| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
CBS OPERATIONS INC. Doing Business As: CBS OPERATIONS INC. |
Daniel G. Ryson 1725 DESALES ST NW SUITE 501 WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Daniel G Ryson CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | Temporarily move to an interim site with a broadband antenna. Install a broadband transmitter capable of operating on pre and post transition channels for use when present site is rebuilt with new antenna, transmission line, and transmitter equipment. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX | |
| Year | 2001 | |
| 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 | ULXTED-80 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 50.6 kW | |
| Justification for New Transmitter | Comark will not re-tune any IOT transmitter (see Attachment 1). Proposed "upgraded" transmitter (see Attachment 15) costs more than "non-upgraded" transmitter (see Attachment 3) which is basis for reimbursement. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 2 inches | |
| Length | 200.0 feet | |
| Other Electrical Service | Yes | |
| Description | 100 linear feet of 4-inch conduit. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 15 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 3200.0 square feet | |
| 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 |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | ULXTE-60 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 30 kW | |
| Justification for New Transmitter | Interim transmitter and site required while main tower is reinforced and main site is rebuilt. Broadband PAs specified. See Statement 2. |
| 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 | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | Yes | |
| Description | Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. | |
| 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
| 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 | Emergency Only | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | No | |
| Is this 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: | 298.0 kW | |
| Manufacturer | ||
| Model | SW-16 | |
| Year | 1988 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Auxiliary (Post Transition) | |
| 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 | 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: | 298.0 kW | |
| Manufacturer | ||
| Model | TFU-24DSC-R O4 | |
| Year | 2019 | |
| Justification for New Antenna | Existing auxiliary antenna is narrowband and not suitable for use on channel 19. |
| 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? | No |
| 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? | No | |
| Is the existing antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | 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: | 550.0 kW | |
| Manufacturer | ||
| Model | TFU-30E | |
| Year | 1987 |
| 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: | 700.0 kW | |
| Manufacturer | ||
| Model | TFU-27ETT/VP-R O6 | |
| Year | 2019 | |
| Justification for New Antenna | Present owned antenna is narrowband and will not work on post-transition channel. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 8 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? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Mounting Adapter |
Five foot Mounting Adapter allows antenna to mount onto tower top plate. |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Rent Temporary | |
| Ownership | Leased | |
| Owner | Florida West Coast Public Broadcasting, Inc. | |
| 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 | |
| Antenna position in stack | Bottom | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 12 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 713.00 MHz | |
| Design power capacity in use | 0.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 417.0 kW | |
| Manufacturer | ||
| Model | TUP-05-12-60-1 | |
| Year | 2006 | |
| Justification for New Antenna | Renting Existing Antenna. |
| Section | Question | Response |
|---|---|---|
| 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 an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Test Adapter |
Test adapter for detailed measurement of interim antenna and line. |
| 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 | Backup | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmission currently shared with any other stations? | No | |
| 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 | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1000 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Backup | |
| 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 | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1000 feet per run | |
| Justification for New Transmission Line | Please see Statement 2. Note: We propose to replace 1,000 feet of 8 3/16-inch line with less expensive 7 3/16-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? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Waveguide | |
| Diameter | N/A | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1492 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1540 feet per run | |
| Justification for New Transmission Line | Present waveguide will not work on post-transition channel and must be removed to reduce tower windloading. (Line Length reduced from 1600 to 1540 feet after 3/2019 site survey) |
| 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 | 20' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 100 feet per run | |
| Justification for New Transmission Line | Required for interconnect to interim antenna. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Auxiliary (Backup) | |
| Description of Use | Interim | |
| 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? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1211242 | |
| Coordinates (NAD83) | Latitude (NAD83) | 27° 50' 51.5" N- |
| Longitude (NAD83) | 082° 15' 49.4" W- | |
| Overall Structure Height | 1571.83 feet | |
| Support Structure Height | 1451.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 76.11 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Florida West Coast Public Broadcasting, Inc. | |
| Date Constructed | 12/07/1999 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 21808 | WEDU | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | No study needed |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | No reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Rent |
