, Annuity Model LED
1,63,52,129/-
5/ (EESL)24/20185256 74 12
LED50 09.08.20162 ( Annuity Model LED ,M/s Energy Efficiency Services Ltd. (EESL) 3. 923 , 775
685 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 1,63,52,129/-
4. , , 115 20.02.18
M/s EESL
, ,
| Phase I: Replacement of Conventional Light with LED Lights (775 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 41 | Rs. 90/Watt | Rs. 10/Watt | 779000 |
| 2 | LED Light-120 W | 684 | Rs. 90/Watt | Rs. 10/Watt | 8208000 |
| 3 | LED Light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED Light-40 W | 50 | Rs. 90/Watt | Rs. 10/Watt | 200000 |
| 5 | LED Light-18 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 6 | Total Cost of LED Lights | 9187000 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 918700 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 303171 | ||
| Total (A)- | 9367983.90 | 1040887.10 | 10408871.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (685 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 136 | Rs. 90/Watt | Rs. 10/Watt | 1632000 |
| 2 | LED Light-75 W | 312 | Rs. 90/Watt | Rs. 10/Watt | 2340000 |
| 3 | LED Light-40 W | 237 | Rs. 90/Watt | Rs. 10/Watt | 948000 |
| 4 | Total Cost of LED Lights | 4920000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 492000 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 162360 | ||
| Total (B)- | 5016924.00 | 5574360.00 | |||
| 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) | 22 | 2000 | 1000 | 66000 |
| Total(C)- | 44000 | 22000 | 66000 | ||
| 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) | 19 | 2000 | 1000 | 57000 |
| Total(D)- | 38000 | 19000 | 57000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 245898.47 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 16352129.47 |
5. I 775 LED Light 1,04,08,871/- ,
0.47MU (Million Unit)21,00,286/- , 775 45,41,000/- LED Light 66,41,286/-
M/s Energy Efficiency Services Ltd.
28,61,300/- M/s Energy Efficiency Services Ltd.
37,79,986/-
6. II 685
LED Light
, 685M/s Energy Efficiency Services Ltd. LED Light 55,74,360/- M/s Energy Efficiency Services Ltd.15,32,339/-
7. I II 1460 (775+685) LED Light
28,61,300/- 15,32,339/- 43,93,639/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 3,009/-
8. I IICCMS (Central Control & Monitoring System) Earthing 66,000/- 57,000/- 1,23,000/-
Supervision Cost 2,45,898/- , , 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, 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.
,
,
-------------