, Annuity Model LED
3,11,88,740/-
5/ (EESL)59/2017-5260--74 12
LED50
2. , 4378 09.08.20162 ( Annuity Model LED ,M/s Energy Efficiency Services Ltd. (EESL) 3. 1962, 1962
1212 M/s EESL LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 3,11,88,740/-
4. (S&D), , 178 12.04.18M/s EESL , ,
| Phase I: Replacement of Conventional Light with LED Lights (1962 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-190 W | 238 | Rs. 90/Watt | Rs. 10/Watt | 4522000 |
| 2 | LED Light-120 W | 497 | Rs. 90/Watt | Rs. 10/Watt | 5964000 |
| 3 | LED Light-75 W | 735 | Rs. 90/Watt | Rs. 10/Watt | 5512500 |
| 4 | LED Light-40 W | 492 | Rs. 90/Watt | Rs. 10/Watt | 1968000 |
| 5 | Total Cost of LED Lights | 17966500 | |||
| 6 | Infrastructure development charge | @ 10% of S.No.-5 | 1796650 | ||
| 7 | Project Management consultancy | @ 3% of S.No.-5 & 6 | 592894.5 | ||
| Total (A)- | 18320440.05 | 20356044.50 | |||
| Phase II: Installation of LED Lights on Vacant Electric poles (1212 Nos.) | |||||
| S.No | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (Rs.) |
| 1 | LED Light-120 W | 242 | Rs. 90/Watt | Rs. 10/Watt | 2904000 |
| 2 | LED Light-75 W | 606 | Rs. 90/Watt | Rs. 10/Watt | 4545000 |
| 3 | LED Light-40 W | 364 | Rs. 90/Watt | Rs. 10/Watt | 1456000 |
| 4 | Total Cost of LED Lights | 8905000 | |||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 890500 | ||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 293865 | ||
| Total (B)- | 9080428.50 | 1008936.50 | 10089365.00 | ||
| 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) | 56 | 2000 | 1000 | 168000 |
| Total(C)- | 112000 | 56000 | 168000 | ||
| 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) | 35 | 2000 | 1000 | 105000 |
| Total(D)- | 70000 | 35000 | 105000 | ||
| (E) Supervision Cost (@ 15% of Manpower Cost) Rs. | 470331.14 | ||||
| Total Project Cost (A+B+C+D+E) Rs. | 31188740.64 |
5. I 1962 LED Light 2,03,56,045/- , 0.90MU (Million Unit)40,46,850/-
, 1962
61,81,000/- LED Light 1,02,27,850/-
M/s Energy Efficiency Services Ltd.
55,95,684/- M/s Energy Efficiency Services Ltd.
46,32,166/- 6. II 1212
LED Light
, 1212M/s Energy Efficiency Services Ltd. LED Light 1,00,89,365/- M/s Energy Efficiency Services Ltd.27,73,471/-
7. I II 3174 (1962+1212) LED Light
55,95,684/- 27,73,471/- 83,69,155/- M/s Energy Efficiency Services Ltd. 07
LED Light M/s Energy Efficiency Services Ltd. 2,637/-
8. I IICCMS (Central Control & Monitoring System) Earthing 1,68,000/- 1,05,000/- 2,73,000/- Supervision Cost4,70,331/-, , 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.
,
,
-------------