Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
BELO TV, INC. |
Denise Branson, Sr. Paralegal TEGNA Inc. 8350 Broad Street, Suite 2000 Tysons, VA 22102 United States |
+1 (703) 873-6606 | dbranson@TEGNA.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Gary Davis Regional Head of Technology and Operations TEGNA Media |
Gary Davis 8350 Broad Street Suite 2000 Tysons, VA 22102 United States |
+1 (404) 873-9199 | gadavis@tegna.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 | WUPL will be transitioning to a new primary facility per their new assignment. this will include a new primary antenna, transmission line and transmitter. During this transition WUPL will need to construct an interim facility. |
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 | CD3200P2 | |
Year | 2004 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38.0 kW | |
Justification for New Transmitter | Station has in excess of 10% TPO headroom and is eligible for a 1-Step-Up Allowance. Reimbursable TPO is 30.7 kW based on initial 90-day filing CP. This would require a ULXTE-50. A 1-Step-Up is the ULXTE-60 and is therefore reimbursable. |
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 | Yes | |
Size | 3 inches | |
Length | 100.0 feet | |
Other Electrical Service | Yes | |
Description | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 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 | 100.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TUD-C5SP-10/50U-2-B | |
Year | 2004 |
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? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 848.0 kW | |
Manufacturer | ||
Model | TFU-21JSC-R C180 | |
Year | 2019 | |
Justification for New Antenna | Old antenna cannot be re-tuned. |
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? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Shipping |
$6,800 |
Antenna Feed Through |
Antenna Feed Through |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
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? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 8 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 220.0 kW | |
Manufacturer | ||
Model | TFU-8WB-R C160 | |
Year | 2019 | |
Justification for New Antenna | Orig plan was to use a helicopter to remove a legacy top-mounted analog antenna, however, the antenna & bury mount are too heavy for a helicopter so a gin pole must be used and tower contractor can't complete the project by station's transition deadline |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 4 1/16 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 |
Name | Description |
---|---|
Transformer 6-75 to 6-50 |
Transformer 6-75 to 6-50 |
Reducer |
Reducer |
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 | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1000 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 | 1060 feet per run | |
Justification for New Transmission Line | Old line will not work on new channel. |
Name | Description |
---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on new line. |
Misc cut pieces |
Misc cut pieces |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 20 feet per run | |
Justification for New Transmission Line | Need interim antenna and line section |
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? | 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? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 29° 55' 13.1" N- |
Longitude (NAD83) | 090° 01' 28.5" W- | |
Overall Structure Height | 1033.78 feet | |
Support Structure Height | 936.67 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1031.00 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Spectra Site Communication | |
Date Constructed | 04/01/1987 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Weather Day |
Weather Day |
Top Plate |
Moving from existing tower to WWL tower. Will share tower expenses with WWL. This will result in significant savings to FCC. Top-plate and/or bolt pattern may not work for new top-mount antenna. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 1096 | |
Explanation | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x1096hrs($164400),a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | |
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 | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 25 | |
Justification | $2,500 per site visit including expenses x 25 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. |
Name | Description |
---|---|
Other Legal Services |
Other Legal Services related to the DTV Repack |
Other Engineering Services |
Other Engineering Services related to the DTV Repack |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
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 | 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 |
---|---|
Internal labor |
Local and Corporate Labor Cost |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,602,515.00 | $1,359,275.15 | N/A | $1,311,273.15 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Primary Transmitter ULXTE-60 | $1,602,515.00 | $1,359,275.15 | $1,311,273.15 | ||
Other -- Building Addition Size: 100.0 | $25,000.00 | $25,000.00 | New pad required for heat exchangers, transformers, pumps, etc. Equipment must also be shielded. | $1,148.00 | N/A |
5 Ton system | $20,250.00 | $19,250.00 | Additional HVAC required for operation of new air-cooled solid-state transmitter while still operating with main transmitter during testing period. | N/A | N/A |
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $71,125.00 | $71,125.00 | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $71,125.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,231,060.15 | See attached / uploaded PDF file titled "Gates US0333302 v200213jgv1.pdf" | $1,231,060.15 | x |
Interior RF | $7,940.00 | $7,940.00 | See attached invoices and quote | $7,940.00 | N/A |
Actual Information Description | File Name |
---|---|
Other -- Building Addition Size: 100.0 | |
5 Ton system | Information not provided. |
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Interior RF |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $431,539.03 | $289,145.77 | N/A | $271,250.34 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Interim Antenna TFU-8WB-R C160 | $212,095.20 | $78,758.94 | $70,558.94 | ||
Reducer | $1,856.08 | $1,856.08 | See attached/uploaded PDF file titled "Die qte for TFU-8WB C160 interim antenna v191108jg.pdf" | $1,856.08 | N/A |
Transformer 6-75 to 6-50 | $4,439.12 | $4,439.12 | See attached/uploaded PDF file titled "Die qte for TFU-8WB C160 interim antenna v191108jg.pdf" | $4,439.12 | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $8,200.00 | See attached/uploaded PDF file titled "Die qte for TFU-8WB C160 interim antenna v191108jg.pdf" | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See attached/uploaded PDF file titled "Die qte for TFU-8WB C160 interim antenna v191108jg.pdf" | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $57,863.74 | See attached/uploaded PDF file titled "Die qte for TFU-8WB C160 interim antenna v191108jg.pdf". See attached / uploaded PDF file titled "Gates US0331509 v200217pmv1". | $57,863.74 | N/A |
