Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
PHILADELPHIA TELEVISION STATION WPSG, INC. Doing Business As: PHILADELPHIA TELEVISION STATION WPSG, INC. |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT 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 ViacomCBS |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT Washington, DC 20036 United States |
+1 (202) 457-4074 | 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 side mount antenna for interim use will be installed on tower ASR 1023152 while new top mount stacked UHF ch 33 antenna is mounted on tower ASR 1035474. |
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 | Sigma CD200P2 | |
Year | 1999 | |
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 | ULXTED-100 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 63.4 kW | |
Justification for New Transmitter | Manufacturer cannot retune any IOT transmitters (Attachment 1). See Statement and Attachments 7 and 35 for additional justification. A smaller ULXTED-80 is "comparable" under the one power-level step increase policy. |
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 | 4 inches | |
Length | 75.0 feet | |
Other Electrical Service | Yes | |
Description | 100 feet each of two-inch and three-inch conduit. | |
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? | 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 |
---|---|
Shipping |
Transmitter Shipping. See Attachment 19A, Page 1. |
RF Accessories, Switching |
Various RF Accessories and Inside RF Switching required by repack transmitter. See Attachment 19A, Item C. |
Electrical Accessories |
150 kVA Transformer and Parallel Surge Suppressor. Required for reliable operation of primary transmitter. See Attachment 19A, Item D. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | Maxiva ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25 kW | |
Justification for New Transmitter | Interim transmitter for UHF 32 use while main transmitter, antenna, and T/L are replaced for operation on UHF 33. |
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 | 4 inches | |
Length | 50.0 feet | |
Other Electrical Service | Yes | |
Description | One hundred feet each of two-inch and three-inch conduit. | |
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? | 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Electrical Accessories |
150 kVA Transformer and Parallel Surge Suppressor. Required for reliable operation of primary transmitter. See Attachment 4, Item D. |
RF Accessories |
Various RF Accessories required by repack transmitter. See Attachment 4, Item C. |
Shipping |
Transmitter Shipping. See Attachment 4, Page 1. |
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? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 800.0 kW | |
Manufacturer | ||
Model | TFU-26GTH-R-C190SP | |
Year | 1999 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | 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 | Top | |
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: | 800.0 kW | |
Manufacturer | ||
Model | TFU-24ETT/VP-R 4C150 | |
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? | 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 |
Name | Description |
---|---|
Feed Through Components |
Elbows, cut lengths and hangers required to route transmission line from antenna input through antenna below into tower. See Attachment 5. |
Wedding Cake Adapter |
Mechanical adapter for top mounting in a stack. See Attachment 5. |
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? | Yes | |
New Antenna Manufacturer and Type | 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: | 440.0 kW | |
Manufacturer | ||
Model | TFU-24WB/VP C160 | |
Year | 2019 | |
Justification for New Antenna | Off site use due to construction of post transition facility. |
Section | Question | Response |
---|---|---|
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 an 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 |
---|---|---|
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 | 1241 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1386 feet per run | |
Justification for New Transmission Line | Existing segments incorrect match for new channel. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 800 feet per run | |
Justification for New Transmission Line | New interim site requires new T/L |
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 | Auxiliary (Backup) | |
Description of Use | Post-Transition Primary | |
Ownership | Leased | |
Is this tower consider Complex? | ||
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? | No | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1035474 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 33.0" N- |
Longitude (NAD83) | 075° 14' 32.0" W- | |
Overall Structure Height | 1276.23 feet | |
Support Structure Height | 1272.95 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 242.78 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | ABC, INC. DBA = WPVI-TV | |
