Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WYTV TELEVISION, LLC Doing Business As: WYTV TELEVISION, LLC |
Thomas J. Vaughan 14429 BRIDGEVIEW LANE PORT CHARLOTTE, FL 33953 United States |
+1 (941) 764-6867 | glenn.richards@pillsburylaw.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Jessica Nyman , Esq . FCC Counsel Pillsbury Winthrop Shaw Pittman LLP |
Jessica Nyman 1200 Seventeenth Street, NW Washington, DC 20036 United States |
+1 (202) 663-8810 | jessica.nyman@pillsburylaw.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 | WYTV plans to replace its existing aux transmitter and antenna as well as its main antenna and transmitter with equipment for use on its new repack channel. Interim facilities will be utilized to keep the station on air while changing out equipment |
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 | Aux Facilities | |
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 | Ultimate | |
Year | 2002 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9EVO-4 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 5 kW | |
Justification for New Transmitter | Existing Aux transmitter is obsolete and no longer supported. Transmitter requires replacement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 100.0 feet | |
Other Electrical Service | Yes | |
Description | Aux Transmitter Electrical Installation | |
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 |
---|---|
Remote Control Wiring |
Wire Up existing remote control to new transmitter. |
Remove Existing Equipment |
Removal of Existing 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 | QXD1 | |
Year | 2010 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 25 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | Paragon | |
Transmitter Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power capacity | 25 kW | |
Justification for New Transmitter | Existing transmitter is obsolete and is no longer supported. Manufacturer is no longer building transmitters. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | New Transmitter Electrical Installation | |
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 |
---|---|
Remove Existing Equipment |
Removal of existing main transmitter |
Remote Control Wiring |
Wire up existing remote control to new transmitter. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | THU9EVO-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25 kW | |
Justification for New Transmitter | Interim transmitter required at Interim transmitter site for use while main/aux site is modified with new equipment. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Interim Transmitter Electrical Installation | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
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 | Aux Antenna | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
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: | 50.0 kW | |
Manufacturer | ||
Model | ALP16L2-HSOC-36 | |
Year | 2002 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Aux Antenna | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
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: | 50.0 kW | |
Manufacturer | ||
Model | ALP16M2-HSOC-31 | |
Year | 2017 | |
Justification for New Antenna | Existing Aux Antenna will not work on new channel. Existing slot antenna must be replaced. |
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? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
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? | Yes |
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top 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-21JTH-R 4C300 | |
Year | 2010 |
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? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top 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: | 903.0 kW | |
Manufacturer | ||
Model | TFU-20JTH/VP-R 4C300 | |
Year | 2017 | |
Justification for New Antenna | Existing antenna will not operate on new assigned channel. Slot antenna must be replaced. |
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? | No |
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 |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New 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/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-16WB | |
Year | 2017 | |
Justification for New Antenna | Interim operations antenna for use at interim site. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
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 |
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 | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 650 feet per run |
Name | Description |
---|---|
Optimization on new channel |
Optimize and RF Sweep on new RF Channel. |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Aux Antenna Line | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Andrew |
Type | Flexible Air | |
Diameter | 1 5/8 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 600 feet per run |
Name | Description |
---|---|
RF Sweep Optimization |
RF Sweep and Optimize on new RF Channel |
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 | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1000 feet per run | |
Justification for New Transmission Line | Transmission line for interim transmitter operations at interim site. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1024492 | |
Coordinates (NAD83) | Latitude (NAD83) | 41° 03' 43.0" N- |
Longitude (NAD83) | 080° 38' 06.0" W- | |
Overall Structure Height | 641.40 feet | |
Support Structure Height | 599.73 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1024.92 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 03/20/1973 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 1000.00 feet | |
Justification for New Tower | Form will not allow rigging costs for an interim site tower. WYTV will not construct a new tower. Rather install interim antenna, transmission line, and transmitter at an interim operations tower. This line item is for rigging and installation at interim |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 500 | |
Explanation | Outside Project management of transition required due to limited staffing availability at 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 | 2 | |
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 | Yes | |
Quantity | 2 | |
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 |