Primary Antenna TFU-21JSC-R C180 | $219,443.83 | $210,386.83 | $200,691.40 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | per Dielectric quotes | $6,400.00 | N/A |
Antenna Feed Through | $18,656.25 | $18,656.25 | N/A | $16,790.62 | N/A |
Shipping | $6,800.00 | $6,800.00 | N/A | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $16,425.00 | N/A | $16,425.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | N/A | $9,268.20 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 848 kW input, directional,, elliptically or circularly polarized | $151,807.58 | $151,807.58 | See attached / uploaded PDF file titled "Die 657020 v200218pmv1". | $151,807.58 | N/A |
Actual Information Description | File Name |
---|---|
Reducer | |
Transformer 6-75 to 6-50 | |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
Sweep test of existing antenna | |
Antenna Feed Through | |
Shipping | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 848 kW input, directional,, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $230,920.49 | $159,545.39 | N/A | $143,179.39 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Interim Transmission Line | $1,480.00 | $8,564.90 | $8,564.90 | ||
Flexible Air Transmission Line - dielectric, 4" | $1,480.00 | $8,564.90 | See attached / uploaded PDF file titled "Die 666010 v200205pmv1" | $8,564.90 | N/A |
Primary Transmission Line | $229,440.49 | $150,980.49 | $134,614.49 | ||
TX Line Sweep | $6,400.00 | $6,400.00 | N/A | $3,600.00 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $214,120.00 | $135,660.00 | N/A | $122,094.00 | N/A |
Misc cut pieces | $8,920.49 | $8,920.49 | See attached / uploaded PDF file titled, "Die 762004 v200629pmv1" | $8,920.49 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | |
TX Line Sweep | |
Rigid Transmission Line - copper, 6 1/8" | |
Misc cut pieces |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $901,300.00 | $445,500.00 | N/A | $143,432.00 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Primary Tower GTOWER | $901,300.00 | $445,500.00 | $143,432.00 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | Shared expense with WWL. | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $200,000.00 | Shared expense with WWL. | N/A | N/A |
Top Plate | $12,500.00 | $12,500.00 | Existing top-plate and/or bolt pattern may not work for new top-mount antenna. Shared expense with WWL. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $200,000.00 | Shared expense with WWL. | $122,932.00 | N/A |
Weather Day | $20,500.00 | $20,500.00 | See attached / uploaded PDF file titled, "FDH SIN005410 v200629pmv1" | $20,500.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Top Plate | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Weather Day |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $407,928.00 | $393,142.50 | N/A | $50,683.39 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Outside Professional Services | $407,928.00 | $393,142.50 | $50,683.39 | ||
Other Engineering Services | $12,150.00 | $12,150.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x1096hrs($164400),a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $9,237.50 | N/A |
Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $598.47 | N/A |
Additional Field Engineering Service, 25 Days | $62,500.00 | $62,500.00 | $2,500 per site visit including expenses x 25 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $10,000.00 | Shared cost with WWL-TV. | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Per Widelity estimate | N/A | 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 | N/A | 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 | Per Widelity estimate | 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 |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Per Widelity estimate | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Per Widelity estimate | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Per Widelity estimate | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Per Widelity estimate | N/A | N/A |
Project management of the transition | $173,168.00 | $164,400.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x1096hrs($164400),a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $23,894.92 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,175.00 | Per Widelity estimate;See attached / uploaded PDF file titled "Osborn 38618 v200721pmv1". | $3,175.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Per Widelity estimate | N/A | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $14,667.50 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x1096hrs($164400),a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $13,777.50 | N/A |
Actual Information Description | File Name |
---|---|
Other Engineering Services | |
Other Legal Services | |
Additional Field Engineering Service, 25 Days | Information not provided. |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover 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. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Project management of the transition | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $167,380.69 | $151,585.69 | N/A | $36,241.69 | N/A |
Total for all systems | $3,741,583.21 | $2,798,194.50 | N/A | $1,956,059.96 | N/A |
Other Expenses | $167,380.69 | $151,585.69 | $36,241.69 | ||
Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | 150$ for 40 hours to shoot , produce and edit informational spot | $3,270.00 | N/A |
Equipment Storage | $15,000.00 | $15,000.00 | 2 flat bed trailer for 6 month per Dielectric rate card. | $4,090.00 | N/A |
Equipment Delivery and Handling Charges | $25,606.69 | $25,606.69 | See attached invoices | $25,606.69 | 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 |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Local Zoning | $900.00 | $900.00 | Local construction permit a 3 cents per $100 of construction cost. | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Per Widelity estimate | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | per Widelity estimate | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | $0.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Per Widelity estimate | $3,275.00 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $10,000.00 | Station less than 5 km from KKNO-AM, WYLD-AM, WODT-AM, WWL-AM, & KGLA-AM sites. Costs shared with WWL. | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $3,750.00 | Station less than 5 km from KKNO-AM, WYLD-AM, WODT-AM, WWL-AM, & KGLA-AM sites. Costs shared with WWL. | N/A | N/A |
Internal labor | $21,744.00 | $21,744.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $6,000.00 | $6,000.00 | Prepare notification for MVPD's on upcoming changes and testing windows. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Develop and air announcement of upcoming channel change | |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Remedy | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
Internal labor | Information not provided. |
MVPD Notification of Channel Change |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,741,583.21 | $2,798,194.50 | $1,956,059.96 |
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 07/27/2020 |
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 07/27/2020 |