| A | B | C | D | E | F | G | H | I | J | K | L | M | N | O | P | Q | R | S | T | U | V | W | X | Y | Z | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
1 | ARDC Grant Proposal Budget | |||||||||||||||||||||||||
2 | EIN: 85-2884324 | |||||||||||||||||||||||||
3 | System Hardening and Equipment Upgrade | |||||||||||||||||||||||||
4 | ARDC Grant Proposal Budget | |||||||||||||||||||||||||
5 | January 2023 Proposal | |||||||||||||||||||||||||
6 | ||||||||||||||||||||||||||
7 | Vail, Colorado ( Vail Mountain) | N2SKY 448.750 | ||||||||||||||||||||||||
8 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
9 | Motorola MTR2000 100 Watt Rpt | $1,307 | Summer 2023 | https://used-radios.com/motorola-mtr2000-uhf-435-470mhz-repeater-100w/ | ||||||||||||||||||||||
10 | UHF Duplexer TXRX Systems ( upgrade from 2-antenna system) | $1,300 | Summer 2023 | https://www.buytwowayradios.com/rxtx-28-70-02a.html | ||||||||||||||||||||||
11 | DB408 Antenna | $914.30 | Summer 2023 | https://www.solidsignal.com/commscope-450-470-mhz-6-6-7-8db-exposed-dipole-omni-antenna-db408-b?utm_source=google&utm_medium=cse&utm_term=DB408-B&gclid=Cj0KCQiA1sucBhDgARIsAFoytUsbAhUl0n8QJjmI5l2v4M3JeuY4YN_6nc5_kS0aKDDRdmdjGptkmFsaApMXEALw_wcB | ||||||||||||||||||||||
12 | LDF4-50A 1/2 inch heliax 175 feet | $412 | Summer 2023 | https://theantennafarm.com/shop-by-categories/coaxial-cable/coaxial-cable/coaxial-cable-by-thefoot/518-1-2-heliax-hardline/1763-commscope-ldf4-50a-detail?gclid=Cj0KCQiA1sucBhDgARIsAFoytUvUOR8GXvoabUG0Fj-NFU9PMd_OHyOSdN8dqgraFUA1dU5JcrTHKgMaAtq5EALw_wcB | ||||||||||||||||||||||
13 | 3X Type N connectors for LDF4-50A | $80.73 | Summer 2023 | https://www.rfparts.com/connectors-heliax/connectors-12heliax/12helicon-ldf/connectors-heliax-type-n/l4tnm-psa.html | ||||||||||||||||||||||
14 | Lightning Arrestor | $99.91 | Summer 2023 | https://www.rfparts.com/is-b50ln-c2.html | ||||||||||||||||||||||
15 | Tower climber hire | $960 | Summer 2023 | Need to hire tower crew for this site due to requirements | ||||||||||||||||||||||
16 | Mileage reimburstment for drivers that help | $300 | Summer 2023 | |||||||||||||||||||||||
17 | ||||||||||||||||||||||||||
18 | ||||||||||||||||||||||||||
19 | Akron, Colorado | N2SKY 447.425 | ||||||||||||||||||||||||
20 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
21 | Motorola MTR2000 100 Watt Rpt | $1,307 | Fall 2023 | https://used-radios.com/motorola-mtr2000-uhf-435-470mhz-repeater-100w/ | ||||||||||||||||||||||
22 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
23 | MTR2000 to URI Cable | $181 | Fall 2023 | https://northcommtechnologies.com/collections/motorola-mtr-2000-interface-cables/products/motorola-mtr2000-to-dmk-uri | ||||||||||||||||||||||
24 | ||||||||||||||||||||||||||
25 | Pueblo, Colorado (Baculite Mesa) | N2SKY 449.575 | ||||||||||||||||||||||||
26 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
27 | Motorola MTR2000 100 Watt Rpt | $1,307 | Fall 2023 | https://used-radios.com/motorola-mtr2000-uhf-435-470mhz-repeater-100w/ | ||||||||||||||||||||||
28 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
29 | MTR2000 to URI Cable | $181 | Fall 2023 | https://northcommtechnologies.com/collections/motorola-mtr-2000-interface-cables/products/motorola-mtr2000-to-dmk-uri | ||||||||||||||||||||||
30 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
31 | ||||||||||||||||||||||||||
32 | Colorado Springs (Gardner Rock Site) | N2SKY 449.850 | ||||||||||||||||||||||||
33 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
34 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
35 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
36 | MTR2000 to URI Cable | $181 | Fall 2023 | https://northcommtechnologies.com/collections/motorola-mtr-2000-interface-cables/products/motorola-mtr2000-to-dmk-uri | ||||||||||||||||||||||
