, Annuity Model LED
3,32,01,047/-
05/ (EESL-40)/2019/1599--74 12
50% 2 (
2. , 437809.08.2016 Annuity Model LED ,
M/s Energy Efficiency Service Ltd.(EESL) 3. M/s EESL 5000LED
EESL
LED CCMS (Central Control & Monitoring System) Earthing Annuity Model 3,32,01,047/- 4. , , , 53511.03.2022EESL
| Phase I: Replacement of Conventional light with LED Lights (5000 Nos.) | ||||||
| S. | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (in Rs.) | |
| 1 | LED light- 120 W | 700 | Rs. 90 /Watt | Rs. 10 /Watt | 8400000 | |
| 2 | LED light- 75 W | 800 | Rs. 90 /Watt | Rs. 10 /Watt | 6000000 | |
| 3 | LED light- 40 W | 3500 | Rs. 90 /Watt | Rs. 10 /Watt | 14000000 | |
| 4 | Total Cost of LED lights | 28400000 | ||||
| 5 | Infrastructure development charge | @10% of S.No. 4 | 2840000 | |||
| 6 | Project Management consultancy | @3% of S. No. 4 & 5 | 937200 | |||
| Total (A) | 28959480.00 | 3217720.00 | 32177200.00 | |||
| Infrastructure Development Component for Phase I | ||||||
| S. | Name of Material | Quantity | Supply Rate | Manpower cost | Amount (in Rs.) | |
| 1 | Supply & Installation of Pipe Earthing (40 dia 2.5m ling GI pipe for CCMS earthing) | 143 | 2000 | 1000 | 429000 | |
| Total (B) | 286000 | 143000 | 429000 | |||
| Material Supply Cost | Rs. | 29245480.00 | ||||
| Manpower Cost | Rs. | 3360720.00 | ||||
| (C) | Supervision Cost (@15% of Manpower Cost) | Rs. | 504108.00 | |||
| (D) | CGST + SGST@18% of Supervision Cost | Rs. | 90739.44 | |||
| Total Project Cost (A)+(B)+(C)+(D) | Rs. | 3,32,01,047.44 | ||||
| Say | Rs. 3,32,01,047 |
(
3 5. 5000 LED Light
3,32,01,047/- M/s Energy Efficiency Service Ltd.(EESL) 88,45,208/-
6. 88,45,208/- M/s Energy Efficiency Service Ltd.(EESL) 07LED Light M/s Energy Efficiency Service Ltd.(EESL) 1,769/- 7. CCMS (Central Control & Monitoring System) Earthing 4,29,000/- 5,94,847/- ,
, M/s Energy Efficiency Service Ltd.
Upfront Payment Basis 8. M/s EESLAnnuity ModelLED
9. M/s Energy Efficiency Service Ltd. Annuity Model LED , MOU
M/s Energy Efficiency Service Ltd. MOU, 10. M/s Energy Efficiency Service Ltd.,
437809.08.2016
11. LED Light 2%
, AMC LED Street Light
48 EESL
LED Light
12.
, ,
13.
,