| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WYTV TELEVISION, LLC |
Thomas J. Vaughan 3121 RIVERSHORE LANE PORT CHARLOTTE, FL 33953 United States |
+1 (941) 764-6867 | glenn.richards@pillsburylaw.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jessica Nyman , Esq . FCC Counsel Pillsbury Winthrop Shaw Pittman LLP |
Jessica Nyman 1200 Seventeenth Street, NW Washington, DC 20036 United States |
+1 (202) 663-8810 | jessica.nyman@pillsburylaw.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 | WYTV plans to replace its existing aux transmitter and antenna as well as its main antenna and transmitter with equipment for use on its new repack channel. No Interim facilities will be required since we are able to use the aux 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 | Auxiliary (Backup) | |
| Description of Use | Aux Facilities | |
| 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 | Ultimate | |
| Year | 2002 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | EC706HP-BB | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 5.2 kW | |
| Justification for New Transmitter | Existing Aux transmitter is obsolete and no longer supported. Transmitter requires replacement. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 150 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | Yes | |
| Description | Aux Transmitter Electrical 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? | 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 |
|---|---|
Remove Existing Equipment |
Removal of Existing Aux Transmitter |
Remote Control Wiring |
Wire Up existing remote control to new transmitter. |
| 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 | QXD1 | |
| Year | 2010 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 25 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | HPTV-PRLX-U14 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 22.7 kW | |
| Justification for New Transmitter | Existing transmitter is obsolete and is no longer supported. Manufacturer is no longer building transmitters. See attachment from Comark for IOT reference price. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 200.0 feet | |
| Other Electrical Service | Yes | |
| Description | New Transmitter Electrical Installation | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| Size | Other | |
| Other Size | 8 tons | |
| 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 |
|---|---|
Transmitter Remote Control |
Transmitter Remote Control |
Additional Transmitter Costs |
Additional Transmitter Costs |
Remote Control Wiring |
Wire up existing remote control to new transmitter. |
Remove Existing Equipment |
Removal of existing main transmitter |
Voltage Regulator |
Voltage Regulator |
| 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 | Aux Antenna | |
| 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: | 50.0 kW | |
| Manufacturer | ||
| Model | ALP16L2-HSOC-36 | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Aux Antenna | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| 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 | Horizontal | |
| 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: | 50.0 kW | |
| Manufacturer | ||
| Model | ALP16L2-HSOC-31 | |
| Year | 2017 | |
| Justification for New Antenna | Existing Aux Antenna will not work on new channel. Existing slot antenna must be replaced. |
| 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? | Yes |
| 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? | 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? | Yes | |
| 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 | TFU-21JTH-R 4C300 | |
| Year | 2010 |
| 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: | 903.0 kW | |
| Manufacturer | ||
| Model | TFU-25ETT/VP-R 4C160 | |
| Year | 2018 | |
| Justification for New Antenna | Existing antenna will not operate on new assigned channel. Slot antenna must be replaced. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 6 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| 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 | Aux Antenna Line | |
| 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 | Andrew |
| Type | Flexible Air | |
| Diameter | 1 5/8 inches | |
| Other Diameter | N/A | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 600 feet per run |
| Name | Description |
|---|---|
Additional transmission line |
Additional transmission line |
Model 850C Air Dryer |
Model 850C Air Dryer |
RF Sweep Optimization |
RF Sweep and Optimize on new RF 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 | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 650 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 | 1600 feet per run | |
| Justification for New Transmission Line | ABC |
| 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? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1024492 | |
| Coordinates (NAD83) | Latitude (NAD83) | 41° 03' 43.0" N- |
| Longitude (NAD83) | 080° 38' 06.0" W- | |
| Overall Structure Height | 641.40 feet | |
| Support Structure Height | 599.73 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1024.92 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Nexstar Broadcasting, Inc. | |
