टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

7,153.01

Balance Cost at Start of FY

New Works

2

Works

62.00

Sanctioned

0.00

Spent

Savings

1,302.50

Saving in Works

Final Spillover Calculation

7,153.01 - 1,302.50 + 62.00 = 5,912.51

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 38.9 210.37
May, 2025 459.85 490.53
Jun, 2025 705.24 664.56
Jul, 2025 800.11 736.16
Aug, 2025 920.63 768.42
Sep, 2025 1040.23 768.42
Oct, 2025 1238.23 768.42
Nov, 2025 1421.23 768.42
Dec, 2025 1610.3 768.42
Jan, 2026 1678.4 768.42
Feb, 2026 1774.07 768.42
Mar, 2026 1794.07 768.42

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 3.9 181.55 214.43
May, 2025 399.85 453.88 512.57
Jun, 2025 655.24 740 734.28
Jul, 2025 759.61 832.5 802.88
Aug, 2025 880.13 925 810.99
Sep, 2025 1060.86 1110 810.99
Oct, 2025 1233.26 1295 810.99
Nov, 2025 1377.86 1480 810.99
Dec, 2025 1504.93 1572.5 810.99
Jan, 2026 1660.03 1665 810.99
Feb, 2026 1869.6 1850 810.99
Mar, 2026 1889.6 1850 810.99

Instant Demand

Cummulative Demand
Up to Aug-2025

130.00 Lacs

History (in Reverse Order)

25 Jul 2025 130.00
16 Apr 2025 34.47
01 Apr 2025 0.00

Allotment

Cummulative Allotment

925.00 Lacs

History (in Reverse Order)

19 May 2025 925.00
30 Apr 2025 925.00
01 Apr 2025 0.00

IFMS Payments

2025-04-29 84.58
2025-04-30 214.43
2025-05-06 222.83
2025-05-14 224.20
2025-05-16 243.99
2025-05-17 256.23
2025-05-19 256.68
2025-05-20 293.87
2025-05-21 315.50
2025-05-22 381.99
2025-05-23 409.17
2025-05-26 437.34
2025-05-28 511.13
2025-06-12 511.91
2025-06-13 512.50
2025-06-16 512.70
2025-06-17 512.93
2025-06-18 514.59
2025-06-20 582.28
2025-06-24 582.57
2025-06-26 630.53
2025-06-27 672.04
2025-06-30 681.51
2025-07-01 729.19
2025-07-23 730.11
2025-07-30 752.08
2025-07-31 752.51
2025-08-06 761.11
2025-08-08 779.16
2025-08-11 793.75
2025-08-19 800.23
2025-08-25 808.88