Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
CBS BROADCASTING INC. Doing Business As: CBS BROADCASTING INC. |
Daniel G. Ryson 1725 DeSales St. NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G. Ryson Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4075 | dryson@cbs.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | New channel 21 antenna and 6-1/8" line to be installed on the south arm of candelabra. Tower owner providing interim broad band antenna system to be leased. |
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 | SigmaCD-2200P2 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 46 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38.4 kW | |
Justification for New Transmitter | GatesAir Won't Re-tune (See Exhibit 1). IOT replacement is more expensive (See Exhibit 2A). Proposed replacement is less expensive (Exhibit 3B). See also May 2018 Statement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Various Main Site Electrical Work (See Exhibit 4). | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
State Sales Tax |
Michigan Sales Tax of 6% on all products and services shown on Exhibit 3B. |
GatesAir Site Survey |
Advanced Site Survey Services. Includes as-built and future layout drawings. See Exhibit 3B Item F. |
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 | Top | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 425.0 kW | |
Manufacturer | ||
Model | TFU-18GTH | |
Year | 1998 |
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: | 264.0 kW | |
Manufacturer | ||
Model | TFU-17ETT/VP-R O4 | |
Year | 2019 | |
Justification for New Antenna | Existing antenna cannot be retuned. |
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? | |
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 Corporation | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 8 | |
Lower Limit | 407.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 0.0 % | |
Other Antenna Type | N/A | |
ERP: | 264.0 kW | |
Manufacturer | ||
Model | TFU-24 WB/VP-C160 | |
Year | 2018 | |
Justification for New Antenna | Required for continued operation while main WWJ-TV antenna is replaced. |
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? | 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 |
RF Channel Number |
---|
44 |
21 |
43 |
Name | Description |
---|---|
Install Combiner |
Cost is for installing and proofing combiner. |
Conduit |
This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit. |
Ice Shield |
Ice Shield for side-mount interim antenna. Omitted from initial quote. Please see Exhibit 14. |
New Electrical Panel |
New HVAC electrical sub-panel for new AC unit required for the repack combiner area fed off of existing 480/208 main panel. This equipment is required to provide the existing power to the HVAC unit. |
Nitrogen Generator |
Nitrogen Generator Upgrade. See Exhibit 7A. |
Combiner Cage |
24X20 fenced combiner cage area materials and installation. See Exhibit 7A |
Interim Antenna Rigging |
Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide, install the new transmission line, and install interim antenna. |
Interim Tower Rental |
ATC site and tower rental Required for station to minimize on-air disruption, maintain coverage, and complete the tower work in a safe, timely manner. See Exhibit 7A. |
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 | 1150 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 | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1150 feet per run | |
Justification for New Transmission Line | Existing line segment length cannot be used on new channel. |
Name | Description |
---|---|
Additional Elbow |
Additional Elbow |
RF Accessories |
Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. |
TX Line Mounting Hardware |
Transmission Line Tower Mounting Hardware for Primary Line. |
Horiz and Ceiling Anchors |
Horizontal and Ceiling Mounting Hardware for Primary Line. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 995 feet per run | |
Justification for New Transmission Line | Material costs for 995 foot 7-3/16" Broadband transmission line, three (3) elbows and a nitrogen generator for pressurization control on the line. |
Name | Description |
---|---|
Interim Coax Switch |
Coaxial switch between interim transmitter and interim antenna combiner. Permits transmitter testing. (See Exhibit 3B, Items D and G.) |
TX Line to Interim Combiner |
Horizontal run of transmission line between transmitter and interim combiner. (See Exhibit 7A, last Page. Please disregard identical Items shown on Exhibit 3A, Items I and K.) |
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 | No | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1003429 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 26' 52.5" N- |
Longitude (NAD83) | 083° 10' 23.1" W- | |
Overall Structure Height | 1086.93 feet | |
Support Structure Height | 1012.13 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 662.07 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 06/11/1999 |
Facility ID | Call Sign | Service |
---|---|---|
59952 | WLLZ | FM |
6594 | WNIC | FM |
6592 | WKQI | FM |
6056 | WRCJ-FM | FM |
74211 | WMYD | DTV |
16817 | WTVS | DTV |
59592 | WJLB | FM |
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 |
Name | Description |
---|---|
Permit Drawing Packages |
Construction drawing packages for Tower and Ground Permits. |
Tower Project Management |
Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the repack. |
Structural Engineering |
Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment (see Exhibit 6). |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks internal resources. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | No |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare and file Form FCC License to Cover Application | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Site Coordination Meeting |
