Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAHAM MEDIA GROUP, VIRGINIA, LLC Doing Business As: d/b/a WSLS-TV |
Ricky Williams 401 Third Street SW Roanoke, VA 24011 United States |
+1 (540) 512-1542 | rwilliams@wsls.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
William T Godfrey , Jr. . Consulting Engineers Kessler and Gehman Associates, Inc. |
William T. Godfrey, Jr. Kessler and Gehman Associates, Inc. 507-D NW 60th Street Gainesville, FL 32607 United States |
+1 (352) 332-3157 | jeff@kesslerandgehman.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. | No |
Briefly describe transition plan | Replace main and aux transmitters. Replace old analog antenna system with new antenna system designed for assigned channel. Operate existing main through assigned phase. Replace aux antenna and line. Map and analyze tower; design and modify if needed. |
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 | Auxiliary | |
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 | Diamond | |
Year | 2007 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 1.8 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | TMU9 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1.8 kW | |
Justification for New Transmitter | The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment. |
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 | No | |
Size | N/A | |
Length | N/A | |
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 | Sigma | |
Year | 2007 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9EVO-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 37 kW | |
Justification for New Transmitter | The manufacturer of the existing IOT transmitter advises that the transmitter cannot be re-tuned to the assigned channel. Therefore, a new Rohde & Schwarz THU9EVO-24 is being purchased. |
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 | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Additional electrical service needed for the new transmitter and RF plumbing installation. | |
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? | Yes |
Size | 700.0 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 |
---|---|
Transmitter Remote Control |
Modification of the transmitter Remote Control system is required for it to interface with the new transmitters. |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
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 | Auxiliary | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | 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: | 65.0 kW | |
Manufacturer | ||
Model | TLP-24H | |
Year | 2001 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and 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: | 8.6 kW | |
Manufacturer | ||
Model | TLP-24H(C)VP | |
Year | 2018 | |
Justification for New Antenna | The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | No |
Name | Description |
---|---|
Sweep test of existing antenna |
Sweep test of existing antenna |
UHF Lower Power Side Mount, One station antenna-medium power 50-200 kW, horizontally polarized |
UHF Lower Power Side Mount, One station antenna-medium power 50-200 kW, horizontally polarized |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | 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-30DSC-R-C170 | |
Year | 2006 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and 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: | 930.0 kW | |
Manufacturer | ||
Model | TFU-30DSC/VP-R C170 | |
Year | 2018 | |
Justification for New Antenna | The existing primary antenna is a single channel slot which cannot accommodate the assigned channel. The proposed antenna is e-pol which is considered an upgrade with a 15% delta in costs according to manufacturer. However, the 399 is budgeted for h-pol. |
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 | 4 1/16 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 |
Name | Description |
---|---|
Mounting Support Pole |
Required for top mounting main antenna (first priority station) |
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 | Utilize Existing |
Use | Auxiliary (Backup) | |
Description of Use | Auxiliary | |
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 | ERI |
Type | Flexible Air | |
Diameter | Other | |
Other Diameter | 2 1/4 inches | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 200 feet per run |
Name | Description |
---|---|
Sweep Tests |
Sweep test to verify performance on assigned channel. |
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 | 4 1/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 225 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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 270 feet per run | |
Justification for New Transmission Line | New longer line for top mount antenna must be larger diameter to achieve assigned ERP. This must be done to recover lost coverage area since the station will receive in excess of 1% interference. |
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 | Owned | |
Is this tower consider Complex? | Terrain Constrained | |
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? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1024381 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 12' 03.3" N- |
Longitude (NAD83) | 080° 08' 52.8" W- | |
Overall Structure Height | 242.78 feet | |
Support Structure Height | 170.93 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 3720.10 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Graham Media Group, Virginia, LLC | |
Date Constructed | 01/01/1980 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Transmission Line Layout |
Transmission Line Layout Prior to Mobilization |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 500 | |
Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | 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 | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
