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 |
---|---|
Install combiner, RF switches, mask filter |
Installation costs not included in GatesAir scope of work |
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. |
Replace ARC remote control |
Replace remote control system (ARC) |
Plumbing |
Plumbing costs to install transmitter and components |
Move HVAC ductwork and additional antifreeze |
Move HVAC ductwork and additional antifreeze |
Sales Tax for EQ |
Sales Tax for EQ |
Site Survey - TX |
Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. |
Misc Installation Expenses |
Expenses to support installation of transmitter. Examples: nitrogen and portojohn expenses |
Disconnect existing Transmitter |
Disconnect transmitter and components from existing configuration and move within building to make way for new facilities. |
Freight |
Freight from mfg to staging area |
Electrical Work - Interim and Main Transmitters |
Electrical work for Interim and Main transmitters per Quotes 18-21138, and 18-20870; PO 20536 |
Route Water Line |
Route water line outside of transmitter room required to keep away from transmitter equipment. |
Reducer |
Reducer, 6 1/8 to 4 1/16 |
Transmitter site Preparation |
Site prep for installation of the interim and main transmitters and RF components not part of Installation SOW. |
Decomm old transmitter |
Decommission old WPTA transmitter to make room for WISE equipment |
Switch Purchase |
Cost estimate includes all sales tax and freight |
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 |
Freight |
Freight from mfg to staging area |
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 |
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 |
---|---|
Retune Antenna |
Per Resonant Results, Ltd. Field report 2/21/2017 see EX V for pricing quote |
Test Existing Antenna |
Test Existing Antenna systems for channel reassignment parameters |
Antenna Parts and Filter |
Antenna Parts and filter (Dielectric Sales orders 1535002 and 1534004) |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 8 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 45.0 kW | |
Manufacturer | ||
Model | TFU-8-WB | |
Year | 2017 | |
Justification for New Antenna | Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 4 1/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Antenna Parts |
Misc parts to put (2) WB 8 antennas together to make a WB 16. |
Retest Auxiliary Antenna |
Retest auxiliary antenna system after repairs due to Repack |
FREIGHT |
FREIGHT FROM MFG TO STAGING AREA |
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 |
---|---|
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 |
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 |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 797 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 797 feet per run | |
Justification for New Transmission Line | See submittal |
Name | Description |
---|---|
Digit TL Set and Hanger |
Digit TL Set and Hanger Vertical Spring |
Tx Line and Elbows |
Elbows and transmission line |
Install DAC monitoring system |
Install DAC monitoring system to replace the Scout system in place prior to Repack |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 775 feet per run | |
Justification for New Transmission Line | Interim facility is required to avoid prolonged period of station silence during transition, and station currently has no aux facility to use for interim operation. Extended silent period during transition to new channel is unreasonable. |
Name | Description |
---|---|
Transmission Line for Microwave |
Transmission Line for Microwave for new tower |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Construct New |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1029441 | |
Coordinates (NAD83) | Latitude (NAD83) | 41° 06' 08.0" N- |
Longitude (NAD83) | 085° 11' 05.0" W- | |
Overall Structure Height | 770.99 feet | |
Support Structure Height | 725.06 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 796.91 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | WPTA Television, Inc. | |
Date Constructed | 01/01/1957 |
Facility ID | Call Sign | Service |
---|---|---|
73905 | WPTA | DTV |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 727.00 feet | |
Justification for New Tower | See uploaded file for full details of requirements. WISE-13960 Tower request supporting documents-4-4-18 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Custom Transmission Bridge |
21.25' of ERI 3' TX bridge with 90 degree turn extending 35.5'. modified TX bridge length per customer drawing. |
Structural analysis of tower |
Tower Analysis |
Utility Phone Move |
Move phone utility to accommodate tower build |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 914 | |
Explanation | Scope & significance of project (QMI has multiple stations repacked) require outside management services to augment existing internal personnel to assist turnkey management of and ensure timely and safe execution of channel relocation. CO 20392 | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 4 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Engineering and Installation Reconfiguration |
Costs to coordinate and facilitate the engineering and installation activities necessary to reconfigure the combined shared RF components |
General Legal fees |
