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 |
---|---|
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
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. |
Plumbing |
Plumbing costs to install transmitter and components |
Transmitter site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Route Water Line |
Route water line outside of transmitter room required to keep away from transmitter equipment. |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
Misc Installation Expenses |
Expenses to support installation of transmitter. Examples: nitrogen and portojohn expenses |
Sales Tax for EQ |
Sales Tax for EQ |
Reducer |
Reducer, 6 1/8 to 4 1/16 |
Replace ARC remote control |
Replace remote control system (ARC) |
Freight |
Freight from mfg to staging area |
Electrical Work - Interim and Main Transmitters |
Electrical work for Interim and Main transmitters per Quotes 18-21138, and 18-20870; PO 20536 |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
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 |
---|---|
Move NBC rack |
Skypath rack move to accommodate interim transmitter |
Move ABC rack |
Move ABC rack, re-route LDF & control cabling to new tech core to accommodate interim transmitter |
Sales Tax |
Sales tax for eq |
Freight |
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 | 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 |
---|---|
Antenna Parts and Filter |
Antenna Parts and filter (Dielectric Sales orders 1535002 and 1534004) |
Retune Antenna |
Per Resonant Results, Ltd. Field report 2/21/2017 see EX V for pricing quote |
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 |
---|---|
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 |
---|---|
Tx Line and Elbows |
Elbows and transmission line |
Digit TL Set and Hanger |
Digit TL Set and Hanger Vertical Spring |
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 |
---|---|
Vendor Travel Expenses |
Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. |
General Legal fees |
General legal fess that are not covered under the 399 EST line items and required to repack the station. |
Quarterly reporting -Atty |
Preparation and submittal of the FCC required quarterly report 387 attorney. We est. 10qtrs for WISE at $750/qtr. |
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 |
---|---|
Crane Rental |
Crane cost for tower installation service |
New parking lot |
Construction of new lot due to the loss of old parking lot due to new tower construction |
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. |
Additional Insurance |
Additional insurance to cover equipment in storage |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,286,594.74 | $3,175,840.75 | N/A | $2,378,616.89 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | 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 | 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 |
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 |
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 |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $24,420.19 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $900,000.00 | N/A | $559,982.05 | N/A |
Sales Tax | $43,412.02 | $43,412.02 | EST SALES TAX wise interim eq | $43,412.02 | N/A |
Primary Transmitter ULXTE-60 | $1,953,120.02 | $1,899,086.03 | $1,534,087.85 | ||
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 | $36,070.00 | 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 |
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 |
Freight | $11,000.00 | $11,000.00 | FREIGHT EST PER Q-73718 | $8,482.13 | N/A |
Replace ARC remote control | $9,971.67 | $9,971.67 | Replace remote control system - costs per actual invoice | $0.00 | N/A |
Reducer | $2,054.05 | $2,054.05 | Reducer 6 1/8 to 4 1/16 | $2,054.05 | 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. |
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 |
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 |
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 |
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 |
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 |
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 |
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. |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $49,086.40 | Per actual quotes rather than estimated costs. | $49,086.40 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $44,636.61 | PER Q-75864 | $44,636.61 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
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 |
Actual Information Description | File Name |
---|---|
Freight | |
Move ABC rack | |
Move NBC rack | |
UHF inside RF system including switching | |
25 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Sales Tax | |
Site Survey - TX | |
Disconnect existing Transmitter | |
Electrical Work - Interim and Main Transmitters | |
Freight | |
Replace ARC remote control | |
Reducer | |
Sales Tax for EQ | |
Misc Installation Expenses | |
Route Water Line | |
Transmitter site Preparation | |
Plumbing | |
Securirty - Site | Information not provided. |
Transmitter - Training | Information not provided. |
Other -- Building Addition Size: 200.0 | Information not provided. |
25 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 300 KVA | |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $332,839.35 | $417,252.63 | N/A | $131,416.97 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | N/A |
Interim Antenna TFU-8-WB | $203,026.66 | $200,736.66 | $79,935.69 | ||
FREIGHT | $2,227.50 | $2,227.50 | FREIGHT FROM MFG TO STAGING AREA - INV 93050 | $2,227.50 | N/A |
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 |
