Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027871
FRN:
0024980278
Facility ID:
13960
Repack Channel:
34 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
07/11/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

SAGAMOREHILL OF INDIANA LICENSES, LLC

Louis Wall

525 Blackburn Drive

AUGUSTA, GA 30907

United States

+1 (706) 922-5644 louis@shbtv.com Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Tony zumMallen

QCommunications, LLC

Tony zumMallen

705B SE Melody LN #314

Lees Summit, MO 64063

United States

+1 (816) 729-1177 tony@qcom1.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan To transition from ch 18 to ch 34, tests by Resonant Results, LTD say ANT and TX line can be retuned. New TX and associated systems are needed. An interim system (ant, TX and line) is required. Combiner needed to share with WPTA.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Sigma
Year 1998
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 21.1 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-60
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 38 kw
Other Transmitter Type  
Justification for New Transmitter Transmitter is not tunable per the manufacturer. See Exhibits Y and Z for details from GatesAir and Comark.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 800.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 25 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 200.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Transmitter - Training

Transmitter training - offsite - 1 week in duration at mfg site.

Disconnect existing Transmitter

Disconnect transmitter and components from existing configuration and move within building to make way for new facilities.

Securirty - Site

This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks.

Site Survey - TX

Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized.

Freight

Freight from mfg to staging area

Sales Tax for EQ

Sales Tax for EQ

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model UAXTE-30
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 21 kw
Other Transmitter Type  
Justification for New Transmitter Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 2 inches
Length 800.0 feet
Other Electrical Service No
Description  
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 25 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Sales Tax

Sales tax for eq

Freight

Freight from mfg to staging area

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Primary (Main)
Description of Use N/A
Ownership Leased
Owner WPTA License, LLC
Site N/A
Is the existing antenna shared with another station or stations? Yes
Is the existing antenna directional? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other Type
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type Omni-Directional
ERP: 320.00 kW
Manufacturer Dielectric
Model TUA-O4-10/40H-T-1R
Year 2001

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
73905 WPTA

Primary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
24
34

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Retune Antenna

Per Resonant Results, Ltd. Field report 2/21/2017 see EX V for pricing quote

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 45.00 kW
Manufacturer
Model TFU-8-WB
Year 2017
Justification for New Antenna Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

FREIGHT

FREIGHT FROM MFG TO STAGING AREA

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 6 1/8 inches
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 797 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Refurbish Transmission Line

Per Resonant Results Ltd, field report dated 2/21/2017 - See Exhibits - W and X - engineering reports.

Disconnect existing Interior RF components

Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 4 1/16 inches
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 775 feet per run
Justification for New Transmission Line Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1029441
Coordinates (NAD83) Latitude (NAD83) 41° 06' 08.0" N-
Longitude (NAD83) 085° 11' 05.0" W-
Overall Structure Height 770.99 feet
Support Structure Height 725.06 feet
Ground Elevation Above Mean Sea Level (AMSL) 796.91 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner WPTA Television, Inc.
Date Constructed 01/01/1957

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
73905 WPTA DTV

Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 727.00 feet
Justification for New Tower See uploaded file for full details of requirements. WISE-13960 Tower request supporting documents-4-4-18

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 393
Explanation Scope & significance of project (QMI has multiple stations repacked) require outside management services to augment existing internal personnel to assist turnkey management of and ensure timely and safe execution of channel relocation.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 4
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 4
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Quarterly reporting -Atty

Preparation and submittal of the FCC required quarterly report 387 attorney. We est. 10qtrs for WISE at $750/qtr.

Vendor Travel Expenses

Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses.

