| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
COX MEDIA GROUP NORTHEAST, LLC Doing Business As: COX MEDIA GROUP NORTHEAST, LLC |
Director of Engineering 25 FOX DRIVE DEDHAM, MA 02027 United States |
+1 (781) 467-2525 | sean.anker@coxinc.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Sean Anker Director of Engineering Cox Media Group Northeast, LLC |
Director of Engineering 25 Fox Drive Dedham, MA 02027 United States |
+1 (781) 467-2525 | Sean.Anker@coxinc.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 | Move to American Tower interim site broadcasting on current channel while we prepare our current site for operation on new channel with new transmitter and new shared antenna. |
| 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 | 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 | DCX | |
| Year | 2004 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 25 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-40 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25.3 kW | |
| Justification for New Transmitter | Comark has advised us that they are no longer going to retune existing DCX transmitters. |
| 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 | Yes | |
| Size | 2 inches | |
| Length | 400.0 feet | |
| Other Electrical Service | Yes | |
| Description | Surge suppressor, UPS | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 15 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 |
|---|---|
480V Transformer 112.5kVA |
The transmitter specifies a 112.5 kVA transformer to provide 208V power service. |
UHF inside RF system including switching |
Mask filter and accessories. |
208V electrical distribution panel |
A new electric distribution panel is required for the new 208V system. |
| 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 | DCX | |
| Year | 1999 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 60 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-60 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 38.0 kW | |
| Justification for New Transmitter | Comark has advised us that they can not retune our existing transmitter, and suitable output IOT transmitters cost more than the solid-state system. |
| 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 | 2 inches | |
| Length | 700.0 feet | |
| Other Electrical Service | Yes | |
| Description | Surge suppressor, UPS for control and transmitter electronics | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| Size | 30 tons | |
| Other Size | N/A tons | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 1500.0 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 |
|---|---|
20 Ton HVAC for combiner |
20 ton HVAC system to provide cooling of the combiner facility. |
208V distribution panel |
Transmitter will require a new electric distribution panel for the 208V system. |
Replace generator transfer switch |
Transfer switch replacement is necessary due to code compliance work noted in this section. |
Ice Shield for HVAC equipment |
Ice protection for HVAC compressor split units placed in close proximity of tower located within a geographical location prone to ice and snow. |
UHF inside RF system including switching |
Mask filter, dummy load, other accessories. |
Replace 1000A-480V electrical service entrance wiring |
Required for code compliance due to the amount of electric work being permitted. Mains currently run through old cabinetry/transfer switch. |
Replace 1000A-480V switchgear |
Due to mains replacement for code compliance, the main disconnect and primary switch gear must be replaced. |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-24 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 16.1 kW | |
| Justification for New Transmitter | Continue service to Boston viewers during rework of primary site. |
| 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 | Yes | |
| Size | 2 inches | |
| Length | 400.0 feet | |
| Other Electrical Service | Yes | |
| Description | Surge Suppression, UPS for transmission and control systems. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| Size | 15 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 |
|---|---|
208V Electrical distribution panel |
New 208V panel and distribution for transmitter and related electronics |
75kVA transformer |
To convert 480V main power to 208V. |
Remote Control |
System to allow remote control of the transmitter and associated equipment from the main studio location. |
480V Electrical Sub-panel |
New 480V electrical sub-panel wired off of the existing switchgear required to supply power for the additional transmitter added to the shared space. This space currently does not have sufficient power available. |
Studio to Transmitter Link |
Cost to install and lease fiber STL for duration of operation and build backup microwave STL path. |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Lease 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: | 780.0 kW | |
| Manufacturer | ||
| Model | TFU-19ETT/VP-R 4 C190 | |
| Year | 2009 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Leased | |
| Owner | American Tower | |
| Is antenna shared? | Yes | |
| Is antenna directional? | Yes | |
| 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 | Bottom | |
| Polarization | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 5 | |
| Number of Panels/Bays | 14 | |
| Lower Limit | 430.00 MHz | |
| Upper Limit | 600.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 910.0 kW | |
| Manufacturer | ||
| Model | PEP56D | |
| Year | 2018 | |
| Justification for New Antenna | American Tower is removing the current top mounted antennas on the Needham Hts. candelabra and replacing it with a broadband panel. Other stations listed will be using as interim/aux. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 5 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | No | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 7 3/16 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 |
| RF Channel Number |
|---|
| 34 |
| 20 |
| 21 |
| 32 |
| 33 |
| Name | Description |
|---|---|
Combiner installation |
Installation of combiner; Single chain of 5 high power constant impedance waveguide modules, and/or dual chains of 5 directional filter modules per Dielectric layout. required for broadband antenna system |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Ownership | Leased | |
