Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WFTV, LLC Doing Business As: WFTV, LLC |
Chief Engineer 490 EAST SOUTH STREET ORLANDO, FL 32801 United States |
+1 (407) 841-9000 | jeff.juniet@wftv.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Jeff Juniet Chief Engineer WFTV, LLC |
Chief Engineer 490 E. South Street Orlando, FL 32801 United States |
+1 (407) 822-8410 | Jeff.Juniet@wftv.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 | To maintain operations, we will need to replace the 2 backup TXs and re-tune the main TX. The channel combiner needs to add channel 35. The aux tower will need to be brought up to G standard and the aux antenna changed for a broadband antenna. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Retune Existing |
Use | Primary (Main) | |
Ownership | Owned | |
Owner | 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 | Harris |
Model | Power CD | |
Year | 2010 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power capacity | 90 kW |
Section | Question | Response |
---|---|---|
New IOT Tubes | Number of Tubes (including accessories) needed | 3 |
New Mask Filter | ||
Power | 60 kW | |
Other Power | N/A | |
New Exciter | Is a new exciter needed? | No |
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 | No | |
Description | N/A | |
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 |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
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 | Diamond CD | |
Year | 2010 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 7.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 8.5 kW | |
Justification for New Transmitter | Replacement for the existing backup transmitter. The current TX is an unsupported model that cannot be retuned per the manufacturer. |
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 | 1 inches | |
Length | 300.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 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 |
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 | Sigma | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Three | |
Power Capacity | 100 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.4 kW | |
Justification for New Transmitter | The auxiliary transmitter will be needed at a second site to maintain on-air operations while modifications are performed at the main site. |
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 | 1 inches | |
Length | 300.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 25 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 |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
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? | Yes | |
Is the existing antenna directional? | Yes | |
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 | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 56 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | DIELECTRIC | |
Model | TUM20-O4SP-14/56H-2-R-T | |
Year | 2010 |
Facility ID | Call Sign |
---|---|
55454 | WRDQ |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | Additional Module | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A |
RF Channel Number |
---|
39 |
27 |
35 |
Name | Description |
---|---|
Re-tuneing elbow complex |
The existing main antenna needs the elbow complex tuned/optimized for the new channel. |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
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? | No | |
Existing Antenna Manufacturer and Type | Class | Class A |
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: | 295.0 kW | |
Manufacturer | ||
Model | TFU-24DSB-E | |
Year | 2011 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary (Backup) | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | 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 | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 8 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 860.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | ETU-8U4-HTP1C-27/35/39 | |
Year | 2017 | |
Justification for New Antenna | The existing antenna is single channel and must be replaced to accommodate new assigned channel. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | 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 |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
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 | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1350 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Auxiliary | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
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 | 500 feet per run | |
Justification for New Transmission Line | See attached exhibit titled "Sept. Amendment-Revised Repack Process for WFTV Orlando". |
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 | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
Ownership | Leased | |
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? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1214939 | |
Coordinates (NAD83) | Latitude (NAD83) | 28° 34' 08.2" N- |
Longitude (NAD83) | 081° 03' 15.6" W- | |
Overall Structure Height | 1612.84 feet | |
Support Structure Height | 1609.89 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 61.68 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 11/20/2000 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
St Cloud tower |
Modifications are needed to bring the tower up to the G standard. See attached plan for additional details. |
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? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1214939 | |
Coordinates (NAD83) | Latitude (NAD83) | 28° 34' 08.2" N- |
Longitude (NAD83) | 081° 03' 15.6" W- | |
Overall Structure Height | 1612.84 feet | |
Support Structure Height | 1609.89 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 61.68 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 11/20/2000 |
Facility ID | Call Sign | Service |
---|---|---|
48716 | WWKA | FM |
23443 | WDBO-FM | FM |
55454 | WRDQ | DTV |
Users |
---|
Wireless I'net |
Two-Way Radio |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | 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 | 100 | |
Explanation | Coordination of building and construction permits. | |
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 | 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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 35 | |
Justification | RF Consulting Engineer - To determine correct mask filter to avoid interference RF Consulting Engineer - 10-30 days to test for interference after mask filter is installed |
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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,732,680.00 | $2,300,508.54 | N/A | $695,769.65 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Primary Transmitter Power CD | $947,400.00 | $659,010.25 | $191,336.75 | ||
Three IOT system (90 kW) | $475,500.00 | $574,010.25 | Pricing is per manufacturer's quote. | $191,336.75 | N/A |
3 IOT Tubes | $382,500.00 | $0.00 | Price of tubes is included in the price of retuning the main transmitter (Quote_GA-00018301r1_WFTV PWR90D3 Channel Change 2016-11-29). | N/A | N/A |
