Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027372
FRN:
0003742608
Facility ID:
12499
Repack Channel:
33 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
10/26/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

PHILADELPHIA TELEVISION STATION WPSG, INC.

Doing Business As: PHILADELPHIA TELEVISION STATION WPSG, INC.

Daniel G. Ryson

1725 DESALES ST NW

SUITE 501

WASHINGTON, DC 20036

United States

+1 (202) 457-4074 DRYSON@CBS.COM Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

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) 457-4074 dryson@cbs.com

Broadcaster Information and Transition Plan

Back to Top
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 side mount antenna for interim use will be installed on tower ASR 1023152 while new top mount stacked UHF ch 33 antenna is mounted on tower ASR 1035474.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
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 CD200P2
Year 1999
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 50 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTED-80
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 50.6 kw
Other Transmitter Type  
Justification for New Transmitter Manufacturer cannot retune any IOT transmitters (Attachment 1) and the proposed solid-state transmitter (Attachment 2) is less expensive than a new IOT transmitter (Attachment 3). See Statement and Attachment 7 for additional justification.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 4 inches
Length 75.0 feet
Other Electrical Service Yes
Description 100 feet each of two-inch and three-inch conduit.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

RF Accessories, Switching

Various RF Accessories and Inside RF Switching required by repack transmitter. See Attachment 18, Item C.

Electrical Accessories

150 kVA Transformer and Parallel Surge Suppressor. Required for reliable operation of primary transmitter. See Attachment 18, Item D.

Shipping

Transmitter Shipping. See Attachment 18, Page 1.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model Maxiva ULXTE-40
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 25 kw
Other Transmitter Type  
Justification for New Transmitter Interim transmitter for UHF 32 use while main transmitter, antenna, and T/L are replaced for operation on UHF 33.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power
Rigid Conduit and Wiring Yes
Size 4 inches
Length 50.0 feet
Other Electrical Service Yes
Description One hundred feet each of two-inch and three-inch conduit.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 5 tons
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

RF Accessories

Various RF Accessories required by repack transmitter. See Attachment 4, Item C.

Shipping

Transmitter Shipping. See Attachment 4, Page 1.

Electrical Accessories

150 kVA Transformer and Parallel Surge Suppressor. Required for reliable operation of primary transmitter. See Attachment 4, Item D.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top-mount stacked
Antenna position in stack Bottom
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: 800.00 kW
Manufacturer
Model TFU-26GTH-R-C190SP
Year 1999

Primary Antenna

Back to Top

New Antenna Costs

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? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount stacked
Antenna position in stack Top
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: 800.00 kW
Manufacturer
Model TFU-26GTH/VP-R C190SP
Year 2018
Justification for New Antenna Existing antenna cannot be retuned.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches
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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Feed Through Components

Elbows, cut lengths and hangers required to route transmission line from antenna input through antenna below into tower. See Attachment 5.

Wedding Cake Adapter

Mechanical adapter for top mounting in a stack. See Attachment 5.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization 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: 190.60 kW
Manufacturer
Model TFU-16WB/VP C160
Year 2018
Justification for New Antenna Off site use due to construction of post transition facility.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1241 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 1386 feet per run
Justification for New Transmission Line Existing segments incorrect match for new channel.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 800 feet per run
Justification for New Transmission Line New interim site requires new T/L

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1231524
Coordinates (NAD83) Latitude (NAD83) 40° 02' 30.1" N-
Longitude (NAD83) 075° 14' 10.1" W-
Overall Structure Height 1254.91 feet
Support Structure Height 1124.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 292.98 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Global Tower, LLC. through American Towers, LLC
Date Constructed 11/02/2011

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
7623 WGTW-TV DTV
9622 WOGL FM
51434 WTDY-FM FM
1283 KJWP DTV
12211 WPPZ-FM FM
30572 WPHI-FM FM
28480 WYBE DTV
65190 WRTI FM
28628 WIP-FM FM
74213 WXTU FM
60560 WUVP-DT DTV
51984 WPPX-TV DTV
63153 WCAU DTV

Primary Tower

Back to Top

Tower Modification Costs

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: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Candelabra
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Site Coordination Meeting

Site coordination meetings with tower owner, other broadcasters, contractors, and vendors involved with the site deliveries and construction. See Attachment 9 Line 1-B-1.

Tower Project Management

Project management fee from tower owner. Scheduling and management of the timelines and schedules occurring during the repack. See Attachment 9 Line 1-A-1.

Structural Engineering

Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. See Attachment 9 Line 3-A-1.