---|---|
Prepare and File FCC Progress Reports |
Prepare and file FCC Progress Reports Quarterly |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
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 |
---|---|
Sales and Use Tax |
Sales and Use tax on equipment and services estimated. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,253,350.00 | $2,401,688.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Interim Transmitter THU9EVO-20 | $1,171,700.00 | $1,114,800.00 | $0.00 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $900,000.00 | Catalog | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
Other Electrical Service: Interim Transmitter Electrical Installation | $30,000.00 | $30,000.00 | Interim Transmitter Electrical Installation | N/A | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | Catalog | N/A | N/A |
Primary Transmitter Paragon | $736,900.00 | $957,188.00 | $0.00 | ||
Single IOT system (25 kW) | $578,000.00 | $802,588.00 | Comark Quote for new 1 IOT Transmitter - Paragon Model. | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | Catalog | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
Other Electrical Service: New Transmitter Electrical Installation | $45,000.00 | $45,000.00 | IOT Transmitter Electrical Installation | N/A | N/A |
Remove Existing Equipment | $25,000.00 | $25,000.00 | Remove existing main transmitter | N/A | N/A |
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter | N/A | N/A |
Auxiliary Transmitter THU9EVO-4 | $344,750.00 | $329,700.00 | $0.00 | ||
Remove Existing Equipment | $15,000.00 | $15,000.00 | Remove existing aux transmitter | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $260,000.00 | Catalog | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | Catalog | N/A | N/A |
Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to transmitter. | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | Catalog | N/A | N/A |
Other Electrical Service: Aux Transmitter Electrical Installation | $22,000.00 | $22,000.00 | Aux Transmitter Electrical Installation | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $600,710.00 | $579,900.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Interim Antenna TFU-16WB | $210,140.00 | $208,400.00 | $0.00 | ||
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $175,000.00 | $175,000.00 | Catalog | N/A | 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 | Catalog | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Catalog | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
Primary Antenna TFU-20JTH/VP-R 4C300 | $266,030.00 | $253,100.00 | $0.00 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $235,000.00 | Catalog | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | Catalog | N/A | N/A |
Auxiliary Antenna ALP16M2-HSOC-31 | $124,540.00 | $118,400.00 | $0.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $85,000.00 | Catalog | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Catalog | N/A | 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 | Catalog | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $184,500.00 | $177,500.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Interim Transmission Line | $142,000.00 | $135,000.00 | $0.00 | ||
Rigid Transmission Line - copper, 4 1/16" | $142,000.00 | $135,000.00 | Catalog | N/A | N/A |
Primary Transmission Line | $35,000.00 | $35,000.00 | $0.00 | ||
Optimization on new channel | $35,000.00 | $35,000.00 | Optimize and tune existing line. Fine Matcher section. | N/A | N/A |
Auxiliary Transmission Line | $7,500.00 | $7,500.00 | $0.00 | ||
RF Sweep Optimization | $7,500.00 | $7,500.00 | Sweep existing line and optimize add fine matcher sections | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,498,300.00 | $850,000.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Primary Tower TOWER | $657,800.00 | $625,000.00 | $0.00 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | Catalog | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | Catalog | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | Catalog | N/A | N/A |
Interim Tower | $2,840,500.00 | $225,000.00 | $0.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
New tower between 1000' and 1500' without elevator, presumptive soil conditions | $2,630,000.00 | $225,000.00 | Rigging for antenna, transmission line and check out for interim operations on interim tower. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $228,535.00 | $217,250.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Outside Professional Services | $228,535.00 | $217,250.00 | $0.00 | ||
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | Catalog | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Catalog | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | 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 | Catalog | N/A | N/A |
Project management of the transition | $79,000.00 | $75,000.00 | Catalog | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | N/A | N/A |
Prepare and File FCC Progress Reports | $21,000.00 | $21,000.00 | Prepare and file FCC Progress Reports | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Catalog | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $399,890.00 | $399,285.00 | N/A | $0.00 | N/A |
Total for all systems | $7,165,285.00 | $4,625,623.00 | N/A | $0.00 | N/A |
Other Expenses | $399,890.00 | $399,285.00 | $0.00 | ||
Sales and Use Tax | $290,700.00 | $290,700.00 | Estimated sales and use tax using OH effective tax rates | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Equipment Storage | $12,000.00 | $12,000.00 | Equipment storage until needed on site | N/A | N/A |
Equipment Delivery and Handling Charges | $37,500.00 | $37,500.00 | equipment shipping and delivery | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | Disposal of glycol and beam supply oil | N/A | N/A |
Non-zoning permits | $15,000.00 | $15,000.00 | local permits for mechanicals | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Catalog | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Catalog | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | Catalog | N/A | N/A |
MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Catalog | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $7,165,285.00 | $4,625,623.00 | $0.00 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
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. | THOMAS J. VAUGHAN MANAGER 07/13/2017 |