Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Montclair Communications, Inc. Doing Business As: Montclair Communications, Inc. |
Lara W. Kunkler 101 Devon Rd. Charlottesville, VA 22903 United States |
+1 (239) 841-1706 | kunk@water.net | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Matthew Gaige Chief Engineer Montclair Communications, Inc. |
Matthew Gaige 3719 Central Avenue Fort Myers, FL 33901 United States |
+1 (239) 939-6286 | mattg@water.net |
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 | Replace current channel 41 TX with a new channel 28 TX. Encode ABC with WBBH and broadcast on the WBBH signal. Install temporary antenna. Remove old top mount antenna. Transition to new to new E pol to mount antenna when install completed.. |
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 | Leased | |
Owner | Waterman Broadcasting, LLC | |
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 | DCX-2H | |
Year | 2002 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 40 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | PRLX U24 D28 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 40 kW | |
Justification for New Transmitter | Manufacturer will not retune current transmitter. This purchase represents "Like for Like" replacement to ensure operations maintain current flexibility. See attachment "WZVN 399 Cost Estimate Questions and Answers" for further explanation. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Onsite electrical contractor estimate for all electrical work needed to install the new transmitter. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 10 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 |
---|---|
Primary Transmitter - HVAC Concrete Pad |
Primary Transmitter - HVAC Concrete Pad |
Surge Suppressor |
Replacement of current surge suppression with system suitable for the solid state transmitter. |
Transmitter offloading |
The estimated cost to offload and place the new transmitter in our building. |
State Sales Tax |
State sales tax levied on equipment at 6 percent. |
Temporary storage |
Temporary storage of new transmitter, filters, combiner, heat exchangers and associated hardware. |
Primary Transmitter Installation |
Primary Transmitter Installation |
Transmitter Shipping |
The estimated cost of shipment for the new transmitter to our facility. |
Remote control rebuild |
Rebuild remote control system to work with new transmitter. |
Current transmitter removal |
Disassemble current transmitter, filters, combiner, heat exchangers, piping, etc. Remove from site. |
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 | Leased | |
Owner | Waterman Broadcasting, LLC | |
Site | N/A | |
Is this antenna currently shared with any other stations? | Yes | |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 56 | |
Design power capacity in use | 80.0 % | |
Lower Limit | 476.00 MHz | |
Upper Limit | 638.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | ABBP14H3-HTP4-15/41 | |
Year | 2002 |
Facility ID | Call Sign |
---|---|
71085 | WBBH-tv |
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 | Leased | |
Owner | Waterman Broadcasting, LLC | |
Is antenna shared? | Yes | |
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 | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 42 | |
Lower Limit | 476.00 MHz | |
Upper Limit | 560.00 MHz | |
Design power capacity in use | 70.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TUM30-P4-14/42H-1-R | |
Year | 2018 | |
Justification for New Antenna | Current antenna pattern and performance questionable at channel 28. Replace to maintain current performance and upgrade to E Pol for ATSC 3.0. See attachment "WZVN 399 Cost Estimate Questions and Answers" for further explanation. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
28 |
15 |
Name | Description |
---|---|
New Main Antenna Shipping |
Estimated cost to ship new main antenna from Europe, |
Current Antenna Analysis |
Parameter analysis pattern tabulation of current Alan Dick antenna. |
State Sales Tax |
State sales tax levied on equipment at 6 percent. |
Temporary main antenna storage |
Portable temporary storage for the new main antenna and associated hardware prior to installation. |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Leased | |
Owner | Waterman Broadcasting, LLC | |
Is antenna shared? | Yes | |
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 | Horizontal | |
Type | Broadband Slot | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 541.0 kW | |
Manufacturer | ||
Model | TFU-24WB C160 CH 14-51 | |
Year | 2018 | |
Justification for New Antenna | To be used during time the main top mount antenna and line are being changed. This is a Dielectric slotted side mounted antenna. See attachments "exhibit a" and "WZVN 399 Cost Estimate Questions and Answers" for quote and requirement explanation. |
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? | 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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Temporary interim antenna storage |
