टी0एस0पी0 योजना

Financial Analysis

All amounts in ₹ Lacs

Starting Balance

591.89

Balance Cost at Start of FY

New Works


No New Work this year

Savings

550.58

Saving in Works

Final Spillover Calculation

591.89 - 550.58 = 41.31

Resultant Spillover Amount

As Planned in Works

Month Target Achivement
Apr, 2025 3.9 0
May, 2025 19.9 24.82
Jun, 2025 20.5 30
Jul, 2025 20.5 30
Aug, 2025 20.5 30
Sep, 2025 20.5 30
Oct, 2025 34.37 30
Nov, 2025 34.37 30
Dec, 2025 34.37 30
Jan, 2026 34.37 30
Feb, 2026 34.47 30
Mar, 2026 34.47 30

Financial Target/ Achivement

Month Annual
Demand
Target
By HQ
Achivement
Apr, 2025 3.9 0 0
May, 2025 19.9 0 24.81
Jun, 2025 20.5 13.79 30
Jul, 2025 30 15.51 30
Aug, 2025 30 17.23 30
Sep, 2025 55 20.68 30
Oct, 2025 55 24.13 30
Nov, 2025 80 27.58 30
Dec, 2025 80 29.3 30
Jan, 2026 105 31.02 30
Feb, 2026 130 34.47 30
Mar, 2026 130 34.47 30

Instant Demand

Cummulative Demand
Up to Aug-2025

130.00 Lacs

History (in Reverse Order)

25 Jul 2025 130.00
16 Apr 2025 34.47
01 Apr 2025 0.00

Allotment

Cummulative Allotment

30.00 Lacs

History (in Reverse Order)

19 May 2025 30.00
01 Apr 2025 0.00

IFMS Payments

2025-05-21 21.63
2025-05-26 24.53
2025-06-30 29.40