ATT 6 Price Breakdown Sample - 1 JULY.xlsx

XLSX spreadsheet 459 KB Posted Jul 1, 2025

Attached to: Amendment - 51 CES GROUND MAINTENANCE SERVIE IN OSAN AIRBASE, REPUBLIC OF KOREA
Solicitation number: W90VN6-25-R-A00500001
Issued by: Department of the Army Materiel Command Army Contracting Command

About this file

Written by GovTribe AI · Jul 1, 2025

This is an Independent Government Cost Estimate (IGCE) spreadsheet for Grounds Maintenance Services at Osan Air Base in the Republic of Korea. The document details a comprehensive grounds maintenance contract covering a base year and four option years, from November 2025 to March 2031, with services including airfield maintenance, vegetation management, tree trimming and removal, debris removal, and snow removal across various area types.

The contract encompasses multiple Contract Line Item Numbers (CLINs) categorized by seasonal maintenance (growing and non-growing seasons) and specific area types such as Airfield BASH Area, Maintenance Support Area (MSA), Improved Area, Semi-Improved Area, and Un-Improved Area. Specific services include maintaining 417.06 acres of airfield, tree trimming and removal for trees ranging from 0-10 inches to 80+ inches in circumference, ditch/drainage maintenance, vegetative and flower bed maintenance, and snow removal along main thoroughfares. The document provides a detailed breakdown of estimated costs, though the actual dollar amounts are placeholder values (marked as "W0" or "W"). The solicitation is issued by the Department of the Army Materiel Command Army Contracting Command, with the solicitation number W90VN6-25-R-A00500001.

View the file

Other files

File	Type	Posted
Solicitation Amendment W90VN625RA0050001 SF 30.pdf	PDF	Jul 1, 2025
Solicitation Amendment - W90VN625RA0050001.pdf	PDF	Jul 1, 2025
ATT 2 Addendum to 52.212-1 Instruction_1 JULY 2025_.docx	DOCX document	Jul 1, 2025
ATT 1 PWS 1 JULY 2025.docx	DOCX document	Jul 1, 2025
ATT 4 Past Performance Questionnaires_15 MAY 2025.docx	DOCX document	Jul 1, 2025
ATT 5 Contractors Tax Exemption Declaration_15 MAY 2025.docx	DOCX document	Jul 1, 2025
ATT 3 Addendum to 52.212-2 Evaluation_1 JULY 2025.docx	DOCX document	Jul 1, 2025
ATT 7 Q_A after the site visit_1 JULY.docx	DOCX document	Jul 1, 2025

On GovTribe

Work with this file

Download the original file
Contacts named in this file
Similar government files
Ask GovTribe AI about this file

Try for free Login

Text version

The file's text, extracted by GovTribe without its formatting.

Cover Sheet

SUMMARY OF PRICE BREAKDOWN (SAMPLE)
DATE: 25 Apr 2025
Period	Performance Period	FFP	REQ	Total [KRW]	Remarks
Base Year	11 Nov 2025 - 10 Sep 2026	₩0	₩0	₩0		TRUE
1st Option Year	11 Sep 2026 - 10 Sep 2027	₩0	₩0	₩0	% Escalation	TRUE
2nd Option Year	11 Sep 2027 - 10 Sep 2028	₩0	₩0	₩0	% Escalation	TRUE
3rd Option Year	11 Sep 2028 - 10 Sep 2029	₩0	₩0	₩0	% Escalation	TRUE
4th Option Year	11 Sep 2029 - 10 Sep 2030	₩0	₩0	₩0	% Escalation	TRUE
FAR 52.217-8	11 Sep 2030 - 10 Mar 2031	₩0	₩0	₩0	No Escalation	TRUE
Grand Total	11 Nov 2025 - 10 Mar 2031	₩0	₩0	₩0

Base Yr

Grounds Maintenance Service Osan AB
COST ESTIMATE BREAKDOWN
			DATE: 25 Apr 2025
CLIN	LINE ITEM	UNIT

MEASURE	MATERIAL COST	LABOR COSTS			OVERHEAD COSTS			TOTAL
		Quantity	Unit Price	Price	Quantity	Unit Price	Price	Quantity	Unit Price	Price

