Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
La Crosse TV License Company, LLC |
Jeffrey W. Mayes 1925 Century Park East 10th Floor Los Angeles, CA 90067 United States |
+1 (310) 277-3500 | JeffreyM@es.tv | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Tony zumMallen QCommunications, LLC |
Tony zumMallen 705B SE Melody Ln #314 Lee's Summit, MO 64063 United States |
+1 (816) 729-1177 | tony@qcomm.tv |
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. | No |
Briefly describe transition plan | Transition from ch48 to ch28 will require a new top mount antenna, line and transmitter. An interim system will be required to provide market coverage during the transition. |
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 | Atlas | |
Year | 2004 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 13 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Existing transmitter is not tunable per the manufacturer. 1-16-20 - administrative correction of kW of the GATES ULXTE-40 from est 25.0 to actual 25.3. no monetary change. |
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 | 200.0 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 |
Name | Description |
---|---|
Sales Tax |
Sales tax for eq |
Fan installation |
Installation of fan at output filters |
Transmitter Site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Remove Filter and elevate unit |
Repack filter removal and rig and move elevated unit. |
Transmitter Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
FRIEGHT |
FREIGHT FROM MFG TO STAGING AREA |
Fans and Electrical |
Misc electrical work to finish up equipment installation. |
Site Survey - TX |
Site survey is required to be performed before the new transmitter and components installation plan can be finalized. |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building |
Switch Installation Costs |
Costs for labor to install switch |
Plumbing of the new transmitter cooling systems |
new transmitter cooling systems needs to be installed and decommed |
Replace ARC remote control |
Replace ARC remote control system |
Electrical systems installation for new transmitters |
Electrician required to provide and install the equipment in preparation of the new transmitters electrical requirements. |
HVAC for Rack Room |
HVAC for rack room |
Combiner Install |
Combiner Install not included in GatesAir scope of work |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 12 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 | 200.0 feet | |
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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Sales tax |
sales tax for equipment |
Transmitter Site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
FRIEGHT |
FREIGHT FROM MFG TO STAGING AREA |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
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 | 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: | 371.0 kW | |
Manufacturer | ||
Model | TWS-30T | |
Year | 1989 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 18 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 251.0 kW | |
Manufacturer | ||
Model | TFU-18GTH | |
Year | 2017 | |
Justification for New Antenna | Existing antenna is not tunable to new channel assignment. Adding Vertical component to Primary antenna and do not know of any upgraded pricing as of time of filing. |
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? | Broadband | |
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? | |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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? | Yes | |
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 | 75.0 % | |
Other Antenna Type | N/A | |
ERP: | 20.0 kW | |
Manufacturer | ||
Model | TFU-8WB | |
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? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | Yes | |
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 |
RF Channel Number |
---|
50 |
48 |
Name | Description |
---|---|
FREIGHT |
FREIGHT FOR DELIVERY TO STAGING AREA OR STATION |
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 | 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 | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 900 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 | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 900 feet per run | |
Justification for New Transmission Line | Required to make the channel reassignment change over. |
Name | Description |
---|---|
Disconnect existing Interior RF components |
Disconnect interior transmission line and filters from existing configuration and move within the building. |
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. |
Install DAC system |
Quote for DAC installation |
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 | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 900 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. |
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 | Primary (Main) | |
Description of Use | N/A | |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1035149 | |
Coordinates (NAD83) | Latitude (NAD83) | 43° 48' 23.0" N- |