General legal fess that are not covered under the 399 EST line items and required to repack the station. |
Quarterly reporting -Atty |
Preparation and submittal of the FCC required quarterly report 387 attorney. We est. 10qtrs for WISE at $750/qtr. |
Test combiner and Mask filter |
Test combiner and mask filter |
Test new antenna |
Test new side mounted antenna after installation |
Vendor Travel Expenses |
Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. |
General Engineering |
General consulting engineer services |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Additional Insurance |
Additional insurance to cover equipment in storage |
Crane Rental |
Crane cost for tower installation service |
Electrical - install dedicated circuit |
Install dedicated circuit to supply power to RF Filter |
Extension of CP |
Filing fees - extension of construction permit |
Filing fees - CP Mod |
FCC filing fees for CP mod application |
Guard Rail and Gate |
Install new guard rail and gate due to restore pre-Repack conditions at tower site |
Install LED lighting |
Install lighting in equipment room after installation of new transmitter |
New parking lot |
Construction of new lot due to the loss of old parking lot due to new tower construction |
Parking Lot Repair |
Repair of parking lot after heavy equipment damage |
Remove LOTO equipment |
Remove old LOTO equip |
Repair holes in block wall |
Repair holes in block wall caused when line installed |
Repair landscaping |
Repair landscape that was damaged during new tower construction - including ruts and spots that needed re-seeding |
Testing of new plumbing and mask filter |
Test new interior plumbing and mask filter for main antenna feed system. |
Internal Expenses |
Expenses incurred by the station due to the Repack (channel relocation) project |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,394,272.94 | $3,283,518.95 | N/A | $2,474,204.07 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Interim Transmitter ULXTE-30 | $1,333,474.72 | $1,276,754.72 | $844,529.04 | ||
Freight | $10,162.72 | $10,162.72 | Freight from mfg to staging area per Q-73719 CO 20504 | $10,162.72 | Estimate cost is same as actual costs of $10,162.72 |
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 |
Sales Tax | $43,412.02 | $43,412.02 | EST SALES TAX wise interim eq | $43,412.02 | Estimated and actual are the same |
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 |
Primary Transmitter ULXTE-60 | $2,060,798.22 | $2,006,764.23 | $1,629,675.03 | ||
Transmitter - Training | $3,300.00 | $3,300.00 | Transmitter training - offsite - 1 week in duration at mfg site. | N/A | N/A |
Install combiner, RF switches, mask filter | $67,000.00 | $67,000.00 | Costs to install combiner, RF Switches and mask filter not included in GatesAir Scope of work. | $67,000.00 | N/A |
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 |
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. | $0.00 | N/A |
Route Water Line | $9,562.91 | $9,562.91 | Change order to 20324 for additional work necessary for transmitter equipment. INV W13941W13942 - PO 20522 | $9,562.91 | N/A |
Switch Purchase | $20,000.00 | $20,000.00 | Per Dielectric invoices | $17,507.31 | N/A |
Decomm old transmitter | $24,520.00 | $24,520.00 | Decommission and remove old WPTA transmitter that impeded the installation of the new WISE transmitter necessary for Repack. See QComm invoice and quote | $24,520.00 | N/A |
Replace ARC remote control | $4,561.42 | $4,561.42 | Replace remote control system - costs per actual invoice. 2/3/21 adjusted estimate based on allowed components | $4,561.42 | N/A |
Move HVAC ductwork and additional antifreeze | $1,568.45 | $1,568.45 | Move HVAC ductwork to accommodate install of RF tx lines; add more antifreeze to transmitter after Repack activities. See Current Mechanical invoices W15018 and W15019; PO 21262 | $1,568.45 | N/A |
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 |
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. |
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 |
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 |
Site Survey - TX | $36,070.00 | $36,070.00 | Site survey and report are required to be performed before the new transmitter and components installation plan can be finalized. Includes preliminary site survey from GatesAir | $16,500.00 | N/A |
Freight | $11,000.00 | $11,000.00 | FREIGHT EST PER Q-73718 | $8,482.13 | 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 |
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 | same as estimated |
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 |
Reducer | $2,054.05 | $2,054.05 | Reducer 6 1/8 to 4 1/16 | $2,054.05 | N/A |
Actual Information Description | File Name |
---|---|
Freight | |
Move ABC rack | |
Move NBC rack | |
Sales Tax | |
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 | |
Transmitter - Training | Information not provided. |
Install combiner, RF switches, mask filter | |
Electrical Work - Interim and Main Transmitters | |
Securirty - Site | Information not provided. |
Route Water Line | |
Switch Purchase | |
Decomm old transmitter | |
Replace ARC remote control | |
Move HVAC ductwork and additional antifreeze | |
Transmitter site Preparation | |
Sales Tax for EQ | |
Plumbing | |
Misc Installation Expenses | |
Site Survey - TX | |
Freight | |
Disconnect existing Transmitter | |