Meeting to coordinate efforts among broadcasters, tower owner, and tower contractor. |
RF System Test - Interim |
Radiofrequency System Test of Interim Antenna System |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | No | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Deinstall Old Transmitter |
Deinstallation of present primary transmitter. (See Exhibit 3A Item G.) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,623,643.80 | $1,522,592.66 | N/A | $1,427,329.73 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Primary Transmitter ULXTED-60 | $1,623,643.80 | $1,522,592.66 | $1,427,329.73 | ||
GatesAir Site Survey | $9,685.80 | $9,685.80 | GatesAir Advanced Site Survey. Provides as-built and proposed facility layout drawings. (See Exhibit 3B, Item F.) | $9,685.80 | N/A |
State Sales Tax | $87,239.00 | $87,239.00 | 6% Michigan State Sales Tax on products and services shown on Exhibit 3B. | $79,430.87 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,371,948.86 | Please see May 2018 Statement and Exhibit 3B, Items A, B, C, and H. | $1,284,494.06 | N/A |
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). | $53,719.00 | $53,719.00 | Various primary transmitter site electrical work. (See Exhibit 4) | $53,719.00 | N/A |
Actual Information Description | File Name |
---|---|
GatesAir Site Survey | |
State Sales Tax | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $625,376.80 | $482,694.46 | N/A | $462,344.13 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Interim Antenna TFU-24 WB/VP-C160 | $329,146.80 | $311,914.46 | $310,892.13 | ||
New Electrical Panel | $0.00 | $0.00 | New electrical sub-panel found unnecessary. Please see Exhibit 14. | $0.00 | N/A |
Nitrogen Generator | $5,000.00 | $5,000.00 | Please see Exhibit 7B | $3,977.67 | N/A |
Interim Antenna Rigging | $70,066.66 | $70,066.66 | Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide and install new line and interim antenna. Cost came in higher than estimated. Includes weather delays. Please see Exhibit 14. | $70,066.66 | Antenna installation came in higher than estimated. Includes weather delays. Please see Exhibit 14. |
Interim Tower Rental | $57,600.00 | $57,600.00 | Rental fee for tower and ground space to support interim antenna, combiner, and interim transmitter. See Exhibit 7B. | $57,600.00 | N/A |
Install Combiner | $15,962.33 | $15,962.33 | Combiner installation came in higher than estimated. Please see Exhibit 14. | $15,962.33 | Combiner installation came in higher than estimated. Please see Exhibit 14. |
Combiner Cage | $8,355.67 | $8,355.67 | 24x20' fenced combiner cage area materials and installation with 10' privacy slats. See Exhibit 7B and Exhibit 14. | $8,355.67 | Cost to install fencing and PVC slats around combiner to section of from CBS Suite. Please see Exhibit 14. |
Conduit | $0.00 | $0.00 | Conduit found unnecessary. Please see Exhibit 14. | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $5,260.00 | Updated cost includes tax and shipping. Please see Exhibit 14. | $5,260.00 | Updated cost includes tax and shipping. Please see Exhibit 14. |
New combiner, cost per channel (without antenna) | $84,200.00 | $81,954.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. | $81,954.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. |
Sweep test of existing antenna | $6,730.00 | $3,333.33 | The original estimate was rounded to the nearest dollar. This was corrected in the final billing, which was rounded to the nearest cent. Please see Exhibit 14. | $3,333.33 | The original estimate was rounded to the nearest dollar. This was corrected in the final billing, which was rounded to the nearest cent. Please see Exhibit 14. |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | $63,637.33 | $63,637.33 | Pro-rata share (see Exhibit 7B). Updated cost includes taxes and shipping. Please see Exhibit 14. | $63,637.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. |
Ice Shield | $744.81 | $744.81 | Ice shield for side-mounted interim antenna. Omitted from original estimate. Please see Exhibit 14. | $744.81 | N/A |
Primary Antenna TFU-17ETT/VP-R O4 | $296,230.00 | $170,780.00 | $151,452.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see Exhibit 5A | $5,760.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $164,380.00 | Exhibit 5A Items 1 and 2, minus $16,425 cost of V-Pol, plus $2,500 helicopter lift lugs (see Change Order in Exhibit 45) | $145,692.00 | N/A |
Actual Information Description | File Name |
---|---|
New Electrical Panel | |
Nitrogen Generator | |
Interim Antenna Rigging | |
Interim Tower Rental | |
Install Combiner | |
Combiner Cage | |
Conduit | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | |
Ice Shield | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $767,073.11 | $449,402.38 | N/A | $370,922.50 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Interim Transmission Line | $416,728.90 | $180,002.57 | $180,002.57 | ||
TX Line to Interim Combiner | $34,890.00 | $34,890.00 | Horizontal run of transmission line between transmitter and interim combiner. Includes Installation. (See Exhibit 7B.) | $34,890.00 | N/A |
Interim Coax Switch | $50,503.90 | $50,503.90 | Coaxial switch between interim transmitter and combiner. Permits off-air testing of interim transmitter. Includes Installation. (See Exhibit 3B, Items D and G.) | $50,503.90 | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $331,335.00 | $94,608.67 | Pro-rata Material costs for 995 foot 7-3/16" Broadband transmission line and three (3) elbows. Updated cost includes taxes and shipping for many cut pieces. Please see Exhibit 14. | $94,608.67 | Updated cost includes taxes and shipping for many cut pieces. Please see Exhibit 14. |
