Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
CBS BROADCASTING INC. Doing Business As: CBS BROADCASTING INC. |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | dryson@cbs.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G Ryson Director of Spectrum Management CBS |
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 bottom mount stacked UHF 30 antenna is mounted on Tower ASR 1035474. |
Question | Response |
---|---|
Sharee Station Facility ID | 8616 |
Call Sign | WPVI-TV |
Type | Commercial |
Licensee Name | ABC, INC. |
Status | LICENSED |
DTS | No |
Community of License | PHILADELPHIA, PA |
Pre-auction RF Channel | 6 |
Post-auction RF Channel | 6 |
Neilsen DMA | Philadelphia |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 12499 |
Call Sign | WPSG |
Type | Commercial |
Licensee Name | PHILADELPHIA TELEVISION STATION WPSG, INC. |
Status | LICENSED |
DTS | No |
Community of License | PHILADELPHIA, PA |
Pre-auction RF Channel | 33 |
Post-auction RF Channel | 33 |
Neilsen DMA | Philadelphia |
Network Affiliation |
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-144 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 94.4 kW | |
Justification for New Transmitter | See Attachment 36A Primary Transmitter Overview and Cost Considerations Statement. Comparable transmitter is a ULXTED-100. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 100.0 feet | |
Other Electrical Service | Yes | |
Description | 100 feet of 2-inch conduit and 100 feet of 3-inch conduit. | |
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? | 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 |
---|---|
Surge Suppressor |
Parallel surge suppressor required for proper operation of transmitter. See Attachment 2A, Item D2. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Transmitter required at interim site while main site antenna and transmission line are being replaced. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 4 inches | |
Length | 50.0 feet | |
Other Electrical Service | Yes | |
Description | 100 feet each of 2-inch and 3-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? | Yes |
Size | 0.0 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
Name | Description |
---|---|
Surge Suppressor |
Parallel surge suppressor. Required for proper operation of interim transmitter. See Attachment 4, Item D1. |
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? | 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: | 790.0 kW | |
Manufacturer | ||
Model | TFU-30GBH-R | |
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? | No | |
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 | Bottom | |
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: | 960.0 kW | |
Manufacturer | ||
Model | TFU-28JBH/VP-R O8 | |
Year | 2019 | |
Justification for New Antenna | Existing antenna cannot be retuned. Quote revised to improve pattern after accommodating top-mount WPSG(TV) Philadelphia. See Attachment 25. |
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 | 8 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 |
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: | 420.0 kW | |
Manufacturer | ||
Model | TFU-24WB/VP C160 | |
Year | 2019 | |
Justification for New Antenna | Main site unavailable during 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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1550 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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1350 feet per run | |
Justification for New Transmission Line | Existing segments are an incorrect match for new channel. (Line Length reduced from 1,550 to 1,350 feet 19 Nov 2019.) See Attachment 5A. |
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 | Interim site requires transmitter to be connected to the antenna. |
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 | Interim | |
Ownership | Leased | |
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 | 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 |
12499 | WPSG | 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 | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural Engineering Interim Tower |
Structural studies of various antenna and transmission line configuration options on interim tower. Please see Attachments 94 and 97 for quotations. |
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? | ||
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 |
---|---|---|
12499 | WPSG | 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 |
Name | Description |
---|---|
Structural Analysis |
Structural Analysis Primary Tower. |
Gin Pole Engineering |
Additional Engineering to Evaluate prospective Gin Pole lift. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks 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 | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