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 | |
Reducer |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $337,039.35 | $421,452.63 | N/A | $135,616.97 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Interim Antenna TFU-8-WB | $205,226.66 | $202,936.66 | $82,135.69 | ||
Retest Auxiliary Antenna | $2,200.00 | $2,200.00 | Retest auxiliary antenna after repair activities due to Repack. Per Resonant Results INV RR3296; PO 21222 | $2,200.00 | N/A |
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 |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,079.03 | 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 |
Primary Antenna TUA-O4-10/40H-T-1R | $131,812.69 | $218,515.97 | $53,481.28 | ||
Antenna Parts and Filter | $11,982.69 | $11,982.69 | Filter per Dielectric Sales order 1535002 (invoices 189012 ) | $0.00 | N/A |
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 |
Retune Antenna | $13,200.00 | $13,200.00 | Retune Antenna estimated cost per EX V - PCI estimate e17449-5A. | $10,000.00 | N/A |
Test Existing Antenna | $2,000.00 | $2,000.00 | Test existing antenna system for channel reassignment parameters. Per Resonant Results INV RR3174; PO 19747 | $2,000.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $24,933.28 | Actual costs per invoices. | $1,986.28 | Costs are per actual invoices from vendor performing the work. |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Retest Auxiliary Antenna | |
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) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 45 kW input, horizontally polarized | |
Antenna Parts and Filter | |
New combiner, cost per channel (without antenna) | |
Retune Antenna | |
Test Existing Antenna | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $423,368.58 | $427,874.02 | N/A | $416,265.86 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Interim Transmission Line | $138,465.52 | $136,318.14 | $124,709.98 | ||
Rigid Transmission Line - copper, 4 1/16" | $110,050.00 | $107,902.62 | Actual costs per vendor invoices and POs | $96,294.46 | N/A |
Transmission Line for Microwave | $28,415.52 | $28,415.52 | Costs to replace microwave components due to needing a new tower for repack. | $28,415.52 | N/A |
Primary Transmission Line | $245,549.67 | $252,202.49 | $252,202.49 | ||
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. |
Rigid Transmission Line - copper, 6 1/8" | $160,994.00 | $167,646.82 | Per actual costs | $167,646.82 | Actual costs |
Install DAC monitoring system | $8,853.00 | $8,853.00 | Per actual costs from ERI | $8,853.00 | N/A |
Digit TL Set and Hanger | $2,776.50 | $2,776.50 | Sales order 1696619 | $2,776.50 | 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 |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" | |
Transmission Line for Microwave | |
Tx Line and Elbows | |
Rigid Transmission Line - copper, 6 1/8" | |
Install DAC monitoring system | |
Digit TL Set and Hanger | |
Disconnect existing Interior RF components | |
Flex Line and Connectors | |
Microwave Cables |
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 | $1,520,053.92 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $1,614,378.59 | $1,611,678.59 | $1,520,053.92 | ||
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | $186,603.31 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $20,400.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***FAILING TOWER ANALYSIS REQUIRED NEW DRAWINGS AND ANALYSIS AS WE TRIED TO ENGINEER OUT OF A NEW TOWER | $20,400.00 | N/A |
New tower | $1,344,814.60 | $1,344,814.60 | see uploaded file for full request details and proposal and PO. file - WISE-13960 Tower request supporting documents-4-4-18 7-11-Added $76,875.00 for temporary parking lot because of new tower construction requirements. 4-10-20 added costs to move antenn | $1,266,586.62 | N/A |
Structural analysis of tower | $4,000.00 | $4,000.00 | Per proposal agreement with ERI: 20180518-141 | $4,000.00 | N/A |
Utility Phone Move | $5,125.00 | $5,125.00 | Costs to move phone utility to accommodate tower build. Per actual invoice from Zayo. | $5,125.00 | N/A |
Custom Transmission Bridge | $37,338.99 | $37,338.99 | Custom transmission bridge to be installed with tower. PER ERI Invoices - PO 20188 | $37,338.99 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Structural engineering tower load study for well documented tower | |
New tower | |
Structural analysis of tower | |
Utility Phone Move | |
Custom Transmission Bridge |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $352,974.99 | $475,562.99 | N/A | $428,966.34 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Outside Professional Services | $352,974.99 | $475,562.99 | $428,966.34 | ||
Project management of the transition | $144,412.00 | $328,350.00 | CO 20392 DUE TO MULTIPLE PROJECT CHANGES FORCED BY A NEW TOWER BUILD AND CONFIGURATION ENGINEERING. | $322,149.80 | N/A |
General Engineering | $300.00 | $300.00 | Per actual costs | $300.00 | N/A |
Vendor Travel Expenses | $15,080.00 | $15,080.00 | Reimbursable Vendor Travel expenses for working in the field on behalf of the station for the Repack project - see quote for estimated expenses. CO 20392 DUE TO NEW TOWER | $11,254.55 | N/A |
Test new antenna | $2,500.00 | $2,500.00 | Test new side mounted antenna | $2,500.00 | N/A |
