, Annuity Model LED
1,89,13,439/-
5/ (EESL)75/2017-5259-- 74 12
LED502 ( 2. , 437809.08.2016 Annuity Model LED ,
M/s Energy Efficiency Services Ltd. (EESL) 3. 1539 , 1508
921 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 1,89,13,439/-
4. (S&D), , 88 02.02.2018M/s EESL
, ,
| Phase I: Replacement of Conventional Light with LED Lights (1508 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 178 | Rs. 90/Watt | Rs. 10/Watt | 3382000 |
| 2 | LED Light-120 W | 364 | Rs. 90/Watt | Rs. 10/Watt | 4368000 |
| 3 | LED Light-75 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 4 | LED Light-40 W | 0 | Rs. 90/Watt | Rs. 10/Watt | 0 |
| 5 | LED Light-18 W | 966 | Rs. 90/Watt | Rs. 10/Watt | 1738800 |
| 6 | Total Cost of LED Lights | 9488800 | |||
| 7 | Infrastructure development charge | @ 10% of S.No.-6 | 948880 | ||
| 8 | Project Management consultancy | @ 3% of S.No.-6 & 7 | 313130.4 | ||
| Total (A)- | 9675729.36 | 1075081.04 | 10750810.40 | ||
| Phase II: Installation of LED Lights on Vacant Electric poles (921 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 184 | Rs. 90/Watt | Rs. 10/Watt | 2208000 |
| 2 | LED Light-75 W | 460 | Rs. 90/Watt | Rs. 10/Watt | 3450000 |
| 3 | LED Light-40 W | 277 | Rs. 90/Watt | Rs. 10/Watt | 1108000 |
| 4 | Total Cost of LED Lights | 6766000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 676600 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 223278 | ||
| Total (B)- | 6899290.20 | 766587.80 | 7665878.00 | ||
| 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) | 43 | 2000 | 1000 | 129000 |
| Total(C)- | 86000 | 43000 | 129000 | ||
| 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) | 27 | 2000 | 1000 | 81000 |
| Total(D)- | 54000 | 27000 | 81000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 286750.33 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 18913438.73 |
5. I 1508 LED Light 1,07,50,810/- , 0.51MU (Million Unit)22,86,036/-
, 1508
38,03,000/- LED Light 60,89,036/-
M/s Energy Efficiency Services Ltd.
29,55,296/- M/s Energy Efficiency Services Ltd.
31,33,740/- 6. II 921
LED Light
, 921M/s Energy Efficiency Services Ltd. LED Light 76,65,878/- M/s Energy Efficiency Services Ltd.21,07,277/-
7. I II 2429 (1508+921) LED Light
29,55,296/- 21,07,277/- 50,62,573/- M/s Energy Efficiency Services Ltd.07
LED Light M/s Energy Efficiency Services Ltd. 2,084/-
8. I IICCMS (Central Control & Monitoring System) Earthing 1,29,000/- 81,000/- 2,10,000/- Supervision Cost2,86,750/- , , 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.
,
,
-------------