Longitude (NAD83) | 091° 22' 03.0" W- | |
Overall Structure Height | 819.22 feet | |
Support Structure Height | 763.44 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1225.71 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | WXOW-WQOW Television, Inc. | |
Date Constructed | 10/23/1982 |
Facility ID | Call Sign | Service |
---|---|---|
20665 | WIZM-FM | FM |
Users |
---|
2-Way service |
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: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1301 | |
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 | 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 | 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 | 2 | |
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 |
---|---|
RF System Sweep |
RF System Sweep for WXOW Interim Antenna |
Sweep of WIZM antenna |
WIZM FM Antenna Resweep |
General Repack Attorney |
See uploaded memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 |
PM Reimbursable expenses |
Expenses in quotes that are reimbursable for travel and in field Per Diem |
Quarterly reporting -Atty |
Preparation and submittal of the FCC required quarterly report 387 by the attorney. |
General Engineering Services |
Engineering services not included in other cost components |
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 for equipment in storage |
Additional insurance coverage for equipment in storage |
FCC Filing Fees |
FCC Filing Fees not covered in another cost component |
Fence Re-installation |
Reinstallation of fence after its removal due to installation/decommissioning activities |
Repair of lot |
Costs to repair parking lot after repack activities due to heavy equipment compression, holes in the asphalt and other damage caused by repack dumpsters and storage containers. |
Internal Expenses |
Internal expenses incurred by the station for Repack activities |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,227,827.17 | $2,193,418.23 | N/A | $1,878,926.54 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Interim Transmitter ULXTE-20 | $730,863.12 | $690,463.12 | $548,942.03 | ||
Switchgear - industrial 800 amp | $38,200.00 | $30,000.00 | Dropped estimated costs by $6,300. | $9,316.75 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $470,000.00 | N/A | $461,538.57 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $33,623.59 | N/A |
Sales tax | $33,651.83 | $33,651.83 | sales tax calc per mfg quote and inv - 10-11-18- ACTUAL BILLED PER STATE TAX RATE 6.875 | $33,651.83 | N/A |
Transmitter Site Preparation | $5,000.00 | $5,000.00 | Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. | $4,000.00 | N/A |
FRIEGHT | $6,811.29 | $6,811.29 | Freight from mfg to staging per Q-61103 - 10-11-18- ACTUAL INVOICED | $6,811.29 | N/A |
Primary Transmitter ULXTE-40 | $1,496,964.05 | $1,502,955.11 | $1,329,984.51 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $900,000.00 | N/A | $807,916.37 | 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 | $73,437.16 | based on actual costs (Gates Quote: Q-61102 plus change order Q-79070) | $56,377.69 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $5,697.50 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
25 Ton system | $91,500.00 | $111,953.90 | Bernie Buchner PO 20296 = $98,735.00 Change order = $6450.00 PO 20624 $8053.00 for heat in tx room NOTE: The $53,000 in the 15 ton system under the interim transmitter will not be used. All HVAC components were included in above | $111,953.90 | Costs are actual per invoices attached plus associated change orders. |
Sales Tax | $61,880.85 | $61,880.85 | Actual Sales tax est on mfg invoice | $61,880.85 | Actual taxes not calculated in original quote. |
Fan installation | $895.00 | $895.00 | Actual costs per quote and invoice. QCommunications INV QC20-365 | $895.00 | N/A |
Electrical systems installation for new transmitters | $108,796.00 | $108,796.00 | Electrician required to provide and install the equipment in preparation of the new transmitters electrical requirements. per po20228 | $108,796.00 | N/A |
HVAC for Rack Room | $44,865.00 | $44,865.00 | Additional HVAC needed to accommodate new Repack equipment heating and cooling due to the confined space and to provide a stability of temperatures. See Bernie Buchner inv 857342, 858778, 858878's cover letters; PO 20295 | $44,865.00 | N/A |
Combiner Install | $15,500.00 | $15,500.00 | Combiner install costs not included with GatesAir scope of work. | $15,500.00 | N/A |
Transmitter Site Preparation | $7,000.00 | $7,000.00 | Site prep for installation of the interim and main transmitters and RF components not part of Gates SOW. | $6,500.00 | N/A |
Remove Filter and elevate unit | $7,541.00 | $7,541.00 | Costs to remove filter and elevate unit per actual invoices. | $7,516.00 | N/A |
Transmitter Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
FRIEGHT | $10,185.02 | $10,185.02 | Actual FREIGHT-PER INV US0314196 and USO0319912 | $10,185.02 | N/A |
Fans and Electrical | $2,184.00 | $2,184.00 | Per attached invoice 20665 and quote from P & Electric, Inc. | $2,184.00 | 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. | $14,500.00 | N/A |