	Base Year (11 Nov 2025 - 10 Sep 2026)
	FFP
0001	Maintain Airfield BASH Area (Growing Season)	Month
FFP	417.06 Acres	6
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0002	Maintain Airfield BASH Area (Non-Growing Season)	Month
FFP	417.06 Acres	4
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

0003AA	Maintain MSA (Growing Season) - Except Alpha Site	Month
FFP	138.02 Acres	6
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0003AB	Maintain MSA (Growing Season) - Alpha Site	Month
FFP	54.10 Acres	6
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0004AA	Maintain MSA (Non-Growing Season) - Except Alpha Site	Month
FFP	138.02 Acres	4
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

0004AB	Maintain MSA (Non-Growing Season) - Alpha Site	Month
FFP	54.10 Acres	4
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

0005	Maintain Improved Area (Growing Season)	Month
FFP	272.14 Acres	6
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0006	Maintain Improved Area (Non-Growing Season)	Month
FFP	272.14 Acres	4
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

0007	Maintain Semi-Improved Area (Growing Season)	Month
FFP	296.67 Acres	6
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0008	Maintain Semi-Improved Area (Non-Growing Season)	Month
FFP	296.67 Acres	4
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

0009	Maintain Un-Improved Area (Jul, Sep)	Month
FFP	108.29 Acres	2
1	Transportation		-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments				-	₩ -
	Tractor		-	-	-	₩ -
	Riding lawn mower		-	-	-	₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Subtotal for 2 months	-	-	-	₩ - 0

0010	Remove Debris/Police Grounds on Improved area	Month
FFP	272.14 Acres	10
1	Transportation		-			₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0011	Prune/Trim Shrubs, Hedges and other Plants (Growing Season)	Month
FFP		6
1	Transportation		-			₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

0012	Maintain Vegetative, Flower Beds	Month
FFP	1.5 Acres	10
1	Transportation		-			₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0013	Maintain Ditch/Drainage (Growing Season)	Month
FFP	Cleaning ditch/drainage with/without cover (256,172 ft)	6
1	Transportation		-			₩ -
	Labor(normal) - blower/shovel/rake/garden fork			-		₩ -
	Tools and Equipments		-			₩ -
2	Disposal		-		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

	REQ
0014AA	Tree Trimming/Pruning of Circumfrence of 0-10 in.	EA
Req.	Circumfrence of 0-10 inches (4.5 ft above ground)	360
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AB	Tree Trimming/Pruning of Circumfrence of 10-20 in.	EA
Req.	Circumfrence of 10-20 inches (4.5 ft above ground)	240
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AC	Tree Trimming/Pruning of Circumfrence of 20-30 in.	EA
Req.	Circumfrence of 20-30 inches (4.5 ft above ground)	120
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AD	Tree Trimming/Pruning of Circumfrence of 30-40 in.	EA
Req.	Circumfrence of 30-40 inches (4.5 ft above ground)	60
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AE	Tree Trimming/Pruning of Circumfrence of 40-60 in.	EA
Req.	Circumfrence of 40-60 inches (4.5 ft above ground)	36
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AF	Tree Trimming/Pruning of Circumfrence of 60-80 in.	EA
Req.	Circumfrence of 60-80 inches (4.5 ft above ground)	24
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0014AG	Tree Trimming/Pruning of Circumfrence of 80 in. or above	EA
Req.	Circumfrence of 80 inches or above (4.5 ft above ground)	12
1	Transportation	EA	-			₩ -
	Labor(skilled) - trimmer			-		₩ -
	Labor(normal) - blower & traffic controller			-		₩ -
	Tools and Equipments		-			₩ -
	Bucket Truck (3 ton)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AA	Tree Removal of Circumfrence of 0-10 in.	EA
Req.	Circumfrence of 0-10 inches (4.5 ft above ground)	120
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AB	Tree Removal of Circumfrence of 10-20 in.	EA
Req.	Circumfrence of 10-20 inches (4.5 ft above ground)	100
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AC	Tree Removal of Circumfrence of 20-30 in.	EA
Req.	Circumfrence of 20-30 inches (4.5 ft above ground)	80
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AD	Tree Removal of Circumfrence of 30-40 in.	EA
Req.	Circumfrence of 30-40 inches (4.5 ft above ground)	50
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AE	Tree Removal of Circumfrence of 40-60 in.	EA
Req.	Circumfrence of 40-60 inches (4.5 ft above ground)	40
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AF	Tree Removal of Circumfrence of 60-80 in.	EA
Req.	Circumfrence of 60-80 inches (4.5 ft above ground)	30
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W10)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0015AG	Tree Removal of Circumfrence of 80 in. or above	EA
Req.	Circumfrence of 80 inches or above (4.5 ft above ground)	20
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W10)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0016	Disposal of Vegetatioin	EA
Req.	Collect/Transportation/Disposal of Removed Vegetation	24
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Excavator (W06)		-	-	-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