37 | DB408 Antenna to replace the weathering fiberglass antenna | $914.30 | Summer 2023 | https://www.solidsignal.com/commscope-450-470-mhz-6-6-7-8db-exposed-dipole-omni-antenna-db408-b?utm_source=google&utm_medium=cse&utm_term=DB408-B&gclid=Cj0KCQiA1sucBhDgARIsAFoytUsbAhUl0n8QJjmI5l2v4M3JeuY4YN_6nc5_kS0aKDDRdmdjGptkmFsaApMXEALw_wcB | ||||||||||||||||||||||
38 | Rohn grounding clamp ( to fix grounded ethernet issue) | $28.29 | Fall 2023 | https://www.ebay.com/itm/185429937322 | ||||||||||||||||||||||
39 | ||||||||||||||||||||||||||
40 | Ft Collins / Loveland (Milner Mountain) | N2SKY 448.400 | ||||||||||||||||||||||||
41 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
42 | Kenwood TKR-850/851 repeater | $950 | Fall 2023 | (Average eBay used price) | ||||||||||||||||||||||
43 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
44 | DB408 Antenna to replace weathering fiberglass antenna | $914.30 | Summer 2023 | https://www.solidsignal.com/commscope-450-470-mhz-6-6-7-8db-exposed-dipole-omni-antenna-db408-b?utm_source=google&utm_medium=cse&utm_term=DB408-B&gclid=Cj0KCQiA1sucBhDgARIsAFoytUsbAhUl0n8QJjmI5l2v4M3JeuY4YN_6nc5_kS0aKDDRdmdjGptkmFsaApMXEALw_wcB | ||||||||||||||||||||||
45 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
46 | ||||||||||||||||||||||||||
47 | Buena Vista, Colorado ( Mt. Princeton) | N2SKY 448.400 | ||||||||||||||||||||||||
48 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
49 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Summer 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
50 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
51 | Ubiquiti NanoBridge ( 2x ) to replace RF link with microwave | $170 | Summer 2023 | https://www.silmicro.com/ubiquiti-nb-5g25-nanobridge-m5-25dbi-outdoor-5ghz-bridge-international-version/?gclid=CjwKCAiA-8SdBhBGEiwAWdgtcJ5oi6U5UF0XibgGRYcTeB86RXbTGTZDJuHVnRMJIzXk6mjtNkzdkRoC0z8QAvD_BwE | ||||||||||||||||||||||
52 | Nano bridge parts ( PoE Injector, cables, mounts ) | $75 | Summer 2023 | |||||||||||||||||||||||
53 | ||||||||||||||||||||||||||
54 | Saratoga Wyoming (Elk Mountain) | N2SKY 447.425 | ||||||||||||||||||||||||
55 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
56 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
57 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
58 | Replacement TK-880 for Failing old link Radio | $100 | Fall 2023 | Average eBay used price | ||||||||||||||||||||||
59 | New repeater to replace the 2 mobiles in a box ( TKR-851-2) | $1,300 | Fall 2023 | Need TKR-851 Version 2 for live TX CTCSS control on this half-duplex link, version 1 will not work | ||||||||||||||||||||||
60 | ||||||||||||||||||||||||||
61 | Laramie Wyoming ( Pilot Hill ) | N2SKY 447.400 | ||||||||||||||||||||||||
62 | Item | Cost | Est. Completion | Link | ||||||||||||||||||||||
63 | Motorola MTR2000 100 Watt Rpt | $1,307 | Fall 2023 | https://used-radios.com/motorola-mtr2000-uhf-435-470mhz-repeater-100w/ | ||||||||||||||||||||||
64 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Fall 2023 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
65 | MTR2000 to URI Cable | $181 | Fall 2023 | https://northcommtechnologies.com/collections/motorola-mtr-2000-interface-cables/products/motorola-mtr2000-to-dmk-uri | ||||||||||||||||||||||
66 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
67 | ||||||||||||||||||||||||||
68 | Boulder, Colorado ( Site TBD ) | N2SKY 447.175 | ||||||||||||||||||||||||
69 | Kenwood TKR-850/851 repeater | $950 | Early 2024 | (Average eBay used price) | ||||||||||||||||||||||
70 | Raspberry pi 4 (Replace the existing pi 2) | $114.90 | Early 2024 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
