, Annuity Model LED
40,00,658/-
-5// (EESL)-74/2017-744-- 74 12
LED50%
2. , 4378 09.08.20162 ( Annuity Model LED, M/s Energy Efficiency Services Ltd. (EESL)
3. 766 , 121
326 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 40,00,658/-
4. (S&D), , 115 20.02.2018 M/s EESL
, ,
| Phase I: Replacement of Conventional light with LED Lights (121 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-190 W | 14 | Rs. 90/Watt | Rs. 10/Watt | 266000 |
| 2 | LED light-120 W | 44 | Rs. 90/Watt | Rs. 10/Watt | 528000 |
| 3 | LED light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED light-40 W | 63 | Rs. 90/Watt | Rs. 10/Watt | 252000 |
| 5 | LED light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED lights | 1046000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 104600 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 34518 | ||
| Total (A)- | 1066606.20 | 118511.80 | 1185118.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (326 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-120 W | 65 | Rs. 90/Watt | Rs. 10/Watt | 780000 |
| 2 | LED light-75 W | 163 | Rs. 90/Watt | Rs. 10/Watt | 1222500 |
| 3 | LED light-40 W | 98 | Rs. 90/Watt | Rs. 10/Watt | 392000 |
| 4 | Total Cost of LED lights | 2394500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 239450 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 79018.5 | ||
| Total (B)- | 2441671.65 | 271296.85 | 2712968.50 | ||
| 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) | 4 | 2000 | 1000 | 12000 |
| Total(C)- | 8000 | 4000 | 12000 | ||
| 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) | 10 | 2000 | 1000 | 30000 |
| Total(D)- | 20000 | 10000 | 30000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) | Rs. 60571.30 | ||||
| Total Project Cost (A+B+C+D+E) | Rs. 4000657.80 |
5. I 121 LED Light 11,85,118/- , 0.05MU (Million Unit)2,41,110/-
, 121
3,62,000/- LEDLight 6,03,110/-
M/s Energy Efficiency Services Ltd.
3,25,778/- M/s Energy Efficiency Services Ltd.
2,77,332/- 6. II 326
LED Light
, 326 M/s Energy Efficiency Services Ltd. LED Light 27,12,968/-
M/s Energy Efficiency Services Ltd.7,45,000/- 7. I II 447(121+326) LEDLight
3,25,778/- 7,45,769/- 10,71,547/- M/s Energy Efficiency Services Ltd. 07
LED Light M/s Energy Efficiency Services Ltd. 2,397/-
8. I IICCMS (Central Control & Monitoring System) Earthing 12,000/-30,000/- 42,000/-
Supervision Cost 60,571/- , , M/s Energy Efficiency Services Ltd.
Upfront Payment Basis
9. 29.05.2018 StakeholdersM/s EESL Annuity ModelLED M/s EESL
10. M/s Energy Efficiency Services Ltd. Annuity Model LED , MoU,4 ( 11. I IIM/s Energy Efficiency Services Ltd. 12. , ,
2018-19, , ,
,
2217- 80-796 94- , , , ,
06-79- OSP/SCSP) 13. M/s Energy Efficiency Services Ltd. , 437809.08.2016
MoU
14. LEDLight 2%
, AMCLEDStreetLight
48 EESL
LED Light 15.
, ,
16.
--------------