0017	Snow Removal along Main Throughfare	Job
Req.	2653.2 meters for both sides
1	Transportation	EA	-			₩ -
	Labor(skilled)			-		₩ -
	Labor(normal)			-		₩ -
	Tools and Equipments		-			₩ -
	Snow Blower and Salt Spreader		-		-	₩ -
2	Disposal				-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 10 Jobs	-	-	-	₩ - 0

0018	Phase in	Month
Req.	Phase in	2
1	Phase in		-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

SUM - 0 - 0 - 0 ₩ -

Independent Government Cost Estimate
Grounds Maintenance, Osan AB
Base Year (11 Nov 2025 - 10 Sep 2026)
Growing Season (Mar.-Oct.), Non-growing season(Nov.-Feb.)
CLIN	Description	Reference	Unit of Measure	Quantity	Unit Price	Amount
FFP						- 0
0001	Maintain Airfield BASH Area (Growing Season)	Sec. 5.1.	Month	6	- 0	- 0
0002	Maintain Airfield BASH Area (Non-Growing Season)	Sec. 5.1.	Month	4	- 0	- 0
0003AA	Maintain MSA (Growing Season) - Except Alpha Site	Sec. 5.3.	Month	6	- 0	- 0
0003AB	Maintain MSA (Growing Season) - Alpha Site	Sec. 5.3.	Month	6	- 0	- 0
0004AA	Maintain MSA (Non-Growing Season) - Except Alpha Site	Sec. 5.3.	Month	4	- 0	- 0
0004AB	Maintain MSA (Non-Growing Season) - Alpha Site	Sec. 5.3.	Month	4	- 0	- 0
0005	Maintain Improved Area (Growing Season)	Sec. 5.2.	Month	6	- 0	- 0
0006	Maintain Improved Area (Non-Growing Season)	Sec. 5.2.	Month	4	- 0	- 0
0007	Maintain Semi-Improved Area (Growing Season)	Sec. 5.5.	Month	6	- 0	- 0
0008	Maintain Semi-Improved Area (Non-Growing Season)	Sec. 5.5.	Month	4	- 0	- 0
0009	Maintain Un-Improved Area (Jul, Sep)	Sec. 5.8.	Month	2	- 0	- 0
0010	Remove Debris/Police Grounds on Improved area	Sec. 5.7.	Month	10	- 0	- 0
0011	Prune/Trim Shrubs, Hedges and other Plants (Growing Season)	Sec. 5.9.	Month	6	- 0	- 0
0012	Maintain Vegetative, Flower Beds	Sec. 5.10.	Month	10	- 0	- 0
0013	Maintain Ditch/Drainage (Growing Season)	Sec. 5.12.	Month	6	- 0	- 0
Req.						- 0
0014AA	Tree Trimming/Pruning of Circumfrence of 0-10 in.	Sec. 5.11.	EA	360	- 0	- 0
0014AB	Tree Trimming/Pruning of Circumfrence of 10-20 in.	Sec. 5.11.	EA	240	- 0	- 0
0014AC	Tree Trimming/Pruning of Circumfrence of 20-30 in.	Sec. 5.11.	EA	120	- 0	- 0
0014AD	Tree Trimming/Pruning of Circumfrence of 30-40 in.	Sec. 5.11.	EA	60	- 0	- 0
0014AE	Tree Trimming/Pruning of Circumfrence of 40-60 in.	Sec. 5.11.	EA	36	- 0	- 0
0014AF	Tree Trimming/Pruning of Circumfrence of 60-80 in.	Sec. 5.11.	EA	24	- 0	- 0
0014AG	Tree Trimming/Pruning of Circumfrence of 80 in. or above	Sec. 5.11.	EA	12	- 0	- 0
0015AA	Tree Removal of Circumfrence of 0-10 in.	Sec. 5.11.	EA	120	- 0	- 0
0015AB	Tree Removal of Circumfrence of 10-20 in.	Sec. 5.11.	EA	100	- 0	- 0
0015AC	Tree Removal of Circumfrence of 20-30 in.	Sec. 5.11.	EA	80	- 0	- 0
0015AD	Tree Removal of Circumfrence of 30-40 in.	Sec. 5.11.	EA	50	- 0	- 0
0015AE	Tree Removal of Circumfrence of 40-60 in.	Sec. 5.11.	EA	40	- 0	- 0
0015AF	Tree Removal of Circumfrence of 60-80 in.	Sec. 5.11.	EA	30	- 0	- 0
0015AG	Tree Removal of Circumfrence of 80 in. or above	Sec. 5.11.	EA	20	- 0	- 0
0016	Disposal of Vegetatioin	Sec. 5.14.	EA	24	- 0	- 0
0018	Phase in	-	Month	2	- 0	- 0
Base Year Total Amount						- 0
							TRUE

