K-7 - Guaranteed Maximum Price Amendment - Miron

Exhibit 1-Cost Summary Tiffin Community Recreation Center Building Excellence 5/6/2025 . Section Description Details GMP Bid Package 1 13.00 Metal Building Systems Merit Construction Company $ 1,997,300 14.20 Elevators Otis Elevator Company $ 122,000 31.00 Earthwork Schrader Excavating & Grading $ 315,386 31.60 Aggregate Piers CNC Foundations $ 135,379 32.14 Asphalt Paving LL Pelling Company Inc $ 169,606 32.16 Site Concrete All American Concrete, Inc $ 82,800 33.00 Site Utilities Freeman Construction Inc $ 64,708 Bid Package 1 Subtotal $ 2,887,179 Bid Package 2 03.30 Cast In Place Concrete To be bid at a later date $ 813,985 04.00 Masonry To be bid at a later date $ 344,553 05.00 Steel Fabrication and Erection To be bid at a later date $ 987,710 06.00 General Trades To be bid at a later date $ 327,150 08.33 Rolling Doors and Shutters To be bid at a later date $ 6,890 08.40 Aluminum Windows, Entrances, Glass/Glazing To be bid at a later date $ 611,932 09.20 Gypsum Board Systems To be bid at a later date $ 320,909 09.30 Tile To be bid at a later date $ 13,129 09.50 Suspended Acoustical Ceilina and Acoustical Panels To be bid at a later date $ 117,427 09.64 Wood Athletic Flooring To be bid at a later date $ 240,000 09.65 Resilient Flooring, Base and Carpet To be bid at a later date $ 67,829 09.66 Resilient Athletic Floorina To be bid at a later date $ 269,255 09.90 Painting and Wallcovering To be bid at a later date $ 161,504 10.11 Building Signage To be bid at a later date $ 80,097 11.66 Athletic Equipment To be bid at a later date $ 300,600 21.00 Fire Suooression To be bid at a later date $ 204,120 22.00 Plumbing To be bid at a later date $ 383,200 23.00 HVAC To be bid at a later date $ 935,847 26.00 Electrical To be bid at a later date $ 823,355 32.18 Athletic Turf Surfacing To be bid at a later date $ 45,000 32.90 Segmented Retaining Wall Included in Allowance Below $ - Bid Package 2 Subtotal $ 7,054,492 Direct Cost $ 9,941,671 General Conditions Lump Sum $ 503,136 General Requirements Allowance $ 206,878 Building Permit by Owner $ - Testing & Inspections Allowance $ 40,000 New Utility Services Allowance $ 40,000 Mill and Overlay North Parking Lot Allowance $ 101,000 Flood Insurance Deductible Allowance $ 25,000 CMU Enhancements Allowance $ 35,000 Lobby Alternate Ceiling Allowance $ 45,000 May 6, 2025