Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WVVA LICENSE, LLC Doing Business As: WVVA LICENSE, LLC |
P.O. BOX 909 QUINCY, IL 62306 United States |
+1 (217) 223-5100 | bdreasler@quincyinc.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. | No |
Briefly describe transition plan | Transition from ch 46 to ch 17 and will need an antenna, transmitter and associated gear and systems. The station will need an interim transmitter and antenna system to provide continuous service 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 | Power CD | |
Year | 2006 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 47.2 kW | |
Justification for New Transmitter | IOT transmitter is not tunable per the manufacturer. |
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 | 400.0 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 |
---|---|
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
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. |
Move and stage equipment |
Costs to move/stage/coordinate a complex installation. Time and material invoice. |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Additional Copper Pipe, fittings, etc. |
Additional copper pipe, fittings, etc. not covered under original Southern Air Scope of work |
Move transmitter |
Costs to move transmitter from studio to transmitter site |
Transmitter - Training |
Transmitter training - offsite - 1 week in duration at mfg site. |
Move old conduits and fiber |
Move old conduits and fiber to new ice bridge |
Nitrogen and Oxygen |
Nitrogen and Oxygen supply for install activiites |
Sales Tax Equipment-Main TX |
Sales tax for equipment- Main transmitter- per quote |
Electrical and HVAC |
Remaining Electrical and HVAC work due to Repack activities |
Cabling, Lighting, Demo |
Costs for installing fiber optic cable, lighting controls and components demolition to restore systems impacted due to repack activities. |
Plumbing |
Plumbing work to install new transmitter |
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 | 19.2 kW | |
Justification for New Transmitter | Interim facility is required to avoid station silence during transition, no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable.10-5-18 -AMENDED 399 TO REFLECT TX CHANGE DUE TO ENGR MOD. |
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 | 400.0 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-EQ |
Est sales tax for equipment per quote |
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 the existing antenna shared with another station or stations? | No | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-24JTH-R-04 | |
Year | 2006 |
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? | No | |
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 | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 545.0 kW | |
Manufacturer | ||
Model | TFU-18JTH/VP-R 04 | |
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 | 6 1/8 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? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Fire and EMS Services for antenna install |
Costs to have EMS and fire department on site for helicopter Antenna installation. |
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? | No | |
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 | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 300.0 kW | |
Manufacturer | ||
Model | TFU-8WB-R | |
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 |
---|---|---|
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-MFG EQ |
FREIGHT FROM MFG TO STAGING |
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 | 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 | 176 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 | 176 feet per run | |
Justification for New Transmission Line | Existing line will not operate on new channel assignment per Dielectric sweep test. |
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. |
Anchors, gas stop, Wall and roof feed |
Transmission line connectors, feeds, gas stop |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 200 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? | Terrain Constrained | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
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 | 1254053 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 15' 21.1" N- |
Longitude (NAD83) | 081° 10' 53.3" W- | |
Overall Structure Height | 166.66 feet | |
Support Structure Height | 124.34 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 3669.25 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | WVVA Television, Inc. | |
Date Constructed | 09/18/2006 |
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 | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Install conduit over cable |
Install conduit over cable on tower |
Install LED Beacon |
Install new LED Beacon necessary due to Repack activities |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 934 | |