1st Op Yr

Grounds Maintenance Service Osan AB				1	Option yr
COST ESTIMATE BREAKDOWN
			DATE: 25 Apr 2025
CLIN	LINE ITEM	UNIT

MEASURE	MATERIAL COST	LABOR COSTS			OVERHEAD COSTS			TOTAL
		Quantity	Unit Price	Price	Quantity	Unit Price	Price	Quantity	Unit Price	Price

	1st Option Year (11 Sep 2026 - 10 Sep 2027)
	FFP
1001	Maintain Airfield BASH Area (Growing Season)	Month
FFP	417.06 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1002	Maintain Airfield BASH Area (Non-Growing Season)	Month
FFP	417.06 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

1003AA	Maintain MSA (Growing Season) - Except Alpha Site	Month
FFP	138.02 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1003AB	Maintain MSA (Growing Season) - Alpha Site	Month
FFP	54.10 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1004AA	Maintain MSA (Non-Growing Season) - Except Alpha Site	Month
FFP	138.02 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

1004AB	Maintain MSA (Non-Growing Season) - Alpha Site	Month
FFP	54.10 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

1005	Maintain Improved Area (Growing Season)	Month
FFP	272.14 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1006	Maintain Improved Area (Non-Growing Season)	Month
FFP	272.14 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

1007	Maintain Semi-Improved Area (Growing Season)	Month
FFP	296.67 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1008	Maintain Semi-Improved Area (Non-Growing Season)	Month
FFP	296.67 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 4 months	-	-	-	₩ - 0

1009	Maintain Un-Improved Area (Jul, Sep)	Month
FFP	108.29 Acres	2
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 2 months	-	-	-	₩ - 0

1010	Remove Debris/Police Grounds on Improved area	Month
FFP	272.14 Acres	12
1	Transportation		-	-	-							₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1011	Prune/Trim Shrubs, Hedges and other Plants (Growing Season)	Month
FFP		8
1	Transportation		-	-	-							₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

1012	Maintain Vegetative, Flower Beds	Month
FFP	1.5 Acres	12
1	Transportation		-	-	-							₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1013	Maintain Ditch/Drainage (Growing Season)	Month
FFP	Cleaning ditch/drainage with/without cover (256,172 ft)	8
1	Transportation		-	-	-							₩ -
	Labor(normal) - blower/shovel/rake/garden fork					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