| Owner | American Tower Corporation | |
| 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: | 300.0 kW | |
| Manufacturer | ||
| Model | TFU-24WB-1-R C170 | |
| Year | 2017 | |
| Justification for New Antenna | American Tower Corp. will be providing the new interim facility. The antenna will be used to support WFXT and other stations during the repack process. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | S | |
| Feed Line Size | 8 3/16 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an 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 |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Lease 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 | 1080 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 2 | |
| Length | 1250 feet per run | |
| Justification for New Transmission Line | We will have one run to the new combiner, and then two runs up the tower to the new antenna. |
| Name | Description |
|---|---|
Transmission line from transmitter to combiner |
New transmission line to take the signal from the transmitter to the combiner. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 80 feet per run | |
| Justification for New Transmission Line | Transmission line from transmitter to antenna combiner connection point. |
| 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? | Candelabra | |
| 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? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1004233 | |
| Coordinates (NAD83) | Latitude (NAD83) | 42° 18' 10.7" N- |
| Longitude (NAD83) | 071° 13' 04.9" W- | |
| Overall Structure Height | 1200.77 feet | |
| Support Structure Height | 1101.04 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 150.92 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC | |
| Date Constructed | 04/19/2005 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 1901 | WBZ-FM | FM |
| 26897 | WBMX | FM |
| 23439 | WBOS | FM |
| 73238 | WLVI | DTV |
| 9639 | WODS | FM |
| 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: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Ground and Building A and E Permit Drawing Package |
The generation of a construction drawing package. |
Tower Permit Drawing Package |
The generation of a construction drawing package. |
Construction project management |
Est. 12 hours on Modification project management and 20 hours for RF installation project management for a total of twenty 20 days, |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 95 | |
| Explanation | ATC costs to manage all of the tower/antenna work. | |
| 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 | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | Yes | |
| ASR Modification | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | Yes | |
| 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 | Yes | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
RF System Test |
Testing of the combiner to ensure all frequencies are tuned for optimal patterns. |
ATC Perform engineering study for new channel assignment and antenna development |
ATC's cost to perform engineering study for new channel assignment and antenna development |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. This cost is for travel and logistics expenses accrued. |
| 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 | Yes |
| Non-zoning permits | No | |
| 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 |
|---|---|
Interim Site Construction Project Management |
(24) hours on Modification project management and RF installation project management. |
Interim Site Ground and Building Permit Drawings |
The generation of a construction drawing package for one (1) broadcasters/customers. |
Interim Site Lease |
One-time lease payment to cover the duration of the interim site construction and operation time periods. |
Interim Site Tower Permit Drawing Package |
The generation of a construction drawing package for one (1) broadcasters/customers. |
Interim Site Tower Rigging |
Includes the installation of the new antenna, refurbishing of two (2) transmission Lines, any required tower bracket material to support the additional transmission line on the tower, and one 44' antenna stub section(labor included). |
Interim Site transition timing and coordination |
Coordination and transition planning with all parties onsite. |
Interim Site Building Permits |
The cost of prep and submission of the forms for permits, on behalf of the one (1) broadcasters for jurisdictional permits, required for electrical, building and other required tasks associated with the install of the equipment in the transmitter space. |
Interim Site Equipment Delivery and Handling Costs |
This cost is for the material/equipment, delivery and offloading by third party contractors. |
Interim Site Public Hearing |
Public hearing to alter height of tower by changing top antenna. |
Interim Site RF System Test |
Testing of the combiner to ensure all frequencies are tuned for optimal patterns. |
Interim Site Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site deliveries and construction. This cost is for travel and logistics expenses accrued. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $4,123,219.88 | $3,287,783.05 | N/A | $1,016,142.63 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Interim Transmitter ULXTE-24 | $1,046,194.81 | $800,100.71 | $364,380.00 | ||
| Studio to Transmitter Link | $78,000.00 | $78,000.00 | Combined monthly cost for fiber link during interim operation, plus antennas, receiver, and tower work for microwave STL path. | N/A | N/A |
| 480V Electrical Sub-panel | $10,000.00 | $10,000.00 | ATC estimate | N/A | N/A |
| Remote Control | $13,500.00 | $13,500.00 | N/A | N/A | N/A |
| 75kVA transformer | $0.00 | $0.00 | N/A | N/A | N/A |
| 208V Electrical distribution panel | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| UHF inside RF system including switching | $147,500.00 | $0.00 | N/A | N/A | N/A |
| Other Electrical Service: Surge Suppression, UPS for transmission and control systems. | $4,394.81 | $4,394.81 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $590,205.90 | N/A | $364,380.00 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $10,000.00 | N/A | N/A | N/A |
| 15 Ton system | $88,400.00 | $84,000.00 | Widelity cost estimate for a 15 ton HVAC system | N/A | N/A |
