टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

4,380.02

Balance Cost at Start of FY

New Works

2

Works

62.00

Sanctioned

1.49

Spent

Savings

455.67

Saving in Works

Final Spillover Calculation

4,380.02 - 455.67 + 62.00 = 3,986.35

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 40.72 210.37
May, 2025 304.54 338.47
Jun, 2025 440.16 467.84
Jul, 2025 462.27 468.87
Aug, 2025 555.13 488.66
Sep, 2025 651.54 506.62
Oct, 2025 734.97 599.59
Nov, 2025 834.19 727.22
Dec, 2025 915.47 748.39
Jan, 2026 996.55 797.95
Feb, 2026 1085.05 798.15
Mar, 2026 1141.78 798.15

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 0 112 214.43
May, 2025 295.95 280 360.52
Jun, 2025 485.14 448 489.88
Jul, 2025 540.01 504 508.59
Aug, 2025 660.53 560 517.19
Sep, 2025 776.26 672 518.93
Oct, 2025 858.66 784 599.69
Nov, 2025 928.26 896 722.58
Dec, 2025 995.33 952 743.67
Jan, 2026 1065.43 1008 792.69
Feb, 2026 1120 1120 792.69
Mar, 2026 1120 1120 792.69

Instant Demand

Cummulative Demand
Up to Feb-2026

0 Lacs

History (in Reverse Order)

01 Apr 2025 0.00

Allotment

Cummulative Allotment

1061.24 Lacs

History (in Reverse Order)

24 Jan 2026 1,061.24
09 Dec 2025 991.24
12 Sep 2025 991.24
19 May 2025 551.24
30 Apr 2025 551.24
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
2025-05-16 224.30
2025-05-17 236.54
2025-05-20 237.54
2025-05-22 251.56
2025-05-23 278.74
2025-05-26 303.77
2025-05-28 359.39
2025-06-12 360.17
2025-06-17 360.40
2025-06-18 362.06
2025-06-20 429.75
2025-06-26 477.71
2025-06-27 481.06
2025-06-30 485.65
2025-07-23 486.25
2025-07-31 486.68
2025-08-08 504.35
2025-08-19 510.83
2025-09-01 512.46
2025-09-26 512.67
2025-09-30 512.99
2025-10-04 513.21
2025-10-10 515.37
2025-10-16 566.94
2025-10-24 580.93
2025-10-30 584.59
2025-11-01 586.17
2025-11-14 586.35
2025-11-26 587.61
2025-11-29 704.45
2025-12-15 705.26
2025-12-19 709.46
2025-12-26 711.49
2025-12-29 711.50
2025-12-30 724.24
2026-01-19 724.60
2026-01-29 726.46
2026-01-30 759.91
2026-01-31 762.34
2026-02-03 762.54