Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Greater Washington Educational Telecommunications Association |
3939 Campbell Avenue Arlington, VA 22206 United States |
+1 (123) 456-7890 | ldelaney@weta.org | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Joseph L. Snelson , Jr . Technical Consultant Meintel, Sgrignoli & Wallace |
1282 Smallwood Drive, Suite 372 Waldorf, MD 20603 United States |
+1 (303) 344-8037 | Repack@weta.org |
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 | WETA proposes to build its repack facility on channel 31 and will be sharing its main antenna, transmission line and combiner with two other parties. See the attached updated narrative for the background and details of its transition plan. |
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 | Auxiliary (Backup) | |
Description of Use | Alternate Site backup transmitter | |
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 | CD100P1 | |
Year | 1997 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 17.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 12.9 kW | |
Justification for New Transmitter | See attached letter from manufacturer regarding IOT transmitters. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
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 |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Used in case of failure of main | |
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 | DHD15P1 | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 3.6 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | This higher power transmitter is required to minimize loss of coverage (ie population) due to lower antenna height at the interim site. WETA will operate at this site while transmitter is installed at the main site for operation on its post repack channel |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 420.0 feet | |
Other Electrical Service | Yes | |
Description | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. This was originally submitted and approved under another category and moved here. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 600.0 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 |
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 | DHD15P1 | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 3.6 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-90 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 56.4 kW | |
Justification for New Transmitter | See attached letter from GatesAir regading inability to retune current transmitter. See revised narrative. Replacement upgrade is part of a multi-station resolution that includes moving WETA's repack channel from 14 to 31 at an ERP of 1000 kW. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 420.0 feet | |
Other Electrical Service | Yes | |
Description | Electrical work required for operation of repack transmitter system | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 50 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 | 1000.0 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 |
---|---|
Primary Transmitter - Generator Monitoring Equipment |
Primary Transmitter - Generator Monitoring Equipment |
Primary Transmitter-Installation |
Costs associated with primary transmitter installation |
Primary Transmitter - Antifreeze |
Primary Transmitter - Antifreeze |
Primary Transmitter - Other Parts |
Primary Transmitter - Other Parts |
Primary Transmitter On-Site Services |
Primary Transmitter On-Site Services |
Pre-installation survey |
Site Survey by GatesAir of main and aux transmitter sites for transmitter layout. |
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 | District of Columbia Joint Tower Venture | |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 3 | |
Number of Panels | 48 | |
Design power capacity in use | 47.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 860.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 73.0 kW | |
Manufacturer | DIE | |
Model | TUP-04-12-2 | |
Year | 1999 |
Facility ID | Call Sign |
---|---|
27772 | WHUT-TV |
74091 | WPXW-TV |
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 | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
31 |
33 |
35 |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Alternate site backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this 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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
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 | N/A | |
ERP: | 30.0 kW | |
Manufacturer | ||
Model | TFU-8JST-R03 | |
Year | 1998 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | See attached Buget Justification: Auxiliary Transmitter Site | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 240.0 kW | |
Manufacturer | ||
Model | TFU-8WB | |
Year | 2018 | |
Justification for New Antenna | Current antenna is tuned to channel 27 and cannot be retuned to operate on channel 31. Proposed antenna costs less than exact replacement. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
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? | Single Channel | |
Feed Line Size | 4 1/16 inches 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 |
Name | Description |
---|---|
Auxiliary Antenna Installation |
Includes Engineer Reviewed Rigging Plan |