| Primary Transmitter ULXTE-60 | $1,955,351.97 | $1,557,535.14 | $393,822.19 | ||
| Replace 1000A-480V switchgear | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
| UHF inside RF system including switching | $138,801.97 | $138,801.97 | N/A | $26,068.27 | N/A |
| Ice Shield for HVAC equipment | $4,000.00 | $4,000.00 | Ice protection for HVAC compressor split units placed in close proximity of tower located within a geographical location prone to ice and snow. | $1,000.00 | N/A |
| Replace generator transfer switch | $22,000.00 | $22,000.00 | N/A | N/A | N/A |
| 208V distribution panel | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| 20 Ton HVAC for combiner | $22,000.00 | $22,000.00 | N/A | $6,000.00 | N/A |
| Other Electrical Service: Surge suppressor, UPS for control and transmitter electronics | $6,500.00 | $6,500.00 | N/A | N/A | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $18,200.00 | $12,500.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $6,236.88 | This cost is for the equipment only. Installation costs will be included in wiring costs. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,108,196.29 | N/A | $360,253.92 | N/A |
| Other -- Building Addition Size: 1500.0 | $1,800.00 | $1,800.00 | Partition walls for security. ATC supplied cost. | $500.00 | N/A |
| Replace 1000A-480V electrical service entrance wiring | $17,500.00 | $17,500.00 | N/A | N/A | N/A |
| 30 Ton system | $166,000.00 | $158,000.00 | N/A | N/A | N/A |
| Auxiliary Transmitter ULXTE-40 | $1,121,673.10 | $930,147.20 | $257,940.44 | ||
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $762,424.10 | N/A | $235,830.40 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $6,250.00 | N/A | N/A | N/A |
| Other Electrical Service: Surge suppressor, UPS | $4,500.00 | $4,500.00 | N/A | N/A | N/A |
| 15 Ton system | $55,800.00 | $53,000.00 | Widelity cost estimate for a 15 ton cooling system | N/A | N/A |
| 480V Transformer 112.5kVA | $2,973.10 | $2,973.10 | Equipment cost only. Installation is included in wiring costs. | N/A | N/A |
| 208V electrical distribution panel | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| UHF inside RF system including switching | $91,000.00 | $91,000.00 | N/A | $22,110.04 | N/A |
| Actual Information Description | File Name |
|---|---|
| Studio to Transmitter Link | Information not provided. |
| 480V Electrical Sub-panel | Information not provided. |
| Remote Control | Information not provided. |
| 75kVA transformer | Information not provided. |
| 208V Electrical distribution panel | Information not provided. |
| UHF inside RF system including switching | Information not provided. |
| Other Electrical Service: Surge Suppression, UPS for transmission and control systems. | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| 15 Ton system | Information not provided. |
| Replace 1000A-480V switchgear | Information not provided. |
| UHF inside RF system including switching | |
| Ice Shield for HVAC equipment | |
| Replace generator transfer switch | Information not provided. |
| 208V distribution panel | Information not provided. |
| 20 Ton HVAC for combiner | |
| Other Electrical Service: Surge suppressor, UPS for control and transmitter electronics | Information not provided. |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Transformer 3 phase/480v - 150 KVA | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| Other -- Building Addition Size: 1500.0 | |
| Replace 1000A-480V electrical service entrance wiring | Information not provided. |
| 30 Ton system | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Surge suppressor, UPS | Information not provided. |
| 15 Ton system | Information not provided. |
| 480V Transformer 112.5kVA | Information not provided. |
| 208V electrical distribution panel | Information not provided. |
| UHF inside RF system including switching |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $590,813.00 | $506,703.00 | N/A | $94,750.00 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Interim Antenna TFU-24WB-1-R C170 | $211,480.00 | $155,000.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $5,000.00 | Cost provided by ATC as part of the interim site project. | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $12,000.00 | Cost provided by ATC as part of the interim site project. | N/A | N/A |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $138,000.00 | N/A | N/A | N/A |
| Primary Antenna PEP56D | $379,333.00 | $351,703.00 | $94,750.00 | ||
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $7,200.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $2,000.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $750.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $67,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $20,000.00 | N/A |
| Combiner installation | $7,000.00 | $7,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $2,000.00 | N/A |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized | $267,503.00 | $267,503.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $70,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | Information not provided. |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
| Sweep test of existing antenna | |
| New combiner, cost per channel (without antenna) | |
| Combiner installation | |
| UHF - High Power Top Mount Five Station broadband panel antenna elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $904,420.00 | $327,820.00 | N/A | $70,000.00 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Interim Transmission Line | $31,920.00 | $30,320.00 | $0.00 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $31,920.00 | $30,320.00 | N/A | N/A | N/A |
| Primary Transmission Line | $872,500.00 | $297,500.00 | $70,000.00 | ||
| Transmission line from transmitter to combiner | $40,000.00 | $40,000.00 | N/A | N/A | N/A |
| Rigid Transmission Line - copper, 7 3/16" broadband | $832,500.00 | $257,500.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $70,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 8 3/16" broadband | Information not provided. |
| Transmission line from transmitter to combiner | Information not provided. |
| Rigid Transmission Line - copper, 7 3/16" broadband |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $618,700.00 | $276,840.00 | N/A | $75,400.00 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Primary Tower GTOWER | $618,700.00 | $276,840.00 | $75,400.00 | ||
