Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WPTA LICENSE, LLC Doing Business As: WPTA LICENSE, LLC |
Brady Dreasler P.O. BOX 909 QUINCY, IL 62306 United States |
+1 (217) 223-5100 | BDREASLER@QUINCYMEDIA.COM | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony zumMallen QCommunications, LLC |
Tony zumMallen 705B SE Melody LN #314 Lees Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcom1.com |
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. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
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 | |
Power Capacity | 21.1 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38 kW | |
Justification for New Transmitter | Transmitter is not tunable per the manufacturer. See Exhibits Y and Z for details from GatesAir and Comark. |
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 | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
Other Size | N/A | |
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? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Switch Purchase |
Cost estimate includes all sales tax and freight |
Transmitter site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Plumbing |
Plumbing costs to install transmitter and components |
Misc Installation Expenses |
Expenses to support installation of transmitter. Examples: nitrogen and portojohn expenses |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Freight |
Freight from mfg to staging area |
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. |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Sales Tax for EQ |
Sales Tax for EQ |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
Route Water Line |
Route water line outside of transmitter room required to keep away from transmitter equipment. |
Install combiner, RF switches, mask filter |
Installation costs not included in GatesAir scope of work |
Move HVAC ductwork and additional antifreeze |
Move HVAC ductwork and additional antifreeze |
Reducer |
Reducer, 6 1/8 to 4 1/16 |
Replace ARC remote control |
Replace remote control system (ARC) |
Electrical Work - Interim and Main Transmitters |
Electrical work for Interim and Main transmitters per Quotes 18-21138, and 18-20870; PO 20536 |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-30 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 21 kW | |
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. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 800.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Freight |
Freight from mfg to staging area |
Move NBC rack |
Skypath rack move to accommodate interim transmitter |
Sales Tax |
Sales tax for eq |
Move ABC rack |
Move ABC rack, re-route LDF & control cabling to new tech core to accommodate interim transmitter |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
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 | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Other | |
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: | 320.0 kW | |
Manufacturer | Dielectric | |
Model | TUA-O4-10/40H-T-1R | |
Year | 2001 |
Facility ID | Call Sign |
---|---|
73905 | WPTA |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
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 |
RF Channel Number |
---|
24 |
34 |
Name | Description |
---|---|
Test Existing Antenna |
Test Existing Antenna systems for channel reassignment parameters |
Retune Antenna |
Per Resonant Results, Ltd. Field report 2/21/2017 see EX V for pricing quote |
Antenna Parts and Filter |
Antenna Parts and filter (Dielectric Sales orders 1535002 and 1534004) |
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: | 45.0 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. |
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? | B | |
Feed Line Size | 4 1/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an 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 |
Name | Description |
---|---|
Retest Auxiliary Antenna |
Retest auxiliary antenna system after repairs due to Repack |
FREIGHT |
FREIGHT FROM MFG TO STAGING AREA |
Antenna Parts |
Misc parts to put (2) WB 8 antennas together to make a WB 16. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
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 | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 797 feet per run |
Name | Description |
---|---|
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. |
Flex Line and Connectors |
Flex Line and Connectors from tx to antenna |
Microwave Cables |
Microwave Cables for new tower |
Refurbish Transmission Line |
Per Resonant Results Ltd, field report dated 2/21/2017 - See Exhibits - W and X - engineering reports. |
New Transmission Line |