Test combiner and Mask filter | $3,954.70 | $3,954.70 | Test combiner and mask filter | $3,954.70 | N/A |
Quarterly reporting -Atty | $7,500.00 | $7,500.00 | Preparation and submittal of the FCC required quarterly report 387 by attorney. We estimate that Phase 6 will require 10 quarters@$750 of report 387 submittals. | $0.00 | N/A |
General Legal fees | $17,628.29 | $17,628.29 | General legal fess that are not covered under the 399 EST line items and required to repack the station. | $17,440.29 | N/A |
Engineering and Installation Reconfiguration | $29,500.00 | $29,500.00 | To facilitate the reasonable engineering and installation work required to reconfigure the combined shared RF transmitting facilities of WISE/WPTA. Work contracted entirely and paid for by WISE due to Repack | $29,500.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $20,000.00 | N/A | $20,000.00 | N/A |
Attorney Fees -Prepare and File 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 | $1,185.00 | 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 | $9,570.00 | 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 |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $14,720.00 | $14,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Project management of the transition | |
General Engineering | |
Vendor Travel Expenses | |
Test new antenna | |
Test combiner and Mask filter | |
Quarterly reporting -Atty | Information not provided. |
General Legal fees | |
Engineering and Installation Reconfiguration | |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees -Prepare and File 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 | |
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. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $356,439.19 | $355,874.19 | N/A | $289,263.42 | N/A |
Total for all systems | $6,478,473.64 | $6,575,961.37 | N/A | $5,264,370.58 | N/A |
Other Expenses | $356,439.19 | $355,874.19 | $289,263.42 | ||
Filing fees - CP Mod | $1,110.00 | $1,110.00 | FCC filing fees for modification of construction permit | $1,110.00 | 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 |
Extension of CP | $70.00 | $70.00 | Filing fees - extension of CP | $70.00 | N/A |
Internal Expenses | $3,229.58 | $3,229.58 | Actual internal costs | $3,229.58 | N/A |
Repair landscaping | $3,395.00 | $3,395.00 | Actual costs per Vision Scapes estimate and invoice 90822 | $3,395.00 | N/A |
Repair holes in block wall | $2,795.00 | $2,795.00 | Repair holes in block wall created where transmission line exits the building during Repack activities. See Weigand Inv 20067-112420 (PO 21228) | $2,795.00 | N/A |
Remove LOTO equipment | $2,560.00 | $2,560.00 | Actual costs per Votaw invoice 3247983 | $2,560.00 | N/A |
New parking lot | $76,875.00 | $76,875.00 | Construction of a new tower caused the loss of parking lot area. This required new parking lot to be constructed. See Wayne Asphalt, PO 20160 attached to Wayne Asphalt INV 16198 | $56,000.00 | N/A |
Install LED lighting | $3,769.95 | $3,769.95 | Per actual costs - Votaw invoice 3247982 | $3,769.95 | N/A |
Guard Rail and Gate | $2,915.00 | $2,915.00 | Install new guard rail & gate to restore to pre-Repack conditions and functionality at tower site | $2,915.00 | N/A |
Electrical - install dedicated circuit | $1,905.00 | $1,905.00 | Actual costs per Votaw INV 3247984 | $1,905.00 | N/A |
Crane Rental | $6,675.00 | $6,675.00 | ERI INV 51753 - crane cost for tower installation service | $6,675.00 | N/A |
Additional Insurance | $118.66 | $118.66 | Additional insurance to cover equipment while in storage - Winters Insurance | $118.66 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | Required FCC notification. | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | Expecting multiple staggered equipment deliveries from different vendors and need to store and stage new equipment prior to installation date. Anticipate from 6-24 months of storage time. | $5,650.00 | N/A |
Equipment Delivery and Handling Charges | $8,000.00 | $8,000.00 | Transport, forklift rental and handling fees from staging area to transmitter site. | $6,450.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | $190.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | 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 |
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 |
Parking Lot Repair | $188,841.00 | $188,841.00 | additional repair after damage caused by winches, heavy concrete trucks and guy anchor dead men. Wayne's Asphalt inv 17861, PO 21231 | $188,841.00 | N/A |
Actual Information Description | File Name |
---|---|
Filing fees - CP Mod | |
Testing of new plumbing and mask filter | |
Extension of CP | |
Internal Expenses | |
Repair landscaping | |
Repair holes in block wall | |
Remove LOTO equipment | |
New parking lot | |
Install LED lighting | |
Guard Rail and Gate | |
Electrical - install dedicated circuit | |
Crane Rental | |
Additional Insurance | |
MVPD Notification of Channel Change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Develop and air announcement of upcoming channel change | Information not provided. |
Parking Lot Repair |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,478,473.64 | $6,575,961.37 | $5,264,370.58 |
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 07/09/2021 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | BRADY DREASLER CORPORATE DIRECTOR OF ENGINEERING 07/09/2021 |