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 | 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 | 45 | |
Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
Name | Description |
---|---|
Architectural and Engineering |
Architectural and Engineering for New Transmission Facility. See Quote attached to Osborn inv 29014 |
Other Engineering Services |
Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PMthe PM total has been reduced to 600 hrs ($90,000 at $150/hr), & a new OES category has been created & funded with the money removed from PM. |
Other Legal Services |
Other Legal Services related to the DTV Repack |
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 | No |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | 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? | 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 |
---|---|
Heavy equipment rentals |
Required for Decom |
Tax |
Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,945,794.75 | $1,405,209.76 | N/A | $1,213,234.26 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Primary Transmitter THU9EVO-24 | $2,781,594.75 | $1,288,344.75 | $1,123,729.25 | ||
Additional Interior RF System | $140,000.00 | $140,000.00 | N/A | $38,435.00 | N/A |
Transmitter Remote Control | $20,485.50 | $20,485.50 | See invoices and quotes | $19,950.00 | N/A |
Other -- Building Addition Size: 700.0 | $68,559.25 | $68,559.25 | Need concrete pad for new heat exchangers which also require cable trays, conduit and an ice shield due to extreme weather conditions atop the mountain. | $68,559.25 | See attached Osborn Engineering Quote and summary page for additional details. |
Other Electrical Service: Additional electrical service needed for the new transmitter and RF plumbing installation. | $100,000.00 | $100,000.00 | N/A | $57,665.00 | See attached Osborn Engineering Quote and summary page for additional details. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $701,250.00 | $701,250 is the difference between $233,750 invoice 9500076219 (which was Forwarded For Payment) for the originally specified IOT transmitter and the remaining balance due for the new THU9EVO-24 transmitter. | $701,250.00 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | $4,120.00 | N/A |
Two IOT system (50 kW) | $954,000.00 | $233,750.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This is the cost for a new 2-tube, DCX Paragon-2 MSDC-IOT digital UHF transmitter from the most recent Comark price list. | $233,750.00 | N/A |
Auxiliary Transmitter TMU9 | $164,200.00 | $116,865.01 | $89,505.01 | ||
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $80,565.01 | N/A | $80,565.01 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $8,940.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Interior RF System | |
Transmitter Remote Control | |
Other -- Building Addition Size: 700.0 | |
Other Electrical Service: Additional electrical service needed for the new transmitter and RF plumbing installation. | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transformer 3 phase/480v - 150 KVA | |
Two IOT system (50 kW) | |
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $714,005.00 | $616,368.34 | N/A | $526,095.20 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Primary Antenna TFU-30DSC/VP-R C170 | $491,966.00 | $558,570.34 | $476,726.20 | ||
Mounting Support Pole | $163,016.00 | $163,016.00 | Required for top mount support (refer to attached quote). The site's access road cannot accommodate the 70' top mount pole, which required cutting it in half; see attached Change Order included with Dielectric inv MAN00606 | $99,914.40 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | N/A | $9,787.50 | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $12,383.00 | Elbow complex is actually 6-1/8". See attached Dielectric quote. | $12,383.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $355,021.34 | Recognizing that e-pol is an upgrade, the station is budgeting for "h-pol only" which Dielectric said is a 15% delta. Therefore, the estimated cost for an h-pol antenna is only $240,000 instead of the estimated cost of $275,000 for an e-pol antenna (15%). | $351,121.30 | Please see invoices and quotes |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,520.00 | N/A |
Auxiliary Antenna TLP-24H(C)VP | $222,039.00 | $57,798.00 | $49,369.00 | ||
UHF Lower Power Side Mount, One station antenna-medium power 50-200 kW, horizontally polarized | $11,629.00 | $11,629.00 | N/A | $4,550.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 8 - 10 kW input, directional,, elliptically or circularly polarized | $0.00 | $0.00 | N/A | $0.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $2,700.00 | N/A | $1,350.00 | N/A |
Sweep test of existing antenna | $3,200.00 | $3,200.00 | N/A | $3,200.00 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $6,346.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $6,346.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $5,107.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $5,107.00 | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $28,816.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $28,816.00 | N/A |
Actual Information Description | File Name |
---|---|
Mounting Support Pole | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna | |
UHF Lower Power Side Mount, One station antenna-medium power 50-200 kW, horizontally polarized | |
UHF - High Power, Side Mount, basic slot antenna, 8 - 10 kW input, directional,, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $60,940.00 | $60,446.94 | N/A | $53,703.24 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Primary Transmission Line | $54,540.00 | $54,046.94 | $53,703.24 | ||
Rigid Transmission Line - copper, 6 1/8" | $54,540.00 | $54,046.94 | N/A | $53,703.24 | N/A |
Auxiliary Transmission Line | $6,400.00 | $6,400.00 | $0.00 | ||
