Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WPXI, LLC Doing Business As: WPXI, LLC |
Director of Engineering 4145 EVERGREEN ROAD PITTSBURGH, PA 15214 United States |
+1 (412) 237-1100 | doe@wpxi.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Otto Schellin Director of Engineering WPXI, LLC |
Otto Schellin 4145 Evergreen Road Pittsburgh, PA 15214 United States |
+1 (412) 237-1184 | doe@wpxi.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 | Build CH23 xmtr, replace ant stack with CH23 ant mounted on pole. Use the CH48 main feedline for a new CH23 aux ant. Install a new feedline for the CH23 main ant.Remain on air using the CH48 aux ant.After transition, remove the CH48 aux ant and feedline. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary (Backup) | |
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 | DHD60P2 | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 14 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 16.1 kW | |
Justification for New Transmitter | Current auxiliary transmitter cannot be retuned. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 30% of total quoted amount to account for aux transmitter needs. | |
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 |
Name | Description |
---|---|
Exterior Foundation |
Concrete pads for heat exchangers. 50% of total on the main transmitter and 50% on the aux transmitter. |
Auxiliary Transmitter - Power Sensor |
Auxiliary Transmitter - Power Sensor |
Auxiliary Transmitter - Ice Bridge Foundation |
Auxiliary Transmitter - Ice Bridge Foundation |
Auxiliary Transmitter - Additional Installation |
Auxiliary Transmitter - Additional Installation |
Auxiliary Transmitter - Piping Installation |
Auxiliary Transmitter - Piping Installation |
Interior Work |
Labor to unload and position all transmitter equipment, framing to install RF filters, patch previous transmission line entry points. 50% of total on the main transmitter and 50% on the aux transmitter. |
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 | CD200P2 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-80 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 50.1 kW | |
Justification for New Transmitter | Current transmitter cannot be retuned to the new channel assignment. Also, IOT replacement transmitter would be more costly. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 70% of total quoted amount to account for main transmitter needs. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 20 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 |
---|---|
Primary Transmitter - Piping Installation |
Primary Transmitter - Piping Installation |
Primary Transmitter - Additional Installation |
Primary Transmitter - Additional Installation |
Spare Transmitter Parts |
WPXI currently has an inventory of replacement amplifiers, power supplies, circuit breakers, circuit assemblies and a manufacturer supplied parts kit for our main transmitter. These parts are not compatible with the new transmitter and must be replaced. |
Primary Transmitter - Power Sensor |
Primary Transmitter - Power Sensor |
Primary Transmitter - Ice Bridge Foundation |
Primary Transmitter - Ice Bridge Foundation |
Interior Work |
Labor to unload and position all transmitter equipment, framing to install RF filters, patch previous transmission line entry points.50% of total on the main transmitter and 50% on the aux transmitter. |
Spare Cooling System Parts |
To replace currently existing spare parts inventory on our cooling system. These parts are not compatible with the new transmitter and must be replaced. |
Primary Transmitter - Additional Connectors |
Primary Transmitter - Additional Connectors |
Exterior Foundation |
Concrete pads for heat exchangers 50% of total on the main transmitter and 50% on the aux transmitter. |
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 | Auxiliary (Backup) | |
Description of Use | Auxiliary (Backup) | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-30DSC-R O4 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary(Backup) | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-28DSC-R O4 | |
Year | 2018 | |
Justification for New Antenna | Current antenna can not be tuned to the new channel. |
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? | Single Channel | |
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? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
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 | Bottom | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-30GBH-R O6 | |
Year | 1999 |
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 | Top | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-27ETT/VP-R O6 | |
Year | 2018 | |
Justification for New Antenna | Current antenna can not be tuned to the new channel. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary(Backup) | |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 600 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Auxiliary(Backup) | |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 300 feet per run | |