	REQ
1014AA	Tree Trimming/Pruning of Circumfrence of 0-10 in.	EA
Req.	Circumfrence of 0-10 inches (4.5 ft above ground)	360
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AB	Tree Trimming/Pruning of Circumfrence of 10-20 in.	EA
Req.	Circumfrence of 10-20 inches (4.5 ft above ground)	240
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AC	Tree Trimming/Pruning of Circumfrence of 20-30 in.	EA
Req.	Circumfrence of 20-30 inches (4.5 ft above ground)	120
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AD	Tree Trimming/Pruning of Circumfrence of 30-40 in.	EA
Req.	Circumfrence of 30-40 inches (4.5 ft above ground)	60
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AE	Tree Trimming/Pruning of Circumfrence of 40-60 in.	EA
Req.	Circumfrence of 40-60 inches (4.5 ft above ground)	36
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AF	Tree Trimming/Pruning of Circumfrence of 60-80 in.	EA
Req.	Circumfrence of 60-80 inches (4.5 ft above ground)	24
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1014AG	Tree Trimming/Pruning of Circumfrence of 80 in. or above	EA
Req.	Circumfrence of 80 inches or above (4.5 ft above ground)	12
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled) - trimmer					-	-	-				₩ -
	Labor(normal) - blower & traffic controller					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Bucket Truck (3 ton)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AA	Tree Removal of Circumfrence of 0-10 in.	EA
Req.	Circumfrence of 0-10 inches (4.5 ft above ground)	120
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AB	Tree Removal of Circumfrence of 10-20 in.	EA
Req.	Circumfrence of 10-20 inches (4.5 ft above ground)	100
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AC	Tree Removal of Circumfrence of 20-30 in.	EA
Req.	Circumfrence of 20-30 inches (4.5 ft above ground)	80
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AD	Tree Removal of Circumfrence of 30-40 in.	EA
Req.	Circumfrence of 30-40 inches (4.5 ft above ground)	50
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AE	Tree Removal of Circumfrence of 40-60 in.	EA
Req.	Circumfrence of 40-60 inches (4.5 ft above ground)	40
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AF	Tree Removal of Circumfrence of 60-80 in.	EA
Req.	Circumfrence of 60-80 inches (4.5 ft above ground)	30
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W10)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1015AG	Tree Removal of Circumfrence of 80 in. or above	EA
Req.	Circumfrence of 80 inches or above (4.5 ft above ground)	20
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W10)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1016	Disposal of Vegetatioin	EA
Req.	Collect/Transportation/Disposal of Removed Vegetation	24
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)							-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Excavator (W06)		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 12 months	-	-	-	₩ - 0

1017	Snow Removal along Main Throughfare	Job
Req.	2653.2 meters for both sides
1	Transportation	EA	-	-	-							₩ -
	Labor(skilled)							-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments		-	-	-							₩ -
	Snow Blower and Salt Spreader		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal								-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 10 Jobs	-	-	-	₩ - 0

