Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
CBS BROADCASTING INC. Doing Business As: CBS BROADCASTING INC. |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G. Ryson Associate Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4075 | dryson@cbs.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 | New channel 21 TFU-18 antenna and 6-1/8" line to be installed on the south arm of candelabra. Tower owner providing interim broad band antenna system to be leased. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | SigmaCD-2200P2 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 46 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38.4 kW | |
Justification for New Transmitter | GatesAir Won't Re-tune (See Exhibit 1). IOT replacement is more expensive (See Exhibit 2A). Proposed replacement is less expensive (Exhibit 3B). See also May 2018 Statement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Various Main Site Electrical Work (See Exhibit 4). | |
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 |
---|---|
State Sales Tax |
Michigan Sales Tax of 6% on all products and services shown on Exhibit 3B. |
GatesAir Site Survey |
Advanced Site Survey Services. Includes as-built and future layout drawings. See Exhibit 3B Item F. |
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 | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
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: | 425.0 kW | |
Manufacturer | ||
Model | TFU-18GTH | |
Year | 1998 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 264.0 kW | |
Manufacturer | ||
Model | TFU-18GTH | |
Year | 2018 | |
Justification for New Antenna | Existing antenna cannot be retuned. |
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? | 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 | Leased | |
Owner | American Tower Corporation | |
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 Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 8 | |
Lower Limit | 407.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 0.0 % | |
Other Antenna Type | N/A | |
ERP: | 264.0 kW | |
Manufacturer | ||
Model | TFU-24 WB/VP-C160 | |
Year | 2018 | |
Justification for New Antenna | Required for continued operation while main WWJ-TV antenna is replaced. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
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? | B | |
Feed Line Size | 7 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 |
RF Channel Number |
---|
44 |
21 |
43 |
Name | Description |
---|---|
Nitrogen Generator |
Nitrogen Generator Upgrade. See Exhibit 7A. |
Install Combiner |
Cost is for installing and proofing combiner. |
Interim Antenna Rigging |
Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide, install the new transmission line, and install interim antenna. |
Interim Tower Rental |
ATC site and tower rental Required for station to minimize on-air disruption, maintain coverage, and complete the tower work in a safe, timely manner. See Exhibit 7A. |
New Electrical Panel |
New HVAC electrical sub-panel for new AC unit required for the repack combiner area fed off of existing 480/208 main panel. This equipment is required to provide the existing power to the HVAC unit. |
Combiner Cage |
24X20 fenced combiner cage area materials and installation. See Exhibit 7A |
Conduit |
This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | 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 | 1150 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1150 feet per run | |
Justification for New Transmission Line | Existing line segment length cannot be used on new channel. |
Name | Description |
---|---|
RF Accessories |
Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 995 feet per run | |
Justification for New Transmission Line | Material costs for 995 foot 7-3/16" Broadband transmission line, three (3) elbows and a nitrogen generator for pressurization control on the line. |
Name | Description |
---|---|
Interim Coax Switch |
Coaxial switch between interim transmitter and interim antenna combiner. Permits transmitter testing. (See Exhibit 3B, Items D and G.) |
TX Line to Interim Combiner |
Horizontal run of transmission line between transmitter and interim combiner. (See Exhibit 7A, last Page. Please disregard identical Items shown on Exhibit 3A, Items I and K.) |
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 | 1003429 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 26' 52.5" N- |
Longitude (NAD83) | 083° 10' 23.1" W- | |
Overall Structure Height | 1086.93 feet | |
Support Structure Height | 1012.13 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 662.07 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 06/11/1999 |
Facility ID | Call Sign | Service |
---|---|---|
59952 | WDTW-FM | FM |
74211 | WMYD | DTV |
6594 | WNIC | FM |
6592 | WKQI | FM |
6056 | WRCJ-FM | FM |
59592 | WJLB | FM |
16817 | WTVS | DTV |
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 |
---|---|
Structural Engineering |
Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment (see Exhibit 6). |
Permit Drawing Packages |
Construction drawing packages for Tower and Ground Permits. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks internal resources. | |
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 | No | |
Quantity | N/A | |
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 | No |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare and file Form FCC License to Cover Application | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
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 | No | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Site Coordination Meeting |
Meeting to coordinate efforts among broadcasters, tower owner, and tower contractor. |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | No | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Deinstall Old Transmitter |
Deinstallation of present primary transmitter. (See Exhibit 3A Item G.) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,625,834.31 | $1,524,783.17 | N/A | $424,059.72 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Primary Transmitter ULXTED-60 | $1,625,834.31 | $1,524,783.17 | $424,059.72 | ||
GatesAir Site Survey | $9,685.80 | $9,685.80 | GatesAir Advanced Site Survey. Provides as-built and proposed facility layout drawings. (See Exhibit 3B, Item F.) | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,371,948.86 | Please see May 2018 Statement and Exhibit 3B, Items A, B, C, and H. | $424,059.72 | N/A |
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). | $53,719.00 | $53,719.00 | Various primary transmitter site electrical work. (See Exhibit 4) | N/A | N/A |
State Sales Tax | $89,429.51 | $89,429.51 | 6% Michigan State Sales Tax on products and services shown on Exhibit 3B. | N/A | N/A |
Actual Information Description | File Name |
---|---|