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Post-Transition Primary
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 No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1035474
Coordinates (NAD83) Latitude (NAD83) 40° 02' 33.0" N-
Longitude (NAD83) 075° 14' 32.0" W-
Overall Structure Height 1276.23 feet
Support Structure Height 1272.95 feet
Ground Elevation Above Mean Sea Level (AMSL) 242.78 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner ABC, INC. DBA = WPVI-TV
Date Constructed 10/23/1998

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
25453 KYW-TV DTV
8616 WPVI-TV DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

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: No reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Interim
Ownership Leased
Is this tower consider Complex?
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? No
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1023152
Coordinates (NAD83) Latitude (NAD83) 40° 02' 39.0" N-
Longitude (NAD83) 075° 14' 25.0" W-
Overall Structure Height 1116.13 feet
Support Structure Height 1112.85 feet
Ground Elevation Above Mean Sea Level (AMSL) 252.29 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner ABC INC DBA = WPVI-TV
Date Constructed 01/01/1957

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
25453 KYW-TV DTV
8616 WPVI-TV DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Other
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 250
Explanation Company lacks sufficient 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 No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
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 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 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 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 No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
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 No
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? 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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,850,708.79 $2,704,822.31 N/A $794,141.89 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Interim Transmitter Maxiva ULXTE-40 $1,190,643.36 $1,045,356.88 $291,302.29
Electrical Accessories $7,380.82 $7,380.82 Transmitter Electrical Accessories. Includes Step-Down Transformer and Surge Suppressor. See Attachment 4, Item D. N/A N/A
Shipping $7,700.00 $7,700.00 Transmitter Shipping. Please see Attachment 4, Page 1. N/A N/A
RF Accessories $78,062.54 $78,062.54 RF Accessories Required for Transmitter. Please See Attachment 4, Item C. N/A N/A
UHF inside RF system including switching $143,500.00 $140,000.00 N/A N/A N/A
5 Ton system $19,700.00 $19,250.00 Widelity Cost Catalog estimate N/A N/A
Other Electrical Service: One hundred feet each of two-inch and three-inch conduit. $7,400.00 $7,400.00 Required to power transmitter equipment. N/A N/A
4" Rigid Conduit and Wiring (Cost per foot) $4,900.00 $4,800.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $922,000.00 $780,763.52 See Attachment 2, Items A, B, and E. $291,302.29 N/A
Primary Transmitter ULXTED-80 $1,660,065.43 $1,659,465.43 $502,839.60
Shipping $17,300.00 $17,300.00 Transmitter Shipping from Factory. See Attachment 18, Page 1. N/A N/A
Electrical Accessories $15,592.24 $15,592.24 Transmitter Electrical Accessories. Includes Step-Down Transformer and Parallel Surge Suppressor. See Attachment 18 - Item D. N/A N/A
RF Accessories, Switching $204,253.19 $204,253.19 RF Accessories and Switchless Combiner. Replaces Similar Existing Combiner. See Attachment 18 Item C. N/A N/A
5 Ton system $19,700.00 $19,250.00 Widelity Cost Catalog estimate N/A N/A
Other Electrical Service: 100 feet each of two-inch and three-inch conduit. $7,400.00 $7,400.00 100 feet each of two-inch and three-inch conduit. Widelity Cost Catalog pricing used. N/A N/A
4" Rigid Conduit and Wiring (Cost per foot) $7,350.00 $7,200.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 50.6 kW $1,388,470.00 $1,388,470.00 This cost is for an IOT transmitter capable of meeting the HPol-only ERP. See Engineering Statement, Attachment 3, and Attachment 7. $502,839.60 N/A

Components

Actual Information Description File Name
Electrical Accessories Information not provided.
Shipping Information not provided.
RF Accessories Information not provided.
UHF inside RF system including switching Information not provided.
5 Ton system Information not provided.
Other Electrical Service: One hundred feet each of two-inch and three-inch conduit. Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
1/3 Down Payment, Interim Transmitter. See Quote Provided as Attachment 4.
Amount:
$291,302.29
Shipping Information not provided.
Electrical Accessories Information not provided.
RF Accessories, Switching Information not provided.
5 Ton system Information not provided.
Other Electrical Service: 100 feet each of two-inch and three-inch conduit. Information not provided.
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Liquid Cooled Solid State Transmitter 50.6 kW

Component Description:
Transmitter 1/3 Down Payment. See Attachment 19 and Attachment 18 - Revised Transmitter Quote Q-74288.
Amount:
$502,839.60

