Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
DETROIT EDUCATIONAL TELEVISION FOUNDATION Doing Business As: WTVS |
John Mark RILEY BROADCASTCAST CENTER 1 CLOVER COURT WIXOM, MI 48393 United States |
+1 (248) 305-3788 | jmark@dptv.org | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
John Mark VP Engineering Detroit Educational Television Foundation |
John Mark 1 Clover Court Wixom, MI 48393 United States |
+1 (248) 305-3760 | jmark@dptv.org |
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 | 3 stations Install and operate from a new side mount Broadband Antenna installed before implementation of Phase 3 due to WMYD early transition. Install new transmitter filters coax and antenna to operate on post transition assigned frequency of channel 20 |
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 | Visionary DT Dual HP25SDW | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38 kW | |
Justification for New Transmitter | Current Transmitter Manufacture no longer in business Parts unavailable SS transmitter lower cost than IOT See Attached |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Generator replacement Electrical installation for Transmitter | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 10 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 | 1500.0 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 |
Name | Description |
---|---|
10 ton Heating and cooling unit |
antenna combiner room heating and cooling |
electrical Sub panel |
power distribution for new combiner room |
HVAC ice shield |
protection for external portion of HVAC |
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 | 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: | 600.0 kW | |
Manufacturer | ||
Model | TFU-18GBH-R04 | |
Year | 1999 |
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: | 345.0 kW | |
Manufacturer | ||
Model | TFU-24GTH-VP-R 06 | |
Year | 2019 | |
Justification for New Antenna | Current antenna does not support new channel Vertical upgrade will be a separate line item on invoice |
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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Leased | |
Owner | American Tower | |
Is antenna shared? | Yes | |
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 | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 60.0 kW | |
Manufacturer | ||
Model | TFU-24WB/VP | |
Year | 2018 | |
Justification for New Antenna | Candelabra will need extensive upgrades for repack of 3 stations 1 in phase 3 two in phase 8 |
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? | B | |
Feed Line Size | 7 3/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an 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 |
RF Channel Number |
---|
21 |
43 |
44 |
Name | Description |
---|---|
combiner installation |
installation of combiner by manufacture |
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 | 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 | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1200 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1200 feet per run | |
Justification for New Transmission Line | Cannel reassignment is forbidden channel on current coax |
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 | no current interim coax cost for coax, 3 elbows and nitrogen generator for pressurization of 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 | 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 | Yes | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 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 |
Facility ID | Call Sign | Service |
---|---|---|
6056 | WRCJ-FM | FM |
74211 | WMYD | DTV |
72123 | WWJ-TV | DTV |
Users |
---|
WHNE-LD |
W292DK |
W224CC |
W268CN |
W232CA |
T-Mobil |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 690 | |
Explanation | Project management fees charged by tower owner | |
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 | 2 | |
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 | 2 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
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 | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Site Coordination meeting |
Coordination meeting of tenants tower owner and all contractors and vendors involved with the deliveries and construction. Travel and Logistical expenses incurred |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
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? | No | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
tower owner permits |
Permits for combiner room electrical and construction permits |
Employee time |
Employee's time spent working on paperwork accounting, transmitter work, and supervision |
Interim antenna connection |
Coax, switches, forward/reverse power meters to interconnect with interim antenna |
Interim antenna tower lease |
Tower rental space for interim antenna |
Lift equipment rental |
fork lift and/or crane for lifting heavy equipment |
Site Security |
Due to high value equipment stored outside additional security measures needed |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,710,219.00 | $1,127,152.93 | N/A | $781,181.28 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Primary Transmitter ULXTE-60 | $1,710,219.00 | $1,127,152.93 | $781,181.28 | ||
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $948,652.93 | GatesAir Quote Q-80362 | $647,445.43 | N/A |
HVAC ice shield | $1,500.00 | $1,500.00 | American tower charge | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $6,050.00 | American tower charge | $0.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $1,667.00 | American tower charge | $624.84 | N/A |
10 Ton system | $38,900.00 | $15,864.00 | Replace 5 ton unit with 10 ton unit due to increased heat load of transmitter Available wall space will not support 2 5 ton units | N/A | N/A |
Other -- Building Addition Size: 1500.0 | $5,000.00 | $5,000.00 | American Tower Charge | $3,750.00 | N/A |
electrical Sub panel | $1,700.00 | $1,700.00 | American Tower Charge | $833.34 | X |
10 ton Heating and cooling unit | $19,219.00 | $19,219.00 | see Justifying Quote WTVS Kropf Mechanical Service Company | $19,219.00 | N/A |
Other Electrical Service: Generator replacement Electrical installation for Transmitter | $127,500.00 | $127,500.00 | Electrical costs for 230KW generator and installation replacement due to inadequate power for new transmitter also transmitter electrical installation and decommissioning cost | $109,308.67 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
