टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

591.89

Balance Cost at Start of FY

New Works

1

Works

50.70

Sanctioned

9.29

Spent

Savings

0.01

Saving in Works

Final Spillover Calculation

591.89 - 0.01 + 50.70 = 642.58

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 3.9 0
May, 2025 19.9 24.82
Jun, 2025 20.5 30
Jul, 2025 20.5 30
Aug, 2025 20.5 30
Sep, 2025 20.5 31.39
Oct, 2025 87.05 86.57
Nov, 2025 87.05 86.57
Dec, 2025 128.05 131.22
Jan, 2026 215.05 140.51
Feb, 2026 302.88 140.51
Mar, 2026 390.51 140.51

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 3.9 0 0
May, 2025 19.9 0 24.81
Jun, 2025 20.5 13.79 30
Jul, 2025 30 15.51 30
Aug, 2025 30 17.23 30
Sep, 2025 55 20.68 86.57
Oct, 2025 55 24.13 86.57
Nov, 2025 80 27.58 86.57
Dec, 2025 80 29.3 131.22
Jan, 2026 105 71.02 168.99
Feb, 2026 130 134.47 168.99
Mar, 2026 130 134.47 168.99

Instant Demand

Cummulative Demand
Up to Feb-2026

250.00 Lacs

History (in Reverse Order)

19 Jan 2026 250.00
19 Nov 2025 230.00
14 Oct 2025 200.00
25 Jul 2025 130.00
16 Apr 2025 34.47
01 Apr 2025 0.00

Allotment

Cummulative Allotment

225.00 Lacs

History (in Reverse Order)

24 Jan 2026 225.00
09 Dec 2025 215.00
12 Sep 2025 130.00
19 May 2025 30.00
01 Apr 2025 0.00

IFMS Payments

2025-05-21 21.63
2025-05-26 24.53
2025-06-30 29.40
2025-09-20 30.79
2025-09-29 85.97
2025-12-20 130.62
2026-01-29 168.38