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:
0000026787
FRN:
0003482189
Facility ID:
72123
Repack Channel:
21 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
12/21/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email 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

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) 457-4075 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 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.

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 SigmaCD-2200P2
Year 1999
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 46 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-60
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 38.4 kw
Other Transmitter Type  
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.

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 No
Size
Length
Other Electrical Service Yes
Description Various Main Site Electrical Work (See Exhibit 4).
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
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

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.

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? 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 stacked
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: 425.00 kW
Manufacturer
Model TFU-18GTH
Year 1998

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? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
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: 264.00 kW
Manufacturer
Model TFU-18GTH
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? 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 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: 264.00 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.

Interim Antenna

Back to Top

Other Antenna Costs

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? Broadband
Feed Line Size 7 3/16 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

Enter a list of RF channel numbers.

RF Channel Number
44
21
43

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

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.

Combiner Cage

24X20 fenced combiner cage area materials and installation. See Exhibit 7A

Install Combiner

Cost is for installing and proofing combiner.

Nitrogen Generator

Nitrogen Generator Upgrade. 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.

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.

Conduit

This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit.

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 1150 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 Broadband
Other Segment Length
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.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

RF Accessories

Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C.

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 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.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

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.)

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? 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

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
6594 WNIC FM
6592 WKQI FM
16817 WTVS DTV
59592 WJLB FM
6056 WRCJ-FM FM
59952 WDTW-FM FM
74211 WMYD 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: Minor 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

Permit Drawing Packages

Construction drawing packages for Tower and Ground Permits.

Structural Engineering

Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment (see Exhibit 6).

Tower Project Management

Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the repack.

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 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

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Site Coordination Meeting

Meeting to coordinate efforts among broadcasters, tower owner, and tower contractor.

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 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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Deinstall Old Transmitter

Deinstallation of present primary transmitter. (See Exhibit 3A Item G.)

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 $1,586,834.31 $1,524,783.17 N/A $424,059.72 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Primary Transmitter ULXTED-60 $1,586,834.31 $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
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
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $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

Components

Actual Information Description File Name
GatesAir Site Survey Information not provided.
State Sales Tax Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
1/3 Down payment for ULXTE-60 Main Transmitter.
Amount:
$424,059.72
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). Information not provided.

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 $584,433.00 $444,162.00 N/A $207,575.00 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Interim Antenna TFU-24 WB/VP-C160 $296,383.00 $276,766.00 $207,575.00
Conduit $833.00 $833.00 This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit (see Exhibit 7B). $625.01 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 7B. $43,200.00 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 7B). $1,250.00 N/A
Nitrogen Generator $5,000.00 $5,000.00 Please see Exhibit 7B $3,750.00 N/A
Install Combiner $8,333.00 $8,333.00 Cost is for installing and proofing combiner. See Exhibit 7B. $6,250.00 N/A
Combiner Cage $5,000.00 $5,000.00 24x20' fenced combiner cage area materials and installation with 10' privacy slats. See Exhibit 7B. $3,750.00 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 7B. $41,250.00 N/A
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) $16,400.00 $3,333.00 Pro-rata share (see Exhibit 7B). $2,500.00 N/A
New combiner, cost per channel (without antenna) $80,000.00 $76,667.00 Pro-rata share (see Exhibit 7B). $57,500.00 N/A
Sweep test of existing antenna $6,550.00 $3,333.00 See Exhibit 7B $2,499.99 N/A
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 7B). $45,000.00 N/A
Primary Antenna TFU-18GTH $288,050.00 $167,396.00 $0.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $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 $6,550.00 $6,400.00 N/A N/A N/A

Components

Actual Information Description File Name
Conduit

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 25% of the Interim Conduit. (See Exhibit 6C, 3-C-1)
Amount:
$208.34

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 50% of the Interim Conduit. (See Exhibit 6C, 3-C-1)
Amount:
$416.67
Interim Tower Rental

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This amount is 25% of Interim Site Rent, Exhibit 6C 1-B-1.
Amount:
$14,400.00

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This amount is 50% of Interim Site Rent, Exhibit 6C 1-B-1.
Amount:
$28,800.00
New Electrical Panel