Portable storage facility for temporary storage of the interim antenna prior to installation. |
Interim Operaton plumbing |
This is the cost for in building plumbing hardware and installation to the Interim antenna system. |
Interim antenna shipment |
Estimated cost to ship interim antenna. |
State Sales Tax |
State sales tax levied on equipment at 6 percent. |
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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1575 feet per run |
Facility ID | Call Sign |
---|---|
71085 | WBBH-TV |
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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1575 feet per run | |
Justification for New Transmission Line | Current transmission line cut and optimized for channels 15 and 41. Will change to line optimized for new channel 28 and 15. |
Name | Description |
---|---|
Temporary main TX line storage |
Portable temporary storage of the main transmission line before installation. |
Shipment of main TX line |
Shipment of the main transmission line to our facility. |
State sales tax |
State sales tax levied on equipment at 6 percent. |
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 | 1575 feet per run | |
Justification for New Transmission Line | Needed to stay in operation while permanent line, antenna and ABC transmitter are installed. |
Name | Description |
---|---|
Shipment of interim TX line |
Shipment of the interim transmission line to our facility. |
State sales tax |
State sales tax levied on equipment at 6 percent. |
Temporary storage for interim TX line |
Portable temporary storage for the interim transmission line prior to installation. |
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? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | Yes | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1231697 | |
Coordinates (NAD83) | Latitude (NAD83) | 26° 49' 22.4" N- |
Longitude (NAD83) | 081° 45' 53.6" W- | |
Overall Structure Height | 1516.06 feet | |
Support Structure Height | 1457.66 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 33.14 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Waterman Broadcasting Corp. of Florida | |
Date Constructed | 09/13/2002 |
Facility ID | Call Sign | Service |
---|---|---|
71085 | WBBH-TV | DTV |
Users |
---|
LoJack |
EMS |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | Yes |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 915 | |
Explanation | Manage the delivery of new transmitter and RF systems, storage, installation process and disposal of old equipment. Manage tower modifications and line and antenna installation. Processing Form 399. | |
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 | 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 | 1 | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Comark |
Site Design Service - On site analysis, layout and drawings for new transmitter and RF system. See attachments "exhibit f" and "WZVN 399 Cost Estimate Questions and Answers" costs already incurred and for further explanation. |
DTV Pros |
The company will assist with quotations and add efficiency throughout project. See attachments "exhibit a" and "WZVN 399 Cost Estimate Questions and Answers" for further explanation. |
Washington Engineering |
Antenna pattern analysis and CP for channel 28 and repack consultation. Cohen, Dippell and Everist. P.C. See attachment "WZVN 399 Cost Estimate Questions and Answers" for further explanation. |
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 | 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 |
---|---|
Comark Training |
Training for two company engineers so that transmitter may be maintained to FCC specifications. Same as with current transmitter. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,697,678.76 | $1,382,995.76 | N/A | $1,361,446.66 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Primary Transmitter PRLX U24 D28 | $1,697,678.76 | $1,382,995.76 | $1,361,446.66 | ||
Current transmitter removal | $20,575.00 | $20,575.00 | Removal of current transmitter, RF system and cooling system Includes disposal. Per Comark estimate. | $20,575.00 | N/A |
Remote control rebuild | $8,000.00 | $8,000.00 | Rebuild remote control system to work with new transmitter. | $5,308.82 | N/A |
Transmitter Shipping | $17,945.14 | $17,945.14 | Please see Estimated Cost Justification WZVN-110-1st Primary Transmittere - Shipping v0 | $17,945.14 | N/A |
Primary Transmitter - HVAC Concrete Pad | $1,250.00 | $1,250.00 | Please see TEDCO CORP Proposal dated February 4, 2021 | $1,250.00 | N/A |
10 Ton system | $38,900.00 | $37,000.00 | N/A | $24,378.15 | N/A |
Other Electrical Service: Onsite electrical contractor estimate for all electrical work needed to install the new transmitter. | $27,053.34 | $27,053.34 | see Estimated Cost Justification WZVN-110-1st Primary Transmitter - Other Electrical Service v1 | $27,053.34 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,160,217.00 | Comark quoted cost. | $1,160,217.00 | N/A |