60 kW mask filter | $89,400.00 | $85,000.00 | N/A | N/A | N/A |
Auxiliary Transmitter ULXTE-12 | $666,390.00 | $478,955.93 | $103,978.11 | ||
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $315,265.93 | N/A | $103,978.11 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | N/A | N/A |
1" Rigid Conduit and Wiring | $5,390.00 | $5,390.00 | N/A | N/A | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | $0.00 | N/A |
Auxiliary Transmitter ULXTE-50 | $1,118,890.00 | $1,162,542.36 | $400,454.79 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $929,864.36 | Per Manufacturer's quote and includes RF system and switching | $309,954.79 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $105,288.00 | The transmitter for the Ft. Christmas site will require a new service entrance and the associated switchgear. | N/A | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | N/A | N/A |
1" Rigid Conduit and Wiring | $5,390.00 | $5,390.00 | N/A | N/A | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | $90,500.00 | Per the attached quote "HVAC four 5 tons updated" the costs for equipment an installation of the required AC totaled 90,500.00. |
Actual Information Description | File Name |
---|---|
Three IOT system (90 kW) | |
3 IOT Tubes | Information not provided. |
60 kW mask filter | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | |
Switchgear - industrial 800 amp | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
1" Rigid Conduit and Wiring | Information not provided. |
25 Ton system | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Switchgear - industrial 800 amp | Information not provided. |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
1" Rigid Conduit and Wiring | Information not provided. |
25 Ton system |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,118,660.00 | $337,635.00 | N/A | $192,643.76 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Primary Antenna TUM20-O4SP-14/56H-2-R-T | $864,930.00 | $96,235.00 | $10,234.38 | ||
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | $768,000.00 | $0.00 | N/A | N/A | N/A |
Adding a module to existing combiner (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $10,235.00 | Pricing is from quotes and work performed by RF Engineer. | $10,234.38 | The initial sweep of the line and antenna verified the power handling and available channels of the line. the final sweep verified the system compatibility with the newly assigned channel. |
Re-tuneing elbow complex | $6,000.00 | $6,000.00 | Elbow complex tuning will require an RF Engineer and Tower Crew. | N/A | N/A |
Auxiliary Antenna ETU-8U4-HTP1C-27/35/39 | $253,730.00 | $241,400.00 | $182,409.38 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,881.28 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $235,000.00 | N/A | $178,528.10 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | Information not provided. |
Adding a module to existing combiner (without antenna) | Information not provided. |
Sweep test of existing antenna | |
Re-tuneing elbow complex | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $71,000.00 | $53,993.00 | N/A | $48,593.70 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Auxiliary Transmission Line | $71,000.00 | $53,993.00 | $48,593.70 | ||
Rigid Transmission Line - copper, 4 1/16" | $71,000.00 | $53,993.00 | N/A | $48,593.70 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $867,200.00 | $720,080.00 | N/A | $0.00 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Primary Tower TOWER | $223,100.00 | $12,000.00 | $0.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
Auxiliary Tower TOWER | $644,100.00 | $708,080.00 | $0.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $220,000.00 | Estimate from tower engineering firm to rig and unrig the tower for the required upgrade work. | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $472,620.00 | This work will bring the tower up to G standard. | $0.00 | The pricing is based on the quote from the structural engineering firm. |
Structural engineering tower load study for well documented tower | $12,600.00 | $15,460.00 | Pricing is from structural engineering study by TCI. | N/A | N/A |
St Cloud tower | $0.00 | $0.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $222,025.00 | $219,875.00 | N/A | $34,086.90 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Outside Professional Services | $222,025.00 | $219,875.00 | $34,086.90 | ||
Additional Field Engineering Service, 35 Days | $65,000.00 | $65,000.00 | RF Consulting Engineer - To determine correct mask filter to avoid interference at 5-days & 10-30 days to test for interference after mask filter is installed | $9,742.50 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | 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 -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 | $4,315.80 | 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 |
Project management of the transition | $15,800.00 | $15,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $8,625.00 | Quote from consulting engineer. | $12,153.60 | Legal and Engineering fees incurred for preparation, review, and filing of reimbursement for 399. |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $5,460.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,415.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $0.00 | Invoiced hours from the consultant for engineering documentation. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 35 Days | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | 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 | |
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. |
Project management of the transition | Information not provided. |
Prepare and or review reimbursement form | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
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), License to Cover Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $74,990.00 | $74,385.00 | N/A | $10,673.37 | N/A |
Total for all systems | $5,086,555.00 | $3,706,476.54 | N/A | $981,767.38 | N/A |
Other Expenses | $74,990.00 | $74,385.00 | $10,673.37 | ||
MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | Costs for the production of on-air and website announcements. | N/A | N/A |
Equipment Storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $42,300.00 | $42,300.00 | delivery and storage costs per transmitter manufacturer's quotes. | $10,673.37 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | Removal of old equipment and high voltage transformers from Ft Christmas and St Cloud sites. | N/A | N/A |
Local Zoning | $1,500.00 | $1,500.00 | N/A | N/A | 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 |
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 |
Actual Information Description | File Name |
---|---|
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
DTV Medical Facility Notification | 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. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,086,555.00 | $3,706,476.54 | $981,767.38 |
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. | Jeffrey M Juniet Director of Engineering 09/28/2018 |