New transmission line |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
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 | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 797 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 797 feet per run | |
Justification for New Transmission Line | See submittal |
Name | Description |
---|---|
Digit TL Set and Hanger |
Digit TL Set and Hanger Vertical Spring |
Tx Line and Elbows |
Elbows and transmission line |
Install DAC monitoring system |
Install DAC monitoring system to replace the Scout system in place prior to Repack |
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. |
Name | Description |
---|---|
Transmission Line for Microwave |
Transmission Line for Microwave for new tower |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
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 |
Facility ID | Call Sign | Service |
---|---|---|
73905 | WPTA | DTV |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural analysis of tower |
Tower Analysis |
Utility Phone Move |
Move phone utility to accommodate tower build |
Custom Transmission Bridge |
21.25' of ERI 3' TX bridge with 90 degree turn extending 35.5'. modified TX bridge length per customer drawing. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 914 | |
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. CO 20392 | |
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 |
Name | Description |
---|---|
Engineering and Installation Reconfiguration |
Costs to coordinate and facilitate the engineering and installation activities necessary to reconfigure the combined shared RF components |
General Legal fees |
General legal fess that are not covered under the 399 EST line items and required to repack the station. |
Quarterly reporting -Atty |
Preparation and submittal of the FCC required quarterly report 387 attorney. We est. 10qtrs for WISE at $750/qtr. |
Test new antenna |
Test new side mounted antenna after installation |
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. |
Test combiner and Mask filter |
Test combiner and mask filter |
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 |
Name | Description |
---|---|
Additional Insurance |
Additional insurance to cover equipment in storage |
Crane Rental |
Crane cost for tower installation service |
Guard Rail and Gate |
Install new guard rail and gate due to restore pre-Repack conditions at tower site |
New parking lot |
Construction of new lot due to the loss of old parking lot due to new tower construction |
Parking Lot Repair |
Repair of parking lot after heavy equipment damage |
Repair holes in block wall |
Repair holes in block wall caused when line installed |
Repair landscaping |
Repair landscape that was damaged during new tower construction - including ruts and spots that needed re-seeding |
Testing of new plumbing and mask filter |
Test new interior plumbing and mask filter for main antenna feed system. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,369,752.94 | $3,258,998.95 | N/A | $2,449,684.07 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Interim Transmitter ULXTE-30 | $1,333,474.72 | $1,276,754.72 | $844,529.04 | ||
Freight | $10,162.72 | $10,162.72 | Freight from mfg to staging area per Q-73719 CO 20504 | $10,162.72 | Estimate cost is same as actual costs of $10,162.72 |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $24,420.19 | N/A |
Sales Tax | $43,412.02 | $43,412.02 | EST SALES TAX wise interim eq | $43,412.02 | N/A |
25 Ton system | $91,500.00 | $91,980.00 | 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. | $91,980.00 | Actual costs per invoices from Current Mechanical . |
2" Rigid Conduit and Wiring (Cost per foot) | $20,800.00 | $20,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $900,000.00 | N/A | $559,982.05 | N/A |
Move NBC rack | $30,099.98 | $30,099.98 | Skypath Rack move to accommodate interim transmitter per actual invoice from USSI Global. | $30,099.98 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $79,672.08 | N/A |
Move ABC rack | $4,800.00 | $4,800.00 | Actual costs to move ABC rack to accommodate interim transmitter. | $4,800.00 | N/A |
Primary Transmitter ULXTE-60 | $2,036,278.22 | $1,982,244.23 | $1,605,155.03 | ||
Electrical Work - Interim and Main Transmitters | $28,632.38 | $28,632.38 | Electrical work for interim and main transmitters. Per Votaw Quotes 18-21138 and 18-20870; PO 20536 | $28,632.38 | N/A |
Replace ARC remote control | $4,561.42 | $4,561.42 | Replace remote control system - costs per actual invoice. 2/3/21 adjusted estimate based on allowed components | $4,561.42 | N/A |
Reducer | $2,054.05 | $2,054.05 | Reducer 6 1/8 to 4 1/16 | $2,054.05 | N/A |
