टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

6,314.10

Balance Cost at Start of FY

New Works

3

Works

112.70

Sanctioned

0.00

Spent

Savings

753.19

Saving in Works

Final Spillover Calculation

6,314.10 - 753.19 + 112.70 = 5,673.61

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 79.62 210.37
May, 2025 511.89 490.53
Jun, 2025 742.61 664.56
Jul, 2025 765.67 736.16
Aug, 2025 865.6 788.42
Sep, 2025 973.67 845.35
Oct, 2025 1088.15 1002.25
Nov, 2025 1237.37 1150.65
Dec, 2025 1429.75 1151.23
Jan, 2026 1594.78 1151.23
Feb, 2026 1714.37 1151.23
Mar, 2026 1818.52 1151.23

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 3.9 181.55 214.43
May, 2025 416.3 453.88 512.57
Jun, 2025 711.17 740 734.28
Jul, 2025 776.49 832.5 802.88
Aug, 2025 897.26 925 816.95
Sep, 2025 1078.24 1110 921.3
Oct, 2025 1210.64 1295 1002.31
Nov, 2025 1368.24 1480 1150.2
Dec, 2025 1495.31 1572.5 1150.2
Jan, 2026 1650.41 1705 1150.2
Feb, 2026 1840.6 1950 1150.2
Mar, 2026 1880.6 1950 1150.2

Instant Demand

Cummulative Demand
Up to Dec-2025

230.00 Lacs

History (in Reverse Order)

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

1850.00 Lacs

History (in Reverse Order)

09 Dec 2025 1,850.00
12 Sep 2025 1,765.00
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
2025-09-01 810.51
2025-09-20 812.15
2025-09-25 812.19
2025-09-26 812.40
2025-09-29 867.58
2025-09-30 904.94
2025-10-04 905.16
2025-10-10 915.82
2025-10-16 967.39
2025-10-24 981.38
2025-10-28 981.63
2025-10-30 985.29
2025-11-01 986.87
2025-11-14 987.05
2025-11-26 988.31
2025-11-29 1,105.15
2025-12-15 1,105.96