Date Constructed | 10/23/1998 |
Facility ID | Call Sign | Service |
---|---|---|
25453 | KYW-TV | DTV |
8616 | WPVI-TV | DTV |
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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Auxiliary (Backup) | |
Description of Use | Interim | |
Ownership | Leased | |
Is this tower consider Complex? | ||
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? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1023152 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 39.0" N- |
Longitude (NAD83) | 075° 14' 25.0" W- | |
Overall Structure Height | 1116.13 feet | |
Support Structure Height | 1112.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 252.29 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | ABC INC DBA = WPVI-TV | |
Date Constructed | 01/01/1957 |
Facility ID | Call Sign | Service |
---|---|---|
8616 | WPVI-TV | DTV |
25453 | KYW-TV | DTV |
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 | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural Engineering Interim Tower |
Structural Engineering Interim Tower |
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? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1231524 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 30.1" N- |
Longitude (NAD83) | 075° 14' 10.1" W- | |
Overall Structure Height | 1254.91 feet | |
Support Structure Height | 1124.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 292.98 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Global Tower, LLC. through American Towers, LLC | |
Date Constructed | 11/02/2011 |
Facility ID | Call Sign | Service |
---|---|---|
9622 | WOGL | FM |
51434 | WTDY-FM | FM |
28480 | WPPT | DTV |
7623 | WGTW-TV | DTV |
30572 | WPHI-FM | FM |
12211 | WPPZ-FM | FM |
74213 | WXTU | FM |
1283 | WDPN-TV | DTV |
28628 | WIP-FM | FM |
60560 | WUVP-DT | DTV |
51984 | WPPX-TV | DTV |
65190 | WRTI | FM |
63153 | WCAU | DTV |
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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Project Management |
Project management fee from tower owner. Scheduling and management of the timelines and schedules occurring during the repack. See Attachment 9 Line 1-A-1. |
Structural Engineering |
Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. See Attachment 9 Line 3-A-1. |
Site Coordination Meeting |
Site coordination meetings with tower owner, other broadcasters, contractors, and vendors involved with the site deliveries and construction. See Attachment 9 Line 1-B-1. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks sufficient 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 | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
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 | No | |
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 | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Transmitter Engineering |
Interim Transmitter Installation Engineering Design Progress Payment. Split 50/50 with KYW-TV |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | 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? | 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 |
---|---|
Main TX Building Const Admin |
Main Transmitter Building Construction Administration and Management (Fixed Fee). Please see Proposal provided as Attachment 126. Cost shared 50/50 with KYW-TV. |
Main Building MEP Design |
Main transmitter building Mechanical and Electrical Design. Please see quote provided as Attachment 126. Cost split 50/50 with KYW-TV. |
Drain Refill Glycol |
Drain and Refill Glycol |
FCC Filing Fee - STL |
FCC Filing Fee for Studio Transmitter Link Microwave |
Helicopter Cargo Insurance |
Helicopter cargo insurance for antenna lift. |
Interim Bldg. Asbestos Removal |
Interim Bldg. costs for Asbestos Removal. |
Interim Bldg. Contingency |
Interim Bldg. misc costs from GC, electrical, mechanical, and fire suppression subcontractors. |
Interim Bldg. Electrical Contractor |
Interim Building Electrical Contractor. |
Interim Bldg. Fire Detection |
Interim Building Fire Detection & Suppression System. |
Interim Bldg. GC and Mech. Contractor |
Interim Building General Contractor and Mechanical Subcontractor |
Interim Site Generator |
Interim Transmitter Generator. Cost split 50/50 with KYW-TV. |
STL to Interim Site |
Studio to Transmitter Link Hardware. |
Temp Roadway 1 |
Temporary Roadway Required for Ice Bridge Construction. |
Temp Roadway 2 |
Temporary Roadway Required for Antenna Delivery to Site. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $3,032,528.19 | $2,847,768.39 | N/A | $2,661,718.39 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Interim Transmitter Maxiva ULXTE-40 | $1,222,901.70 | $1,039,516.90 | $887,316.90 | ||
4" Rigid Conduit and Wiring (Cost per foot) | $5,050.00 | $4,800.00 | N/A | N/A | N/A |
Shipping | $10,258.34 | $10,258.34 | Transmitter shipping based on actual cost. Please see Attachment 70. | $10,258.34 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $781,462.20 | See Attachment 4, Items A, B, and E plus change orders Attachments 67, 68, and 69. RF Accessories, Electrical, and Freight shown separately. | $781,462.20 | Subtotal equals estimated cost. |