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $7,440.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $2,000.00 | N/A |
| Construction project management | $4,000.00 | $4,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $1,000.00 | N/A |
| Ground and Building A and E Permit Drawing Package | $4,700.00 | $4,700.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $1,200.00 | N/A |
| Tower Permit Drawing Package | $4,700.00 | $4,700.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $1,200.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $80,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $20,000.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $176,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $50,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Construction project management | |
| Ground and Building A and E Permit Drawing Package | |
| Tower Permit Drawing Package | |
| Minor tower reinforcement/modifications | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $197,345.00 | $175,980.00 | N/A | $11,448.50 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Outside Professional Services | $197,345.00 | $175,980.00 | $11,448.50 | ||
| Project management of the transition | $15,010.00 | $9,480.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $3,260.50 | N/A |
| Site Coordination Meeting | $3,750.00 | $3,750.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $1,038.00 | N/A |
| ATC Perform engineering study for new channel assignment and antenna development | $5,000.00 | $5,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $1,250.00 | N/A |
| RF System Test | $15,000.00 | $15,000.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $4,650.00 | 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 | $2,500.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $625.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | 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 | $1,500.00 | N/A | 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 | 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 | 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 | N/A | N/A | 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 | $7,000.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $625.00 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Project management of the transition | |
| Site Coordination Meeting | |
| ATC Perform engineering study for new channel assignment and antenna development | |
| RF System Test | |
| 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 | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
| Attorney Fees - Negotiation of lease and other matters for shared locations | 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 | Information not provided. |
| 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 | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | |
| Prepare and or review reimbursement form | Information not provided. |
| RF Exposure Measurements | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $177,891.00 | $177,286.00 | N/A | $4,438.00 | N/A |
| Total for all systems | $6,612,388.88 | $4,752,412.05 | N/A | $1,272,179.13 | N/A |
| Other Expenses | $177,891.00 | $177,286.00 | $4,438.00 | ||
| Interim Site Site Coordination Meeting | $960.00 | $960.00 | N/A | N/A | N/A |
| Interim Site RF System Test | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
| Interim Site Public Hearing | $240.00 | $240.00 | N/A | N/A | N/A |
| Interim Site Equipment Delivery and Handling Costs | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
| Interim Site Building Permits | $750.00 | $750.00 | N/A | N/A | N/A |
| Interim Site transition timing and coordination | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| Interim Site Tower Rigging | $33,000.00 | $33,000.00 | N/A | N/A | N/A |
| Interim Site Tower Permit Drawing Package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| Interim Site Ground and Building Permit Drawings | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| Local Zoning | $750.00 | $750.00 | Cost provided by ATC as part of the main site project. WFXT will be the primary user. WCVB, WBZ, WSBK, and WGBX will be interim/aux users. | $188.00 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| Interim Site Lease | $57,600.00 | $57,600.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | $5,000 ATC estimate, plus $15,000 estimate for recycling and removal of oil-filled power supplies, tubes, and other equipment. | $1,250.00 | N/A |
| Equipment Delivery and Handling Charges | $6,000.00 | $6,000.00 | ATC estimated $3,000 for Main site and $3,000 for Interim site. | $3,000.00 | N/A |
| Equipment Storage | $8,000.00 | $8,000.00 | External locked storage container to store equipment during construction. | N/A | N/A |
| Develop and air announcement of upcoming channel change | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $2,001.00 | $2,001.00 | N/A | N/A | N/A |
| Interim Site Construction Project Management | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Interim Site Site Coordination Meeting | Information not provided. |
| Interim Site RF System Test | Information not provided. |
| Interim Site Public Hearing | Information not provided. |
| Interim Site Equipment Delivery and Handling Costs | Information not provided. |
| Interim Site Building Permits | Information not provided. |
| Interim Site transition timing and coordination | Information not provided. |
| Interim Site Tower Rigging | Information not provided. |
| Interim Site Tower Permit Drawing Package | Information not provided. |
| Interim Site Ground and Building Permit Drawings | Information not provided. |
| Local Zoning | |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| Interim Site Lease | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Equipment Delivery and Handling Charges | |
| Equipment Storage | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| Interim Site Construction Project Management | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $6,612,388.88 | $4,752,412.05 | $1,272,179.13 |
| 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. | Sean Anker Director of Engineering 08/27/2018 |
| 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. | Sean Anker Director of Engineering 08/27/2018 |