Explanation | Scope & significance of project (QMI has multiple stations repacked) require outside management services to augment existing internal personnel to assist turnkey management of and ensure timely and safe execution of channel relocation. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Vendor Travel expenses |
Vendor Travel expenses for working in the field on behalf of the station for the Repack project |
General Consulting Engineering Services |
Consulting Engineer - miscellaneous services. |
General Repack Legal Services |
See atached Memo - QMI INIvoice Memo for Shared Legal Expenses (Matter 104411 00054) for Form 399 |
Quarterly reporting |
Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. |
Structural Analysis |
Engineering services: Structural Analysis of existing tower |
Tower Modification Drawings |
Engineering Services : Tower Modification Drawings |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Additional insurance |
Additional insurance expenses to cover equipment in storage |
Digital Plans |
Digital plans for project facility for Repack activities |
Flash Lights |
Marker kit, hardware, interface enclosure paint for flash lights (tower). |
Required Newspaper Notifications |
Required newspaper ads announcing frequency change. |
Security Services |
Security Services provided at unmanned tower site from 10/3/19 - 10/7/19. |
Tax Map |
Tax map for tower site |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,629,443.05 | $3,090,546.60 | N/A | $2,628,136.82 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Interim Transmitter ULXTE-30 | $1,515,097.84 | $905,960.62 | $717,601.65 | ||
2" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $10,000.00 | N/A | $0.00 | N/A |
Sales Tax-EQ | $35,824.70 | $35,824.70 | Sales tax- INTERIM TX per Gates Q-73720 | $11,941.38 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $32,108.43 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $197,357.15 | N/A | $150,773.07 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $62,748.49 | Actual costs to install electrical portion of interim transmitter | $62,748.49 | Actual costs per invoices. |
UHF - Air Cooled Solid State Transmitter 10 - 12 kW | $336,500.00 | $197,357.14 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $197,357.14 | N/A |
UHF - Air Cooled Solid State Transmitter 19.2 kW | $262,673.14 | $262,673.14 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This is to amend the 399 Interim TX to more closely replicate the existing station contour during the interim operations that was paid on 3-28-18. | $262,673.14 | N/A |
Primary Transmitter ULXTE-72 | $2,114,345.21 | $2,184,585.98 | $1,910,535.17 | ||
Electrical and HVAC | $57,684.27 | $57,684.27 | Remaining HVAC and Electrical work due to Repack. See Southern Air Quote in INV 31115 attachment. Also includes costs associated with PO 21183 (surge protector). | $57,684.27 | N/A |
Plumbing | $64,791.00 | $64,791.00 | PO 2699 from Southern Air. Costs to install plumbing associated with transmitter install. | $64,791.00 | N/A |
Cabling, Lighting, Demo | $76,492.00 | $76,492.00 | Costs to install fiber optic cable, tower lighting and demolition of certain equipment due to repack efforts. | $55,405.53 | N/A |
Sales Tax Equipment-Main TX | $78,988.75 | $78,988.75 | est sales tax for main tx equipment per quote Q-73721 | $26,329.58 | N/A |
Nitrogen and Oxygen | $281.19 | $281.19 | Nitrogen/Oxygen cylinder rentals charges for install activities | $281.19 | N/A |
Move old conduits and fiber | $16,674.00 | $16,674.00 | Move old conduits and fiber to new ice bridge; per Southern Air INV 29887 and 30802A; PO 20811 | $9,946.00 | N/A |
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Move transmitter | $36,150.00 | $36,150.00 | Southern Air PO 20574. Actual costs to move transmitter from studio to tx site. | $36,150.00 | N/A |
Additional Copper Pipe, fittings, etc. | $7,857.00 | $7,857.00 | Per PO 20802 attached to INV 29793 submission | $7,857.00 | 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. | N/A | N/A |
Move and stage equipment | $45,327.00 | $45,327.00 | Time and materials to move/stage/coordinate equipment during installation of a complex project. | $45,327.00 | 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 |
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. | $14,000.00 | N/A |
25 Ton system | $91,500.00 | $152,204.00 | Actual costs Per quote and invoice from Southern Air. Quote includes removal and disposal of old unit. | $140,204.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $10,000.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $99,694.49 | Actual costs for equipment and electrical work to install equipment. | $99,694.49 | Actual invoice costs for equipment plus installation. |
Switchgear - industrial 800 amp | $38,200.00 | $56,695.57 | Per Quote #73721, Line C totals $44,640.57, PLUS the added change orders: Q-82352 PO 20727; Q-82564 PO 20742; Q-83542 PO 20818; Q-84797 PO 20924 totaling $12,055 | $56,695.57 | . |