Justification for New Transmission Line | Need to re-route line to new entry point on building. |
Name | Description |
---|---|
Ice Bridge |
Needed to protect new transmission line from falling ice off the tower. Also includes concrete foundation necessary for the ice bridge installation. 50% of total on the main transmitter and 50% on the aux transmitter. |
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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 850 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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 921 feet per run | |
Justification for New Transmission Line | The current line will be in use for the current channel. We will need to install new line for new channel. |
Name | Description |
---|---|
Ice Bridge |
Needed to protect new transmission line from falling ice off the tower. Also includes concrete foundation necessary for the ice bridge installation. 50% of total on the main transmitter and 50% on the aux transmitter. |
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 | Leased | |
Is this tower consider Complex? | ||
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1032235 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 27' 47.7" N- |
Longitude (NAD83) | 080° 00' 15.5" W- | |
Overall Structure Height | 846.77 feet | |
Support Structure Height | 741.46 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1200.12 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 06/01/1967 |
Facility ID | Call Sign | Service |
---|---|---|
55709 | WSHH | FM |
59968 | WWSW-FM | FM |
Users |
---|
WYC531 Two Way |
WQNF304 Two Way |
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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Existing Primary Tower - Relocate and Reinstall Tower Lighting |
Existing Primary Tower - Relocate and Reinstall Tower Lighting |
Primary Antenna Support Structure |
40.8' monopole and 5' wedding cake to support primary top-mount antenna |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 480 | |
Explanation | Project manager is required to supervise various outside contractors and be the point person to represent the station. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 9 | |
Justification | These field engineering costs were necessary for the WPXI new auxiliary antenna and transmission line installation necessitated by the repack |
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 | No | |
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 |
---|---|
Site Escort |
Site Escort |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,057,934.09 | $2,747,191.37 | N/A | $2,340,070.52 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Primary Transmitter ULXTED-80 | $2,224,804.93 | $2,052,668.34 | $1,662,341.15 | ||
Exterior Foundation | $54,271.00 | $54,271.00 | 50% of quoted cost of exterior concrete pad. This is for the transmitter's heat exchangers and ice protection. 50% of total on the main transmitter and 50% on the aux transmitter | $54,271.00 | N/A |
Primary Transmitter - Additional Connectors | $515.00 | $515.00 | Please see TEXOLVE quote BG041519_WPXI | $515.00 | N/A |
Spare Cooling System Parts | $16,000.00 | $16,000.00 | To maintain an inventory of critical cooling system replacement parts equivalent to our current inventory. The current inventory of parts are not compatible with the new transmitter and must be replaced. | $0.00 | N/A |
Interior Work | $3,190.00 | $3,190.00 | 50% of quoted cost for interior work including labor to unload and position all transmitter equipment, framing to install RF filters, patch previous transmission line entry points. 50% of total on the main transmitter and 50% on the aux transmitter | $3,190.00 | N/A |
Primary Transmitter - Ice Bridge Foundation | $16,377.50 | $16,377.50 | Please see Mascaro Construction Company Proposal 06-21-2019 & Invoice #10596 .pdf and note this is 50% of proposal amount. 50% is allocated for Auxiliary Transmitter | $16,377.50 | N/A |
Primary Transmitter - Piping Installation | $2,122.33 | $2,122.33 | Please see Ruthrauff Service Proposal TD- 19-0108 and actual costs on Invoice 001278785 | $2,122.33 | N/A |
Primary Transmitter - Power Sensor | $918.15 | $918.15 | Please see Eos Technology Group quotation 5980 and note that this cost was split 50/50 between WPXI’s primary and auxiliary transmitters. | $918.15 | N/A |
Spare Transmitter Parts | $68,000.00 | $68,000.00 | WPXI currently has an inventory of replacement amplifiers, power supplies circuit breakers, circuit assemblies and a manufacturer supplied parts kit for our main transmitter. These parts are not compatible with the new transmitter and must be replaced. | $0.00 | N/A |
