VERSOVA BANDRA SEA LINK PROJECT

JOB: PROOF CHECKING OF ELEVATED CORRIDOR INCLUDING SPECIAL STRUCTURES

S.no Item DPR cost in

Cr

1 MAIN LINE 2063

2 RAMPS 1817

3 3 nos Balanced cantilever 157

4 1 no Cable stayed bridge 124

Total cost 4161 cr

A) BASED ON PROJECT COST

S.no Item cost in cr. Fee fee in cr
a) Spacial structure cost 400 0.50% 2.00

b) Remaining stucture cost 2300 0.10% 2.30

c) Ramps 1000 0.10% 1.00

d) Toll plaza cost 400 0.10% 0.40

Total cost 4100 cr

say 5.70 cr

B) BASED ON MANPOWER
Sno Designation nos Time in Rate/ cost in cr total cost
months month in in cr
lacs

a) Senior Bridge Design Engineer 1 12 4.00 0.48

b) Bridge Design Engineer-special 3 12 2.50 0.90

c) Bridge Design Engineer-viaduct 3 12 2.50 0.90

d) Junior Bridge Design Engineer 12 12 1.00 1.44

e) CAD draftsman 3 12 0.75 0.27

total cost 3.99
f) Additional for travel, stationery,
equipment, software
lumpsum 20% 0.9975
g) Add proffit lumpsum 15% 0.748
Total fee 5.74
say 6.00
C) BASED ON DECK AREA
Sno Item Area sqm Cost/sqm Total cost
in lacs
a) Viaduct 272160 0.6 163296
b) bandra 24779 0.6 14867.4
c) juhu 77622 0.6 46573.2
d) versova 82836 0.6 49701.6
e) otter 39072 0.6 23443.2
f) tollplaza 1 72800 0.6 43680
g) tollplaza 2 72800 0.6 43680
h) cable stayed bridge 9600 1.6 15360
i) 3 nos balanced cantilever 16000 0.75 12000
Total area 667669 412601.4

Total cost based on deck area 4126.0 cr

DBR cost 4161 cr
Assumed cost 4000 cr
Hence fee wil be same as method A

Total calculated fee from method A,B&C 6 cr

GST 18% or as per govt circulations 1 cr

Total expected fee 7 cr

1)This fee will not include any tests, third party inspection,
responsibility for getting approvals by any statuary agency like railways/
environmental /navigation/shipping dept etc.

2)We consider our proof checking period is only 12 months, any submissions
out of this period will be considered extra.