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 | $1,402,246.71 | Actual costs per invoices from GatesAir | $1,296,169.54 | N/A |
Actual Information Description | File Name |
---|---|
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Sales Tax-EQ | |
UHF inside RF system including switching | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Switchgear - industrial 800 amp | |
UHF - Air Cooled Solid State Transmitter 10 - 12 kW | |
UHF - Air Cooled Solid State Transmitter 19.2 kW | |
Electrical and HVAC | |
Plumbing | |
Cabling, Lighting, Demo | |
Sales Tax Equipment-Main TX | |
Nitrogen and Oxygen | |
Move old conduits and fiber | |
Transmitter - Training | Information not provided. |
Move transmitter | |
Additional Copper Pipe, fittings, etc. | |
Disconnect existing Transmitter | Information not provided. |
Move and stage equipment | |
Securirty - Site | Information not provided. |
Site Survey - TX | |
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 | $824,071.80 | $303,644.80 | N/A | $187,260.05 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Interim Antenna TFU-8WB-R | $616,817.50 | $97,680.50 | $57,872.42 | ||
FREIGHT-MFG EQ | $2,227.50 | $2,227.50 | FREIGHT EQ MFG TO STAGING PER INVOICE-93049 | $2,227.50 | 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 |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $10,400.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,991.92 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $20,216.25 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $20,216.25 | 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 |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $20,216.25 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $20,216.25 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $11,220.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***TOOL ERASED EST PRICE AND ALL PREVIOUS TRANSACTION FOR THE INTERIM ANTENNA | $11,220.50 | Actual costs for equipment and installation of equipment. |
Primary Antenna TFU-18JTH/VP-R 04 | $207,254.30 | $205,964.30 | $129,387.63 | ||
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized | $180,000.00 | $180,000.00 | per Catalog of costs for replacement antenna. 399 tool did not populate a standard predetermined cost. Not sure why this is a standardized antenna replacement. Lowered to the Catalog min $180,000 | $120,421.13 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | $5,386.50 | Per Change orders Q-82352, PO 20727 and Q-83542, PO 20924. Amount is still below the predetermined cost estimate of $13,700. |
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 |
Fire and EMS Services for antenna install | $1,564.30 | $1,564.30 | Required Fire and EMS services for helicopter lift of antenna. | $700.00 | N/A |
Actual Information Description | File Name |
---|---|
FREIGHT-MFG EQ | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
UHF - High Power Top Mount One Station antenna elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Fire and EMS Services for antenna install |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $64,853.18 | $81,578.68 | N/A | $23,847.90 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Interim Transmission Line | $14,800.00 | $14,000.00 | $11,171.50 | ||
Flexible Air Transmission Line - dielectric, 4" | $14,800.00 | $14,000.00 | N/A | $11,171.50 | N/A |
Primary Transmission Line | $50,053.18 | $67,578.68 | $12,676.40 | ||
Rigid Transmission Line - copper, 6 1/8" | $35,552.00 | $53,077.50 | Actual costs per invoices. | $10,675.22 | N/A |
Disconnect existing Interior RF components | $12,500.00 | $12,500.00 | Disconnect interior RF transmission line and filters from existing configuration and move within the building to make way for new facilities. | N/A | N/A |
Anchors, gas stop, Wall and roof feed | $2,001.18 | $2,001.18 | Per attached INV 615029, 612023, 613045 | $2,001.18 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | |
Rigid Transmission Line - copper, 6 1/8" | |
Disconnect existing Interior RF components | Information not provided. |
Anchors, gas stop, Wall and roof feed |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $602,051.60 | $922,201.60 | N/A | $697,383.07 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Primary Tower TOWER | $602,051.60 | $922,201.60 | $697,383.07 | ||
Minor tower reinforcement/modifications | $158,000.00 | $388,155.00 | Precision Communications PO 20776; Proposal 19355-5A | $170,416.47 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $4,920.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $511,595.00 | Per Actual invoices from PCI for Main & Int Antenna installs. | $511,595.00 | Costs are actual per vendor invoices. |
Install LED Beacon | $6,300.00 | $6,300.00 | Install LED Beacon for the main antenna install. | $6,300.00 | N/A |
