Appendix 1: Option B 

Further information about option B – replacement of existing bridge 

 

Option B would include: 

A diagram of a plane  Description automatically generated 

  

 

 

 

 

 

 

 

 

 

Cost breakdown: 

 

Detailed Design & ECI 

Budget 

BBLP / Tony Gee & Partners 

456,294.08 

BBLP Allowance for MMO / EA SSSI Consent-Ascent 

7,000.00 

BBLP In-house Traffic Signals and St Lighting Design Modifications, Approvals 

10,000.00 

Statutory Authorities Design and Buildability Meetings 

2,000.00 

ESCC STATs Payments C3's & C4's [UKPN & BT Advanced PO's] Allowance 

200,000.00 

Traffic Management Design and TTRO requirements 

2,000.00 

BBLP Fee - 8.55% 

54,745.21 

Overall Design & ECI  Estimate 

732,039.29 

Target Cost 

 

BBLP Budget Estimate for  Construction Target Cost 

2,996,000.00 

BBLP [In-house delivery] Traffic Signals Allowance 

75,000.00 

BBLP [In-house delivery] Street Lighting Allowance 

50,000.00 

BBLP Allowance made for TM-Diversions/Full Closures & Gatemen 

318,630.00 

BBLP Risk Allowance 20% [Based on BCIS Aug 22-24 Uplift of 9.82% + 10%] 

687,926.00 

BBLP Fee - 8.55% 

352,907.00 

Overall Construction Phase Estimate 

4,480,463.00 

Total Budget for Exceat Bridge Online Single Lane Replacement 

£5,212,502.29