Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
INDEPENDENCE TELEVISION COMPANY |
Keith Wilkowski 624 W. MUHAMMAD ALI BLVD LOUISVILLE, KY 40203 United States |
+1 (419) 277-6006 | kwilkowski@blockcommunications.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Gary Schroder Chief Engineer WDRB-Independence Television |
Steve Ballard 624 W. Muhammad Ali Louisville, KY 40203 United States |
+1 (502) 584-6441 | sballard@wdrb.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 | The FCC allocated us two frequencies that aren't adjacent to each other (16 & 32). This combination will require 4 antennas and 4 feedlines. The existing tower will not support that much weight. We request to construct a new tower with a "T" top design. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Aux/Standby transmitter | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | No | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | CZ1000 | |
Year | 2002 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 1 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | N/A | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 0.01 kW | |
Justification for New Transmitter | N/A. Station is not seeking reimbursement for AUX Transmitter or equipment. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 100.0 feet | |
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 | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | DCX Millineum | |
Year | 2005 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-72 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 58 kW | |
Justification for New Transmitter | Comark, Our present transmitter manufacturer will not support the retuning of our existing IOT transmitters. Our intention is to replace them. We will pay extra for a model with power ratings for ATSC 3.0. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 100.0 feet | |
Other Electrical Service | Yes | |
Description | Two transmitters, main and Aux will need to be wired simultaneously. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Mask Filter |
ATSC Mask filter Kit |
RF Accessories |
RF dummy load, 4 port switch, switch controller |
Demolition |
To prepare for the installation of the new transmitters, we will be required to remove 3 beam transformers, filled with mineral oil. |
Installation and proof |
Installation of transmitter and proof of performance |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Aux/Standby antenna | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
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 | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32DSB-R04TC | |
Year | 2005 |
Facility ID | Call Sign |
---|---|
28476 | WDRB |
34167 | WBKI |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Aux/Standby | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 724.0 kW | |
Manufacturer | ||
Model | ATW16H3-HSCX-32H | |
Year | 2018 | |
Justification for New Antenna | Side Mounted Horizontally-only Polarized UHF Trasar Television Transmitting Antenna. Rated for 50kw average input power |
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 inches | |
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 |
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? | Yes | |
Is the existing antenna directional? | No | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-32-GTH-R-06 | |
Year | 2009 |
Facility ID | Call Sign |
---|---|
34167 | WBKI |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | ATW25H3-ET0-32H | |
Year | 2018 | |
Justification for New Antenna | Require new antenna due to new frequency allocation. Costs listed reflect a $15,500.00 up charge for ATSC 3.0 compliant ( Elliptical ) antenna. |
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 | 7 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
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 | Aux/standby | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 960 feet per run |
Facility ID | Call Sign |
---|---|
34167 | WBKI |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Aux/Standby | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1040 feet per run | |
Justification for New Transmission Line | Required due to new frequency allocation. |
Name | Description |
---|---|
Dehydrator |
New dehydrator required for six and one eighth inch 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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1043 feet per run |
Facility ID | Call Sign |
---|---|
34167 | WBKI |
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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1123 feet per run | |
Justification for New Transmission Line | Required due to new frequency allocation. |
Name | Description |
---|---|
Dehydrator |
New Dehydrator required for seven and three sixteenths inch line. |
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 | Construct New |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
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? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1028421 | |
Coordinates (NAD83) | Latitude (NAD83) | 38° 21' 00.0" N- |
Longitude (NAD83) | 085° 50' 57.0" W- | |
Overall Structure Height | 999.99 feet | |
Support Structure Height | 944.87 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 960.95 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Independence Television | |
Date Constructed | 12/01/1972 |
Facility ID | Call Sign | Service |
---|---|---|
34167 | WBKI | DTV |
28476 | WDRB | DTV |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | Yes | |
Height | 999.99 feet | |