Sweep Tests | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Sweep Tests | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,492,100.00 | $395,416.81 | N/A | $294,970.00 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Primary Tower TOWER | $1,492,100.00 | $395,416.81 | $294,970.00 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $30,470.00 | The tower studies and modifications have turned out to be more complicated than originally anticipated (20180815jgv1) | $30,470.00 | The initial tower study was performed, and a potential issue with the top plate on the tower was discovered which required additional analysis. |
Serious tower reinforcement/modifications | $1,052,000.00 | $154,969.81 | N/A | $150,324.31 | N/A |
Transmission Line Layout | $6,500.00 | $6,500.00 | N/A | $6,500.00 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $203,477.00 | N/A | $107,675.69 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented tower | |
Serious tower reinforcement/modifications | |
Transmission Line Layout | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $527,595.00 | $503,600.00 | N/A | $228,904.84 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Outside Professional Services | $527,595.00 | $503,600.00 | $228,904.84 | ||
Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $5,700.15 | N/A |
Other Engineering Services | $147,500.00 | $147,500.00 | Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 200 hrs ($30,000 at $150/hr), & the OES category has been funded with the money removed from PM. | $123,460.00 | N/A |
Architectural and Engineering | $68,350.00 | $68,350.00 | Architectural and Engineering for New Transmission Facility. See Quote attached to Osborn inv 29014 | $8,967.04 | N/A |
Additional Field Engineering Service, 45 Days | $90,000.00 | $90,000.00 | N/A | $23,600.00 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $0.00 | 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 | $550.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | 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 |
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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $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 |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | 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 |
Project management of the transition | $79,000.00 | $30,000.00 | The majority of the PM hours and $ has been moved to OES and the "Prepare and or review reimbursement form" components. | $27,349.25 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $25,000.00 | The station continues to need assistance preparing and submitting its Actual Cost invoices, and the Estimated Cost reflects that. | $19,278.40 | Legal assistance beyond that originally anticipated has been required. |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $14,000.00 | $7,000 for the 1% expansion initial 90-day CP application and $7,000 for expansion facilities in the 1st priority filing window pursuant to DA 17-106 where costs reasonably incurred in the 1st priority window for expanded facilities will be reimbursed. | $14,000.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $6,000.00 | $3,000 for the 1% expansion initial 90-day CP application and $3,000 for expansion facilities in the 1st priority filing window pursuant to DA 17-106 where costs reasonably incurred in the 1st priority window for expanded facilities will be reimbursed. | $6,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Other Legal Services | |
Other Engineering Services | |
Architectural and Engineering | |
Additional Field Engineering Service, 45 Days | |
Comprehensive coverage verification via field study, if needed | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Project management of the transition | |
Prepare and or review reimbursement form | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $280,807.20 | $280,202.20 | N/A | $116,881.64 | N/A |
Total for all systems | $6,021,241.95 | $3,261,244.05 | N/A | $2,433,789.18 | N/A |
Other Expenses | $280,807.20 | $280,202.20 | $116,881.64 | ||
Tax | $2,777.20 | $2,777.20 | Tax | $2,777.20 | N/A |
Heavy equipment rentals | $5,440.00 | $5,440.00 | N/A | $5,440.00 | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | $1,685.00 | N/A |
Develop and air announcement of upcoming channel change | $100,000.00 | $100,000.00 | It is expected that the station will spend at least $100,000 developing and airing the required announcements. | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | N/A | $191.26 | N/A |
Equipment Delivery and Handling Charges | $50,000.00 | $50,000.00 | N/A | $19,388.18 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $87,400.00 | $87,400.00 | See attached Rohde Schwarz USA Quote & Invoice 9500092053 plus Rohde and Schwarz Quote No. 188820.0 ($52,000 + 6,810 + $7,270 + $21,320) | $87,400.00 | N/A |
Non-zoning permits | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | A minor change of CP application may be required after structural analysis results are received. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | A license application may be required after structural analysis results are received which would require a CP mod application and then the license application. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | An STA will be required for interim operation while the main facility is being built-out. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tax | |
Heavy equipment rentals | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | 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 | $6,021,241.95 | $3,261,244.05 | $2,433,789.18 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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. | Jeffrey C Gehman Engineering Associate 11/13/2019 |
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. | Jeffrey C Gehman Engineering Associate 11/13/2019 |