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 |
Engineering Design Services Transmitter Replacement Project |
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 |
---|---|
FCC Filing Fee - STL |
FCC Filing Fee - STL |
Interim Bldg. Asbestos Removal |
Interim Bldg. asbestos removal |
Main TX Building Const Admin |
Main TX Building Construction Administration |
Interim Bldg. Contingency |
Interim Bldg. misc costs from GC, electrical, mechanical, and fire suppression subcontractors. |
Interim Bldg. Electrical Contractor |
Interim Bldg. Electrical Contractor |
Interim Bldg. Fire Detection |
Interim Building Fire Detection and Suppression System. |
Interim Bldg. GC and Mech. Contractor |
Interim Bldg. GC and Mech. Contractor |
Interim Site Generator |
Interim Site Generator |
STL to Interim Site |
STL Hardware to Interim Site |
Temp Roadway 1 |
Temporary Roadway Required for Ice Bridge Construction at Interim Tower. Please see quote in Attachment 99. Cost is split 50/50 with WPSG. |
Temp Roadway 2 |
Temporary Roadway 2 - Required for delivery of long antennas onto property to avoid sharp turn onto existing access roadway. Cost split 50/50 with WPSG. Please see Attachment 104. |
Drain Refill Glycol |
Drain Refill Glycol |
Main Building MEP Design |
Main Building MEP Design |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $5,746,082.46 | $3,135,133.63 | N/A | $2,931,996.17 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | N/A |
Interim Transmitter ULXTE-40 | $1,179,260.82 | $977,978.53 | $878,841.07 | ||
Surge Suppressor | $1,510.82 | $1,510.82 | Parallel surge suppressor. Required for proper operation of interim transmitter. See Attachment 4, Item D1. | $1,510.82 | If this is left blank, form shows an error stating that the Sub-Total is greater than Estimated Cost. However, the $1,510.82 Sub-Total is the same as the Estimated Cost. |
UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | $78,062.54 | N/A |
Other -- Building Addition Size: 0.0 | $25,000.00 | $25,000.00 | Leasehold improvements to building required to accommodate new transmitter equipment. | N/A | N/A |
5 Ton system | $20,250.00 | $10,153.00 | Please see proposal in Attachment 101. Total cost split 50/50 with WPSG. | $10,153.00 | N/A |
Other Electrical Service: 100 feet each of 2-inch and 3-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) | $5,050.00 | $4,800.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $5,870.00 | Required for proper operation of the interim transmitter. See Attachment 4, Item D1. | $5,870.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $783,244.71 | See Attachment 4, Items A, B, and E. Includes Change Orders Q-73688 (Attachment 39), Q‐79360 (Attachment 41), Q‐82319 (Attachment 42) and Q‐83384 (Attachment 43). RF accessories, transformer, surge suppressor, and shipping listed separately. | $783,244.71 | Subtotal equals estimated cost. |
Primary Transmitter ULXTED-144 | $4,566,821.64 | $2,157,155.10 | $2,053,155.10 | ||
Surge Suppressor | $3,021.64 | $3,021.64 | Parallel surge suppressor is required for proper operation of transmitter. See Attachment 2B, Item D2. | $3,021.64 | N/A |
25 Ton system | $91,500.00 | $87,000.00 | N/A | N/A | N/A |
Other Electrical Service: 100 feet of 2-inch conduit and 100 feet of 3-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) | $10,100.00 | $9,600.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | $2,630,000.00 | $1,392,335.91 | Cost based on ULXTED-100 Estimate (Attachment 2B) line Items A, B, C, and E plus three change orders minus already-reimbursed $642,803.95 from GatesAir Invoice GO10004708-DP in another now-locked cost category. See also Attachment 82. | $1,392,335.91 | Sub-total equals estimate cost. |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $14,993.60 | Required for proper operation of repack transmitter. See Attachment 2A, Item D1. | $14,993.60 | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $642,803.95 | ***System Notice: Estimate adjusted and locked because line has been superseded.***This cost is for an IOT transmitter capable of meeting our HPol-only CCRPN ERP. | $642,803.95 | N/A |
Actual Information Description | File Name |
---|---|
Surge Suppressor | |
UHF inside RF system including switching | |
Other -- Building Addition Size: 0.0 | Information not provided. |
5 Ton system | |
Other Electrical Service: 100 feet each of 2-inch and 3-inch conduit. | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Surge Suppressor | |
25 Ton system | Information not provided. |
Other Electrical Service: 100 feet of 2-inch conduit and 100 feet of 3-inch conduit. | Information not provided. |
4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | |
Transformer 3 phase/480v - 300 KVA | |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $676,720.00 | $534,545.10 | N/A | $504,345.10 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | N/A |
