टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

626.76

Balance Cost at Start of FY

New Works


No New Work this year

Savings

28.84

Saving in Works

Final Spillover Calculation

626.76 - 28.84 = 597.92

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 15 0
May, 2025 70 72.62
Jun, 2025 90 72.62
Jul, 2025 90 120.3
Aug, 2025 90 134.89
Sep, 2025 98 134.89
Oct, 2025 160 134.89
Nov, 2025 255 134.89
Dec, 2025 335 134.89
Jan, 2026 335 134.89
Feb, 2026 350 134.89
Mar, 2026 350 134.89

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 0 35 0
May, 2025 10 87.5 72.62
Jun, 2025 40 140 120.3
Jul, 2025 40 157.5 147.3
Aug, 2025 40 175 147.3
Sep, 2025 80 210 147.3
Oct, 2025 130 245 147.3
Nov, 2025 180 280 147.3
Dec, 2025 220 297.5 147.3
Jan, 2026 260 315 147.3
Feb, 2026 350 350 147.3
Mar, 2026 350 350 147.3

Instant Demand

Cummulative Demand
Up to Aug-2025

0 Lacs

History (in Reverse Order)

01 Apr 2025 0.00

Allotment

Cummulative Allotment

170.00 Lacs

History (in Reverse Order)

19 May 2025 170.00
30 Apr 2025 200.00
01 Apr 2025 0.00

IFMS Payments

2025-05-16 19.69
2025-05-19 20.14
2025-05-22 72.62
2025-07-01 120.30
2025-08-06 128.90
2025-08-08 129.28
2025-08-11 143.87