, Annuity Model LED
2,20,78,580/-
EESL)-82/2017-5253 7412
LED50
2. , 4378 09.08.2016
Annuity Model LED ,2 ( M/s Energy Efficiency Services Ltd. (EESL) 3. 1846, 976
1091 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 2,20,78,580/-
4. , 108 18.01.2018 M/s EESL
| (A) Phase I: Replacement of Conventional Light with LED Lights (976 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 96 | Rs. 90/Watt | Rs. 10/Watt | 1824000 |
| 2 | LED Light-120 W | 602 | Rs. 90/Watt | Rs. 10/Watt | 7224000 |
| 3 | LED Light-75 W | 250 | Rs. 90/Watt | Rs. 10/Watt | 1875000 |
| 4 | LED Light-40 W | 20 | Rs. 90/Watt | Rs. 10/Watt | 80000 |
| 5 | LED Light-20 W | 8 | Rs. 90/Watt | Rs. 10/Watt | 16000 |
| 6 | Total Cost of LED Lights | 11019000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 1101900 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 363627 | ||
| Total (A)- | 11236074.30 | 1248452.70 | 12484527.00 | ||
| (B) Phase II: Installation of LED Lights on Vacant Electric poles (1091 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 218 | Rs. 90/Watt | Rs. 10/Watt | 2616000 |
| 2 | LED Light-75 W | 545 | Rs. 90/Watt | Rs. 10/Watt | 4087500 |
| 3 | LED Light-40 W | 328 | Rs. 90/Watt | Rs. 10/Watt | 1312000 |
| 4 | Total Cost of LED Lights | 8015500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 801550 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 264511.5 | ||
| Total (B)- | 8173405.35 | 908156.15 | 9081561.50 | ||
| (C) 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) | 28 | 2000 | 1000 | 84000 |
| Total(C)- | 56000 | 28000 | 84000 | ||
| (D) 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) | 32 | 2000 | 1000 | 96000 |
| Total(D)- | 64000 | 32000 | 96000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 332491.33 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 22078579.83 | ||||
| Say Rs. 22078580.00 |
5. I 976 LED Light 1,24,84,527/- ,( 3 0.56MU (Million Unit)25,27,740/-
, 976
56,02,000/- LED Light 81,29,740/-
M/s Energy Efficiency Services Ltd.
34,31,878/- M/s Energy Efficiency Services Ltd.
46,97,862/- 6. II 1091
LED Light
, 1091M/s Energy Efficiency Services Ltd. LED Light 90,81,562/- M/s Energy Efficiency Services Ltd.24,96,435/-
7. I II 2067 (976+1091) LED Light
34,31,878/- 24,96,435/- 59,28,313/- M/s Energy Efficiency Services Ltd. 07
LED Light M/s Energy Efficiency Services Ltd. 2,868/-
8. I IICCMS (Central Control & Monitoring System) Earthing 84,000/- 96,000/- 1,80,000/-
Supervision Cost 3,32,491/- , , M/s Energy Efficiency Services Ltd.
Upfront Payment Basis
9. M/s EESLAnnuity ModelLED
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.
4 ( 12. M/s Energy Efficiency Services Ltd. ,437809.08.2016
MoU
13. LED Light 2
, AMCLEDStreet Light
48 EESL
LED Light 14.
, ,
15.
,
,
-------------