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 | $129,812.69 | $216,515.97 | $51,481.28 | ||
Retune Antenna | $13,200.00 | $13,200.00 | Retune Antenna estimated cost per EX V - PCI estimate e17449-5A. | $10,000.00 | 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. |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Antenna Parts and Filter | $11,982.69 | $11,982.69 | Filter per Dielectric Sales order 1535002 (invoices 189012 ) | $0.00 | N/A |
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 |
Actual Information Description | File Name |
---|---|
FREIGHT | |
Antenna Parts | |
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 | |
Retune Antenna | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | Information not provided. |
Antenna Parts and Filter | |
New combiner, cost per channel (without antenna) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $414,515.58 | $412,368.20 | N/A | $390,618.20 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | N/A |
Interim Transmission Line | $138,465.52 | $136,318.14 | $116,604.65 | ||
Rigid Transmission Line - copper, 4 1/16" | $110,050.00 | $107,902.62 | Actual costs per vendor invoices and POs | $88,189.13 | 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 | ||
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 |
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 |
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 |
Primary Transmission Line | $236,696.67 | $236,696.67 | $234,660.16 | ||
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 | $160,994.00 | N/A | $158,957.49 | 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. |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | |
Transmission Line for Microwave | |
Disconnect existing Interior RF components | |
Flex Line and Connectors | |
Microwave Cables | |
Digit TL Set and Hanger | |
Rigid Transmission Line - copper, 6 1/8" | |
Tx Line and Elbows |
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 | $1,441,196.92 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $1,614,378.59 | $1,611,678.59 | $1,441,196.92 | ||
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 |
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 |
Structural analysis of tower | $4,000.00 | $4,000.00 | Per proposal agreement with ERI: 20180518-141 | $4,000.00 | 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 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 |
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | $107,746.31 | N/A |
Actual Information Description | File Name |
---|---|
Custom Transmission Bridge | |
Utility Phone Move | |
Structural analysis of tower | |
New tower | |
Structural engineering tower load study for well documented tower | |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $316,532.29 | $250,770.29 | N/A | $205,431.84 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | N/A |
Outside Professional Services | $316,532.29 | $250,770.29 | $205,431.84 | ||
General Legal fees | $17,440.29 | $17,440.29 | General legal fess that are not covered under the 399 EST line items and required to repack the station. | $17,440.29 | 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 |
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 |
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 |
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 |
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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | 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 |
Actual Information Description | File Name |
---|---|
General Legal fees | |
Vendor Travel Expenses | |
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 | |
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 | |
Project management of the transition | |
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 | Information not provided. |
Quarterly reporting -Atty | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $149,243.66 | $148,678.66 | N/A | $81,877.89 | N/A |
Total for all systems | $6,114,104.21 | $6,016,589.12 | N/A | $4,629,158.71 | N/A |
Other Expenses | $149,243.66 | $148,678.66 | $81,877.89 | ||
Additional Insurance | $118.66 | $118.66 | Additional insurance to cover equipment while in storage - Winters Insurance | $118.66 | N/A |
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 landscaping | $3,395.00 | $3,395.00 | Actual costs per Vision Scapes estimate and invoice 90822 | $3,395.00 | N/A |
Crane Rental | $6,675.00 | $6,675.00 | ERI INV 51753 - crane cost for tower installation service | $6,675.00 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notification. | N/A | N/A |
Equipment Delivery and Handling Charges | $8,000.00 | $8,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | $6,450.00 | 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 |
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 |
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 |
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 |
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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Additional Insurance | |
Testing of new plumbing and mask filter | |
Repair landscaping | |
Crane Rental | |
MVPD Notification of Channel Change | Information not provided. |
Equipment Delivery and Handling Charges | |
Equipment Storage | |
Develop and air announcement of upcoming channel change | Information not provided. |
New parking lot | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,114,104.21 | $6,016,589.12 | $4,629,158.71 |
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 11/09/2020 |
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 11/09/2020 |