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 100 72.62
Jun, 2025 120 72.62
Jul, 2025 120 120.3
Aug, 2025 120 152.52
Sep, 2025 128 152.81
Oct, 2025 140 161.31
Nov, 2025 177 161.31
Dec, 2025 269 161.31
Jan, 2026 332 161.31
Feb, 2026 335.5 161.31
Mar, 2026 341.5 161.31

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 40 175 152.52
Sep, 2025 80 210 161.27
Oct, 2025 130 245 161.27
Nov, 2025 180 280 186.27
Dec, 2025 220 297.5 186.27
Jan, 2026 260 315 186.27
Feb, 2026 350 350 186.27
Mar, 2026 350 350 186.27

Instant Demand

Cummulative Demand
Up to Dec-2025

0 Lacs

History (in Reverse Order)

01 Apr 2025 0.00

Allotment

Cummulative Allotment

300.00 Lacs

History (in Reverse Order)

12 Sep 2025 300.00
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
2025-08-25 152.52
2025-09-20 152.77
2025-09-25 152.81
2025-10-10 161.31