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 25% of the Interim Site Electrical Sub Panels. (See Exhibit 6C, 3-C-6.)
Amount:
$416.67

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 50% of the Interim Site Electrical Sub Panels. (See Exhibit 6C, 3-C-6.)
Amount:
$833.33
Nitrogen Generator

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 25% of the Interim Nitrogen Generator. See Exhibit 6C, 3-D-1.
Amount:
$1,250.00

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 50% of the Interim Nitrogen Generator. (See Exhibit 6C, 3-D-1.)
Amount:
$2,500.00
Install Combiner

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Interim Combiner Installation, Exhibit 6C, 3-C-2.)
Amount:
$2,083.33

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Interim Combiner Installation, Exhibit 6C, 3-C-2.)
Amount:
$4,166.67
Combiner Cage

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 50% of the Interim Combiner Cage. (See Exhibit 6C, 3-C-3.)
Amount:
$2,500.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 25% of the Interim Combiner Cage. (See Exhibit 6C, 3-C-3.)
Amount:
$1,250.00
Interim Antenna Rigging

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Interim Antenna Installation, pro rata share. (See Exhibit 6C, 3-C-1.)
Amount:
$27,500.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Interim Antenna Installation, pro rata share. (See Exhibit 6C, 3-C-1.)
Amount:
$13,750.00
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 50% of the Interim Antenna Elbow Complex. (See Exhibit 6C, 3-C-2.)
Amount:
$1,666.67

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is for 25% of the Interim Antenna Elbow Complex. (See Exhibit 6C, 3-C-2.)
Amount:
$833.33
New combiner, cost per channel (without antenna)

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of the Interim Combiner. (See Exhibit 6C, 3-C-1.)
Amount:
$38,333.33

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of the Interim Combiner. (See Exhibit 6C, 3-C-1.)
Amount:
$19,166.67
Sweep test of existing antenna

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Antenna Line sweep test. (See Exhibit 6C, 3-C-2.)
Amount:
$1,666.66

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Antenna Line sweep test. (See Exhibit 6C, 3-C-2.)
Amount:
$833.33
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of the Interim Antenna, pro rata share. (See Exhibit 6C, 3-B.)
Amount:
$30,000.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of the Interim Antenna, pro rata share. (See Exhibit 6C, 3-B.)
Amount:
$15,000.00
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.

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 $743,319.96 $416,120.66 N/A $84,375.00 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Interim Transmission Line $409,287.54 $163,522.54 $84,375.00
Rigid Transmission Line - copper, 7 3/16" broadband $323,375.00 $77,610.00 Pro-rata Material costs for 995 foot 7-3/16" Broadband transmission line and three (3) elbows (see Exhibit 7B). $58,207.50 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
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 7B.) $26,167.50 N/A
Primary Transmission Line $334,032.42 $252,598.12 $0.00
RF Accessories $74,132.42 $74,132.42 Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. N/A N/A
Rigid Transmission Line - copper, 6 1/8" broadband $259,900.00 $178,465.70 Required for new antenna (see Exhibit 5). N/A N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16" broadband

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Interim Transmission Line, pro rata share. (See Exhibit 6C, 3-A.)
Amount:
$38,805.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Interim Transmission Line, pro rata share. (See Exhibit 6C, 3-A.)
Amount:
$19,402.50
Interim Coax Switch Information not provided.
TX Line to Interim Combiner

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of materials and labor to connect Interim transmitter to combiner. (See Exhibit 6C, 1-B-1.)
Amount:
$17,445.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of materials and labor to connect Interim transmitter to combiner. (See Exhibit 6C, 1-B-1.)
Amount:
$8,722.50
RF Accessories Information not provided.
Rigid Transmission Line - copper, 6 1/8" broadband 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 $618,813.00 $442,480.00 N/A $31,860.00 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Primary Tower GTOWER $618,813.00 $442,480.00 $31,860.00
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 6B. $4,749.99 N/A
Tower Project Management $14,480.00 $14,480.00 Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the $10,860.00 N/A
Permit Drawing Packages $9,400.00 $9,400.00 Permit drawing packages for tower ($4,700) and building A&E. See Exhibit 6B. $7,050.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $8,267.00 Cost decreased from prior estimate. See Exhibit 6B. $6,200.01 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $400,000.00 N/A N/A N/A
Minor tower reinforcement/modifications $153,500.00 $4,000.00 Cost for plumb and tension after customer installation is complete. See Exhibit 6B. $3,000.00 N/A