Other Electrical Service: 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 70% of total quoted amount to account for main transmitter needs. | $128,100.00 | $128,100.00 | Please see Estimated Cost Justification WPXI-110-1st Primary Transmitter - Other Electrical Service v0 | $128,100.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 50.1 kW | $306,327.19 | $306,327.19 | Please see GatesAir Inc., Quote #Q-76061 & Invoice #US0326300.pdf. The estimated cost solely reflects the transmitter upgrade - WPXI acknowledges responsibility for all costs associated with transmitter upgrade. | N/A | N/A |
Primary Transmitter - Additional Installation | $40,483.76 | $40,483.76 | Please see Wellington Power Corporation quote dated Nov 13, 2018 and Change Orders #1 and #2 | $40,483.76 | N/A |
20 Ton system | $115,500.00 | $91,817.00 | Please see ABM Proposal PP20625 | $91,817.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,324,546.41 | ***System Notice: Estimate adjusted and locked because line has been superseded.***see Estimated Cost Justification WPXI-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 35-50 kW v0 | $1,324,546.41 | N/A |
Auxiliary Transmitter ULXTE-24 | $833,129.16 | $694,523.03 | $677,729.37 | ||
Interior Work | $3,190.00 | $3,190.00 | 50% of quoted cost for interior work including labor to unload and position all transmitter equipment, framing to install RF filters, patch previous transmission line entry points. 50% of total on the main transmitter and 50% on the aux transmitter. | $3,190.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $545,393.87 | N/A | $528,600.22 | N/A |
Auxiliary Transmitter - Ice Bridge Foundation | $16,377.50 | $16,377.50 | Please see Mascaro Construction Company Proposal 06-21-2019 & Invoice #10596 .pdf and note this is 50% of proposal amount. 50% is allocated for Primary Transmitter | $16,377.50 | N/A |
Auxiliary Transmitter - Power Sensor | $918.15 | $918.15 | Please see Eos Technology Group quotation 5980 and note that this cost was split 50/50 between WPXI’s primary and auxiliary transmitters. | $918.15 | N/A |
Exterior Foundation | $54,271.00 | $54,271.00 | 50% of quoted cost of exterior concrete pad. This is for the transmitter's heat exchangers and ice protection. 50% of total on the main transmitter and 50% on the aux transmitter | $54,271.00 | N/A |
Auxiliary Transmitter - Piping Installation | $2,122.33 | $2,122.33 | Please see Ruthrauff Service Proposal TD- 19-0108 and actual costs on Invoice 001278785 | $2,122.32 | N/A |
Auxiliary Transmitter - Additional Installation | $17,350.18 | $17,350.18 | Please see Wellington Power Corporation quote dated Nov 13, 2018 and Change Orders #1 and #2 | $17,350.18 | N/A |
Other Electrical Service: 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 30% of total quoted amount to account for aux transmitter needs. | $54,900.00 | $54,900.00 | Please see Estimated Cost Justification WPXI-150-1st Auxiliary Transmitter - Other Electrical Service v0 | $54,900.00 | N/A |
Actual Information Description | File Name |
---|---|
Exterior Foundation | |
Primary Transmitter - Additional Connectors | |
Spare Cooling System Parts | Information not provided. |
Interior Work | |
Primary Transmitter - Ice Bridge Foundation | |
Primary Transmitter - Piping Installation | |
Primary Transmitter - Power Sensor | |
Spare Transmitter Parts | Information not provided. |
Other Electrical Service: 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 70% of total quoted amount to account for main transmitter needs. | |
UHF - Liquid Cooled Solid State Transmitter 50.1 kW | Information not provided. |
Primary Transmitter - Additional Installation | |
20 Ton system | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Interior Work | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Auxiliary Transmitter - Ice Bridge Foundation | |
Auxiliary Transmitter - Power Sensor | |
Exterior Foundation | |
Auxiliary Transmitter - Piping Installation | |
Auxiliary Transmitter - Additional Installation | |
Other Electrical Service: 480V transformers, raceway, wire, distribution panels, conduit, pump wiring and labor to provide electrical service. Cost represents 30% of total quoted amount to account for aux transmitter needs. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $759,410.00 | $435,009.00 | N/A | $428,450.25 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Primary Antenna TFU-27ETT/VP-R O6 | $555,530.00 | $234,861.00 | $234,861.00 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,135.00 | Direct quoted cost from Dielectric. Is $135.00 over predetermined estimate. | $12,135.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $118,113.05 | please see: Estimated Cost Justification WPXI-210-Primary Antenna v0 | $118,113.05 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $98,212.95 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $98,212.95 | N/A |
Auxiliary Antenna TFU-28DSC-R O4 | $203,880.00 | $200,148.00 | $193,589.25 | ||
