, Annuity Model LED
70,11,470/- 5/ EESLKODERMA55/2017/-2894-- 74
12
50%
2 (2. , 4378 Annuity Model LED
, M/s Energy Efficiency Services Ltd.(EESL) 3. 652 , 637
300EESL
LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 70,11,470/-
4. S&D, , ,
178/(S&D 12 2018 EESL
, ,
| hase I: Replacement of Conventional light with LED Lights (637 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-190 W | 42 | Rs. 90/Watt | Rs. 10/Watt | 798000 |
| 2 | LED light-120 W | 80 | Rs. 90/Watt | Rs. 10/Watt | 960000 |
| 3 | LED light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED light-40 W | 515 | Rs. 90/Watt | Rs. 10/Watt | 2060000 |
| 5 | LED light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED lights | 3818000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No. 6 | 381800 | ||
| 8 | Project Management consultancy | @ 3% of S.No. 6 & 7 | 125994 | ||
| Total (A)- | 4325794.00 | ||||
| Phase II: Installation of LED Lights on Vacant Electric poles (300 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-120 W | 60 | Rs. 90/Watt | Rs. 10/Watt | 720000 |
| 2 | LED light-75 W | 150 | Rs. 90/Watt | Rs. 10/Watt | 1125000 |
| 3 | LED light-40 W | 90 | Rs. 90/Watt | Rs. 10/Watt | 360000 |
| 4 | Total Cost of LED lights | 2205000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 220500 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 72765 | ||
| Infrastructure Development Component for Phase I | Total (B)- | 2498265.00 | |||
| 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) | 18 | 2000 | 1000 | 54000 |
| Total(C)- | 54000 | ||||
| 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) | 9 | 2000 | 1000 | 27000 |
| Total(D)- | 27000 | ||||
| (E) Supervision Cost (@ 15% of Manpower Cost) | Rs. 106410.89 | ||||
| Total Project Cost (A+B+C+D+E) | Rs. 7011469.89 | ||||
| Say | Rs. 70,11,470 |
5. I 637 LED Light 4325794/- , 0.13 (Million Unit)
600570/- , 637
12,94,000/- LED Light
18,94,570/- M/s Energy Efficiency Services Ltd. 11,89,120/-
M/s Energy Efficiency Services Ltd.
7,05,450/-
6. II
LEDLight
, 300M/s Energy Efficiency Services Ltd. LEDLight 24,98,265/-
M/s Energy Efficiency Services Ltd. 6,86,749/-
7. I II 937(637+300) LEDLight
11,89,120/- 6,86,749/- 18,75,869/- 4 (
8. I IICCMS (Central Control & Monitoring System)
Earthing 54000/- 27,000/- 81,000/-
Super Vision cost 1,06,411/- , , M/s Energy Efficiency Services Ltd.
Upfront Payment Basis
9. 242018
252018Stakeholders
10. M/s Energy Efficiency Services Ltd.
Annuity Model LED
, M/s Energy Efficiency Services Ltd. MOU
M/s Energy Efficiency Services Ltd. MOU,
11. I II
M/s Energy Efficiency Services Ltd.
12. , ,
2018-19, , ,
,
2217- 80-191/789 94- , , , ,
06-79-
(OSP/SCSP)( 5 13. M/s Energy Efficiency Services Ltd. ,437992016 LED Light 2
, LED Street Light
48 EESL
LED Light
14
, , 15.
,
,