, Annuity Model LED
82,54,849/-
5/ (EESL)25/2018 74 12
LED50
2. , , 4378 09.08.20162 ( Annuity Model LED ,M/s Energy Efficiency Services Ltd. (EESL) 3. 372, 236
597 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 82,54,849/-
4. (S&D), , 201 17.01.2018M/s EESL
| Phase I: Replacement of Conventional Light with LED Lights (236 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 16 | Rs. 90/Watt | Rs. 10/Watt | 304000 |
| 2 | LED Light-120 W | 201 | Rs. 90/Watt | Rs. 10/Watt | 2412000 |
| 3 | LED Light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED Light-40 W | 19 | Rs. 90/Watt | Rs. 10/Watt | 76000 |
| 5 | LED Light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED Lights | 2792000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 279200 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 92136 | ||
| Total (A)- | 2847002.40 | 316334.60 | 3163336.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (597 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 116 | Rs. 90/Watt | Rs. 10/Watt | 1392000 |
| 2 | LED Light-75 W | 283 | Rs. 90/Watt | Rs. 10/Watt | 2122500 |
| 3 | LED Light-40 W | 198 | Rs. 90/Watt | Rs. 10/Watt | 792000 |
| 4 | Total Cost of LED Lights | 4306500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 430650 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 142114.5 | ||
| Total (B)- | 4391338.05 | 487926.45 | 4879264.50 | ||
| 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) | 7 | 2000 | 1000 | 21000 |
| Total(C)- | 14000 | 7000 | 21000 | ||
| 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) | 15 | 2000 | 1000 | 45000 |
| Total(D)- | 30000 | 15000 | 45000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 123939.01 | ||||
| (F) GST @ 18% on Supervision Charge Rs. | 22309.00 | ||||
| Total Project Cost (A+B+C+D+E+F) Rs. | 8254849.00 |
5. I 236 LED Light 31,63,336/- , 0.14MU (Million Unit)6,36,336/-( 3 , 236
13,79,000/- LED Light 20,15,336/-
M/s Energy Efficiency Services Ltd. 8,69,571/- M/s Energy Efficiency Services Ltd. 11,45,765/- 6. II 597
LED Light
, 597M/s Energy Efficiency Services Ltd. LED Light 48,79,265/- M/s Energy Efficiency Services Ltd.13,41,264/-
7. I II 833 (236597) LED Light
8,69,571/- 13,41,264/- 22,10,835/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 2,654/-
8. I IICCMS (Central Control & Monitoring System) Earthing 21,000/- 45,000/- 66,000/-
Supervision Cost 1,23,939/- , , 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. ,4378 09.08.2016
MoU 13. LED Light 2
, AMCLEDStreet Light
48 EESL
LED Light 14.
, ,
15.
,
,
-------------