Justification for New Tower | The FCC allocated us two frequencies that aren't adjacent to each other (16 & 32). This combination will require 4 antennas and 4 feedlines. The existing tower will not support that much weight. We request to construct a new tower with a "T" top design. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Install tower and ice bridge |
Charges for the installation of the tower and new ice bridge |
Purchase six and one eighth inch hangers |
Utilized to hang six and one eighth inch feedline |
Shipping Freight |
Freight charges for tower components |
Installation services |
Installation of two WDRB antennas and two WDRB feedlines. Remove old equipment from existing tower and mount on new tower. |
Transmission line designs |
Design drawings of transmission lines |
Purchase seven and three sixteenth inch hangers |
Utilized to hang seven and three sixteenth inch feedline |
Electric |
Provide electricity to base of tower for lighting and ENG antennas. |
Foundation |
Concrete work for pier and anchors |
State taxes |
State taxes at 7% for the new tower |
Demolition |
Removal of old tower and all apparatuses not utilized. |
Fence removal and installation |
Costs for removing existing fence and installing new fence around new tower and guy anchors. |
Rental of heavy equipment |
Rental of a Sky-jack to off load transmitters and other equipment. |
Asphalt repair |
Funds needed to repair the existing asphalt surface of the tower area after construction, |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
Explanation | WDRB does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing. | |
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 | Yes | |
For Auxiliary Facility | No | |
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 | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
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 | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 14 | |
Justification | Taking signal measurements of predetermined radials which will be used to compare after transition. |
Name | Description |
---|---|
Structural Engineering Analysis of Tower |
Mark Malouf performed a total of two (to date) structural tower analysis on the WBKI/WDRB existing tower. |
RF Consultant D. Everist |
Rf Consultant that files Engineering studies on our behalf. |
Advanced site survey GA999TS |
Site survey performed by transmitter manufacturer. |
Existing-Tower Inspection |
Coast-To-Coast Tower performed an inspection for us on the existing tower |
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 | 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? | No | |
Does this relocation require Equipment Storage? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Project management fees internal |
Cost of station personnel man hours working on repack planning |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,114,540.30 | $1,621,867.98 | N/A | $980,854.29 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Primary Transmitter ULXTE-72 | $2,086,390.30 | $1,621,867.98 | $980,854.29 | ||
Demolition | $4,500.00 | $4,500.00 | N/A | $4,500.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,347,578.86 | GatesAir Quote Q-78329 | $831,293.23 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $12,998.82 | GatesAir Quote Q-65984 | $4,332.94 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
Other Electrical Service: Two transmitters, main and Aux will need to be wired simultaneously. | $37,500.00 | $37,500.00 | N/A | $4,332.94 | N/A |
Installation and proof | $82,198.75 | $82,198.75 | GatesAir Quote Q-65984 | $54,799.16 | N/A |
Mask Filter | $69,975.88 | $69,975.88 | GatesAir Quote Q-65984 | $46,871.06 | N/A |
RF Accessories | $62,215.67 | $62,215.67 | GatesAir Quotes Q-65984 and Q-78329 | $34,724.96 | N/A |
Auxiliary Transmitter N/A | $28,150.00 | $0.00 | $0.00 | ||
UHF - Air Cooled Solid State Transmitter 0.01 kW | $0.00 | $0.00 | N/A. Station is not seeking reimbursement for AUX Transmitter or equipment. | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $0.00 | N/A. Station is not seeking reimbursement for AUX Transmitter or equipment. | N/A | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $0.00 | N/A. Station is not seeking reimbursement for AUX Transmitter or equipment. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Demolition | |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
Transformer 3 phase/480v - 300 KVA | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other Electrical Service: Two transmitters, main and Aux will need to be wired simultaneously. | |
Installation and proof | |
Mask Filter | |
RF Accessories | |
UHF - Air Cooled Solid State Transmitter 0.01 kW | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $546,775.74 | $477,112.48 | N/A | $326,967.56 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Primary Antenna ATW25H3-ET0-32H | $315,390.00 | $257,637.74 | $227,019.92 | ||
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $27,192.00 | This is the price quoted by ERI for all the elbows in the line (12). Actual cost may change after we pay for the transmission line design. | $10,820.42 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $220,820.74 | ERI Quote20170929827RevE | $213,424.50 | N/A |
Sweep test of existing antenna | $6,730.00 | $4,625.00 | per proposal 20170929-827 Rev E | $2,775.00 | N/A |
