एस0सी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

1,129.62

Balance Cost at Start of FY

New Works


No New Work this year

Savings

167.19

Saving in Works

Final Spillover Calculation

1,129.62 - 167.19 = 962.43

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 0 0
May, 2025 6.54 10.82
Jun, 2025 51.61 26.34
Jul, 2025 61.61 39.8
Aug, 2025 81.61 39.81
Sep, 2025 96.61 57.25
Oct, 2025 116.61 57.25
Nov, 2025 132.61 57.25
Dec, 2025 166.61 57.25
Jan, 2026 186.58 57.25
Feb, 2026 206.88 57.25
Mar, 2026 206.88 57.25

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 9.3 29.7 0
May, 2025 24.79 75.6 10.82
Jun, 2025 69.81 121.5 26.34
Jul, 2025 89.46 136.8 39.8
Aug, 2025 109.11 152.1 39.8
Sep, 2025 128.41 184.7 57.98
Oct, 2025 152.71 219.3 61.55
Nov, 2025 162.01 253.9 61.55
Dec, 2025 185.66 274.2 61.55
Jan, 2026 195.28 294.5 61.55
Feb, 2026 230.4 327.1 61.55
Mar, 2026 230.4 327.1 61.55

Instant Demand

Cummulative Demand
Up to Oct-2025

0 Lacs

History (in Reverse Order)

01 Apr 2025 0.00

Allotment

Cummulative Allotment

225.22 Lacs

History (in Reverse Order)

15 Oct 2025 225.22
12 Sep 2025 139.10
26 Jun 2025 119.10
30 Apr 2025 119.10
01 Apr 2025 0.00

IFMS Payments

2025-05-26 1.18
2025-05-31 10.78
2025-06-02 10.82
2025-06-27 26.34
2025-07-23 31.76
2025-07-28 35.60
2025-07-31 39.57
2025-08-18 39.58
2025-09-26 49.49
2025-09-29 57.02
2025-10-13 57.62