Components

Actual Information Description File Name
Structural Engineering

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Structural Analysis, pro rata share. (See Exhibit 6C, 3-A-1.)
Amount:
$1,583.33

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Structural Analysis, pro rata share. (See Exhibit 6C, 3-A-1.)
Amount:
$3,166.66
Tower Project Management

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Interim plus Primary project management. (See Exhibit 6C, 1-A-1 plus Exhibit 7C, 3-D-1.)
Amount:
$7,240.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Interim plus Primary project management. (See Exhibit 6C, 1-A-1 plus Exhibit 7C 3-D-1.)
Amount:
$3,620.00
Permit Drawing Packages

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Tower plus Building Permit Packages, pro rata share. (See Exhibit 7C, 3-D-1 ($4,700 twice).
Amount:
$4,700.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Tower plus Building Permit Packages, pro rata share. (See Exhibit 7C, 3-D-1 ($4,700 twice).
Amount:
$2,350.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Tower Mapping, pro rata share. (See Exhibit 7C, 3-A-1.)
Amount:
$4,133.34

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Tower Mapping, pro rata share. (See Exhibit 7C, 3-A-1.)
Amount:
$2,066.67
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Minor tower reinforcement/modifications

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of tower Plumb and Tension, pro rata share. (See Exhibit 7C, 3-A-2.)
Amount:
$2,000.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of tower Plumb and Tension, pro rata share. (See Exhibit 7C, 3-A-2.)
Amount:
$1,000.00

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 $85,565.00 $65,083.00 N/A $6,550.00 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Outside Professional Services $85,565.00 $65,083.00 $6,550.00
Site Coordination Meeting $2,500.00 $2,500.00 Meeting to coordinate efforts between broadcasters, tower owner, and tower contractors. $1,875.00 N/A
RF Exposure Measurements $20,500.00 $3,333.00 RF Exposure measurements. See Exhibit 7B. $2,500.00 N/A
ASR modification (prepare FCC Form 854) $2,050.00 $250.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $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 $1,535.00 $1,500.00 N/A N/A N/A
Project management of the transition $38,500.00 $37,500.00 Company lacks internal resources. N/A 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
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $875.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A $1,300.00 N/A

Components

Actual Information Description File Name
Site Coordination Meeting

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Site Coordination Meetings, pro rata share. (See Exhibit 7C, 1-B-1.)
Amount:
$1,250.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Site Coordination Meetings, pro rata share. (See Exhibit 7C, 1-B-1.)
Amount:
$625.00
RF Exposure Measurements

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Interim RF Exposure Measurements, pro rata share. (See Exhibit 6C, 1-A-4.)
Amount:
$1,666.67

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Interim RF Exposure Measurements, pro rata share. (See Exhibit 6C, 1-A-4.)
Amount:
$833.33
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations 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, License to Cover Application Information not provided.
Project management of the transition Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Conduct review of channel assignment. Determine Max ERP.
Amount:
$875.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
Prepare Engineering Section of FCC Construction Permit Application.
Amount:
$1,300.00

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 $82,797.80 $76,539.80 N/A $562.50 N/A
Total for all systems $3,701,763.07 $2,969,168.63 N/A $754,982.22 N/A
Other Expenses $82,797.80 $76,539.80 $562.50
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
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. $562.50 N/A
Local Zoning $5,000.00 $5,000.00 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
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $5,000.00 N/A N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Deinstall Old Transmitter Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits

Component Description:
Invoice is 50% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 50% of Building Permit costs. (See Exhibit 7C, 1-A-3.)
Amount:
$375.00

Component Description:
Invoice is 25% Down Payment for $438,330 ATC total estimated cost, main plus interim. (See Exhibits 6C and 7C). This cost is 25% of Building Permit costs. (See Exhibit 7C, 1-A-3.)
Amount:
$187.50
Local Zoning Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification Information not provided.
MVPD Notification of Channel Change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,701,763.07 $2,969,168.63 $754,982.22

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


12/21/2018

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


12/21/2018

Attachments

Back to Top