Move HVAC ductwork and additional antifreeze | $1,568.45 | $1,568.45 | Move HVAC ductwork to accommodate install of RF tx lines; add more antifreeze to transmitter after Repack activities. See Current Mechanical invoices W15018 and W15019; PO 21262 | $1,568.45 | N/A |
Install combiner, RF switches, mask filter | $67,000.00 | $67,000.00 | Costs to install combiner, RF Switches and mask filter not included in GatesAir Scope of work. | $67,000.00 | 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. | $18,500.00 | N/A |
Misc Installation Expenses | $1,130.66 | $1,130.66 | Costs to support installation crew expenses such as providing nitrogen and portojohn for installation crew. | $1,130.66 | These invoices are for expenses incurred during the installation activities. They are normally part of the installation costs; however, a new cost component line was added to separate them out from the transmitter or transmitter install expenses |
Plumbing | $26,417.41 | $26,417.41 | Per PO 20324, Current Proposal # pp-7362 attached to invoices J000784 and J000859. Also CO to PO 20324 (PO 20579) | $26,417.41 | N/A |
Transmitter site Preparation | $11,500.00 | $11,500.00 | Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. | $11,500.00 | N/A |
Switch Purchase | $20,000.00 | $20,000.00 | Per Dielectric invoices | $17,507.31 | N/A |
Other -- Building Addition Size: 200.0 | $20,000.00 | $20,000.00 | Necessary to transition the interim and final transmitter installation locations. | $0.00 | N/A |
25 Ton system | $91,500.00 | $93,243.00 | Actual costs per Current Mechanical invoices. | $93,243.00 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $49,086.40 | Per actual quotes rather than estimated costs. | $49,086.40 | same as estimated |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,400,000.00 | N/A | $1,123,491.36 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $44,636.61 | PER Q-75864 | $44,636.61 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $20,800.00 | $20,000.00 | N/A | $0.00 | Actual costs per invoices from Current Mechanical. |
Freight | $11,000.00 | $11,000.00 | FREIGHT EST PER Q-73718 | $8,482.13 | 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 |
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Sales Tax for EQ | $81,280.94 | $81,280.94 | Sales Tax for WISE - Main TX eq per MFG est and inv. | $81,280.94 | This final invoice was for the actual sales tax; whereas the original amounts were estimated. |
Site Survey - TX | $36,070.00 | $36,070.00 | Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. Includes preliminary site survey from GatesAir | $16,500.00 | N/A |
Route Water Line | $9,562.91 | $9,562.91 | Change order to 20324 for additional work necessary for transmitter equipment. INV W13941W13942 - PO 20522 | $9,562.91 | N/A |
Actual Information Description | File Name |
---|---|
Freight | |
Switchgear - industrial 800 amp | |
Sales Tax | |
25 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Move NBC rack | |
UHF inside RF system including switching | |
Move ABC rack | |
Electrical Work - Interim and Main Transmitters | |
Replace ARC remote control | |
Reducer | |
Move HVAC ductwork and additional antifreeze | |
Install combiner, RF switches, mask filter | |
Disconnect existing Transmitter | |
Misc Installation Expenses | |
Plumbing | |
Transmitter site Preparation | |
Switch Purchase | |
Other -- Building Addition Size: 200.0 | Information not provided. |
25 Ton system | |
Transformer 3 phase/480v - 300 KVA | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Freight | |
Securirty - Site | Information not provided. |
Transmitter - Training | Information not provided. |
Sales Tax for EQ | |
Site Survey - TX | |
Route Water Line |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $337,039.35 | $421,452.63 | N/A | $135,616.97 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Interim Antenna TFU-8-WB | $205,226.66 | $202,936.66 | $82,135.69 | ||
Antenna Parts | $19,709.16 | $19,709.16 | Misc parts required to put (2) WB 8 antennas together to make a WB 16 | $19,709.16 | N/A |
FREIGHT | $2,227.50 | $2,227.50 | FREIGHT FROM MFG TO STAGING AREA - INV 93050 | $2,227.50 | N/A |
Retest Auxiliary Antenna | $2,200.00 | $2,200.00 | Retest auxiliary antenna after repair activities due to Repack. Per Resonant Results INV RR3296; PO 21222 | $2,200.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | $1,740.00 | N/A |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $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 | $6,730.00 | $6,400.00 | N/A | $2,079.03 | N/A |
Primary Antenna TUA-O4-10/40H-T-1R | $131,812.69 | $218,515.97 | $53,481.28 | ||
Antenna Parts and Filter | $11,982.69 | $11,982.69 | Filter per Dielectric Sales order 1535002 (invoices 189012 ) | $0.00 | N/A |
