, Annuity Model LED
70,00,595/-
-5// (EESL)-78/2017-747--74 12
LED50%2 ( 2. , , , 4378 09.08.2016
Annuity Model LED
,
M/s Energy Efficiency Services Ltd. (EESL)
3. 456 , 40
753 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 70,00,595/-
4. (S&D), , 115 20.02.2018M/s EESL
| Phase I: Replacement of Conventional light with LED Lights (40 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 | 40 | Rs. 90/Watt | Rs. 10/Watt | 480000 |
| 3 | LED light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED light-40 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 5 | LED light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED lights | 480000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 48000 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 15840 | ||
| Total (A)- | 489456.00 | 54384.00 | 543840.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (753 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED light-120 W | 163 | Rs. 90/Watt | Rs. 10/Watt | 1956000 |
| 2 | LED light-75 W | 351 | Rs. 90/Watt | Rs. 10/Watt | 2632500 |
| 3 | LED light-40 W | 239 | Rs. 90/Watt | Rs. 10/Watt | 956000 |
| 4 | Total Cost of LED lights | 5544500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 554450 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 182968.5 | ||
| Total (B)- | 5353726.65 | 628191.85 | 6281918.50 | ||
| 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) | 1 | 2000 | 1000 | 3000 |
| Total(C)- | 2000 | 1000 | 3000 | ||
| 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) | 22 | 2000 | 1000 | 66000 |
| Total(D)- | 44000 | 22000 | 66000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) | Rs. 105836.38 | ||||
| Total Project Cost (A+B+C+D+E) | Rs. 7000594.88 |
5. I 40 LED Light 5,43,840/- , 0.02MU (Million Unit)1,11,600/-
, 40
2,38,000/- LED Light 3,49,600/-
M/s Energy Efficiency Services Ltd.
1,49,496/- M/s Energy Efficiency Services Ltd.
2,00,104/- 6. II 753
LED Light
, 753 M/s Energy Efficiency Services Ltd. LED Light 62,81,918/-
M/s Energy Efficiency Services Ltd.17,26,840/- 7. I II 793 (40753) LEDLight
1,49,496/- 17,26,840/- 18,76,336/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 2,366/-
8. I IICCMS (Central Control & Monitoring System) Earthing 3,000/-66,000/- 69,000/-
Supervision Cost 1,05,836/- , , M/s Energy Efficiency Services Ltd.
Upfront Payment Basis
9. 02.06.2018 StakeholdersM/s EESL Annuity ModelLED M/s EESL
10. M/s Energy Efficiency Services Ltd. Annuity Model LED , MoU,4 ( 11. I II M/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.
--------------