General Legal fees

General legal fess that are not covered under the 399 EST line items and required to repack the station.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $3,068,508.86 $3,000,308.86 N/A $1,228,250.18 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Interim Transmitter UAXTE-30 $1,259,910.44 $1,230,660.44 $406,725.39
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $922,000.00 $900,000.00 N/A $374,386.78 N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A $3,331.66 N/A
2" Rigid Conduit and Wiring (Cost per foot) $20,800.00 $20,000.00 N/A N/A N/A
25 Ton system $89,100.00 $87,000.00 Required the the new interim transmitter will be placed in a room that is not currently equipped with necessary HVAC ventilation to operate a transmitter. N/A N/A
UHF inside RF system including switching $143,500.00 $140,000.00 N/A N/A N/A
Sales Tax $39,660.44 $39,660.44 EST SALES TAX wise interim eq $26,440.29 N/A
Freight $7,700.00 $7,700.00 Freight from mfg to staging area per Q-73719 $2,566.66 N/A
Primary Transmitter ULXTE-60 $1,808,598.42 $1,769,648.42 $821,524.79
Sales Tax for EQ $80,848.42 $80,848.42 Sales Tax for WISE - Main TX eq per MFG est and inv. $26,949.47 N/A
Freight $11,000.00 $11,000.00 FREIGHT EST PER Q-73718 N/A N/A
Site Survey - TX $25,000.00 $25,000.00 Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. $16,500.00 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $1,400,000.00 N/A $741,197.76 N/A
Service entrance 3 phase/800 amp/208 volt $14,050.00 $13,700.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A $29,757.75 N/A
Transformer 3 phase/480v - 300 KVA $35,850.00 $35,000.00 N/A $7,119.81 N/A
2" Rigid Conduit and Wiring (Cost per foot) $20,800.00 $20,000.00 N/A N/A N/A
25 Ton system $89,100.00 $87,000.00 N/A N/A N/A
Other -- Building Addition Size: 200.0 $20,000.00 $20,000.00 Necessary to transition the interim and final transmitter installation locations. N/A N/A
Transmitter - Training $3,300.00 $3,300.00 Transmitter training - offsite - 1 week in duration at mfg site. N/A N/A
Disconnect existing Transmitter $20,000.00 $20,000.00 Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. N/A N/A
Securirty - Site $17,500.00 $17,500.00 This site requires security once the new transmission line and equipment arrive on site to be installed. Estimated length of 4-6 weeks. N/A N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
WISE-GATES-INTERIM TX - INV FOR TX - LINES A, B AND D FOR Q-73719
Amount:
$187,193.39

Component Description:
WISE-GATES-INTERIM TX - 2ND INV FOR TX - LINES A, B AND D FOR Q-73719
Amount:
$187,193.39
Switchgear - industrial 800 amp

Component Description:
WISE-GATES-INTERIM-1/3 FOR ELEC LINE C OF Q-73719
Amount:
$1,665.83

Component Description:
WISE-GATES-INTERIM-2ND INV FOR ELEC LINE C OF Q-73719
Amount:
$1,665.83
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
25 Ton system Information not provided.
UHF inside RF system including switching Information not provided.
Sales Tax

Component Description:
WISE-GATES- INTERIM 2ND INV FOR SALES TAX- QUOTE Q-73719
Amount:
$13,220.15

Component Description:
WISE-GATES- INTERIM INV 1/3 FOR UPLOADED QUOTE Q-73719
Amount:
$13,220.14
Freight

Component Description:
WISE-GATES-INT-2ND INV-TE10004484-2 -FREIGHT - SEE Q-73719
Amount:
$2,566.66
Sales Tax for EQ

Component Description:
WISE- GATES-MAIN TX- sales tax per inv est.
Amount:
$26,949.47
Freight Information not provided.
Site Survey - TX

Component Description:
WISE-SURVEY-INV QC18-033
Amount:
$16,500.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
WISE-MAIN-TX-INV TE10004490-2 LINE A,B,E
Amount:
$374,644.06

Component Description:
WISE- MAIN-TX-INV - FOR LINES A B AND E OF Q-73718, UPLOADED
Amount:
$366,553.70
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp

Component Description:
WISE-GATES-TX- INV TE10004490-2 - LINE C
Amount:
$14,878.88

Component Description:
WISE-GATES-MAIN-TX - INV - FOR QUOTE Q-73718 LINE C.
Amount:
$14,878.87
Transformer 3 phase/480v - 300 KVA

Component Description:
WISE-GATES_ MAIN TX - ELEC per uploaded Q-73718 line C.
Amount:
$3,559.91

Component Description:
WISE-GATES- MAIN TX - INVTE10004490-2 LINE D
Amount:
$3,559.90
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
25 Ton system Information not provided.
Other -- Building Addition Size: 200.0 Information not provided.
Transmitter - Training Information not provided.
Disconnect existing Transmitter Information not provided.
Securirty - Site Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $295,147.50 $373,627.50 N/A $56,407.50 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Interim Antenna TFU-8-WB $182,097.50 $181,027.50 $56,407.50
FREIGHT $2,227.50 $2,227.50 FREIGHT FROM MFG TO STAGING AREA - INV 93050 $2,227.50 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $22,000.00 N/A N/A N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,650.00 $10,400.00 N/A $9,255.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 45 kW input, horizontally polarized $135,000.00 $135,000.00 Entered Catalog of Costs dollar amount. For some reason the form stated $0.00 in the Predetermined block for the replacement Primary antenna. Not sure why. We tried many options to alleviate the situation an none but adding the EST cost cured the issue. $44,925.00 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
Primary Antenna TUA-O4-10/40H-T-1R $113,050.00 $192,600.00 $0.00
UHF - High Power Top Mount One Station antenna horizontally polarized $0.00 $0.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $160,000.00 $80k per Catalog of cost - $80k for each channel 24 and 34. N/A N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,300.00 $13,000.00 N/A N/A N/A
Retune Antenna $13,200.00 $13,200.00 Retune Antenna estimated cost per EX V - PCI estimate e17449-5A. N/A N/A

