, -----------
Annuity Model LED
27,25,881/- 5/EESL27/2018-35867412
50%
2. , 4378 9 20162 ( Annuity Model LED
, M/s Energy Efficiency Services Ltd. (EESL) 3. 253, 189
143EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 27,25,881/-
4. , ,
202 172018 EESL
, ,
| hase I: Replacement of Conventional light with LED Lights (189 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-190 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 2 | LED light-120 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 3 | LED light-75 W | 176 | Rs. 90/Watt | Rs. 10/Watt | 13220000 |
| 4 | LED light-40 W | 13 | Rs. 90/Watt | Rs. 10/Watt | 52000 |
| 5 | LED light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED lights | 1372000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 137200 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 45276 | ||
| Total (A)- | 1399028.40 | 155447.60 | 1554476.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (143 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-120 W | 25 | Rs. 90/Watt | Rs. 10/Watt | 300000 |
| 2 | LED light-75 W | 55 | Rs. 90/Watt | Rs. 10/Watt | 412500 |
| 3 | LED light-40 W | 63 | Rs. 90/Watt | Rs. 10/Watt | 252000 |
| 4 | Total Cost of LED lights | 964500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 96450 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 31828.5 | ||
| Total (B)- | 983500.65 | 109277.85 | 1092778.50 | ||
| 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) | 6 | 2000 | 1000 | 18000 |
| Infrastructure Development Component for Phase II | Total(C)- | 12000 | 6000 | 18000 | |
| 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) | 4 | 2000 | 1000 | 12000 |
| Total(D)- | 8000 | 4000 | 12000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) | Rs. 41208.82 | ||||
| (F) GST @ 18% on Supervision Charge | Rs. 7417.58 | ||||
| Total Project Cost (A+B+C+D+E+F) | Rs. 2725880.90 | ||||
| Say | Rs. 27,25,881/- |
5. I 189 LEDLight 15,54,476/- , 0.07MU(Million Unit)2,95,650/-
, 189
8,91,000/- LEDLight 11,86,650/-
M/s Energy Efficiency Services Ltd. 4,27,311/- M/s Energy Efficiency Services Ltd. 7,59,339/- 6. II.
LEDLight
, 143 M/s Energy Efficiency Services Ltd. LEDLight 10,92,779/-
M/s Energy Efficiency Services Ltd. 3,00,394/- 7. I II. 332(189+143) LEDLight
4,27,311/- 3,00,394/- 7,27,705/- M/s Energy Efficiency Services Ltd. 07
LEDLight M/s Energy Efficiency Services Ltd. 2,192/-
8. I II.CCMS(Central Control & Monitoring System) Earthing 18,000/- 12,000/- 30,000/- Supervision Cost 7,417/- ,
, M/s Energy Efficiency Services Ltd.
Upfront Payment Basis
9.
82018Stakeholders820184 ( LEDStreetLight
M/sEESL 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, , ,
,
2217-80-796/789 94- , , , ,
06-79-
TSP/SCSP
13. M/s Energy Efficiency Services Ltd. , 437892016
MoU LEDLight 2% , AMC LED Street Light
48 EESL
LEDLight
14
, , 15.
,
,