, Annuity Model LED
1,16,65,938/-
5// (EESL)-80/2017-2445-- 74 122 ( 50%
2. , 4378 9 2016
Annuity Model LED
, M/s Energy Efficiency Services Ltd. (EESL)
3. 867, 426LED 441 724
EESL
LED CCMS (Central Control & Monitoring System) Earthing Annuity Model
11665938/-
4. 202 17 2018
| Phase I: Replacement of Conventional light with LED Lights (441 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-190 W | 6 | Rs. 90/Watt | Rs. 10/Watt | 114000 |
| 2 | LED light-120 W | 307 | Rs. 90/Watt | Rs. 10/Watt | 3684000 |
| 3 | LED light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED light-40 W | 128 | Rs. 90/Watt | Rs. 10/Watt | 512000 |
| 5 | LED light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED lights | 4310000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 431000 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 142230 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (724 Nos.) | Total (A)- | 4394907.00 | 488323.00 | 4883230.00 | |
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-120 W | 213 | Rs. 90/Watt | Rs. 10/Watt | 2556000 |
| 2 | LED light-75 W | 319 | Rs. 90/Watt | Rs. 10/Watt | 2392500 |
| 3 | LED light-40 W | 192 | Rs. 90/Watt | Rs. 10/Watt | 768000 |
| 4 | Total Cost of LED lights | 5716500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 571650 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 188644.5 | ||
| Total (B)- | 5829115.05 | 647679.45 | 6476794.50 | ||
| Infrastructure Development Component for Phase I | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | Supply & Installation of Pipe Earthing (40 dia 2.5m ling GI pipe for CCMS earthing) | 13 | 2000 | 1000 | 39000 |
| Total(C)- | 26000 | 13000 | 39000 | ||
| Infrastructure Development Component for Phase II | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | Supply & Installation of Pipe Earthing (40 dia 2.5m ling GI pipe for CCMS earthing) | 20 | 2000 | 1000 | 60000 |
| Total(D)- | 40000 | 20000 | 60000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) | Rs. 175350.37 | ||||
| (F) GST @ 18% on Supervision Charge | Rs. 31563.06 | ||||
| Total Project Cost (A+B+C+D+E+F) | Rs. 11665937.93 | ||||
| Say | Rs. 11665938 |
5. LED Light
0.25 MU (Million Unit)
LED Light M/s Energy Efficiency Services Ltd.
4 (6. II
LEDLight
, 724M/s Energy Efficiency Services Ltd. LED Light 5646872 M/s Energy Efficiency Services Ltd.15,52,272/- 7. II 1165(441724) LED Light
13,42,354/-15,52,272/- 28,94,626/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd.2485/-
8. II CCMS (Central Control & Monitoring System) Earthing 39,000/- 60,000/- 99,000/- Supervision Cost 175350 ,
, M/s Energy Efficiency Services Ltd.
, Upfront Payment Basis
9. 62018Stakeholders212018
EESL Annuity Model LED 11. I II ( 5 12. , ,
2018-19, , ,
,
2217- 80-796 (191/789)
94- , , , ,
06-79-
(TSP/OSP/SCSP)
13. M/s Energy Efficiency Services Ltd. , 437892016
LED Light 2
, AMC LED Street Light
48 EESL
LED Light
14 15.
,