Other Electrical Service: One hundred feet each of two-inch and three-inch conduit. | $7,400.00 | $7,400.00 | Required to power transmitter equipment. | N/A | N/A |
5 Ton system | $20,250.00 | $10,153.00 | See Attachment 101 for proposal. Cost split 50/50 with KYW-TV. | $10,153.00 | N/A |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | N/A | N/A |
Electrical Accessories | $7,380.82 | $7,380.82 | Transmitter Electrical Accessories. Includes Step-Down Transformer and Surge Suppressor. See Attachment 4, Item D. | $7,380.82 | N/A |
RF Accessories | $78,062.54 | $78,062.54 | RF Accessories Required for Transmitter. Please See Attachment 4, Item C. | $78,062.54 | I need to enter something here to clear an error stating that the Estimated Cost of $78,062.54 is greater than the $78,062.54 subtotal. |
Primary Transmitter ULXTED-100 | $1,809,626.49 | $1,808,251.49 | $1,774,401.49 | ||
RF Accessories, Switching | $240,722.05 | $240,722.05 | RF Accessories and Switchless Combiner. Replaces Similar Existing Combiner. See Attachment 19A Item C and change Order Q-87684 (Attachment 121). | $240,722.05 | N/A |
Shipping | $20,799.98 | $20,799.98 | Transmitter Shipping from Factory based on actual cost. Please see Attachment 105. | $20,799.98 | N/A |
Electrical Accessories | $15,592.24 | $15,592.24 | Transmitter Electrical Accessories. Includes Step-Down Transformer and Parallel Surge Suppressor. See Attachment 19A - Item D. | $15,592.24 | N/A |
5 Ton system | $20,250.00 | $19,250.00 | Widelity Cost Catalog estimate | N/A | N/A |
Other Electrical Service: 100 feet each of two-inch and three-inch conduit. | $7,400.00 | $7,400.00 | 100 feet each of two-inch and three-inch conduit. Widelity Cost Catalog pricing used. | N/A | N/A |
4" Rigid Conduit and Wiring (Cost per foot) | $7,575.00 | $7,200.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 63.4 kW | $994,447.62 | $994,447.62 | Estimated cost is based on Q80768 Lines A, B, & E (1,494,197.69), Q82454 (796.80), Q87749 (2,292.73) minus $502,839.60 from prior transmitter cost category, which is now closed due to change in primary transmitter model number. | $994,447.62 | N/A |
UHF - Liquid Cooled Solid State Transmitter 50.6 kW | $502,839.60 | $502,839.60 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This cost is for an IOT transmitter capable of meeting the HPol-only ERP. See Engineering Statement, Attachment 3, and Attachment 7. | $502,839.60 | N/A |
Actual Information Description | File Name |
---|---|
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Shipping | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Other Electrical Service: One hundred feet each of two-inch and three-inch conduit. | Information not provided. |
5 Ton system | |
UHF inside RF system including switching | Information not provided. |
Electrical Accessories | |
RF Accessories | |
RF Accessories, Switching | |
Shipping | |
Electrical Accessories | |
5 Ton system | Information not provided. |
Other Electrical Service: 100 feet each of two-inch and three-inch conduit. | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 63.4 kW | |
UHF - Liquid Cooled Solid State Transmitter 50.6 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $722,726.00 | $382,454.50 | N/A | $352,254.50 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Interim Antenna TFU-24WB/VP C160 | $365,240.00 | $113,980.00 | $83,780.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,200.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $0.00 | Unclear where this cost category came from. | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | $103,100.00 | $80,580.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see Attachment 8A, Line 1. The estimate includes a broadband elbow complex (Attachment 8A, Line 3) and excludes vertical polarization cost. Total costs shared equally with KYW-TV. | $80,580.00 | N/A |
Primary Antenna TFU-24ETT/VP-R 4C150 | $357,486.00 | $268,474.50 | $268,474.50 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attachment 5. | $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 | See Attachment 23. | $10,298.00 | N/A |
Wedding Cake Adapter | $28,050.00 | $28,050.00 | Required to top mount antenna in a stack. See Attachment 23. | $28,050.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $202,820.50 | See Attachment 23 Line 1 (minus vertical polarization upgrade) and Attachment 165, Lines 6 and 7. | $202,820.50 | N/A |
Feed Through Components | $20,906.00 | $20,906.00 | Required elbows, cut lengths and hangers to route line from antenna input through antenna below into tower. See Attachment 23. | $20,906.00 | N/A |
Actual Information Description | File Name |
---|---|
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Pattern scatter analysis for side mount high/med 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), elliptically or circularly polarized | |