GatesAir Site Survey | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). | Information not provided. |
State Sales Tax | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $597,443.00 | $444,162.00 | N/A | $224,582.50 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Interim Antenna TFU-24 WB/VP-C160 | $301,213.00 | $276,766.00 | $224,582.50 | ||
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | $60,000.00 | $60,000.00 | Pro-rata share (see Exhibit 7A). | $60,000.00 | N/A |
Interim Antenna Rigging | $55,000.00 | $55,000.00 | Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide and install new line and interim antenna. See Exhibit 7A. | $55,000.00 | N/A |
Conduit | $833.00 | $833.00 | This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit (see Exhibit 7A). | $833.00 | N/A |
Combiner Cage | $5,000.00 | $5,000.00 | 24x20' fenced combiner cage area materials and installation with 10' privacy slats. See Exhibit 7A. | $5,000.00 | N/A |
New Electrical Panel | $1,667.00 | $1,667.00 | New HVAC electrical sub-panel for new AC unit required for the repack combiner area HVAC unit and combiner monitoring (see Exhibit 7A). | $1,667.00 | N/A |
Interim Tower Rental | $57,600.00 | $57,600.00 | Rental fee for tower and ground space to support interim antenna, combiner, and interim transmitter. See Exhibit 7A. | $57,600.00 | N/A |
Install Combiner | $8,333.00 | $8,333.00 | Cost is for installing and proofing combiner. See Exhibit 7A Page 3. | $8,333.00 | N/A |
Nitrogen Generator | $5,000.00 | $5,000.00 | Please see Exhibit 7A | $5,000.00 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $3,333.00 | Pro-rata share (see Exhibit 7A). | $3,333.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $3,333.00 | See Exhibit 7A | $3,333.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $76,667.00 | Pro-rata share (see Exhibit 7A). | $24,483.50 | N/A |
Primary Antenna TFU-18GTH | $296,230.00 | $167,396.00 | $0.00 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $160,996.00 | Exhibit 5 Items 1 and 2, minus $16,950 cost of V-Pol. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | |
Interim Antenna Rigging | |
Conduit | |
Combiner Cage | |
New Electrical Panel | |
Interim Tower Rental | |
Install Combiner | |
Nitrogen Generator | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
New combiner, cost per channel (without antenna) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $758,179.96 | $416,120.66 | N/A | $104,165.00 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Interim Transmission Line | $417,247.54 | $163,522.54 | $104,165.00 | ||
TX Line to Interim Combiner | $34,890.00 | $34,890.00 | Horizontal run of transmission line between transmitter and interim combiner. Includes Installation. (See Exhibit 7A, last page.) | $26,555.00 | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $331,335.00 | $77,610.00 | Pro-rata Material costs for 995 foot 7-3/16" Broadband transmission line and three (3) elbows (see Exhibit 7A). | $77,610.00 | N/A |
Interim Coax Switch | $51,022.54 | $51,022.54 | Coaxial switch between interim transmitter and combiner. Permits off-air testing of interim transmitter. Includes Installation. (See Exhibit 3B, Items D and G.) | N/A | N/A |
Primary Transmission Line | $340,932.42 | $252,598.12 | $0.00 | ||
Rigid Transmission Line - copper, 6 1/8" broadband | $266,800.00 | $178,465.70 | Required for new antenna (see Exhibit 5). | N/A | N/A |
RF Accessories | $74,132.42 | $74,132.42 | Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. | N/A | N/A |
Actual Information Description | File Name |
---|---|
TX Line to Interim Combiner | |
Rigid Transmission Line - copper, 7 3/16" broadband | |
Interim Coax Switch | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" broadband | Information not provided. |
RF Accessories | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $621,033.00 | $428,000.00 | N/A | $0.00 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Primary Tower GTOWER | $621,033.00 | $428,000.00 | $0.00 | ||
Permit Drawing Packages | $9,400.00 | $9,400.00 | Permit drawing packages for tower ($4,700) and building A&E. See Exhibit 6A. | N/A | N/A |
Structural Engineering | $6,333.00 | $6,333.00 | Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. Cost decreased since last estimate. See Exhibit 6A. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $4,000.00 | Cost for plumb and tension after customer installation is complete. See Exhibit 6A. | N/A | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,267.00 | Cost decreased from prior estimate. See Exhibit 6A. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $87,775.00 | $65,083.00 | N/A | $2,175.00 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Outside Professional Services | $87,775.00 | $65,083.00 | $2,175.00 | ||
Site Coordination Meeting | $2,500.00 | $2,500.00 | Meeting to coordinate efforts between broadcasters, tower owner, and tower contractors. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $3,333.00 | RF Exposure measurements. See Exhibit 7A. | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $250.00 | 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 |
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 | $1,300.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $39,500.00 | $37,500.00 | Company lacks internal resources. | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $875.00 | N/A |
Actual Information Description | File Name |
---|---|
Site Coordination Meeting | Information not provided. |
RF Exposure Measurements | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | 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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Project management of the transition | Information not provided. |
Perform engineering study for new channel assignment and antenna development |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $83,139.80 | $76,539.80 | N/A | $0.00 | N/A |
Total for all systems | $3,773,405.07 | $2,954,688.63 | N/A | $754,982.22 | N/A |
Other Expenses | $83,139.80 | $76,539.80 | $0.00 | ||
Deinstall Old Transmitter | $21,844.80 | $21,844.80 | Complete disconnection of Harris Sigma CD transmitter and move to staging area on site. (See Exhibit 3B, Item I.) | N/A | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $17,300.00 | $17,300.00 | Primary transmitter shipping. See Exhibit 3B, Page 1. | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Non-zoning permits | $5,000.00 | $5,000.00 | Local permits and drawings. See ATC quotes. | N/A | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $5,000.00 | 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 |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,773,405.07 | $2,954,688.63 | $754,982.22 |
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. | Andrew J Siegel Assistant Secretary 09/14/2018 |
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. | Andrew J Siegel Assistant Secretary 09/14/2018 |