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 | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Alternate Transmitter Site | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 521 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Off site Interim | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 550 feet per run | |
Justification for New Transmission Line | See revised attached budget narrative. Line is not of standard length. Ability to support temporary operations reliably while main site is being converted to channel 31 is questionable. There is a high risk of failure. |
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 this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 170 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? | Yes | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 170 feet per run | |
Justification for New Transmission Line | Current line will not support higher power level to meet ERP determined from multi-station resolution. |
Name | Description |
---|---|
Installation |
Estimated removal of current line and installation of new. installation |
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 | Modify Existing |
Tower Use | Auxiliary (Backup) | |
Description of Use | Alternate site for WETA | |
Ownership | Owned | |
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 | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1018169 | |
Coordinates (NAD83) | Latitude (NAD83) | 38° 53' 30.0" N- |
Longitude (NAD83) | 077° 07' 54.0" W- | |
Overall Structure Height | 495.40 feet | |
Support Structure Height | 492.12 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 370.07 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | GREATER WASHINGTON EDUCATIONAL TELECOMMUNICATIONS ASSN DBA = WETA FM | |
Date Constructed | 02/12/2014 |
Facility ID | Call Sign | Service |
---|---|---|
12460 | WGTS | FM |
65669 | WETA | FM |
4644 | WAVA-FM | FM |
Users |
---|
Cellular |
Amateur Radio |
Trunking |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Rigging and Installation |
Tower rigging and installation labor to install tower modifications: includes engineer review rigging plan, additional tower mounting materials related to modifications |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1500 | |
Explanation | See attached Budget Justification: Outside Professional Services | |
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 | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
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 | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
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 | Yes | |
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 | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Channel change |
Engineering services to evaluate coverage and interference moving channel from 14 to 31. |
Progress Reporting |
Prepare and file 7 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. |
Site Visits and Surveys |
Site visits to establish what equipment is on premises, where new equipment will be located and do equipment inventory for both main and auxiliary sites. |
Architect and Engineering services |
Planning and layout of new equipment to be installed at main and aux transmitter sites. |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
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 Legal Expenses for Repack |
Legal work related to WETA repack and reimbursement, including advice on FCC rules, regulations and policies, required FCC filings, reimbursement rules and procedures, and coordination of repack efforts with other site users at multi-party tower site. |
Site Safety |
Site Safety |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,450,695.21 | $3,901,717.21 | N/A | $3,437,866.11 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Primary Transmitter ULXTE-90 | $2,639,316.54 | $2,586,938.54 | $2,229,277.53 | ||
Pre-installation survey | $25,635.90 | $25,635.90 | Please see Estimated Cost Justification WETA-110-1st Primary Transmitter - Pre-Installation Survey v1 | $25,635.90 | N/A |
Primary Transmitter On-Site Services | $8,000.00 | $8,000.00 | Please see GatesAir quote Q-83682 | $8,000.00 | N/A |
Primary Transmitter - Other Parts | $16,154.45 | $16,154.45 | Please see Estimated Cost Justification WETA-110-1st Primary Transmitter - Other Parts V1 | $16,154.45 | N/A |
Primary Transmitter - Antifreeze | $190.69 | $190.69 | Please see WETA-TV Primary Transmitter - Antifreeze Budget Revision Justification Letter.pdf | $190.69 | N/A |
Primary Transmitter-Installation | $2,672.50 | $2,672.50 | Please see Estimated Cost Justification WETA-110-1st Primary Transmitter-Installation v0 | $2,672.50 | N/A |
Primary Transmitter - Generator Monitoring Equipment | $5,630.00 | $5,630.00 | Please see WETA-TV C & L Contractors Ltd. Estimate #P2020-3363 and Invoice #13729.pdf | $5,630.00 | N/A |
Other -- Building Addition Size: 1000.0 | $143,843.00 | $143,843.00 | Please see Estimated Cost Justification WETA-110-1st Primary Transmitter - Building Addition, 1000 Sq. Ft. v0 | $134,805.53 | N/A |
50 Ton system | $266,000.00 | $253,000.00 | N/A | $59,471.00 | N/A |
Other Electrical Service: Electrical work required for operation of repack transmitter system | $254,170.00 | $254,170.00 | Please see Estimated Cost Justification WETA-110-1st Primary Transmitter - Other Electrical - Electrical Work v1 | $252,750.00 | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $42,420.00 | $40,320.00 | N/A | $0.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | $12,987.78 | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,755,022.00 | See attached quote. NOTE: Quote shows cost of both main and auxiliary transmitters. See revised narrative. | $1,710,979.68 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $0.00 | N/A |