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Wedding Cake Adapter | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Feed Through Components |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $465,572.00 | $284,166.40 | N/A | $284,166.40 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Interim Transmission Line | $185,600.00 | $92,556.80 | $92,556.80 | ||
Rigid Transmission Line - copper, 6 1/8" broadband | $185,600.00 | $92,556.80 | See Attachments 8A and Change Order 7-25-2019 (Attachment 73). Cost shared equally with KYW-TV. | $92,556.80 | N/A |
Primary Transmission Line | $279,972.00 | $191,609.60 | $191,609.60 | ||
Rigid Transmission Line - copper, 6 1/8" | $279,972.00 | $191,609.60 | See Attachment 5 Line 6 and Attachment 165, Lines 2 and 8. | $191,609.60 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" broadband | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,060,705.00 | $2,092,554.87 | N/A | $1,171,778.37 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Primary Tower GTOWER | $456,355.00 | $496,255.00 | $474,000.00 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $6,200.00 | Structural tower mapping to ensure the proper structural information is relayed to engineering for the rigorous structural assessment for the proposed repack equipment. See Attachment 9 line 3-A-1. | $0.00 | N/A |
Structural Engineering | $4,888.00 | $4,888.00 | Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. See Attachment 9 Line 3-A-1. | N/A | N/A |
Tower Project Management | $2,500.00 | $2,500.00 | Project management fee from tower owner. Scheduling and management of the timelines and schedules occurring during the repack. See Attachment 9 Line 1-A-1. | N/A | N/A |
Site Coordination Meeting | $1,667.00 | $1,667.00 | Site coordination meetings with tower owner, other broadcasters, contractors, and vendors involved with the site deliveries and construction. See Attachment 9 Line 1-B-1. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $481,000.00 | Antenna to be removed is the top of a stack on a candelabra. Transmission line to be removed. See Attachment 60. | $474,000.00 | N/A |
Auxiliary Tower TOWER | $946,550.00 | $1,429,337.50 | $539,366.00 | ||
Structural Engineering Interim Tower | $78,250.00 | $78,250.00 | Structural studies of various antenna and transmission line configuration options on interim tower. Please see Attachments 94, 97, 114, 119, 138, 141A, and 143 for quotations. (Some items split 50/50 with KYW-TV.) | $26,500.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV. | $8,750.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $200,000.00 | 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV. | $28,228.50 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $1,138,587.50 | Please see quotes in Attachments 58 ($728,500), 111 ($302,675), and 110 ($60,000 credit) all split 50/50 with KYW-TV for $485,587.50 plus Attachments 60 (481,000), 62 ($115,000), and 136 ($57,000) not split with KYW-TV for $1,138,587.50. | $475,887.50 | N/A |
Auxiliary Tower TOWER | $657,800.00 | $166,962.37 | $158,412.37 | ||
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | 50% of Widelity Cost Catalog pricing. Half of cost is shared with KYW-TV (Facility ID 25453). | $3,950.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $154,462.37 | ***System Notice: Estimate adjusted and locked because line has been superseded.***50% of Antenna and Line Rigging quote (Attachment 38) plus 50% of Tower Ice Bridge quote (Attachment 41) Half of cost is shared with KYW-TV. | $154,462.37 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $0.00 | N/A | N/A | 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. |
Structural Engineering | Information not provided. |
Tower Project Management | Information not provided. |
Site Coordination Meeting | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural Engineering Interim Tower | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Major tower reinforcement/modifications | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tall Tower (greater than 500') | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $109,805.00 | $106,400.00 | N/A | $53,450.00 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Outside Professional Services | $109,805.00 | $106,400.00 | $53,450.00 | ||
Transmitter Engineering | $50,900.00 | $50,900.00 | Transmitter Installation Electrical Engineering. Please see Attachment 83 for estimate. | $50,900.00 | 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 |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,375.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $39,500.00 | $37,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,175.00 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Engineering | |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Project management of the transition | Information not provided. |
