, Annuity Model LED
1,40,18,465/-
5/ (EESL)28/2018-525874 12
LED50 09.08.20162 ( Annuity Model LED ,M/s Energy Efficiency Services Ltd. (EESL) 3. 1364 , 983
498 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 1,40,18,465/-
4. (S&D), , 251 04.06.18M/s EESL
, ,
| Phase I: Replacement of Conventional Light with LED Lights (983 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 56 | Rs. 90/Watt | Rs. 10/Watt | 1064000 |
| 2 | LED Light-120 W | 331 | Rs. 90/Watt | Rs. 10/Watt | 3972000 |
| 3 | LED Light-75 W | 349 | Rs. 90/Watt | Rs. 10/Watt | 2617500 |
| 4 | LED Light-40 W | 246 | Rs. 90/Watt | Rs. 10/Watt | 984000 |
| 5 | LED Light-20 W | 1 | Rs. 90/Watt | Rs. 10/Watt | 2000 |
| 6 | Total Cost of LED Lights | 8639500 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 863950 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 285103.5 | ||
| Total (A)- | 8809698.15 | 978855.35 | 9788553.50 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (498 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 87 | Rs. 90/Watt | Rs. 10/Watt | 1044000 |
| 2 | LED Light-75 W | 212 | Rs. 90/Watt | Rs. 10/Watt | 1590000 |
| 3 | LED Light-40 W | 199 | Rs. 90/Watt | Rs. 10/Watt | 796000 |
| 4 | Total Cost of LED Lights | 3430000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 343000 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 113190 | ||
| Total (B)- | 3497571.00 | 388619.00 | 3886190.00 | ||
| 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) | 29 | 2000 | 1000 | 87000 |
| Total(C)- | 58000 | 29000 | 87000 | ||
| 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. | 211721.15 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 14018464.65 | ||||
| Say Rs. | 14018465.00 |
5. I 983 LED Light 97,88,554/- ,
0.43MU (Million Unit)19,40,580/- , 983 50,37,000/- LED Light 69,77,580/-
M/s Energy Efficiency Services Ltd.
26,90,781/- M/s Energy Efficiency Services Ltd.
42,86,799/-
6. II 498
LED Light
, 498M/s Energy Efficiency Services Ltd. LED Light 38,86,190/- M/s Energy Efficiency Services Ltd.10,68,277/-
7. I II 1481 (983+498) LED Light
26,90,781/- 10,68,277/- 37,59,058/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 2,538/-
8. I IICCMS (Central Control & Monitoring System) Earthing 87,000/- 45,000/- 1,32,000/-
Supervision Cost 2,11,721/- , , 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.
,
,
-------------