HVAC ice shield | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | |
10 Ton system | Information not provided. |
Other -- Building Addition Size: 1500.0 | |
electrical Sub panel | |
10 ton Heating and cooling unit | |
Other Electrical Service: Generator replacement Electrical installation for Transmitter |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $568,194.75 | $536,234.75 | N/A | $392,275.16 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Interim Antenna TFU-24WB/VP | $259,664.75 | $243,134.75 | $189,151.92 | ||
combiner installation | $8,333.00 | $8,333.00 | Per American Tower Project cost estimation | $6,249.83 | a |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $6,000.00 | N/A | $2,500.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,500.17 | X |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 60 - 65 kW input, elliptically or circularly polarized | $120,401.75 | $120,401.75 | American Tower cost estimate and PO #13-1652 | $120,401.75 | The actual amount reimbursed for invoice 460199507 is $15,000 (not $97,901.75) |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | $57,500.17 | N/A |
Primary Antenna TFU-24GTH-VP-R 06 | $308,530.00 | $293,100.00 | $203,123.24 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | $10,773.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $275,000.00 | N/A | $186,590.24 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
Actual Information Description | File Name |
---|---|
combiner installation | |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 60 - 65 kW input, elliptically or circularly polarized | |
New combiner, cost per channel (without antenna) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $573,735.00 | $335,600.00 | N/A | $254,926.87 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Interim Transmission Line | $331,335.00 | $105,200.00 | $78,755.25 | ||
Rigid Transmission Line - copper, 7 3/16" broadband | $331,335.00 | $105,200.00 | N/A | $78,755.25 | N/A |
Primary Transmission Line | $242,400.00 | $230,400.00 | $176,171.62 | ||
Rigid Transmission Line - copper, 6 1/8" | $242,400.00 | $230,400.00 | N/A | $176,171.62 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 7 3/16" broadband | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $605,300.00 | $575,000.00 | N/A | $280,976.24 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Primary Tower GTOWER | $605,300.00 | $575,000.00 | $280,976.24 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $263,376.24 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $3,000.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $14,600.00 | Please remove $14,600 entry for Tower Mapping & Structural Engineering as FCC did not like two invoices attached in one request. |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Minor tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $177,430.00 | $173,425.00 | N/A | $79,889.70 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Outside Professional Services | $177,430.00 | $173,425.00 | $79,889.70 | ||
Site Coordination meeting | $2,500.00 | $2,500.00 | N/A | $1,875.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | $2,500.00 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | $300.00 | N/A |
Project management of the transition | $109,020.00 | $109,175.00 | Quote Widelity Project Management and ATC PO 13-1647 permit filing services | $73,099.45 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $1,707.75 | 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 | $7,000.00 | 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 |
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 request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $90.00 | 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 | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | $317.50 | N/A |
Actual Information Description | File Name |
---|---|
Site Coordination meeting | |
RF Exposure Measurements | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
Project management of the transition | |
Prepare and or review reimbursement form | |
Address transition timing and coordination issues w/ other stations and wireless | |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
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. |
Attorney Fees - Negotiation of lease and other matters for shared locations |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $247,328.80 | $246,778.80 | N/A | $87,084.82 | N/A |
Total for all systems | $3,882,207.55 | $2,994,191.48 | N/A | $1,876,634.07 | N/A |
Other Expenses | $247,328.80 | $246,778.80 | $87,084.82 | ||
Equipment Storage | $8,000.00 | $8,000.00 | Outdoor covered storage for equipment and parts | $2,880.00 | N/A |
Site Security | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Interim antenna connection | $29,799.31 | $29,799.31 | Please see Estimated Cost Justification WTVS-610-Interim Antenna Connection v0 | $29,799.31 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
tower owner permits | $750.00 | $750.00 | N/A | $750.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Local Zoning | $10,000.00 | $10,000.00 | Permits and inspections | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Employee time | $75,081.10 | $75,081.10 | See Attachment | $10,455.51 | Please remove this component. It was resubmitted under outside professional services for repack |
Interim antenna tower lease | $65,148.39 | $65,148.39 | American Tower cost estimate; DPTV WTVS-610-Interim Antenna Tower Lease Budget Increase Justification | $43,200.00 | N/A |
Lift equipment rental | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage | |
Site Security | Information not provided. |
Interim antenna connection | |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
tower owner permits | |
DTV Medical Facility Notification | Information not provided. |
Local Zoning | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Employee time | |
Interim antenna tower lease | |
Lift equipment rental | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,882,207.55 | $2,994,191.48 | $1,876,634.07 |
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. | William Carignan Controller 12/02/2019 |
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. | William Carignan Controller 12/02/2019 |