| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WFMY TELEVISION, LLC |
Law Department TEGNA Inc. 8350 Broad Street, Suite 2000 Tysons, VA 22107 United States |
+1 (703) 873-6600 | lawdept@tegna.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Gary Davis Regional Head of Technology and Operations TEGNA |
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 | WFMY will be replacing tit's current UHF Antenna that is stacked on top of their old analog antenna at their current tower. An interim facility will be required. |
| 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 CD3300P3 | |
| Year | 2002 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 63 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE 90 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 56.4 kW | |
| Justification for New Transmitter | Reimbursable TPO is 50.81 kW based on initial 90-day filing CP. This requires a ULXTE-90 since next step down is a ULXTE-80 with max power rating of only 50.1 kW which cannot achieve assigned post-transition ERP. Therefore, the ULXTE-90 is 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 | 25 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? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU30GTH-R 04 | |
| Year | 2002 |
| 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? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| 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: | 743.0 kW | |
| Manufacturer | ||
| Model | TFU-26GTH-R 04 | |
| Year | 2018 | |
| Justification for New Antenna | Old antenna will not work on new channel assignment. Have antenna quoted with VPol option. VPol would be a upgrade if purchased. |
| 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 | 7 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Reducer |
Reducer |
Shipping |
$6,800 |
TLSCRs |
TLSCRs |
| 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 | 596.00 MHz | |
| Upper Limit | 602.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | ||
| Model | TFU-8WB | |
| Year | 2018 | |
| Justification for New Antenna | An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. TFU-24WB cost is equivalent to a single-channel slot interim antenna. A TFU-24WB is required to replicate existing coverage. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| 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 |
| Name | Description |
|---|---|
Plum and Tune Antenna |
Plum and Tune Antenna |
Shipping |
$5,400 |
| 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 | Primary (Main) | |
| Description of Use | N/A | |
| 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 | Dielectric |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 2000 feet per run |
| Name | Description |
|---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on existing line |
| 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 | 1925 feet per run | |
| Justification for New Transmission Line | Interim transmission line is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. 6-1/8" rigid line is required to provide required power rating for replication ERP. |
| Name | Description |
|---|---|
TX Line Sweep |
Sweep required to verify TX line measures well |
Misc Parts |
Misc Parts |
| 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? | ||
| 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? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1001558 | |
| Coordinates (NAD83) | Latitude (NAD83) | 35° 52' 13.5" N- |
| Longitude (NAD83) | 079° 50' 24.0" W- | |
| Overall Structure Height | 1889.41 feet | |
| Support Structure Height | 1769.99 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 734.90 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | WFMY Television, LLC | |
| Date Constructed | 02/01/2002 |
| 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 |
|---|---|
Top Plate |
Existing top-plate and/or bolt pattern may not work for new top-mount stack antenna |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 840 | |
| Explanation | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x840hrs($126000), 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 | 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 | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | 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 |
Pre filing site review |
Outside engineering site review |
Other Engineering Services |
Other Engineering Services related to the DTV Repack |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | 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 |
|---|---|
Viewer call assistance service |
Viewer call assistance service |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,001,422.50 | $1,875,301.49 | N/A | $1,840,405.49 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Primary Transmitter ULXTE 90 | $2,001,422.50 | $1,875,301.49 | $1,840,405.49 | ||
| 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. | $14,532.00 | N/A |
| 25 Ton system | $91,500.00 | $87,000.00 | Estimate is in alignment with reimbursable cost. | $68,447.00 | 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 52 - 61 kW | $1,788,000.00 | $1,666,678.99 | See attached invoices and quotes | $1,665,703.99 | N/A |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $91,722.50 | $91,722.50 | See attached / uploaded PDF files titled "Cust Elec 11026 v191217jgv1.pdf", "Gates US0337979 v200708pmv1" and "Gates US0336662 v200716jgv1.pdf" | $91,722.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other -- Building Addition Size: 100.0 | |
| 25 Ton system | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $530,308.00 | $336,983.55 | N/A | $282,895.55 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Interim Antenna TFU-8WB | $251,640.00 | $117,822.55 | $72,672.55 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | per Dielectric | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Per Dielectric quote | $6,400.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 500 kW input, directional,, horizontally polarized | $0.00 | $0.00 | 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 | Per Widelity report | N/A | N/A |
| Shipping | $5,400.00 | $5,400.00 | N/A | N/A | N/A |
| Plum and Tune Antenna | $7,900.00 | $7,900.00 | N/A | $7,900.00 | N/A |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | $189,500.00 | $58,372.55 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $58,372.55 | N/A |
| Primary Antenna TFU-26GTH-R 04 | $278,668.00 | $219,161.00 | $210,223.00 | ||
| TLSCRs | $2,138.00 | $2,138.00 | See attached Dielectric Quote DMS029-2 and Invoice MAN00947 | $1,924.20 | N/A |