Perform engineering study for new channel assignment and antenna development |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,487,165.31 | $1,483,233.31 | N/A | $1,201,143.63 | N/A |
Total for all systems | $7,878,501.50 | $7,196,577.47 | N/A | $5,724,511.29 | N/A |
Other Expenses | $1,487,165.31 | $1,483,233.31 | $1,201,143.63 | ||
DTV Medical Facility Notification | $11,550.00 | $7,013.00 | See Quotes in Attachment 32 and 163. A second (discounted) notification was required due to unforeseen construction delays. | $7,013.00 | N/A |
Temp Roadway 2 | $9,988.00 | $9,988.00 | Temporary Roadway 2 - Required for delivery of long antennas onto property to avoid sharp turn onto existing access roadway. Cost split 50/50 with KYW-TV. Please see Attachment 104. | N/A | N/A |
Temp Roadway 1 | $22,493.00 | $22,493.00 | Temporary Roadway Required for Ice Bridge Construction at Interim Tower. Please see quote in Attachment 99. Cost is split 50/50 with KYW-TV. | $22,493.00 | N/A |
STL to Interim Site | $99,008.57 | $99,008.57 | Studio-to-Transmitter link equipment, including transmitters, receivers, antennas, waveguide, and frequency coordination, not including Expedite Fees per FCC policy. See Attachments 29 and 31. | $650.00 | N/A |
Interim Site Generator | $293,931.00 | $293,931.00 | Interim Transmitter Generator. Cost split 50/50 with KYW-TV. Please see Attachment 90 for quotation. | $146,965.49 | N/A |
Interim Bldg. GC and Mech. Contractor | $324,617.50 | $324,617.50 | Interim Building General Contractor and Mechanical Subcontractor. See Attachment 27. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here. | $324,617.48 | N/A |
Interim Bldg. Fire Detection | $75,240.00 | $75,240.00 | Interim Building Fire Detection and Suppression System. See Attachment 27. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here. | $75,240.00 | N/A |
Interim Bldg. Electrical Contractor | $449,270.50 | $449,270.50 | Interim Building Electrical Contractor. See Attachment 27. Site is to be used by KYW-TV and WPSG so only half of the quoted cost is shown here. | $449,270.48 | N/A |
Interim Bldg. Contingency | $42,456.50 | $42,456.50 | Please see proposal Attachment 27. Costs will be split 50/50 with WPSG. We will only seek reimbursement for actual costs, which will be itemized. | $42,414.14 | N/A |
Interim Bldg. Asbestos Removal | $2,895.00 | $2,895.00 | Please see quotation Attachment 63. Cost shared 50/50 with KYW-TV. | $2,895.00 | N/A |
Helicopter Cargo Insurance | $2,575.00 | $2,575.00 | Please see Attachment 117 for quote. Insurance for antenna since provided insurance from helicopter vendor was less than antenna replacement cost. Estimate is split 50/50 with WJZ-TV Baltimore whose lift was scheduled days prior to WPSG's. | $2,575.00 | N/A |
FCC Filing Fee - STL | $340.00 | $340.00 | See FCC Wireless Bureau Fee Filing Guide (Attachment 32) page 19. Two applications required for duplex IP link to interim site. | $340.00 | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $800.00 | STA and three STA Extensions | $800.00 | 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 |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Main TX Building Const Admin | $29,400.00 | $29,400.00 | Main Building Construction Administration and Management (Fixed Fee). Please see Proposal provided as Attachment 126. Cost shared 50/50 with KYW-TV. | $28,665.00 | N/A |
Main Building MEP Design | $39,250.00 | $39,250.00 | Main transmitter building Mechanical and Electrical Design. Please see quote provided as Attachment 126. Cost split 50/50 with KYW-TV. | $39,250.00 | N/A |
Drain Refill Glycol | $3,336.40 | $3,336.40 | Drain and Refill Glycol. Please see quote as Attachment 123. | $3,336.40 | N/A |
Equipment Delivery and Handling Charges | $54,283.84 | $54,283.84 | Based on actual costs. Please see Attachments 75 ($3,003.75), 77 ($7,235.51), 78 ($1,829.90), 79 ($641.61), 155 ($2,586.48), 157 ($7,173.20), 158 ($28,074.32), 160 ($1,481.85), 162 ($400.37), and 167 ($1,856.65). | $54,283.64 | $52,426.99 equals and does not exceed the estimated cost. |
Actual Information Description | File Name |
---|---|
DTV Medical Facility Notification | |
Temp Roadway 2 | Information not provided. |
Temp Roadway 1 | |
STL to Interim Site | |
Interim Site Generator | |
Interim Bldg. GC and Mech. Contractor | |
Interim Bldg. Fire Detection | |
Interim Bldg. Electrical Contractor | |
Interim Bldg. Contingency | |
Interim Bldg. Asbestos Removal | |
Helicopter Cargo Insurance | |
FCC Filing Fee - STL | |
Local Zoning | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | |
FCC Filing Fees - Special Temporary Authorization request | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Main TX Building Const Admin | |
Main Building MEP Design | |
Drain Refill Glycol | |
Equipment Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $7,878,501.50 | $7,196,577.47 | $5,724,511.29 |
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 04/05/2021 |
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. | Andrew J Siegel Assistant Secretary 04/05/2021 |