Monthly Rental Fee for existing Tower, Antenna, Line, and Transmitter Room. |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | Unknown | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1030952 | |
| Coordinates (NAD83) | Latitude (NAD83) | 27° 49' 47.1" N- |
| Longitude (NAD83) | 082° 15' 58.3" W- | |
| Overall Structure Height | 1574.13 feet | |
| Support Structure Height | 1451.75 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 74.80 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers LLC | |
| Date Constructed | 02/01/2018 |
| 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 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower Permit Packages |
Construction drawings for tower, ground and building. Required for local permits. |
| 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 | Yes | |
| 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 | 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 | 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 | 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 |
| 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? | 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,774,760.00 | $2,719,603.22 | N/A | $1,133,630.93 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Interim Transmitter ULXTE-60 | $1,129,250.00 | $1,139,082.22 | $685,468.47 | ||
| UHF inside RF system including switching | $147,500.00 | $143,500.00 | Includes Attachment 21 Item C. There will also be some labor involved to install switching and transmission line. | $41,065.29 | N/A |
| Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. | $4,000.00 | $4,000.00 | See Attachment 50 for electrical engineering drawings necessary to seek bids for actual wiring. We will update the estimated cost with a quote once available. | $4,000.00 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $9,007.62 | See Attachment 21, Item D | $6,543.38 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $977,574.60 | Includes Attachment 21 Items A,B, E and change orders shown in Attachment 22. Does not include RF Accessories, Step-Down transformer, and shipping shown elsewhere. | $633,859.80 | N/A |
| Primary Transmitter ULXTED-80 | $1,645,510.00 | $1,580,521.00 | $448,162.46 | ||
| Other -- Building Addition Size: 3200.0 | $91,200.00 | $91,200.00 | 2 story building with tiltup walls to match existing broadcast facility. Includes galvanized stairs, steel doors, and concrete block walls for separate tenant suites. See Attachments 5 and 6. | N/A | N/A |
| 15 Ton system | $55,800.00 | $42,400.00 | See Attachment 5. | N/A | N/A |
| Other Electrical Service: 100 linear feet of 4-inch conduit. | $3,840.00 | $3,840.00 | 100' L/F of 4" conduit and larger conductor to adequately bring an additional 500 KVA power needed for the new transmitters, HVAC, Air handlers, and house power. See Attachment 5. | N/A | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $18,400.00 | Install 500 KVA transformer to support transmitter, heat exchangers and other equipment on the new repack frequency into the broadband antenna. See Attachment 5. | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 50.6 kW | $1,388,470.00 | $1,388,470.00 | See Statement 2A and Attachment 3. Comparable IOT pricing is less expensive than solid state transmitter being proposed. | $430,923.86 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $5,480.00 | Pro rata cost. See Attachment 5. | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $28,731.00 | Labor and Materials for WTOG transmitter replacement. See Attachment 55. | $17,238.60 | N/A |
| 2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $2,000.00 | This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC, Airhandlers and House power. The existing power supply is inadequate for the additional power demands of the new repack equipment. See Attachment 5. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF inside RF system including switching | |
| Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Transformer 3 phase/480v - 150 KVA | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| Other -- Building Addition Size: 3200.0 | Information not provided. |
| 15 Ton system | Information not provided. |
| Other Electrical Service: 100 linear feet of 4-inch conduit. | Information not provided. |
| Transformer 3 phase/480v - 500 KVA | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 50.6 kW | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| Switchgear - industrial 800 amp | |
| 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 | $966,414.11 | $392,222.11 | N/A | $226,533.81 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Interim Antenna TUP-05-12-60-1 | $374,144.11 | $11,099.11 | $11,099.11 | ||
| Sweep test of existing antenna | $6,730.00 | $6,185.00 | Please see estimates in Attachment 34 (preliminary measurement) and Attachment 36 (final measurement). | $6,185.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $0.00 | Renting an existing but unused antenna. | N/A | N/A |
| Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | $115,500.00 | $0.00 | Antenna Rental Cost included in Tower Rent. | N/A | N/A |
| Test Adapter | $4,914.11 | $4,914.11 | See Attachment 30 for quote. Also Includes shipping shown in invoice 237003, Attachment 33B. | $4,914.11 | Includes shipping. |
| Primary Antenna TFU-27ETT/VP-R O6 | $323,090.00 | $228,388.00 | $212,159.70 | ||
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $196,795.00 | See Attachment 13 Line 1 minus $29,175 for non-reimbursable V-Pol contribution and $500 for a portion of the Mounting Adapter change order. Please see Attachment 42 for more information. | $182,565.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attachment 13 - Line item 24 | $5,760.00 | N/A |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $13,583.00 | See Attachment 13 Line Item 3 | $12,224.70 | N/A |
| Mounting Adapter | $11,610.00 | $11,610.00 | Please see the Statement in Attachment 42 for information regarding a Change Order impacting this cost category. | $11,610.00 | N/A |
| Auxiliary Antenna TFU-24DSC-R O4 | $269,180.00 | $152,735.00 | $3,275.00 | ||
| UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $122,325.00 | See Attachment 16A Line Item 1. This is for the comparable Dielectric TFU-16DSC-R O4 H-Pol antenna, not the upgraded (due to higher gain) or E-Pol Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that we're installing. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,275.00 | Auxiliary and Interim antenna were measured at the same time so measurement cost was split 50/50 between cost categories. See Attachment 38. | $3,275.00 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $16,425.00 | See Attachment 16 Line Item 3. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19) that we're installing. | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,710.00 | See Attachment 16A Line Item 4. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that we're installing. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | Information not provided. |
| Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | Information not provided. |
| Test Adapter | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
| Mounting Adapter | |
| UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | Information not provided. |
| Sweep test of existing antenna | |
| Side mount brackets for high 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) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $844,580.00 | $559,238.25 | N/A | $304,276.50 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Interim Transmission Line | $20,200.00 | $0.00 | $0.00 | ||
| Rigid Transmission Line - copper, 6 1/8" | $20,200.00 | $0.00 | Transmission Line Rent included in Tower Rent. | N/A | N/A |
| Primary Transmission Line | $534,380.00 | $338,085.00 | $304,276.50 | ||
| Rigid Transmission Line - copper, 8 3/16" | $534,380.00 | $338,085.00 | See Attachment 13, Line Item 4 and Attachment 39. | $304,276.50 | N/A |
| Auxiliary Transmission Line | $290,000.00 | $221,153.25 | $0.00 | ||
| Rigid Transmission Line - copper, 7 3/16" | $290,000.00 | $221,153.25 | Please see quote provided as Attachment 16A. Note: We are replacing 1,000 feet of 8 3/16-inch line with less expensive 7 3/16-inch line. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 6 1/8" | Information not provided. |
| Rigid Transmission Line - copper, 8 3/16" | |
| Rigid Transmission Line - copper, 7 3/16" | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,035,200.00 | $807,000.00 | N/A | $51,916.57 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Primary Tower GTOWER | $667,200.00 | $649,500.00 | $0.00 | ||
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | Cost Catalog Pricing. | N/A | N/A |
| Tower Permit Packages | $9,400.00 | $9,400.00 | Generate construction drawings of tower, ground, and building for local permits. See Attachments 5 and 6. | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $205,000.00 | Cost Catalog Pricing. | N/A | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $409,500.00 | Cost Catalog Pricing. | N/A | N/A |
| Auxiliary Tower TOWER | $368,000.00 | $157,500.00 | $51,916.57 | ||
| Rent | $157,500.00 | $157,500.00 | $17,500 per month rental fee for existing tower, antenna, transmission line, and transmitter room. Based on presumed nine month construction period (May 2019 through Phase 7 transition in January, 2020). | $51,916.57 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | No Rigging Necessary. Antenna and Line are existing. | N/A | N/A |
| 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. |
| Tower Permit Packages | Information not provided. |
| Tall Tower (greater than 500') | Information not provided. |
| Major tower reinforcement/modifications | Information not provided. |
| Rent | |
| Tall Tower (greater than 500') | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $98,365.00 | $59,879.50 | N/A | $12,432.12 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Outside Professional Services | $98,365.00 | $59,879.50 | $12,432.12 | ||
| RF Exposure Measurements | $21,050.00 | $3,750.00 | RF Exposure measurements to demonstrate RF fields are less than FCC limits. See Attachment 5. | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $167.00 | See Attachment 5. | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $1,250.00 | See Attachment 5. | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $1,350.00 | See Attachment 5. | 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 |
| Project management of the transition | $39,500.00 | $37,500.00 | Company lacks sufficient internal resources. See also Attachment 5. | $5,582.12 | 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 |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | See Attachment 5. | $3,537.50 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,312.50 | Additional engineering work and Construction Permit modification was required when initial site became unavailable. See Exhibits 20, 27, and 29. | $3,312.50 | Unexpected loss of main and interim site. See Statement 2. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,050.00 | Cost Catalog Pricing. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Exposure Measurements | Information not provided. |
| ASR modification (prepare FCC Form 854) | Information not provided. |
| 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. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Project management of the transition | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $77,405.00 | $71,090.00 | N/A | $2,925.00 | N/A |
| Total for all systems | $5,796,724.11 | $4,609,033.08 | N/A | $1,731,714.93 | N/A |
| Other Expenses | $77,405.00 | $71,090.00 | $2,925.00 | ||
| MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $24,925.00 | $24,925.00 | See Attachments 2A and 21 ($11,000 each) plus Attachment 43 ($2,925). | $2,925.00 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $30,000.00 | $30,000.00 | Assorted disposal cost for equipment and other waste. For example, see Attachments 10 and 11. | N/A | N/A |
| Non-zoning permits | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| Local Zoning | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $5,250.00 | See Attachment 12. | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | Information not provided. |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Non-zoning permits | Information not provided. |
| Local Zoning | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $5,796,724.11 | $4,609,033.08 | $1,731,714.93 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Andrew J Siegel Assistant Secretary 07/23/2019 |
| 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. | Andrew J Siegel Assistant Secretary 07/23/2019 |