Auxiliary Transmitter ULXTE-20 | $494,500.00 | $0.00 | $0.00 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $0.00 | This category is no longer needed and may be removed. 10/18/18 JS | $0.00 | Estimated cost was incorrectly stated as 0. It should have been equal to the predetermined Cost Estimate $481,500 |
Auxiliary Transmitter ULXTE-50 | $1,316,878.67 | $1,314,778.67 | $1,208,588.58 | ||
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $1,086,938.67 | $1,086,938.67 | This is an auxiliary transmitter to replace what is currently in use. | $1,082,119.82 | N/A |
Other -- Building Addition Size: 600.0 | $173,520.00 | $173,520.00 | Please see Estimated Cost Justification WETA-150-1st Auxiliary Transmitter - Building Addition, 600 Sq. Ft. v0 | $125,050.00 | N/A |
Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. This was originally submitted and approved under another category and moved here. | $14,000.00 | $14,000.00 | Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. | $1,418.76 | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $42,420.00 | $40,320.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Pre-installation survey | |
Primary Transmitter On-Site Services | |
Primary Transmitter - Other Parts | |
Primary Transmitter - Antifreeze | |
Primary Transmitter-Installation | |
Primary Transmitter - Generator Monitoring Equipment | |
Other -- Building Addition Size: 1000.0 | |
50 Ton system | |
Other Electrical Service: Electrical work required for operation of repack transmitter system | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 500 KVA | |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Other -- Building Addition Size: 600.0 | |
Other Electrical Service: Electrical contractor to connect transmitter into existing electrical panel and wire heat exchanger into transmitter. Includes material and labor. This was originally submitted and approved under another category and moved here. | |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $414,890.00 | $315,092.27 | N/A | $269,869.02 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Primary Antenna TUP-04-12-2 | $90,930.00 | $147,007.50 | $123,084.25 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,200.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $140,607.50 | see Estimated Cost Justification WETA-210-Primary Antenna - New Combiner v0 | $119,884.25 | N/A |
Auxiliary Antenna TFU-8WB | $323,960.00 | $168,084.77 | $146,784.77 | ||
Auxiliary Antenna Installation | $89,750.00 | $89,750.00 | Per Estimated Cost Justification WETA-250-Auxiliary Antenna - Antenna Rigging and Installation v0 | $68,450.00 | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $16,209.77 | See Estimated Cost Justification WETA-250-Auxiliary Antenna - Elbow Complex, Single Channel, 4 1:16" v0 | $16,209.77 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $44,925.00 | Please see narrative weta_budget_rev_070918 and Dielectric order confirmation 1696409 | $44,925.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $4,050.00 | Revised. See narrative weta_budget_rev_070918.pdf. | $4,050.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $6,750.00 | Special side mount brackets required to optimize antenna pattern. | $6,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) | |
Auxiliary Antenna Installation | |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Side mount brackets for high power antennas (if not included in antenna base cost) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $157,140.00 | $199,946.50 | N/A | $86,917.00 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Primary Transmission Line | $79,040.00 | $113,029.50 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $34,340.00 | $68,329.50 | See attached quote 800163CMZ WETA COMPONENTS. | $0.00 | N/A |
Installation | $44,700.00 | $44,700.00 | See attached quote 800163CMZ WETA COMPONENTS for field survey and installation of line. | $0.00 | N/A |
Auxiliary Transmission Line | $78,100.00 | $86,917.00 | $86,917.00 | ||
Rigid Transmission Line - copper, 4 1/16" | $78,100.00 | $86,917.00 | Please see Estimated Cost Justification WETA-350-Auxiliary Transmission Line - Rigid Copper, 4 1:16" v0 | $86,917.00 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | Information not provided. |
Installation | Information not provided. |
Rigid Transmission Line - copper, 4 1/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $849,000.00 | $666,250.00 | N/A | $573,750.00 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Auxiliary Tower LTOWER | $849,000.00 | $666,250.00 | $573,750.00 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $1,000.00 | N/A |
Tower Rigging and Installation | $331,200.00 | $331,200.00 | see Estimated Cost Justification WETA-450-Existing Auxiliary Tower - Major Tower Modification Installation Costs v0 | $331,200.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $243,050.00 | see Estimated Cost Justification WETA-450-Existing Auxiliary Tower - Major Tower Reinforcement_Modifications v0 | $241,550.00 | N/A |
Short Tower (less than 500') | $84,200.00 | $80,000.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented tower | |
Tower Rigging and Installation | |