Disconnect existing Transmitter | $25,000.00 | $25,000.00 | Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. | $23,500.00 | N/A |
Switch Installation Costs | $12,000.00 | $12,000.00 | Per quote attached to INV QC20-305 | $12,000.00 | N/A |
Plumbing of the new transmitter cooling systems | $35,872.29 | $35,872.29 | plumber required to install the new transmitter cooling systems per PO20217 and PO 21197 | $35,872.29 | N/A |
Replace ARC remote control | $3,844.89 | $3,844.89 | Replace ARC remote control system. Costs per actual invoices from BURK. Amended estimated cost to only included components allowed by Dewey Newton on 6/3/2020 (for WMOW). | $3,844.89 | N/A |
Actual Information Description | File Name |
---|---|
Switchgear - industrial 800 amp | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
UHF inside RF system including switching | |
Sales tax | |
Transmitter Site Preparation | |
FRIEGHT | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
Switchgear - industrial 800 amp | |
Transformer 3 phase/480v - 300 KVA | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
25 Ton system | |
Sales Tax | |
Fan installation | |
Electrical systems installation for new transmitters | |
HVAC for Rack Room | |
Combiner Install | |
Transmitter Site Preparation | |
Remove Filter and elevate unit | |
Transmitter Training | Information not provided. |
FRIEGHT | |
Fans and Electrical | |
Site Survey - TX | |
Disconnect existing Transmitter | |
Switch Installation Costs | |
Plumbing of the new transmitter cooling systems | |
Replace ARC remote control |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $623,735.87 | $607,088.87 | N/A | $391,524.19 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Interim Antenna TFU-8WB | $336,055.87 | $320,565.87 | $127,106.69 | ||
UHF . Broadband Slot, Side Mount, 8 bay, 20 kW input, directional, horizontally polarized | $60,000.00 | $57,000.00 | N/A | $44,925.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,383.02 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | $49,777.80 | N/A |
Combiner output splitting/switching for dual feed lines, if applicable | $126,000.00 | $120,000.00 | N/A | N/A | 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 |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | 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 |
FREIGHT | $19,765.87 | $19,765.87 | FREIGHT FROM MFG TO STAGING OR STATION. MAY HAVE MULTIPLE SHIPPERS | $19,765.87 | N/A |
Primary Antenna TFU-18GTH | $287,680.00 | $286,523.00 | $264,417.50 | ||
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized | $270,000.00 | $270,000.00 | Entered Catalog of Costs dollar amount. The Predetermined did not auto complete for the Primary antenna. To alleviate the situation add the CofC to the EST cost column. We do not have any upgrade costs at the time of the filing. | $247,894.50 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Includes Test Antenna system for frequency and Time domain response. Costs per actual invoices. | $6,400.00 | Actual costs per invoices from Dielectric. |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $10,123.00 | N/A | $10,123.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF . Broadband Slot, Side Mount, 8 bay, 20 kW input, directional, horizontally polarized | |
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) | |
Combiner output splitting/switching for dual feed lines, if applicable | Information not provided. |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
FREIGHT | |
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $384,321.30 | $361,056.31 | N/A | $325,322.14 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Interim Transmission Line | $127,800.00 | $121,500.00 | $103,265.83 | ||
Rigid Transmission Line - copper, 4 1/16" | $127,800.00 | $121,500.00 | N/A | $103,265.83 | N/A |
Primary Transmission Line | $256,521.30 | $239,556.31 | $222,056.31 | ||
Install DAC system | $98,721.30 | $98,721.30 | Per Precision quote dated October 7, 2021 | $98,721.30 | Actual costs same as estimated |
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 |
Rigid Transmission Line - copper, 4 1/16" | $127,800.00 | $110,835.01 | Per actual invoices from Dielectric | $110,835.01 | Per actual costs |
Disconnect existing Interior RF components | $12,500.00 | $12,500.00 | Disconnect interior transmission line and filters from existing configuration and move within the building to make way for new facilities. | $12,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | |
Install DAC system | |
Securirty - Site | Information not provided. |
Rigid Transmission Line - copper, 4 1/16" | |
Disconnect existing Interior RF components |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $381,100.00 | $474,741.48 | N/A | $319,641.48 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Primary Tower TOWER | $381,100.00 | $474,741.48 | $319,641.48 | ||