Install conduit over cable | $4,151.60 | $4,151.60 | Install conduit over approximately 110 LF of cable on tower and attach conduit to tower. | $4,151.60 | N/A |
Actual Information Description | File Name |
---|---|
Minor tower reinforcement/modifications | |
Structural engineering tower load study for well documented tower | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Install LED Beacon | |
Install conduit over cable |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $323,837.00 | $310,035.00 | N/A | $126,998.07 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Outside Professional Services | $323,837.00 | $310,035.00 | $126,998.07 | ||
Quarterly reporting | $7,000.00 | $7,000.00 | Preparation and submittal of the FCC required quarterly report 387 by PM and attorney. | N/A | N/A |
General Repack Legal Services | $10,000.00 | $10,000.00 | See attached memo-QMI Repack Invoice Memo for Shared Legal Expenses (Matter 10441100054) for Form 399- | $8,694.66 | N/A |
General Consulting Engineering Services | $2,400.00 | $2,400.00 | General engineering services not captured under other category | $2,400.00 | N/A |
Vendor Travel expenses | $21,965.00 | $21,965.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. QC-17010 | $7,689.41 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | 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 | $3,519.00 | N/A |
Prepare request for Special Temporary Authorization | $8,200.00 | $6,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $3,520.00 | Actual costs per Lohnes & Culver invoices. | $3,520.00 | Actual costs per invoices from Lohnes & Culver. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,970.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,100.00 | 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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $14,720.00 | $14,000.00 | N/A | N/A | N/A |
Project management of the transition | $147,572.00 | $140,100.00 | N/A | $94,305.00 | N/A |
Structural Analysis | $600.00 | $600.00 | Engineering services per actual invoice | $600.00 | N/A |
Tower Modification Drawings | $2,200.00 | $2,200.00 | Tower modification drawings per actual invoice | $2,200.00 | N/A |
Actual Information Description | File Name |
---|---|
Quarterly reporting | Information not provided. |
General Repack Legal Services | |
General Consulting Engineering Services | |
Vendor Travel expenses | |
Comprehensive coverage verification via field study, if needed | 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 | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Project management of the transition | |
Structural Analysis | |
Tower Modification Drawings |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $82,056.70 | $81,491.70 | N/A | $47,676.70 | N/A |
Total for all systems | $5,526,313.33 | $4,789,498.38 | N/A | $3,711,302.61 | N/A |
Other Expenses | $82,056.70 | $81,491.70 | $47,676.70 | ||
Tax Map | $500.00 | $500.00 | Tax map. Required because tower site straddles two states. Needed to determine appropriate tax rate for vendors depending on where Repack activities were performed. | $500.00 | N/A |
Security Services | $1,590.69 | $1,590.69 | Security services - unmanned tower site to prevent theft - Neal - INV 7830 | $1,590.69 | N/A |
Required Newspaper Notifications | $2,115.21 | $2,115.21 | Required newspaper ads notifying of frequency change. | $2,115.21 | N/A |
Flash Lights | $1,617.48 | $1,617.48 | Per actual costs from SPX - INV 90229131 | $1,617.48 | N/A |
Digital Plans | $250.00 | $250.00 | Actual costs per Architechnics, Inc | $250.00 | 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 |
Equipment Storage | $22,884.65 | $22,884.65 | 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. Includes extra insurance to cover equipment in storage | $22,884.65 | 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. | N/A | 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 |
Equipment Delivery and Handling Charges | $8,000.00 | $8,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | $7,750.00 | N/A |
Additional insurance | $118.67 | $118.67 | Additional insurance to cover equipment in storage - Winters Ins | $118.67 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,950.00 | N/A |
MVPD Notification of Channel Change | $7,900.00 | $7,900.00 | Required FCC notification. Costs per actual invoices. | $7,900.00 | N/A |
Actual Information Description | File Name |
---|---|
Tax Map | |
Security Services | |
Required Newspaper Notifications | |
Flash Lights | |
Digital Plans | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Equipment Delivery and Handling Charges | |
Additional insurance | |
DTV Medical Facility Notification | |
MVPD Notification of Channel Change |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,526,313.33 | $4,789,498.38 | $3,711,302.61 |
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 12/23/2020 |
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 12/23/2020 |