Retune Antenna | $13,200.00 | $13,200.00 | Retune Antenna estimated cost per EX V - PCI estimate e17449-5A. | $10,000.00 | N/A |
Test Existing Antenna | $2,000.00 | $2,000.00 | Test existing antenna system for channel reassignment parameters. Per Resonant Results INV RR3174; PO 19747 | $2,000.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $24,933.28 | Actual costs per invoices. | $1,986.28 | Costs are per actual invoices from vendor performing the work. |
New combiner, cost per channel (without antenna) | $84,200.00 | $160,000.00 | $80k per Catalog of cost - $80k for each channel 24 and 34. | $39,495.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Antenna Parts | |
FREIGHT | |
Retest Auxiliary Antenna | |
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) | |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 45 kW input, horizontally polarized | |
Sweep test of existing antenna | |
Antenna Parts and Filter | |
Retune Antenna | |
Test Existing Antenna | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $423,368.58 | $427,874.02 | N/A | $416,265.86 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Interim Transmission Line | $138,465.52 | $136,318.14 | $124,709.98 | ||
Rigid Transmission Line - copper, 4 1/16" | $110,050.00 | $107,902.62 | Actual costs per vendor invoices and POs | $96,294.46 | N/A |
Transmission Line for Microwave | $28,415.52 | $28,415.52 | Costs to replace microwave components due to needing a new tower for repack. | $28,415.52 | N/A |
Primary Transmission Line | $39,353.39 | $39,353.39 | $39,353.39 | ||
Microwave Cables | $16,347.07 | $16,347.07 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Microwave cables for new tower per actual invoices | $16,347.07 | N/A |
Flex Line and Connectors | $11,506.32 | $11,506.32 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Flex line and connectors per actual invoices. | $11,506.32 | N/A |
Disconnect existing Interior RF components | $11,500.00 | $11,500.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. | $11,500.00 | N/A |
Primary Transmission Line | $245,549.67 | $252,202.49 | $252,202.49 | ||
Install DAC monitoring system | $8,853.00 | $8,853.00 | Per actual costs from ERI | $8,853.00 | N/A |
Tx Line and Elbows | $72,926.17 | $72,926.17 | Actual costs for addition line sections, elbows and O-Rings. (includes freight charges). Includes PO 21071, PO 20384,PO 20454, PO 20458, 20332, 20334 | $72,926.17 | 7/2/20 - Subtotal is $34,419.02; Estimated cost is $34,419.02. No difference. |
Digit TL Set and Hanger | $2,776.50 | $2,776.50 | Sales order 1696619 | $2,776.50 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $160,994.00 | $167,646.82 | Per actual costs | $167,646.82 | Actual costs |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | |
Transmission Line for Microwave | |
Microwave Cables | |
Flex Line and Connectors | |
Disconnect existing Interior RF components | |
Install DAC monitoring system | |
Tx Line and Elbows | |
Digit TL Set and Hanger | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,614,378.59 | $1,611,678.59 | N/A | $1,480,310.92 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $1,614,378.59 | $1,611,678.59 | $1,480,310.92 | ||
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | $146,860.31 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $20,400.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***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 | $1,344,814.60 | $1,344,814.60 | 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. 4-10-20 added costs to move antenn | $1,266,586.62 | N/A |
Structural analysis of tower | $4,000.00 | $4,000.00 | Per proposal agreement with ERI: 20180518-141 | $4,000.00 | N/A |
Utility Phone Move | $5,125.00 | $5,125.00 | Costs to move phone utility to accommodate tower build. Per actual invoice from Zayo. | $5,125.00 | N/A |
Custom Transmission Bridge | $37,338.99 | $37,338.99 | Custom transmission bridge to be installed with tower. PER ERI Invoices - PO 20188 | $37,338.99 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Structural engineering tower load study for well documented tower | |
New tower | |
Structural analysis of tower | |
Utility Phone Move | |
Custom Transmission Bridge |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $352,674.99 | $286,912.99 | N/A | $241,574.54 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Outside Professional Services | $352,674.99 | $286,912.99 | $241,574.54 | ||
Test combiner and Mask filter | $3,954.70 | $3,954.70 | Test combiner and mask filter | $3,954.70 | N/A |
Vendor Travel Expenses | $15,080.00 | $15,080.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. CO 20392 DUE TO NEW TOWER | $11,254.55 | N/A |