Components

Actual Information Description File Name
FREIGHT

Component Description:
WISE-DIE-FREIGHT-INT-INV 93050 BALANCE PAYMENT
Amount:
$2,227.50
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)

Component Description:
WISE - DIE-INTERIM-ELBOW- LINE 16 -INV93050 BALANCE
Amount:
$925.50

Component Description:
WISE - DIE-INTERIM-ELBOW- LINE 17 -MAN00114
Amount:
$4,164.75

Component Description:
ELBOW-WISE MAIN INV 45 PERCENT LINE 17
Amount:
$4,164.75
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 45 kW input, horizontally polarized

Component Description:
INTERIM ANT-WISE-45 PERCENT INV LINE 1
Amount:
$20,216.25

Component Description:
WISE-DIELECTRIC-INT-BALANCE INV 93050 LINE 1
Amount:
$4,492.50

Component Description:
WISE-DIE-INTERIM ANT- 2nd INV LINE 1 - MAN00114 3-28 uploaded Order Conf # 407003
Amount:
$20,216.25
Sweep test of existing antenna Information not provided.
UHF - High Power Top Mount One Station antenna horizontally polarized Information not provided.
Sweep test of existing antenna Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Retune Antenna Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $170,850.00 $168,525.00 N/A $132,763.24 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Interim Transmission Line $106,950.00 $104,625.00 $79,487.10
Rigid Transmission Line - copper, 4 1/16" $106,950.00 $104,625.00 N/A $79,487.10 N/A
Primary Transmission Line $63,900.00 $63,900.00 $53,276.14
Disconnect existing Interior RF components $12,500.00 $12,500.00 Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. N/A N/A
Refurbish Transmission Line $51,400.00 $51,400.00 EST to refurbish the existing Transmission line to meet the necessary specifications as per the 2/21/17, Field report by Resonant Results, Ltd. $53,276.14 OVERAGE DUE TO SALES TAX AND FRIEGHT THAT WAS NOT ACCOUNTED FOR ON THE ORIGINAL PROJECT QUOTE. T&C's #3 AND #4 APPLY, TOTAL-1,876.14

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16"

Component Description:
WISE-DIE-INTERIM- LINE -BALANCE invoice - 93050 - LINE 2
Amount:
$5,894.90

Component Description:
LINE INTERIM-LINE 2 DEPOSIT INV 45 PERCENT WISE
Amount:
$36,796.10

Component Description:
WISE-DIE-INTERIM- LINE -2nd invoice - MAN00114 - LINES 2 and 19
Amount:
$36,796.10
Disconnect existing Interior RF components Information not provided.
Refurbish Transmission Line

Component Description:
WISE-PCI-INV 7041-3OF3 LINE REFURB
Amount:
$17,766.15

Component Description:
INV 6979-1OF3 LINE REFUB INV WISE-
Amount:
$18,329.10

Component Description:
INV 7032 -2OF3 LINE REFURB -WISE
Amount:
$17,180.89

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,477,040.00 $1,480,140.00 N/A $673,582.50 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Primary Tower TOWER $0.00 $0.00 $0.00
Primary Tower $1,477,040.00 $1,480,140.00 $673,582.50
Structural engineering tower load study for well documented tower $12,300.00 $20,400.00 FAILING TOWER ANALYSIS REQUIRED NEW DRAWINGS AND ANALYSIS AS WE TRIED TO ENGINEER OUT OF A NEW TOWER $20,400.00 N/A
New tower $1,259,740.00 $1,259,740.00 see uploaded file for full request details and proposal and PO. file - WISE-13960 Tower request supporting documents-4-4-18 7-11-Added $76,875.00 for temporary parking lot because of new tower construction requirements. $653,182.50 N/A
Tall Tower (greater than 500') $205,000.00 $200,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
WISE-TOWER ANALYSIS -PJ FORD-SEE PO 19985 AND QUOTE UPLOADED
Amount:
$3,900.00

Component Description:
WISE-FORD-TOWER DRAWING FOR TOWER ANALYSIS-INV 202415
Amount:
$16,500.00
New tower

Component Description:
WISE-ASPHALT FOR TEMP LOT DU TO NEW TOWER-INV 16198
Amount:
$56,000.00

Component Description:
WISE - ERI - INV WISE-001 Invoice covers Materials for Custom Guyed Tower
Amount:
$591,482.50