Tall Tower (greater than 500') | $210,500.00 | $312,741.48 | Tool is not accounting for two separate antenna installations. One for the interim and One for the main. $200k each is the budget on a tall tower. | $312,741.48 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | N/A | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $6,900.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | Information not provided. |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $363,228.01 | $431,010.01 | N/A | $314,583.53 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Outside Professional Services | $363,228.01 | $431,010.01 | $314,583.53 | ||
Project management of the transition | $205,558.00 | $279,900.00 | CO - DUE TO ADDITIONAL SERVICES FOR INTERIM ENGINEERING DESIGN AND AND PM AND LENGTH OF TIME REQUIRED BY TOWER CREW AND HVAC AND PLUMBING QC-17004c2 | $276,006.10 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $3,700.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,330.00 | Actual costs | $3,330.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,185.00 | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | We need 1 STA for the initial request and we are budgeting 1 additional STA in case the project requires an addition STA for unforeseen issues during the construction period. | $1,100.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,162.00 | 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 request for Special Temporary Authorization | $7,360.00 | $7,000.00 | We need 1 STA for the initial request and we are budgeting 1 additional STA in case the project requires an addition STA for unforeseen issues during the construction period. | N/A | N/A |
RF System Sweep | $4,700.00 | $4,700.00 | RF System Sweep for WXOW Interim Antenna | $4,700.00 | N/A |
Sweep of WIZM antenna | $3,900.00 | $3,900.00 | WIZM had to relocate antenna on tower due to WXOW's Repack. This necessitated a resweep of the antenna. WXOW paid vendor for this service. | $0.00 | N/A |
PM Reimbursable expenses | $13,408.00 | $13,408.00 | PM - infield travel and Per Diem reimbursable expenses | $9,878.42 | N/A |
Quarterly reporting -Atty | $4,500.00 | $4,500.00 | Preparation and submittal of the FCC required quarterly report 387 by the attorney. EST. 6qtrs@$750 | N/A | N/A |
General Engineering Services | $150.00 | $150.00 | Per actual costs | $150.00 | N/A |
General Repack Attorney | $10,372.01 | $10,372.01 | see uploaded memo from Brooks Pierce-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 | $10,372.01 | Subtotal is the same as estimated costs. |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
Prepare and or review reimbursement form | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare request for Special Temporary Authorization | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
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. |
RF System Sweep | |
Sweep of WIZM antenna | |
PM Reimbursable expenses | |
Quarterly reporting -Atty | Information not provided. |
General Engineering Services | |
General Repack Attorney |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $130,243.23 | $129,678.23 | N/A | $78,689.67 | N/A |
Total for all systems | $4,133,855.58 | $4,220,393.13 | N/A | $3,308,687.55 | N/A |
Other Expenses | $130,243.23 | $129,678.23 | $78,689.67 | ||
Equipment Delivery and Handling Charges | $8,000.00 | $8,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | $3,624.24 | 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 | FCC required announcements. | N/A | N/A |
Additional Insurance for equipment in storage | $118.66 | $118.66 | Additional insurance necessary to cover equipment in storage | $118.66 | N/A |
Fence Re-installation | $19,228.00 | $19,228.00 | Costs to reinstall fencing that had to be removed for Repack installation and decommissioning activities. Per POs 20856 and 20857 | $19,228.00 | N/A |
Repair of lot | $44,398.00 | $44,398.00 | Repair of damage to parking lot due to heavy equipment, holes bored to secure tower winch, and damage caused by dumpsters and storage units due to repack activities. | $44,398.00 | N/A |
Internal Expenses | $2,308.57 | $2,308.57 | Internal labor costs | $2,308.57 | N/A |
Equipment Storage | $13,000.00 | $13,000.00 | 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. | $2,300.00 | N/A |
FCC Filing Fees | $1,110.00 | $1,110.00 | FCC filing fees - actual costs | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,950.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $190.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | Rent 40 yard dumpster with multiple pickups. Estimated 6- months on site. Potential hazardous waste management issues. | $3,572.20 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Additional Insurance for equipment in storage | |
Fence Re-installation | |
Repair of lot | |
Internal Expenses | |
Equipment Storage | |
FCC Filing Fees | |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | |
Disposal Costs (for equipment and other waste, net of any salvage value) |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,133,855.58 | $4,220,393.13 | $3,308,687.55 |
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. | Jeffrey W Mayes Applicant 03/22/2022 |
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. | Jeffrey W Mayes Applicant 03/22/2022 |