/


2/38

Clo&ing Balance

7,475 157,475

21,963 329,438

37,783 517,221

55,059 722,280

73,925 946,205

94,526 1,190,731

117,022 1,457,753

141,588 1,749,341

168,414 2,067,756

197,709 2,415,464

229,698 2,795,162

264,630 3,209,792

302,776 3,662,568

344,431 4,156,999

382,444 4,539,443

417,629 4,957,072

456,051 5,413,123

498,007 5,911,130

543,824 6,454,954593,856 7,048,810

648,490 7,697,300

'n"re&" (a"e)9*1+


3/38

Sukanya Samri

!a"%ri"# al%e

Yea(a"e of 'n"ere&" 9*20+ Month Deposit

!on"hl# 'ne&".en" 12500 Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance

(a"e of 'n"ere&" 9*20+ Yea

!on"hl# 'ne&".en" 12500 Month Deposit

Apr 12,500!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

http://mone
http://moneyexcel.com/http://moneyexcel.com/


4/38

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500


5/38

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance

(a"e of 'n"ere&" 9*20+ Yea!on"hl# 'ne&".en" 12500 Month Deposit

Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500


6/38

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500


7/38

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance


Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500


8/38

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 12,500

!a# 12,500

/%n 12,500

/%l 12,500

A%g 12,500

ep 12,500

Oc" 12,500

o 12,500

ec 12,500

/an 12,500

e$ 12,500

!ar 12,500

Year End Balance



Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0


9/38

/an 0

e$ 0

!ar 0

Year End Balance


Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0

/an 0

e$ 0

!ar 0

Year End Balance



Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0

/an 0

e$ 0

!ar 0

Year End Balance



Apr 0


10/38

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0

/an 0

e$ 0

!ar 0

Year End Balance



Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0

/an 0

e$ 0

!ar 0

Year End Balance



Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0


11/38

/an 0

e$ 0

!ar 0

Year End Balance


Apr 0

!a# 0

/%n 0

/%l 0

A%g 0

ep 0

Oc" 0

o 0

ec 0

/an 0

e$ 0

!ar 0

Year End Balance


12/38

dhi Calculator

7,697,300

r 1Balance $nterest

12,500 96

25,000 192

37,500 288

50,000 383

62,500 479

75,000 575

87,500 671

100,000 767112,500 863

125,000 958

137,500 1,054

150,000 1,150

15%45 7,475

r 2

Balance $nterest

169,975 1,303182,475 1,399

194,975 1,495

207,475 1,591

219,975 1,686

232,475 1,782

244,975 1,878

257,475 1,974

269,975 2,070

282,475 2,166

294,975 2,261

307,475 2,357

32"%43! 21,963

r 3

Balance $nterest

341,938 2,622

yexcel.com
http://moneyexcel.com/http://moneyexcel.com/


13/38

354,438 2,717

366,938 2,813

379,438 2,909

391,938 3,005

404,438 3,101

416,938 3,197

429,438 3,292

441,938 3,388

454,438 3,484

466,938 3,580

479,438 3,676

51%221 37,783

r 4

Balance $nterest

529,721 4,061

542,221 4,157

554,721 4,253

567,221 4,349

579,721 4,445

592,221 4,540

604,721 4,636

617,221 4,732

629,721 4,828

642,221 4,924

654,721 5,020

667,221 5,115

22%2!# 55,059

r 5

Balance $nterest

734,780 5,633

747,280 5,729

759,780 5,825

772,280 5,921

784,780 6,017

797,280 6,112

809,780 6,208

822,280 6,304

834,780 6,400


14/38

847,280 6,496

859,780 6,592

872,280 6,687

"46%2#5 73,925

r 6Balance $nterest

958,705 7,350

971,205 7,446

983,705 7,542

996,205 7,638

1,008,705 7,733

1,021,205 7,829

1,033,705 7,925

1,046,205 8,021

1,058,705 8,117

1,071,205 8,213

1,083,705 8,308

1,096,205 8,404

1%1"#%31 94,526

r

Balance $nterest

1,203,231 9,225

1,215,731 9,321

1,228,231 9,416

1,240,731 9,512

1,253,231 9,608

1,265,731 9,704

1,278,231 9,800

1,290,731 9,896

1,303,231 9,991

1,315,731 10,087

1,328,231 10,183

1,340,731 10,279

1%45%53 117,022

r !

Balance $nterest

1,470,253 11,272


15/38

1,482,753 11,368

1,495,253 11,464

1,507,753 11,559

1,520,253 11,655

1,532,753 11,751

1,545,253 11,847

1,557,753 11,943

1,570,253 12,039

1,582,753 12,134

1,595,253 12,230

1,607,753 12,326

1%4"%341 141,588

r "

