, Annuity Model LED
95,76,644/-
5/ (EESL)23/2018-525574 12
LED502 ( 2. , 437809.08.2016 Annuity Model LED ,
M/s Energy Efficiency Services Ltd. (EESL) 3. 840 , 70
1050 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 95,76,644/-
4. (S&D), , 115 20.02.18M/s EESL
, ,
| Phase I: Replacement of Conventional Light with LED Lights (70 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 38 | Rs. 90/Watt | Rs. 10/Watt | 456000 |
| 2 | LED Light-40 W | 4 | Rs. 90/Watt | Rs. 10/Watt | 16000 |
| 3 | LED Light-18 W | 28 | Rs. 90/Watt | Rs. 10/Watt | 50400 |
| 4 | Total Cost of LED Lights | 522400 | |||
| 5 | Infrastructure development charge | @ 10% of S.No.-4 | 52240 | ||
| 6 | Project Management consultancy | @ 3% of S.No.-4 & 5 | 17239.2 | ||
| Total (A) | 532691.28 | 59187.92 | 591879.20 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (1050 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 210 | Rs. 90/Watt | Rs. 10/Watt | 2520000 |
| 2 | LED Light-75 W | 525 | Rs. 90/Watt | Rs. 10/Watt | 3937500 |
| 3 | LED Light-40 W | 315 | Rs. 90/Watt | Rs. 10/Watt | 1260000 |
| 4 | Total Cost of LED Lights | 7717500 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 771750 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 254677.5 | ||
| Total (B)- | 7869534.75 | 874392.75 | 8743927.50 | ||
| 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) | 2 | 2000 | 1000 | 6000 |
| Total(C)- | 4000 | 2000 | 6000 | ||
| 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) | 30 | 2000 | 1000 | 90000 |
| Total(D)- | 60000 | 30000 | 90000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 144837.10 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 9576643.80 |
5. I 70 LED Light 5,91,879/- , 0.027MU (Million Unit)1,22,868/-
, 70
1,93,000/- LED Light 3,15,868/-
M/s Energy Efficiency Services Ltd.
1,62,702/- M/s Energy Efficiency Services Ltd.
1,53,166/- 6. II 1050
LED Light
, 1050M/s Energy Efficiency Services Ltd. LED Light 87,43,928/- M/s Energy Efficiency Services Ltd.24,03,623/-
7. I II 1120 (70+1050) LED Light
1,62,702/- 24,03,623/- 25,66,325/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 2,291/-
8. I IICCMS (Central Control & Monitoring System) Earthing 6,000/- 90,000/- 96,000/-
Supervision Cost1,44,837/- , , 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.
,
,
-------------