Primary Transmission Line | $350,344.21 | $269,399.81 | $190,919.93 | ||
Horiz and Ceiling Anchors | $1,287.64 | $1,287.64 | Horizontal and Ceiling Mounting Hardware for Primary Line (please see Quote in Exhibit 35). Includes shipping (please see Exhibit 37). | $1,287.64 | N/A |
RF Accessories | $74,132.42 | $74,132.42 | Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. | N/A | N/A |
Additional Elbow | $2,139.84 | $2,139.84 | Additional 6-inch elbow (Exhibit 32). Includes shipping (Exhibit 34). | $2,139.84 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $266,800.00 | $185,855.60 | Required for new antenna (see Exhibit 5A). | $181,707.54 | N/A |
TX Line Mounting Hardware | $5,984.31 | $5,984.31 | Primary Transmission Line Mounting Hardware. Please see Exhibit 24 for quotation. Includes sales tax and freight shown in Exhibit 25. Also includes additional hardware shown in Exhibit 26. | $5,784.91 | N/A |
Actual Information Description | File Name |
---|---|
TX Line to Interim Combiner | |
Interim Coax Switch | |
Rigid Transmission Line - copper, 7 3/16" broadband | |
Horiz and Ceiling Anchors | |
RF Accessories | Information not provided. |
Additional Elbow | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
TX Line Mounting Hardware |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $626,113.00 | $410,189.00 | N/A | $395,755.67 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Primary Tower GTOWER | $626,113.00 | $410,189.00 | $395,755.67 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $377,109.00 | Remove and Install top-mounted, candelabra antenna. Remove 1,200 feet of waveguide and install an equal length of rigid coaxial line. Please see Exhibit 21. Includes $57,200 in Bad Weather Days. See Exhibits 27, 28, and 29. | $377,109.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $4,000.00 | Cost for plumb and tension after customer installation is complete. See Exhibit 6B. | $4,166.67 | Only plumb and tension necessary. See Exhibit 14. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,267.00 | Cost decreased from prior estimate. See Exhibit 6B. | $0.00 | N/A |
Structural Engineering | $6,333.00 | $6,333.00 | Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. Cost decreased since last estimate. See Exhibit 6B. | $0.00 | N/A |
Tower Project Management | $14,480.00 | $14,480.00 | Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the | $14,480.00 | N/A |
Permit Drawing Packages | $0.00 | $0.00 | No Permit drawing packages required for tower or building A&E. Please see Exhibit 14. | $0.00 | N/A |
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 | |
Structural Engineering | |
Tower Project Management | |
Permit Drawing Packages |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $92,775.00 | $70,083.00 | N/A | $13,008.33 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Outside Professional Services | $92,775.00 | $70,083.00 | $13,008.33 | ||
RF System Test - Interim | $5,000.00 | $5,000.00 | Radiofrequency system test of interim antenna system and combiner. Please see Exhibit 14, item 3-D-1, which was missed on the original estimate. | $5,000.00 | N/A |
Site Coordination Meeting | $2,500.00 | $2,500.00 | Meeting to coordinate efforts between broadcasters, tower owner, and tower contractors. | $2,500.00 | N/A |
RF Exposure Measurements | $21,050.00 | $3,333.00 | RF Exposure measurements. See Exhibit 7B. | $833.33 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $250.00 | 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 | 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 | $1,300.00 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $875.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Please see Exhibit 14. | $2,500.00 | N/A |
Project management of the transition | $39,500.00 | $37,500.00 | Company lacks internal resources. | N/A | N/A |
Actual Information Description | File Name |
---|---|
RF System Test - Interim | |
Site Coordination Meeting | |
RF Exposure Measurements | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | 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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $95,116.36 | $87,266.36 | N/A | $20,726.56 | N/A |
Total for all systems | $3,830,098.07 | $3,022,227.86 | N/A | $2,690,086.92 | N/A |
Other Expenses | $95,116.36 | $87,266.36 | $20,726.56 | ||
Deinstall Old Transmitter | $21,844.80 | $21,844.80 | Complete disconnection of Harris Sigma CD transmitter and move to staging area on site. (See Exhibit 3B, Item I.) | $0.00 | N/A |
Equipment Delivery and Handling Charges | $34,276.56 | $34,276.56 | Includes shipping for primary transmitter (Exhibit 3B, Page 1), Primary Antenna and TX Line (Exhibit 38), and various cut length lines (Exhibits 39A, 40A, and 42A.) | $16,976.56 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Non-zoning permits | $0.00 | $0.00 | No permits were required by the local jurisdiction. Please see Exhibit 14. | $0.00 | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,750.00 | Please see quote in Exhibit 43 | $3,750.00 | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Deinstall Old Transmitter | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | |
Local Zoning | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification | |
MVPD Notification of Channel Change | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,830,098.07 | $3,022,227.86 | $2,690,086.92 |
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. | Andrew J Siegel Assistant Secretary 04/16/2020 |