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $473,906.00 $410,937.00 N/A $0.00 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Interim Antenna TFU-16WB/VP C160 $134,620.00 $135,328.00 $0.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $22,000.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized $100,400.00 $101,928.00 Please see Attachment 8, Line 1. The estimate includes a broadband elbow complex (Attachment 8, Line 3) and excludes vertical polarization cost. N/A N/A
Primary Antenna TFU-26GTH/VP-R C190SP $339,286.00 $275,609.00 $0.00
Wedding Cake Adapter $18,330.00 $18,330.00 Required to top mount antenna in a stack. See Attachment 5. N/A N/A
Feed Through Components $20,906.00 $20,906.00 Required elbows, cut lengths and hangers to route line from antenna input through antenna below into tower. See Attachment 5. N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $10,298.00 See Attachment 5. N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 See Attachment 5. N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $219,675.00 See Attachment 5 Line 1 (cost of vertical polarization component subtracted from cost shown.) N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $453,842.00 $343,796.60 N/A $0.00 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Interim Transmission Line $180,800.00 $153,130.60 $0.00
Rigid Transmission Line - copper, 6 1/8" broadband $180,800.00 $153,130.60 See Attachment 8, Line 2. N/A N/A
Primary Transmission Line $273,042.00 $190,666.00 $0.00
Rigid Transmission Line - copper, 6 1/8" $273,042.00 $190,666.00 See Attachment 5 Line 6. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,519,355.00 $724,255.00 N/A $12,700.00 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Primary Tower GTOWER $444,155.00 $199,255.00 $0.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $6,200.00 Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 9 line 3-A-1. $0.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $184,000.00 Antenna to be removed is the top of a stack on a candelabra. Transmission line to be removed. See Attachment 9 Line 3-C-1. N/A N/A
Tower Project Management $2,500.00 $2,500.00 Project management fee from tower owner. Scheduling and management of the timelines and schedules occurring during the repack. See Attachment 9 Line 1-A-1. N/A N/A
Site Coordination Meeting $1,667.00 $1,667.00 Site coordination meetings with tower owner, other broadcasters, contractors, and vendors involved with the site deliveries and construction. See Attachment 9 Line 1-B-1. N/A N/A
Structural Engineering $4,888.00 $4,888.00 Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. See Attachment 9 Line 3-A-1. N/A N/A
Auxiliary Tower TOWER $230,600.00 $112,500.00 $3,950.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $12,500.00 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV (Facility ID 25453). $3,950.00 N/A
Tall Tower (greater than 500') $205,000.00 $100,000.00 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV. N/A N/A
Auxiliary Tower TOWER $844,600.00 $412,500.00 $8,750.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $12,500.00 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV. $8,750.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $200,000.00 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV (Facility ID 25453). Tower is complex due to stacked antennas. N/A N/A
Major tower reinforcement/modifications $409,500.00 $200,000.00 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV. N/A N/A

Components

Actual Information Description File Name
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Tower Project Management Information not provided.
Site Coordination Meeting Information not provided.
Structural Engineering Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Invoice is for a 50% Down payment. Because this expense is shared with KYW-TV Facility ID 25453, WPSG seeks reimbursement for only half of the Total Invoice Amount.
Amount:
$3,950.00

Component Description:
This is a duplicated invoice, which has been superseded by Attachment 10C. Please permanently delete or reject this invoice as an administrative correction.
Amount:
N/A
Tall Tower (greater than 500') Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Invoice is for a 50% Down payment. Because this expense is shared with KYW-TV Facility ID 25453, WPSG seeks reimbursement for only half of the Total Invoice Amount.
Amount:
$4,375.00

Component Description:
This is a duplicated invoice, which has been superseded by Attachment 12C. Please permanently delete or reject this invoice as an administrative correction.
Amount:
N/A

Component Description:
This is a duplicated invoice, which has been superseded by Attachment 11C. Please permanently delete or reject this invoice as an administrative correction.
Amount:
N/A

Component Description:
Invoice is for a 50% Down payment. Because this expense is shared with KYW-TV Facility ID 25453, WPSG seeks reimbursement for only half of the Total Invoice Amount.
Amount:
$4,375.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Major tower reinforcement/modifications Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $56,930.00 $55,500.00 N/A $2,550.00 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Outside Professional Services $56,930.00 $55,500.00 $2,550.00
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A $1,375.00 N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $1,175.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Project management of the transition $38,500.00 $37,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare FCC Form 2100 CP Application, Engineering Section.
Amount:
$1,375.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Further interference study
Amount:
$562.50

Component Description:
Preliminary interference study.
Amount:
$612.50
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Project management of the transition Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $52,778.00 $46,765.00 N/A $0.00 N/A
Total for all systems $5,407,519.79 $4,286,075.91 N/A $809,391.89 N/A
Other Expenses $52,778.00 $46,765.00 $0.00
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $15,000.00 $15,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $20,000.00 $20,000.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $5,250.00 N/A N/A N/A
Local Zoning $5,000.00 $5,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,407,519.79 $4,286,075.91 $809,391.89

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


10/26/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

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


10/26/2018

Attachments

Back to Top