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized | $161,700.00 | $161,700.00 | There is no predetermined cost available for the auxiliary antenna. This cost was based on attached quote 700361CMZ-2 WPXI Cox Aux.pdf. | $155,141.25 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | N/A | $21,750.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | N/A | $10,298.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $359,947.00 | $393,509.21 | N/A | $340,903.69 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Primary Transmission Line | $242,694.50 | $279,256.71 | $276,946.69 | ||
Rigid Transmission Line - copper, 6 1/8" | $186,042.00 | $222,604.21 | Please see Estimated Cost Justification WPXI-310-Primary Transmission Line - 6 1:8" Rigid Copper v0 | $220,294.19 | N/A |
Ice Bridge | $56,652.50 | $56,652.50 | Please see GTI America Quote Q18-06-037c | $56,652.50 | N/A |
Auxiliary Transmission Line | $117,252.50 | $114,252.50 | $63,957.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $60,600.00 | $57,600.00 | N/A | $7,304.50 | N/A |
Ice Bridge | $56,652.50 | $56,652.50 | Please see GTI America Quote Q18-06-037c | $56,652.50 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Ice Bridge | |
Rigid Transmission Line - copper, 6 1/8" | |
Ice Bridge |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $587,383.00 | $577,583.00 | N/A | $496,330.00 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Primary Tower GTOWER | $587,383.00 | $577,583.00 | $496,330.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $409,500.00 | N/A | $339,747.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $14,300.00 | Required a site visit and climb. | $2,800.00 | N/A |
Primary Antenna Support Structure | $149,145.00 | $149,145.00 | No predetermined cost available. This is for the primary antenna support structures needed including a 40.8' monopole and a 5' wedding cake which are not currently part of tower. | $149,145.00 | N/A |
Existing Primary Tower - Relocate and Reinstall Tower Lighting | $4,638.00 | $4,638.00 | Please see Wellington Power Corporation Change Order #2A | $4,638.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for well documented tower | |
Primary Antenna Support Structure | |
Existing Primary Tower - Relocate and Reinstall Tower Lighting |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $240,065.00 | $245,053.40 | N/A | $109,928.40 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Outside Professional Services | $240,065.00 | $245,053.40 | $109,928.40 | ||
Additional Field Engineering Service, 9 Days | $9,850.00 | $9,850.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $9,850.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $300.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $2,100.00 | Please see WPXI RF Eng STA Budget Revision Justification Letter.pdf | $2,100.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $825.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $15,150.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $15,150.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $75,840.00 | $80,203.40 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $80,203.40 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 9 Days | |
RF Exposure Measurements | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $171,616.38 | $171,066.38 | N/A | $116,779.38 | N/A |
Total for all systems | $5,176,355.47 | $4,569,412.36 | N/A | $3,832,462.24 | N/A |
Other Expenses | $171,616.38 | $171,066.38 | $116,779.38 | ||
Site Escort | $4,550.00 | $4,550.00 | Please see WPXI Site Escort Budget Revision Justification Letter.pdf | $4,550.00 | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | $1,250.00 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Equipment Storage | $13,044.00 | $13,044.00 | Please see Estimated Cost Justification WPXI-610-Equipment Storage v0 | $13,044.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $38,287.00 | $38,287.00 | Cost based on Estimate from GatesAir for decommissioning and removal of the channel 48 transmitters | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | please see Estimated Cost Justification WPXI-610-FCC Filing Fee - License to Cover Application v0 | $335.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,750.00 | N/A |
Equipment Delivery and Handling Charges | $93,850.38 | $93,850.38 | see Estimated Cost Justification WPXI-610-Equipment Delivery and Handling v5 | $93,850.38 | N/A |
Actual Information Description | File Name |
---|---|
Site Escort | |
MVPD Notification of Channel Change | |
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 - Form 2100 license to cover application | |
DTV Medical Facility Notification | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,176,355.47 | $4,569,412.36 | $3,832,462.24 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
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. | Otto Schellin Director of Engineering 10/08/2021 |
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. | Otto Schellin Director of Engineering 10/08/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Otto Schellin Director of Engineering 10/08/2021 |