Major tower reinforcement/modifications | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $603,742.14 | $1,000,465.73 | N/A | $830,248.43 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Outside Professional Services | $603,742.14 | $1,000,465.73 | $830,248.43 | ||
Architect and Engineering services | $95,446.36 | $95,446.36 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $95,446.36 | N/A |
Site Visits and Surveys | $22,180.78 | $22,180.78 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $22,180.78 | N/A |
Progress Reporting | $14,000.00 | $14,000.00 | Prepare and file 7 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. | $11,318.85 | N/A |
Channel change | $85,000.00 | $85,000.00 | Engineering services to evaluate coverage and interference moving channel from 14 to 31. | $53,718.75 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $100,000.00 | $80,000 for Main transmitter site and $20,000 for auxiliary site. | $70,256.25 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $7,000.00 | The need for filing two STA's in a project of this magnitude is anticipated. | $428.40 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $189,480.34 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $189,480.34 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $3,001.35 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,001.35 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $834.70 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $882.30 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $12,197.70 | Two STA's are anticipated, one for the main site and the other for the auxiliary. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $12,197.70 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,968.75 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $1,968.75 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,462.50 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $3,262.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,262.50 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $149,575.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $149,575.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $11,000.00 | Coordination with 4 TV stations and 3 FM stations. Cut over must be carefully planned with other two stations. Contacting Land Mobile operators on cutover to ensure no interference by WETA | $166.60 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $47,852.95 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $47,852.95 | N/A |
Project management of the transition | $237,000.00 | $225,000.00 | N/A | $161,995.60 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $4,218.75 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Architect and Engineering services | |
Site Visits and Surveys | |
Progress Reporting | |
Channel change | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | |
Project management of the transition | |
RF Exposure Measurements | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $129,588.45 | $125,223.45 | N/A | $54,897.72 | N/A |
Total for all systems | $6,605,055.80 | $6,208,695.16 | N/A | $5,253,548.28 | N/A |
Other Expenses | $129,588.45 | $125,223.45 | $54,897.72 | ||
Site Safety | $7,550.00 | $7,550.00 | Please see WETA-TV Site Safety Budget Revision Justification Letter.pdf | $7,550.00 | N/A |
Additional Legal Expenses for Repack | $0.00 | $0.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $7,000.00 | $7,000.00 | Estimated cost of using outside firm to contact MVPD's regarding channel change to repack channel. | $1,369.00 | N/A |
Develop and air announcement of upcoming channel change | $7,500.00 | $7,500.00 | Costs for production and airtime of channel change announcements. | $550.00 | N/A |
Equipment Delivery and Handling Charges | $34,500.00 | $34,500.00 | See WETA ULXTE90 6 pole CIF with RF Switch Load.pdf $13,500 See WETA Interim Site ULXTE-50 9-6-18.pdf 11,000 Est. Ship for antenna and transmission line and other equipment 10,000 | $8,919.27 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $45,681.00 | $45,681.00 | Some disposal costs are anticipated for old equipment removed from service. Please see attached GatesAir Quote Q-79737. | $26,647.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $380.00 | Anticipate needing to file two STA's in a project this complex. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $7,000.00 | N/A | $4,250.00 | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | See attached Budget Justification: FEES AND MISCELLANEOUS EXPENSES | N/A | N/A |
Non-zoning permits | $5,612.45 | $5,612.45 | see Estimated Cost Justification WETA-610-Non-Zoning Permits v2 | $5,612.45 | x |
Actual Information Description | File Name |
---|---|
Site Safety | |
Additional Legal Expenses for Repack | Information not provided. |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | |
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. |
DTV Medical Facility Notification | |
Equipment Storage | Information not provided. |
Non-zoning permits |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,605,055.80 | $6,208,695.16 | $5,253,548.28 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Sarah Gurfein-Amron Contracts & Regulatory Specialist 06/10/2021 |
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. | Sarah Gurfein-Amron Contracts & Regulatory Specialist 06/10/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Sarah Gurfein-Amron Contracts & Regulatory Specialist 06/10/2021 |