Auxiliary Antenna ATW16H3-HSCX-32H | $231,385.74 | $219,474.74 | $99,947.64 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,904.00 | This is the cost figure the manufacture had listed for the elbow complex. | $5,897.64 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $13,000.00 | N/A | $7,800.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 724 kW input, horizontally polarized | $183,945.74 | $183,945.74 | This Auxiliary Antenna is a Side Mounted Horizontally Polarized UHF Trasar Television Transmitting Antenna. Rated for 50kw average input power | $86,250.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $4,625.00 | per proposal 20170929-827 Rev E | N/A | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - High Power, Side Mount, basic slot antenna, 724 kW input, horizontally polarized | |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $556,935.00 | $556,616.00 | N/A | $276,999.58 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Primary Transmission Line | $335,885.00 | $363,960.00 | $183,949.58 | ||
Rigid Transmission Line - copper, 7 3/16" | $325,670.00 | $353,745.00 | ERI Quote20170929827RevE | $178,354.88 | N/A |
Dehydrator | $10,215.00 | $10,215.00 | N/A | $5,594.70 | N/A |
Auxiliary Transmission Line | $221,050.00 | $192,656.00 | $93,050.00 | ||
Rigid Transmission Line - copper, 6 1/8" | $210,080.00 | $181,686.00 | ERI Quote20170929827RevE | $87,455.30 | N/A |
Dehydrator | $10,970.00 | $10,970.00 | N/A | $5,594.70 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 7 3/16" | |
Dehydrator | |
Rigid Transmission Line - copper, 6 1/8" | |
Dehydrator |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,852,875.50 | $2,642,376.50 | N/A | $764,068.80 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $2,852,875.50 | $2,642,376.50 | $764,068.80 | ||
Shipping Freight | $11,696.00 | $11,696.00 | N/A | N/A | N/A |
Demolition | $160,715.00 | $160,715.00 | N/A | N/A | N/A |
Purchase six and one eighth inch hangers | $29,922.00 | $29,922.00 | N/A | N/A | N/A |
Foundation | $200,000.00 | $200,000.00 | N/A | $43,320.00 | N/A |
Asphalt repair | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Rental of heavy equipment | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Transmission line designs | $9,250.00 | $9,250.00 | N/A | $5,550.00 | N/A |
Installation services | $89,286.00 | $89,286.00 | N/A | $15,300.00 | N/A |
Electric | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Fence removal and installation | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Install tower and ice bridge | $686,250.50 | $686,250.50 | ERI Quote20170929827RevE | $411,750.30 | N/A |
State taxes | $134,843.00 | $134,843.00 | N/A | N/A | N/A |
Purchase seven and three sixteenth inch hangers | $55,413.00 | $55,413.00 | N/A | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $1.00 | Cost reflected in new tower expense | N/A | N/A |
New tower | $1,250,000.00 | $1,250,000.00 | N/A | $288,148.50 | N/A |
Actual Information Description | File Name |
---|---|
Shipping Freight | Information not provided. |
Demolition | Information not provided. |
Purchase six and one eighth inch hangers | Information not provided. |
Foundation | |
Asphalt repair | Information not provided. |
Rental of heavy equipment | Information not provided. |
Transmission line designs | |
Installation services | |
Electric | Information not provided. |
Fence removal and installation | Information not provided. |
Install tower and ice bridge | |
State taxes | Information not provided. |
Purchase seven and three sixteenth inch hangers | Information not provided. |
Tall Tower (greater than 500') | Information not provided. |
New tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $328,658.00 | $304,953.00 | N/A | $57,319.75 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Outside Professional Services | $328,658.00 | $304,953.00 | $57,319.75 | ||
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $1,650.00 | Please see the attached invoice from TERRACON # TB18642-1 | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,000.00 | Please see the attached invoice from TERRACON # TB18642-1 | N/A | N/A |
Existing-Tower Inspection | $5,000.00 | $5,000.00 | N/A | $5,000.00 | N/A |
Advanced site survey GA999TS | $17,353.00 | $17,353.00 | N/A | $8,185.20 | N/A |
Structural Engineering Analysis of Tower | $16,800.00 | $16,800.00 | Per Hodge Structural Engineers invoice | $16,800.00 | N/A |
Additional Field Engineering Service, 14 Days | $11,650.00 | $11,650.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $5,000.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
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 - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Project management of the transition | $94,010.00 | $90,750.00 | N/A | $22,334.55 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
RF Consultant D. Everist | $50,000.00 | $50,000.00 | N/A | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
Existing-Tower Inspection | |
Advanced site survey GA999TS | |
Structural Engineering Analysis of Tower | |
Additional Field Engineering Service, 14 Days | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Project management of the transition | |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
RF Consultant D. Everist | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $43,080.00 | $35,515.00 | N/A | $0.00 | N/A |
Total for all systems | $6,442,864.54 | $5,638,440.96 | N/A | $2,406,209.98 | N/A |
Other Expenses | $43,080.00 | $35,515.00 | $0.00 | ||
Project management fees internal | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $4,000.00 | $4,000.00 | N/A | N/A | N/A |
Non-zoning permits | $3,000.00 | $3,000.00 | 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 | $335.00 | $325.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $4,000.00 | N/A | N/A | N/A |
Local Zoning | $7,000.00 | $7,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,442,864.54 | $5,638,440.96 | $2,406,209.98 |
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. | Gary Schroder Chief Engineer 01/29/2019 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Gary Schroder , Schroder . Chief Engineer 01/29/2019 |