Balance $nterest

1,761,841 13,507

1,774,341 13,603

1,786,841 13,699

1,799,341 13,795

1,811,841 13,891

1,824,341 13,987

1,836,841 14,082

1,849,341 14,178

1,861,841 14,274

1,874,341 14,370

1,886,841 14,466

1,899,341 14,562

2%#6%56 168,414

1#

Balance $nterest

2,080,256 15,949

2,092,756 16,044

2,105,256 16,140

2,117,756 16,236

2,130,256 16,332

2,142,756 16,428

2,155,256 16,524

2,167,756 16,619

2,180,256 16,715


16/38

2,192,756 16,811

2,205,256 16,907

2,217,756 17,003

2%415%464 197,709

11Balance $nterest

2,427,964 18,614

2,440,464 18,710

2,452,964 18,806

2,465,464 18,902

2,477,964 18,998

2,490,464 19,094

2,502,964 19,189

2,515,464 19,285

2,527,964 19,381

2,540,464 19,477

2,552,964 19,573

2,565,464 19,669

2%"5%162 229,698

12

Balance $nterest

2,807,662 21,525

2,820,162 21,621

2,832,662 21,717

2,845,162 21,813

2,857,662 21,909

2,870,162 22,005

2,882,662 22,100

2,895,162 22,196

2,907,662 22,292

2,920,162 22,388

2,932,662 22,484

2,945,162 22,580

3%2#"%"2 264,630

13

Balance $nterest

3,222,292 24,704


17/38

3,234,792 24,800

3,247,292 24,896

3,259,792 24,992

3,272,292 25,088

3,284,792 25,183

3,297,292 25,279

3,309,792 25,375

3,322,292 25,471

3,334,792 25,567

3,347,292 25,663

3,359,792 25,758

3%662%56! 302,776

14

Balance $nterest

3,675,068 28,176

3,687,568 28,271

3,700,068 28,367

3,712,568 28,463

3,725,068 28,559

3,737,568 28,655

3,750,068 28,751

3,762,568 28,846

3,775,068 28,942

3,787,568 29,038

3,800,068 29,134

3,812,568 29,230

4%156%""" 344,431

15

Balance $nterest

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870


18/38

4,156,999 31,870

4,156,999 31,870

4,156,999 31,870

4%53"%443 382,444

16Balance $nterest

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4,539,443 34,802

4%"5%#2 417,629

1

Balance $nterest

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

4,957,072 38,004

5%413%123 456,051

1!

Balance $nterest

5,413,123 41,501


19/38

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5,413,123 41,501

5%"11%13# 498,007

1"

Balance $nterest

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

5,911,130 45,319

6%454%"54 543,824

2#

Balance $nterest

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488


20/38

6,454,954 49,488

6,454,954 49,488

6,454,954 49,488

%#4!%!1# 593,856

21Balance $nterest

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

7,048,810 54,041

%6"%3## 648,490


21/38

Sukanya Samri

!a"%ri"# al%e

(a"e of 'n"ere&" 9*20+ YeYearl# 'ne&".en" 150000 Month Deposit

Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

oec

/an

e$

!ar

Year End Balance

Ye

(a"e of 'n"ere&" 9*20+ Month Deposit

Yearl# 'ne&".en" 150000 Apr 150,000!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000


22/38

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec


23/38

/an

e$

!ar

Year End Balance

Ye(a"e of 'n"ere&" 9*20+ Month Deposit

Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000


24/38

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec


25/38

/an

e$

!ar

Year End Balance


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000


26/38

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 150000 Apr 150,000

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye


Yearl# 'ne&".en" 0 Apr 0

!a#

/%n

/%l

A%g

ep

Oc"

o

ec


27/38

/an

e$

!ar

Year End Balance



!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye



!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye




28/38

!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye



!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance

Ye



!a#

/%n

/%l

A%g

ep

Oc"

o

ec


29/38

/an

e$

!ar

Year End Balance



!a#

/%n

/%l

A%g

ep

Oc"

o

ec

/an

e$

!ar

Year End Balance


30/38

ddhi Calculator

8,006,463

ar 1Balance $nterest

150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150150,000 1,150

150,000 1,150

150,000 1,150

150,000 1,150

163%!## 13,800

ar 2

Balance $nterest

313,800 2,406313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

313,800 2,406

342%6# 28,870

ar 3

Balance $nterest

492,670 3,777


31/38

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

492,670 3,777

53%""5 45,326

ar 4

Balance $nterest

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

687,995 5,275

51%2"1 63,296

ar 5

Balance $nterest

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910

901,291 6,910


32/38

901,291 6,910

901,291 6,910

901,291 6,910

"!4%21# 82,919

ar 6Balance $nterest

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1,134,210 8,696

1%23!%55 104,347

ar

Balance $nterest

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1,388,557 10,646

1%516%3#4 127,747

ar !

Balance $nterest

1,666,304 12,775


33/38

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1,666,304 12,775

1%!1"%6#4 153,300

ar "

Balance $nterest

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

1,969,604 15,100

2%15#%!#! 181,204

r 1#

Balance $nterest

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640


34/38

2,300,808 17,640

2,300,808 17,640

2,300,808 17,640

2%512%4!2 211,674

r 11Balance $nterest

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2,662,482 20,412

2%"#%43# 244,948

r 12

Balance $nterest

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3,057,430 23,440

3%33!%14 281,284

r 13

Balance $nterest

3,488,714 26,747


35/38

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3,488,714 26,747

3%!#"%65 320,962

r 14

Balance $nterest

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

3,959,675 30,358

4%323%"66 364,290

r 15

Balance $nterest

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150


36/38

4,323,966 33,150

4,323,966 33,150

4,323,966 33,150

4%21%# 397,805


4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

4,721,770 36,200

5%156%13 434,403

r 1

Balance $nterest

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5,156,173 39,531

5%63#%541 474,368

r 1!

Balance $nterest

5,630,541 43,167


37/38

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

5,630,541 43,167

6%14!%551 518,010

r 1"

Balance $nterest

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6,148,551 47,139

6%14%21! 565,667

r 2#

Balance $nterest

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476


38/38

6,714,218 51,476

6,714,218 51,476

6,714,218 51,476

%331%"26 617,708


7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

7,331,926 56,211

!%##6%463 674,537

Documents

Sukanya Samriddhi Calculator Variable