| Shipping | $6,800.00 | $6,800.00 | N/A | N/A | N/A |
| Reducer | $2,100.00 | $2,100.00 | See attached Dielectric Quote DMS029-2 and Invoice MAN00947 | $2,100.00 | N/A |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $10,298.00 | See attached Dielectric Quote DMS029-2 and Invoice MAN00947 | $10,298.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $191,425.00 | See attached Dielectric Quote DMS029-2 and Invoice MAN00947 | $189,500.80 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | per Dielectric quote | $6,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 500 kW input, directional,, horizontally polarized | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Shipping | Information not provided. |
| Plum and Tune Antenna | |
| UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized | |
| TLSCRs | |
| Shipping | Information not provided. |
| Reducer | |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $465,661.25 | $333,630.76 | N/A | $320,280.76 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Interim Transmission Line | $459,261.25 | $327,230.76 | $320,280.76 | ||
| Misc Parts | $6,261.25 | $6,261.25 | N/A | $6,261.25 | N/A |
| TX Line Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Rigid Transmission Line - copper, 6 1/8" broadband | $446,600.00 | $314,569.51 | The cost of the transmission line is higher than previously quoted (20180427jg v1) | $314,019.51 | The cost of the transmission line is higher than previously quoted (20180427jg v1) |
| Primary Transmission Line | $6,400.00 | $6,400.00 | $0.00 | ||
| TX Line Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Misc Parts | |
| TX Line Sweep | Information not provided. |
| Rigid Transmission Line - copper, 6 1/8" broadband | |
| TX Line Sweep | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $893,300.00 | $724,632.00 | N/A | $451,672.00 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Primary Tower TOWER | $893,300.00 | $724,632.00 | $451,672.00 | ||
| Top Plate | $25,000.00 | $25,000.00 | Existing top-plate and/or bolt pattern may not work for new top-mount antenna | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $274,632.00 | See attached / uploaded PDF file titled "FDH SIN002483 v200416jgv1.pdf" | $274,632.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $5,500.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | Per Widelity estimate | $171,540.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Top Plate | Information not provided. |
| 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 | |
| Major tower reinforcement/modifications |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $381,802.52 | $388,672.52 | N/A | $108,592.02 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Outside Professional Services | $381,802.52 | $388,672.52 | $108,592.02 | ||
| Other Engineering Services | $20,182.52 | $20,182.52 | Engineering services not included in any other Form 399 OPS section | $20,182.52 | N/A |
| Pre filing site review | $23,000.00 | $23,000.00 | N/A | N/A | N/A |
| Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $424.09 | N/A |
| Additional Field Engineering Service, 20 Days | $50,000.00 | $50,000.00 | $2,500 per site visit including expenses x 20 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 | $20,000.00 | Per Widelity estimate | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Per Widelity report | 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 -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 |
| 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 | $24,240.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x840hrs($126000), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $24,240.00 | N/A |
| Project management of the transition | $132,720.00 | $126,000.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x840hrs($126000), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $60,070.41 | 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 |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | per Widelity estimate | $675.00 | 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 |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Per Widelity Estimate | $3,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Engineering Services | |
| Pre filing site review | Information not provided. |
| Other Legal Services | |
| Additional Field Engineering Service, 20 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 -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. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | |
| Project management of the transition | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Prepare request for Special Temporary Authorization |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $177,343.98 | $176,738.98 | N/A | $109,892.37 | N/A |
| Total for all systems | $4,449,838.25 | $3,835,959.30 | N/A | $3,113,738.19 | N/A |
| Other Expenses | $177,343.98 | $176,738.98 | $109,892.37 | ||
| Viewer call assistance service | $32,958.61 | $32,958.61 | See attached / uploaded PDF file titled "Inktel 35053 v200721jgv1.pdf" | $32,958.61 | N/A |
| MVPD Notification of Channel Change | $6,000.00 | $6,000.00 | Communicate upcoming changes and testing dates to MVPD's. | $1,915.00 | N/A |
| Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | $150 for 40 hours for shoot, post and production. | $3,270.00 | N/A |
| Equipment Storage | $25,000.00 | $25,000.00 | N/A | $3,300.00 | N/A |
| Equipment Delivery and Handling Charges | $42,995.37 | $42,995.37 | See attached / uploaded PDF files titled "Gates US0336146 v200706pmv1", "Gates US0337979 v200708pmv1" and "Gates US0336662 v200716jgv1.pdf", "United 179334392-001 v200818pmv1", "United 179334392-002 v200818pmv1" | $42,995.37 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | $21,703.39 | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Local Zoning | $1,200.00 | $1,200.00 | estimate of .03 cents on value of equipment | 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 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Per Estimate | $3,750.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Per Widelity estimate | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Viewer call assistance service | |
| MVPD Notification of Channel Change | |
| 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) | |
| 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 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $4,449,838.25 | $3,835,959.30 | $3,113,738.19 |
| 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 04/13/2021 |