Transmitter offloading | $6,000.00 | $6,000.00 | Comark quoted cost. | $6,000.00 | N/A |
Temporary storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
State Sales Tax | $76,065.28 | $76,065.28 | see Estimated Cost Justification WZVN-110-1st Primary Transmitter - State Sales Tax v1 | $76,065.28 | N/A |
Primary Transmitter Installation | $15,090.00 | $15,090.00 | Please see Hitachi Kokusai Electric Comark LLC quote P#2868-PRLXU24-032217-R11 | $14,746.74 | N/A |
Surge Suppressor | $8,800.00 | $8,800.00 | Replacement of current surge-suppressor with unit specified for new transmitter. Comark quoted cost. | $7,907.19 | N/A |
Actual Information Description | File Name |
---|---|
Current transmitter removal | |
Remote control rebuild | |
Transmitter Shipping | |
Primary Transmitter - HVAC Concrete Pad | |
10 Ton system | |
Other Electrical Service: Onsite electrical contractor estimate for all electrical work needed to install the new transmitter. | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Transmitter offloading | |
Temporary storage | Information not provided. |
State Sales Tax | |
Primary Transmitter Installation | |
Surge Suppressor |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,396,979.65 | $1,287,769.65 | N/A | $578,048.43 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Interim Antenna TFU-24WB C160 CH 14-51 | $456,300.00 | $454,120.00 | $158,612.20 | ||
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 541 kW input, directional,, horizontally polarized | $357,000.00 | $357,000.00 | Dielectric side mount 24 bay antenna including installation. | $135,494.40 | 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 |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | Interim antenna elbow complex. | $8,937.60 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Sweep testing of interim antenna. | $6,400.00 | N/A |
State Sales Tax | $12,720.00 | $12,720.00 | State sales tax on interim antenna related equipment. | $7,780.20 | N/A |
Interim Operaton plumbing | $20,000.00 | $20,000.00 | Additional transmission line plumbing and labor for temporary operation. | N/A | N/A |
Temporary interim antenna storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Interim antenna shipment | $18,000.00 | $18,000.00 | N/A | N/A | N/A |
Primary Antenna TUM30-P4-14/42H-1-R | $940,679.65 | $833,649.65 | $419,436.23 | ||
Temporary main antenna storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
State Sales Tax | $30,165.00 | $30,165.00 | Estimated state sales tax for primary antenna related equipment. | $18,785.48 | N/A |
Current Antenna Analysis | $4,734.65 | $4,734.65 | see Estimated Cost Justification WZVN-210-Primary Antenna - Existing Antenna Analysis v0 | $4,734.65 | N/A |
New Main Antenna Shipping | $25,000.00 | $25,000.00 | Estimated cost for shipment of Alan Dick antenna from the UK. | N/A | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $16,000.00 | New main antenna elbow complex. | $13,356.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $48,750.00 | Comark quoted combiner cost for channel 15 and channel 28. | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | $768,000.00 | $697,600.00 | Alan Dick quoted E Pol panel antenna replacement including installation. | $376,160.10 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Sweep testing of new antenna. | $6,400.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 541 kW input, directional,, horizontally polarized | |
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) | |
Sweep test of existing antenna | |
State Sales Tax | |
Interim Operaton plumbing | Information not provided. |
Temporary interim antenna storage | Information not provided. |
Interim antenna shipment | Information not provided. |
Temporary main antenna storage | Information not provided. |
State Sales Tax | |
Current Antenna Analysis | |
New Main Antenna Shipping | Information not provided. |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $994,144.90 | $951,619.90 | N/A | $406,697.28 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Interim Transmission Line | $399,397.70 | $382,072.70 | $17,378.70 | ||
Shipment of interim TX line | $8,117.70 | $8,117.70 | see Estimated Cost Justification WZVN-380-Interim Transmission Line - Shipping v0 | $8,117.70 | N/A |
State sales tax | $20,880.00 | $20,880.00 | State sales tax for interim line related equipment. | N/A | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $365,400.00 | $348,075.00 | N/A | $9,261.00 | N/A |
Temporary storage for interim TX line | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Primary Transmission Line | $594,747.20 | $569,547.20 | $389,318.58 | ||
Shipment of main TX line | $35,272.20 | $35,272.20 | see Estimated Cost Justification WZVN-310-Primary Transmission Line - Shipping v0 | $35,272.20 | N/A |
Temporary main TX line storage | $5,000.00 | $5,000.00 | N/A | $4,040.00 | N/A |