SUM - 0 - 0 - 0 ₩ -

Independent Government Cost Estimate
Grounds Maintenance, Osan AB
1st Option Year (11 Sep 2026 - 10 Sep 2027)
Growing Season (Mar.-Oct.), Non-growing season(Nov.-Feb.)
CLIN	Description	Reference	Unit of Measure	Quantity	Unit Price	Amount
FFP						- 0
1001	Maintain Airfield BASH Area (Growing Season)	Sec. 5.1.	Month	8	- 0	- 0
1002	Maintain Airfield BASH Area (Non-Growing Season)	Sec. 5.1.	Month	4	- 0	- 0
1003AA	Maintain MSA (Growing Season) - Except Alpha Site	Sec. 5.3.	Month	8	- 0	- 0
1003AB	Maintain MSA (Growing Season) - Alpha Site	Sec. 5.3.	Month	8	- 0	- 0
1004AA	Maintain MSA (Non-Growing Season) - Except Alpha Site	Sec. 5.3.	Month	4	- 0	- 0
1004AB	Maintain MSA (Non-Growing Season) - Alpha Site	Sec. 5.3.	Month	4	- 0	- 0
1005	Maintain Improved Area (Growing Season)	Sec. 5.2.	Month	8	- 0	- 0
1006	Maintain Improved Area (Non-Growing Season)	Sec. 5.2.	Month	4	- 0	- 0
1007	Maintain Semi-Improved Area (Growing Season)	Sec. 5.5.	Month	8	- 0	- 0
1008	Maintain Semi-Improved Area (Non-Growing Season)	Sec. 5.5.	Month	4	- 0	- 0
1009	Maintain Un-Improved Area (Jul, Sep)	Sec. 5.8.	Month	2	- 0	- 0
1010	Remove Debris/Police Grounds on Improved area	Sec. 5.7.	Month	12	- 0	- 0
1011	Prune/Trim Shrubs, Hedges and other Plants (Growing Season)	Sec. 5.9.	Month	8	- 0	- 0
1012	Maintain Vegetative, Flower Beds	Sec. 5.10.	Month	12	- 0	- 0
1013	Maintain Ditch/Drainage (Growing Season)	Sec. 5.12.	Month	8	- 0	- 0
Req.						- 0
1014AA	Tree Trimming/Pruning of Circumfrence of 0-10 in.	Sec. 5.11.	EA	360	- 0	- 0
1014AB	Tree Trimming/Pruning of Circumfrence of 10-20 in.	Sec. 5.11.	EA	240	- 0	- 0
1014AC	Tree Trimming/Pruning of Circumfrence of 20-30 in.	Sec. 5.11.	EA	120	- 0	- 0
1014AD	Tree Trimming/Pruning of Circumfrence of 30-40 in.	Sec. 5.11.	EA	60	- 0	- 0
1014AE	Tree Trimming/Pruning of Circumfrence of 40-60 in.	Sec. 5.11.	EA	36	- 0	- 0
1014AF	Tree Trimming/Pruning of Circumfrence of 60-80 in.	Sec. 5.11.	EA	24	- 0	- 0
1014AG	Tree Trimming/Pruning of Circumfrence of 80 in. or above	Sec. 5.11.	EA	12	- 0	- 0
1015AA	Tree Removal of Circumfrence of 0-10 in.	Sec. 5.11.	EA	120	- 0	- 0
1015AB	Tree Removal of Circumfrence of 10-20 in.	Sec. 5.11.	EA	100	- 0	- 0
1015AC	Tree Removal of Circumfrence of 20-30 in.	Sec. 5.11.	EA	80	- 0	- 0
1015AD	Tree Removal of Circumfrence of 30-40 in.	Sec. 5.11.	EA	50	- 0	- 0
1015AE	Tree Removal of Circumfrence of 40-60 in.	Sec. 5.11.	EA	40	- 0	- 0
1015AF	Tree Removal of Circumfrence of 60-80 in.	Sec. 5.11.	EA	30	- 0	- 0
1015AG	Tree Removal of Circumfrence of 80 in. or above	Sec. 5.11.	EA	20	- 0	- 0
1016	Disposal of Vegetatioin	Sec. 5.14.	EA	24	- 0	- 0
1st Option Year Total Amount						- 0
							TRUE

2nd Op Yr

Grounds Maintenance Service Osan AB				2	Option yr
COST ESTIMATE BREAKDOWN
			DATE: 25 Apr 2025
CLIN	LINE ITEM	UNIT

MEASURE	MATERIAL COST	LABOR COSTS			OVERHEAD COSTS			TOTAL
		Quantity	Unit Price	Price	Quantity	Unit Price	Price	Quantity	Unit Price	Price

	2nd Option Year (11 Sep 2027 - 10 Sep 2028)
	FFP
2001	Maintain Airfield BASH Area (Growing Season)	Month
FFP	417.06 Acres	8
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
	Tractor		-	-	-	-	-	-	-	-	-	₩ -
	Riding lawn mower		-	-	-	-	-	-	-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-
Industrial Safety and Health Cost			-
Administration Cost			-
Profit			-
Indirect Cost Sum	-	-	-	₩ -

Subtotal per month	-	-	-	₩ -
Escalation Adjusted	-	-	-	₩ -
Subtotal for 8 months	-	-	-	₩ - 0

2002	Maintain Airfield BASH Area (Non-Growing Season)	Month
FFP	417.06 Acres	4
1	Transportation		-	-	-							₩ -
	Labor(skilled)					-	-	-				₩ -
	Labor(normal)					-	-	-				₩ -
	Tools and Equipments								-	-	-	₩ -
2	Disposal		-	-	-				-	-	-	₩ -

Direct Cost Sum - - - ₩ -

Indirect Labor Cost			-
Industrial accident Insurance			-
Unemployment Insurance			-
Health insurance			-
National Pension			-
Long-Term Care Insurance			-
Retirement Deduction Fee			-

This is the start of the file's text. The full file is on GovTribe.

File details come from the government source that posted it. Updated Jul 1, 2025.