Test new antenna | $2,500.00 | $2,500.00 | Test new side mounted antenna | $2,500.00 | 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 |
General Legal fees | $17,628.29 | $17,628.29 | General legal fess that are not covered under the 399 EST line items and required to repack the station. | $17,628.29 | N/A |
Engineering and Installation Reconfiguration | $29,500.00 | $29,500.00 | To facilitate the reasonable engineering and installation work required to reconfigure the combined shared RF transmitting facilities of WISE/WPTA. Work contracted entirely and paid for by WISE due to Repack | $29,500.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $20,000.00 | N/A | $20,000.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $14,720.00 | $14,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,760.00 | N/A |
Project management of the transition | $144,412.00 | $140,000.00 | CO 20392 DUE TO MULTIPLE PROJECT CHANGES FORCED BY A NEW TOWER BUILD AND CONFIGURATION ENGINEERING. | $136,950.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $8,200.00 | $6,000.00 | N/A | $2,225.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $525.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $10,000.00 | SHARED FACILITIES AND NEW TOWER REQUIRED MULTIPLE CPA MODIFICATIONS FOR WISE AND WPTA TO BE FAA AND FCC COMPLIANT | $8,150.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $3,375.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $752.00 | N/A |
Actual Information Description | File Name |
---|---|
Test combiner and Mask filter | |
Vendor Travel Expenses | |
Test new antenna | |
Quarterly reporting -Atty | Information not provided. |
General Legal fees | |
Engineering and Installation Reconfiguration | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Project management of the transition | |
Prepare and or review reimbursement form | Information not provided. |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $343,794.66 | $343,229.66 | N/A | $276,428.89 | N/A |
Total for all systems | $6,441,009.11 | $6,350,146.84 | N/A | $4,999,881.25 | N/A |
Other Expenses | $343,794.66 | $343,229.66 | $276,428.89 | ||
Testing of new plumbing and mask filter | $2,100.00 | $2,100.00 | Test new interior plumbing and mask filter for main antenna feed system. | $2,100.00 | N/A |
Repair holes in block wall | $2,795.00 | $2,795.00 | Repair holes in block wall created where transmission line exits the building during Repack activities. See Weigand Inv 20067-112420 (PO 21228) | $2,795.00 | N/A |
New parking lot | $76,875.00 | $76,875.00 | Construction of a new tower caused the loss of parking lot area. This required new parking lot to be constructed. See Wayne Asphalt, PO 20160 attached to Wayne Asphalt INV 16198 | $56,000.00 | N/A |
Guard Rail and Gate | $2,915.00 | $2,915.00 | Install new guard rail & gate to restore to pre-Repack conditions and functionality at tower site | $2,915.00 | N/A |
Crane Rental | $6,675.00 | $6,675.00 | ERI INV 51753 - crane cost for tower installation service | $6,675.00 | N/A |
Additional Insurance | $118.66 | $118.66 | Additional insurance to cover equipment while in storage - Winters Insurance | $118.66 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notification. | N/A | 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 |
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. | $5,650.00 | 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. | $6,450.00 | 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. | $1,489.23 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Parking Lot Repair | $188,841.00 | $188,841.00 | additional repair after damage caused by winches, heavy concrete trucks and guy anchor dead men. Wayne's Asphalt inv 17861, PO 21231 | $188,841.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Repair landscaping | $3,395.00 | $3,395.00 | Actual costs per Vision Scapes estimate and invoice 90822 | $3,395.00 | N/A |
Actual Information Description | File Name |
---|---|
Testing of new plumbing and mask filter | |
Repair holes in block wall | |
New parking lot | |
Guard Rail and Gate | |
Crane Rental | |
Additional Insurance | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Parking Lot Repair | |
DTV Medical Facility Notification | Information not provided. |
Repair landscaping |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,441,009.11 | $6,350,146.84 | $4,999,881.25 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | No |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
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. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 03/25/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (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 AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 03/25/2021 |