चालू निर्माण कार्य-राज्य सैक्टर

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

48,739.44

Balance Cost at Start of FY

New Works

23

Works

4,125.34

Sanctioned

59.32

Spent

Savings

9,551.32

Saving in Works

Final Spillover Calculation

48,739.44 - 9,551.32 + 4,125.34 = 43,313.46

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 156.94 0
May, 2025 815.56 524.51
Jun, 2025 1730.55 866.58
Jul, 2025 2136.39 1109.23
Aug, 2025 2542.19 1613.05
Sep, 2025 3004.61 1899.19
Oct, 2025 3628.7 2436.58
Nov, 2025 4304.62 2990.78
Dec, 2025 5116.54 2993.77
Jan, 2026 5969.32 2993.77
Feb, 2026 7090.13 2993.77
Mar, 2026 7847.75 2993.77

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 161.94 787.34 0
May, 2025 953.46 1954.64 765.88
Jun, 2025 2017.33 3121.94 1326.94
Jul, 2025 2450.98 3553.75 1637.28
Aug, 2025 2970.13 3985.56 1966.81
Sep, 2025 3494.13 4850.09 2415.36
Oct, 2025 4246.63 5722.62 3030.59
Nov, 2025 5100.36 6596.15 3673.39
Dec, 2025 5768 7018.86 3673.39
Jan, 2026 6451.98 7547.57 3673.39
Feb, 2026 7640.72 8496.41 3673.39
Mar, 2026 8312.63 8496.41 3673.39

Instant Demand

Cummulative Demand
Up to Dec-2025

400.00 Lacs

History (in Reverse Order)

12 Nov 2025 400.00
14 Oct 2025 400.00
13 Oct 2025 400.00
10 Oct 2025 400.00
08 Oct 2025 400.00
03 Oct 2025 400.00
29 Sep 2025 400.00
18 Sep 2025 400.00
06 Sep 2025 400.00
22 Aug 2025 400.00
23 Jul 2025 400.00
19 Jul 2025 400.00
18 Jul 2025 400.00
04 Jul 2025 400.00
03 Jul 2025 200.00
21 Jun 2025 200.00
01 Apr 2025 0.00

Allotment

Cummulative Allotment

6485.00 Lacs

History (in Reverse Order)

10 Nov 2025 6,485.00
28 Oct 2025 5,434.00
15 Oct 2025 5,434.00
30 Sep 2025 3,986.00
24 Sep 2025 3,986.00
31 Jul 2025 3,986.00
15 Jul 2025 2,051.00
01 Jul 2025 1,626.00
26 Jun 2025 1,666.00
28 May 2025 1,526.00
19 May 2025 1,526.00
30 Apr 2025 1,526.00
01 Apr 2025 0.00

IFMS Payments

2025-05-03 2.48
2025-05-06 2.56
2025-05-07 114.57
2025-05-09 118.33
2025-05-14 122.10
2025-05-16 122.69
2025-05-17 127.29
2025-05-19 229.90
2025-05-20 250.00
2025-05-21 253.54
2025-05-22 261.74
2025-05-26 321.55
2025-05-27 325.28
2025-05-28 478.06
2025-05-30 621.05
2025-05-31 693.09
2025-06-04 708.82
2025-06-05 711.31
2025-06-09 711.47
2025-06-10 779.20
2025-06-12 779.99
2025-06-16 848.38
2025-06-19 851.45
2025-06-20 853.73
2025-06-21 883.90
2025-06-23 885.92
2025-06-24 896.76
2025-06-25 913.94
2025-06-26 1,039.24
2025-06-27 1,042.76
2025-06-30 1,123.42
2025-07-01 1,260.01
2025-07-07 1,260.69
2025-07-08 1,265.19
2025-07-10 1,269.05
2025-07-11 1,285.60
2025-07-14 1,288.23
2025-07-15 1,289.69
2025-07-19 1,289.78
2025-07-21 1,290.98
2025-07-22 1,351.60
2025-07-23 1,351.82
2025-07-24 1,354.29
2025-07-25 1,360.94
2025-07-28 1,418.86
2025-07-30 1,444.94
2025-07-31 1,519.41
2025-08-02 1,554.67
2025-08-07 1,557.66
2025-08-08 1,562.72
2025-08-11 1,638.99
2025-08-14 1,655.68
2025-08-18 1,657.44
2025-08-20 1,670.46
2025-08-21 1,673.28
2025-08-22 1,675.25
2025-08-26 1,693.78
2025-08-27 1,697.99
2025-08-28 1,832.77
2025-08-29 1,840.10
2025-08-30 1,845.16
2025-09-01 1,850.22
2025-09-02 1,850.66
2025-09-04 1,852.99
2025-09-06 1,880.99
2025-09-08 1,896.15
2025-09-09 1,901.03
2025-09-11 1,901.58
2025-09-19 1,907.30
2025-09-20 1,911.45
2025-09-22 1,912.95
2025-09-23 1,913.63
2025-09-24 2,025.58
2025-09-25 2,048.95
2025-09-26 2,071.16
2025-09-29 2,290.22
2025-09-30 2,308.91
2025-10-09 2,317.03
2025-10-15 2,323.80
2025-10-16 2,330.72
2025-10-17 2,465.88
2025-10-18 2,757.09
2025-10-20 2,761.86
2025-10-21 2,795.03
2025-10-24 2,809.61
2025-10-27 2,810.37
2025-10-28 2,810.62
2025-10-29 2,811.97
2025-10-30 2,814.11
2025-10-31 2,822.76
2025-11-01 2,836.19
2025-11-04 2,880.18
2025-11-06 2,915.06
2025-11-14 2,916.47
2025-11-15 2,916.95
2025-11-17 2,920.61
2025-11-18 2,980.71
2025-11-20 2,981.92
2025-11-24 2,989.82
2025-11-25 3,155.15
2025-11-26 3,178.14
2025-11-28 3,250.32
2025-11-29 3,326.71
2025-12-01 3,389.45
2025-12-06 3,391.80