, Annuity Model LED
48,57,329/-
5/ (EESL)84/2017-5257-- 74 12
LED50 09.08.20162 ( Annuity Model LED ,M/s Energy Efficiency Services Ltd. (EESL) 3. 765 , 473
183 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 48,57,329/-
4. (S&D), , 251 04.06.2018M/s EESL
| Phase I: Replacement of Conventional Light with LED Lights (473 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 60 | Rs. 90/Watt | Rs. 10/Watt | 1140000 |
| 2 | LED Light-120 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 3 | LED Light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED Light-40 W | 413 | Rs. 90/Watt | Rs. 10/Watt | 1652000 |
| 5 | LED Light-20 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 | 316333.60 | 3163336.00 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (183 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 43 | Rs. 90/Watt | Rs. 10/Watt | 516000 |
| 2 | LED Light-75 W | 86 | Rs. 90/Watt | Rs. 10/Watt | 645000 |
| 3 | LED Light-40 W | 54 | Rs. 90/Watt | Rs. 10/Watt | 216000 |
| 4 | Total Cost of LED Lights | 1377000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 137700 | ||
| 6 | Project Management consultancy | @3% of S. No.4 & 5 | 45441 | ||
| Total (B)- | 1404126.90 | 156014.10 | 1560141.00 | ||
| 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) | 14 | 2000 | 1000 | 42000 |
| Total(C)- | 28000 | 14000 | 42000 | ||
| 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) | 6 | 2000 | 1000 | 18000 |
| Total(D)- | 12000 | 6000 | 18000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) | 73852.16 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 4857329.16 | ||||
| Say Rs. | 4857329.00 |
5. I 473 LED Light 31,63,336/- , 0.10MU (Million Unit)4,55,850/-
, 473
19,46,000/- LED Light 24,01,850/-
M/s Energy Efficiency Services Ltd.
8,69,571/- M/s Energy Efficiency Services Ltd.
15,32,279/- 6. II 183
LED Light
, 183M/s Energy Efficiency Services Ltd. LED Light 15,60,141/- M/s Energy Efficiency Services Ltd.4,28,868/-
7. I II 656 (473183) LED Light
8,69,571/- 4,28,868/- 12,98,439/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 1,979/-
8. I IICCMS (Central Control & Monitoring System) Earthing 42,000/- 18,000/- 60,000/-
Supervision Cost73,852/- , , 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. ,437809.08.2016
MoU
13. LED Light 2
, AMCLEDStreet Light
48 EESL
LED Light 14
, ,
15.
,
,
-------------