Component Description:
WISE - LOHNES - INV -201803-0275-15 - FAA NOTICE AND ASR
Amount:
$2,400.00

Component Description:
WISE- ERI- TOWER ENGR SURVEY- INV 51231- 6-11-FORMAT CHANGE TO INV
Amount:
$3,300.00
Tall Tower (greater than 500') Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $209,334.00 $204,812.00 N/A $61,326.55 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Outside Professional Services $209,334.00 $204,812.00 $61,326.55
General Legal fees $5,000.00 $5,000.00 General legal fess that are not covered under the 399 EST line items and required to repack the station. $1,022.00 N/A
Vendor Travel Expenses $9,612.00 $9,612.00 Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. $2,254.55 N/A
Quarterly reporting -Atty $7,500.00 $7,500.00 Preparation and submittal of the FCC required quarterly report 387 by attorney. We estimate that Phase 6 will require 10 quarters@$750 of report 387 submittals. $0.00 N/A
Prepare request for Special Temporary Authorization $6,140.00 $6,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A $940.00 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $2,100.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,650.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $4,760.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $14,340.00 $14,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 N/A N/A N/A
Project management of the transition $60,522.00 $58,950.00 N/A $48,600.00 N/A

Components

Actual Information Description File Name
General Legal fees

Component Description:
WISE - Legal fees for tower approval- INV 20180201
Amount:
$1,022.00
Vendor Travel Expenses

Component Description:
WISE-QCOMM-PM-TRAVEL INV- QC17-151- ITEM 1010-1015 SEE QC17006
Amount:
$2,254.55
Quarterly reporting -Atty Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
OPERATIONAL MEETING ATTY OF QMI AND SAGAMOREHILL - WISE
Amount:
$141.00

Component Description:
WISE- BROOKS- legal- shared services inv 3944698
Amount:
$188.00

Component Description:
OPERATIONAL MEETING QMI AND SAGAMOREHILL ATTY
Amount:
$611.00
Perform engineering study for new channel assignment and antenna development

Component Description:
WISE-ENGR-NEW CHANNEL
Amount:
$2,100.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WISE - ENGR NEW CH-CP
Amount:
$1,650.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
LEGAL WILEY JUNE17 WISE
Amount:
$1,962.50

Component Description:
LEGAL WILEY AUG17-WISE
Amount:
$392.50

Component Description:
LEGAL APRIL17 WILEY-WISE
Amount:
$410.00

Component Description:
LEGAL JULY17 WILEY WISE
Amount:
$1,995.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
Project management of the transition

Component Description:
WISE-PM-1THRU3-18-INV-QC18-046
Amount:
$17,355.00

Component Description:
WISE-QCOMM-PM-INV QC17-151-MAR-AUG17
Amount:
$16,230.00

Component Description:
PM-WISE 50 PERCENT DEPOSIT INV
Amount:
$29,147.50

Component Description:
WISE-PM-SEPT-DEC-17 - INV QC18-017
Amount:
$15,015.00

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $59,778.00 $59,515.00 N/A $3,850.00 N/A
Total for all systems $5,280,658.36 $5,286,928.36 N/A $2,156,179.97 N/A
Other Expenses $59,778.00 $59,515.00 $3,850.00
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $10,000.00 $10,000.00 40 yard disposal bin on site to capture all waste from on site system integration and tower vendors with multiple pick up for at least 6 months on site. N/A N/A
Equipment Delivery and Handling Charges $8,000.00 $8,000.00 Transport, forklift rental and handling fees from staging area to transmitter site. N/A N/A
Equipment Storage $10,000.00 $10,000.00 Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate from 6-24 months of storage time. $3,850.00 N/A
Develop and air announcement of upcoming channel change $15,000.00 $15,000.00 Required FCC announcements and good will public relations must we upheld. The production airing and disseminating of these announcements are fundamental to our operations. N/A N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 Required FCC notification. N/A N/A

Components

Actual Information Description File Name
DTV Medical Facility Notification Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Equipment Storage

Component Description:
WISE-FORKLIFT RENT TO UNLOAD INTO STORAGE. INV 1004
Amount:
$250.00

Component Description:
WISE - EQ STORAGE-4-12-18-7-12-18 - INV 1008
Amount:
$1,800.00

Component Description:
WISE-STORAGE-1-18 THRU-4-11-18 INV-1003
Amount:
$1,800.00
Develop and air announcement of upcoming channel change Information not provided.
MVPD Notification of Channel Change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,280,658.36 $5,286,928.36 $2,156,179.97

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

LOUIS WALL

PRESIDENT


07/11/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.


Attachments

Back to Top