| Date Constructed | 03/20/1973 |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Tower Climb to Verify Bolt Pattern |
Tower Climb to Verify Bolt Pattern |
Additional Antenna Rigging Costs |
Additional Antenna Rigging Costs |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 500 | |
| Explanation | Outside Project management of transition required due to limited staffing availability at station. | |
| 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 | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | 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 | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Prepare and File FCC Progress Reports |
Prepare and file FCC Progress Reports Quarterly |
| 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 | No | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | 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 |
|---|---|
Sales and Use Tax |
Sales and Use tax on equipment and services estimated. |
Tower Company Project Management Fee |
Tower Company Project Management Fee |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,492,637.20 | $1,158,802.20 | N/A | $1,040,043.20 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Primary Transmitter HPTV-PRLX-U14 | $1,193,268.20 | $957,903.20 | $886,844.20 | ||
| Other -- HVAC Service Type: H Size:8 (Other) | $14,241.00 | $14,241.00 | See Clayton Heating & Air Conditioning quote July 15, 2019 | $14,241.00 | N/A |
| Voltage Regulator | $65,335.20 | $65,335.20 | See Staco quote QUO-28047-2HEEX2-3 | $65,335.20 | N/A |
| Remove Existing Equipment | $25,000.00 | $25,000.00 | Remove existing main transmitter | N/A | N/A |
| Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter | N/A | N/A |
| Additional Transmitter Costs | $5,547.00 | $5,547.00 | See Hitachi change order S/O#10347 | $0.00 | N/A |
| Other Electrical Service: New Transmitter Electrical Installation | $31,500.00 | $31,500.00 | Transmitter Electrical Installation; see Land Communications estimate 167 | $31,500.00 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | $2,983.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $715,935.00 | See Comark quote P#3903PRLXU14-100518. | $715,935.00 | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | Catalog | $20,550.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | Catalog | $36,300.00 | N/A |
| Transmitter Remote Control | $15,745.00 | $15,745.00 | See Burk Technology quote 00003872 | $0.00 | N/A |
| Auxiliary Transmitter EC706HP-BB | $299,369.00 | $200,899.00 | $153,199.00 | ||
| Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to transmitter. | N/A | N/A |
| Remove Existing Equipment | $15,000.00 | $15,000.00 | Remove existing aux transmitter | N/A | N/A |
| Other Electrical Service: Aux Transmitter Electrical Installation | $13,619.00 | $13,619.00 | Aux Transmitter Electrical Installation; see Tri Area Electric proposal | $13,619.00 | N/A |
| Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | Catalog | N/A | N/A |
| UHF - Air Cooled Solid State Transmitter 4 - 6 kW | $236,500.00 | $139,580.00 | See Comark quote P#3951EC-042319-R1. | $139,580.00 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | Catalog | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Other -- HVAC Service Type: H Size:8 (Other) | |
| Voltage Regulator | |
| Remove Existing Equipment | Information not provided. |
| Remote Control Wiring | Information not provided. |
| Additional Transmitter Costs | |
| Other Electrical Service: New Transmitter Electrical Installation | |
| 3" Rigid Conduit and Wiring (Cost per foot) | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| Transformer 3 phase/480v - 300 KVA | |
| Switchgear - industrial 800 amp | |
| Transmitter Remote Control | |
| Remote Control Wiring | Information not provided. |
| Remove Existing Equipment | Information not provided. |
| Other Electrical Service: Aux Transmitter Electrical Installation | |
| Transformer 3 phase/480v - 150 KVA | Information not provided. |
| UHF - Air Cooled Solid State Transmitter 4 - 6 kW | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $433,070.00 | $273,378.00 | N/A | $246,378.00 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Primary Antenna TFU-25ETT/VP-R 4C160 | $308,530.00 | $218,201.00 | $218,201.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | $6,400.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | Catalog, revised to $10,298; see Dielectric quote DMS136-6. | $10,298.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $201,503.00 | See Dielectric quote DMS136-6; total antenna cost $221,128 less vpol ($20,625) which is not reimbursable | $201,503.00 | N/A |
| Auxiliary Antenna ALP16L2-HSOC-31 | $124,540.00 | $55,177.00 | $28,177.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Catalog | $6,400.00 | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Catalog | N/A | N/A |
| UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $21,777.00 | See Electronics Research quote 20190430-394 Rev A | $21,777.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| 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 | $335,545.36 | $217,567.86 | N/A | $210,067.86 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Primary Transmission Line | $323,200.00 | $205,222.50 | $205,222.50 | ||
| Rigid Transmission Line - copper, 6 1/8" | $323,200.00 | $205,222.50 | See Dielectric quote DMS136-6 | $205,222.50 | N/A |
| Auxiliary Transmission Line | $12,345.36 | $12,345.36 | $4,845.36 | ||
| RF Sweep Optimization | $7,500.00 | $7,500.00 | Sweep existing line and optimize add fine matcher sections | N/A | N/A |
| Additional transmission line | $657.41 | $657.41 | See ERI proposal 20190430-394 Rev A | $657.41 | N/A |
| Model 850C Air Dryer | $4,187.95 | $4,187.95 | See ERI proposal 20190430-394 Rev A | $4,187.95 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 6 1/8" | |
| RF Sweep Optimization | Information not provided. |
| Additional transmission line | |
| Model 850C Air Dryer |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $709,053.00 | $815,193.00 | N/A | $415,193.00 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Primary Tower TOWER | $709,053.00 | $815,193.00 | $415,193.00 | ||
| Tower Climb to Verify Bolt Pattern | $1,925.00 | $1,925.00 | See Tri County Tower proposal 11413 | $1,925.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $332,320.00 | See Tri County Tower proposal 11628 for main antenna installation; see Tri County Tower proposal 11548 for aux antenna installation. | $332,320.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | Catalog | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $31,620.00 | See proposals from Elevated Structural Consultants and American Tower | $31,620.00 | N/A |
| Additional Antenna Rigging Costs | $49,328.00 | $49,328.00 | Additional manpower and equipment needed to meet deadline; see Tri County Tower proposals 09/19/2019 11628 and 11690 | $49,328.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Tower Climb to Verify Bolt Pattern | |
| Tall Tower (greater than 500') | |
| Major tower reinforcement/modifications | Information not provided. |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Additional Antenna Rigging Costs |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $228,535.00 | $217,325.00 | N/A | $45,309.02 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Outside Professional Services | $228,535.00 | $217,325.00 | $45,309.02 | ||
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,075.00 | See related invoices | $3,075.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | $625.00 | N/A |
| Project management of the transition | $79,000.00 | $75,000.00 | Catalog | $40,109.02 | N/A |
| Prepare and File FCC Progress Reports | $21,000.00 | $21,000.00 | Prepare and file FCC Progress Reports | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Catalog | $1,500.00 | 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 | Catalog | 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 | Catalog | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
| Project management of the transition | |
| Prepare and File FCC Progress Reports | Information not provided. |
| Comprehensive coverage verification via field study, if needed | 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 | |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, 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. |
| 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 | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $277,060.00 | $276,495.00 | N/A | $154,833.19 | N/A |
| Total for all systems | $3,475,900.56 | $2,958,761.06 | N/A | $2,111,824.27 | N/A |
| Other Expenses | $277,060.00 | $276,495.00 | $154,833.19 | ||
| Sales and Use Tax | $172,000.00 | $172,000.00 | Estimated sales and use tax using OH effective tax rates | $91,834.95 | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Catalog | $9,088.00 | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | equipment shipping and delivery | $12,730.24 | N/A |
| Equipment Storage | $12,000.00 | $12,000.00 | Equipment storage until needed on site | $6,700.00 | N/A |
| Tower Company Project Management Fee | $9,480.00 | $9,480.00 | See American Tower PO Request | $9,480.00 | N/A |
| MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | Disposal of glycol and beam supply oil; see Estimate 27 USA Commercial | $25,000.00 | N/A |
| Non-zoning permits | $15,000.00 | $15,000.00 | local permits for mechanicals | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Catalog | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Catalog | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales and Use Tax | |
| DTV Medical Facility Notification | |
| Equipment Delivery and Handling Charges | |
| Equipment Storage | |
| Tower Company Project Management Fee | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | 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. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,475,900.56 | $2,958,761.06 | $2,111,824.27 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Thomas J. Vaughan Manager 10/02/2020 |
| 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. | Thomas J. Vaughan Manager 10/02/2020 |