State sales tax | $30,000.00 | $30,000.00 | State sales tax on new main line related equipment. | $14,618.31 | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $524,475.00 | $499,275.00 | N/A | $335,388.07 | N/A |
Actual Information Description | File Name |
---|---|
Shipment of interim TX line | |
State sales tax | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Temporary storage for interim TX line | Information not provided. |
Shipment of main TX line | |
Temporary main TX line storage | |
State sales tax | |
Rigid Transmission Line - copper, 7 3/16" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $511,080.00 | $868,432.52 | N/A | $544,404.52 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Primary Tower TOWER | $511,080.00 | $868,432.52 | $544,404.52 | ||
Minor tower reinforcement/modifications | $158,000.00 | $479,940.00 | Please see Estimated Cost Justification WZVN-410-Existing Primary Tower - Minor Tower Reinforcements_Modifications v0 | $159,792.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $246,512.52 | see Estimated Cost Justification WZVN-410-Existing Primary Tower - Tower Equipment and Rigging Costs, Tall Tower v0 | $246,512.52 | N/A |
Tower Helicopter Lift | $129,980.00 | $129,980.00 | Please see Tower Consultants Inc. Change Order Request One | $129,980.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $8,120.00 | N/A |
Actual Information Description | File Name |
---|---|
Minor tower reinforcement/modifications | |
Tall Tower (greater than 500') | |
Tower Helicopter Lift | |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $429,690.96 | $447,179.13 | N/A | $374,544.13 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Outside Professional Services | $429,690.96 | $447,179.13 | $374,544.13 | ||
Washington Engineering | $109,320.96 | $109,320.96 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $106,670.96 | Please see submitted invoices. |
DTV Pros | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Comark | $15,300.00 | $15,300.00 | N/A | $15,300.00 | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | $64,200.00 | 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 |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $2,455.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $2,305.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $19,367.82 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $19,367.82 | Invoices |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $22,451.05 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $22,451.05 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $765.00 | N/A |
Project management of the transition | $144,570.00 | $139,289.90 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $139,289.90 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $770.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $470.00 | Please see submitted invoices. |
Prepare request for Special Temporary Authorization | $2,050.00 | $3,724.40 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,724.40 | N/A |
Actual Information Description | File Name |
---|---|
Washington Engineering | |
DTV Pros | Information not provided. |
Comark | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
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. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit 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 | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Prepare request for Special Temporary Authorization |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $64,654.12 | $64,059.12 | N/A | $16,395.43 | N/A |
Total for all systems | $5,213,408.39 | $5,002,056.08 | N/A | $3,281,536.45 | N/A |
Other Expenses | $64,654.12 | $64,059.12 | $16,395.43 | ||
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $1,427.26 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $4,201.62 | $4,201.62 | see Estimated Cost Justification WZVN-610 Disposal Costs v0 | $4,201.62 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see WZVN-TV FCC Filing Fee - License to Cover Budget Revision Justification Letter | N/A | N/A |
Comark Training | $4,800.00 | $4,800.00 | N/A | N/A | 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 | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Equipment Storage | $1,200.00 | $1,200.00 | N/A | $1,104.05 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,400.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Local Zoning | $6,262.50 | $6,262.50 | See Estimated Cost Justification WZVN-610-Local Zoning v0 | $6,262.50 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Comark Training | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Local Zoning |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,213,408.39 | $5,002,056.08 | $3,281,536.45 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Matthew Gaige Chief Engineer 02/04/2022 |
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. | Matthew Gaige Chief Engineer 02/04/2022 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Matthew Gaige Chief Engineer 02/04/2022 |