71 | DMK Engineering URIX ( repalce modified sound fob) | $119 | Early 2024 | https://dmkeng.com/index.php?route=product/product&product_id=52 | ||||||||||||||||||||||
72 | Laird UHF Omnidirectional Antenna | $375.00 | https://www.solidsignal.com/laird-7db-fiberglass-uhf-omnidirectional-antenna-fg4507 | |||||||||||||||||||||||
73 | ||||||||||||||||||||||||||
74 | Main Hub Computer Equipment (Denver Water Headquarters) | DW Headquarters | ||||||||||||||||||||||||
75 | Intel NUC Mini PC to replace as primary hub server | $445.00 | Fall 2023 | https://www.amazon.com/Intel-NUC11PAHi5-i5-1135G7-Integrated-Bluetooth/dp/B09KQ8Z9NG/ref=sr_1_4 | ||||||||||||||||||||||
76 | Raspberry pi 4 for AllStar bridging applications | $114.90 | Fall 2023 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | ||||||||||||||||||||||
77 | USB to ethernet 2x for bridging to Microwave Backbone | $32.00 | https://www.amazon.com/uni-Ethernet-Internet-Compatible-Notebook/dp/B087QFQW6F/ref=sr_1_1_sspa | |||||||||||||||||||||||
78 | Mikrotik Router for VLANS and VPN server/ hub connections | $112.00 | https://networkdevicesinc.com/products/rb2011uias-rm | |||||||||||||||||||||||
79 | ||||||||||||||||||||||||||
80 | Downtown Main hub microwave bridge to RMHAM backbone | Late 2023 / Early 2024 | ||||||||||||||||||||||||
81 | Ubiquiti PowerBeam x2 | $299.63 | https://www.amazon.com/Ubiquiti-PowerBeam-PBE-5AC-Gen2-Performance-airMAX/dp/B076BMQ2CH/ref=pd_day0fbt_img_sccl_2/146-6903421-6313540 | |||||||||||||||||||||||
82 | PoE, Cables, mounts and routing for bridge | $100 | ||||||||||||||||||||||||
83 | ||||||||||||||||||||||||||
84 | ||||||||||||||||||||||||||
85 | Portable Repeater Builds ( Courage Classic Bike Race + ) | To build 3 portable repeaters | Summer 2023 | |||||||||||||||||||||||
86 | TK-880 X 6 | $600 | Average eBay used price | |||||||||||||||||||||||
87 | Rpi 4 X 3 | $344.70 | https://www.amazon.com/Raspberry-Model-2019-Quad-Bluetooth/dp/B07TD43PDZ/ref=sr_1_3 | |||||||||||||||||||||||
88 | RB RIM x3 | $300 | http://www.repeater-builder.com/products/usb-rim.html | |||||||||||||||||||||||
89 | Flat Pack Duplexer x3 | $447 | https://www.amazon.com/Fumei-400-470MHz-Duplexer-Frequency-connectors/dp/B07FGFX6Q4/ref=sr_1_3 | |||||||||||||||||||||||
90 | Jumper Cabling x3 | $110 | ||||||||||||||||||||||||
91 | Pelican case x3 | $719.85 | https://www.pelican.com/us/en/product/cases/protector/1600 | |||||||||||||||||||||||
92 | X-50 Antenna x3 | $99.95 | https://theantennafarm.com/shop-by-categories/shop-all/base-antennas/amateur-base-antennas/1107-omni-directional-antennas/261-dual-band-omni-directional/4870-diamond-x50na-detail?gclid=CjwKCAiA-8SdBhBGEiwAWdgtcBpj9TZV2pKwDjecc1nNTJ6ixJhXO0RsuDrXH2m7ZH8VFfkuXHRv-BoCSR0QAvD_BwE | |||||||||||||||||||||||
93 | 20 feet low PIM RG214 x 3 | $561.75 | https://nemal.com/products/rg214-u-mil-type-50-ohm-coaxial-cable-dual-silver-braid-ncv-jacket?variant=14874089193529¤cy=USD&utm_medium=product_sync&utm_source=google&utm_content=sag_organic&utm_campaign=sag_organic&gclid=CjwKCAiA-8SdBhBGEiwAWdgtcKHAjxaSMiZg1s8eTUv9dAu4cgFGBxE6VGRfyjSb2fyPM4jvZw75IBoCP-8QAvD_BwE | |||||||||||||||||||||||
94 | 35AH battery x3 | $329.97 | https://www.batteriesplus.com/productdetails/SLADC12=35J?storecode=82&source=google&medium=shopping&campaign=ecommpla&gclid=CjwKCAiA-8SdBhBGEiwAWdgtcNzLCH6m_Besv8_huZLkUc-7ISWcKCdxM2PmUPOC6gKov9jygfatDBoCvUgQAvD_BwE | |||||||||||||||||||||||
95 | $3,513 | |||||||||||||||||||||||||
96 | Backup Replacement Repeaters | $1,307 | ||||||||||||||||||||||||
97 | SPARE Motorola MTR2000 100 Watt Rpt | $3,598 | https://used-radios.com/motorola-mtr2000-uhf-435-470mhz-repeater-100w/ | |||||||||||||||||||||||
98 | 2X Yaesu System Fusion DR2X Repeaters | |||||||||||||||||||||||||
99 | ||||||||||||||||||||||||||
100 | Other Items |