Interim Antenna TFU-24WB/VP C160 | $365,240.00 | $113,980.00 | $83,780.00 | ||
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 |
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 |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $0.00 | N/A | N/A | N/A |
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 . 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 6A, Line 1 and Line 4. Excludes vertical polarization (Line 2) and the custom bracket (Line 3) that was subsequently canceled. Cost split equally with WPSG. Please see Attachment 71. | $80,580.00 | N/A |
Primary Antenna TFU-28JBH/VP-R O8 | $311,480.00 | $420,565.10 | $420,565.10 | ||
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $13,583.00 | See Attachment 5A, Line 2. | $13,583.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see Attachment 5A, Line 22. | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $400,582.10 | Additional structural capability is needed to support stacked antenna above. See Attachment 5A, Line 1 (minus $37,200 for upgraded V-Pol cost) and Attachments 25, 165 ($6,107.50), and 169 ($1,204.60). | $400,582.10 | N/A |
Actual Information Description | File Name |
---|---|
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | Information not provided. |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $654,050.00 | $417,300.05 | N/A | $417,300.05 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | 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 Attachment 6A, Line 5 plus change order 7-25-2019 (Attachment 73). Costs shared equally with KYW-TV. Please see Attachment 71. | $92,556.80 | N/A |
Primary Transmission Line | $468,450.00 | $324,743.25 | $324,743.25 | ||
Rigid Transmission Line - copper, 8 3/16" | $468,450.00 | $324,743.25 | 1,350 feet of 8 3/16-inch 75 Ohm line. Please see Attachment 5A line 3 and Attachment 165 line 1 for quote. | $324,743.25 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" broadband | |
Rigid Transmission Line - copper, 8 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,147,725.00 | $1,047,674.87 | N/A | $669,278.37 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | N/A |
Auxiliary Tower TOWER | $686,800.00 | $420,962.37 | $199,515.87 | ||
Tall Tower (greater than 500') | $210,500.00 | $179,462.37 | 50% of Antenna and Line Rigging quote (Attachment 28) plus 50% of Tower Ice Bridge quote (Attachment 31) Half of cost is shared with WPSG(TV). | $154,462.37 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $200,000.00 | 50% of Widelity Cost Catalog pricing. Half of cost is shared with WPSG(TV). | $28,228.50 | 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 WPSG(TV). | $3,950.00 | N/A |
Structural Engineering Interim Tower | $29,000.00 | $29,000.00 | Structural studies of various antenna and transmission line configuration options on interim tower. Please see Attachments 94 and 97 for quotations. Cost split 50/50 with WPSG. | $12,875.00 | N/A |
Primary Tower TOWER | $460,925.00 | $626,712.50 | $469,762.50 | ||
Structural Analysis | $9,625.00 | $9,625.00 | Structural analysis of proposed changes to primary tower. Please see Attachments 119 ($8,500), 141 ($1,250), and 143 ($9,500) for quotations. All Costs split 50/50 with WPSG. | $9,625.00 | asdf |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $600,587.50 | Please see quotes in Attachments 58 ($728,500) and 111 ($302,675) minus a $60,000 credit from Attachment 110 all split 50/50 with WPSG for $485,587.50. Plus $115,000 in Attachment 60 (not split with WPSG) for $600,587.50. | $447,387.50 | N/A |
Gin Pole Engineering | $4,000.00 | $4,000.00 | Gin Pole Engineering. Please see Attachment 114 for quote. Cost split 50/50 with WPSG. | $4,000.00 | 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 WPSG(TV) Facility ID 12499. This cost increased because actual tower documentation was found to be less accurate than initially thought. | $8,750.00 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | |
Major tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Structural Engineering Interim Tower | |
Structural Analysis | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Gin Pole Engineering | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $111,385.00 | $107,900.00 | N/A | $53,237.50 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | N/A |
Outside Professional Services | $111,385.00 | $107,900.00 | $53,237.50 | ||
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), License to Cover Application | $1,580.00 | $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 | $1,400.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $937.50 | 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 | Company lacks sufficient internal resources. | N/A | 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), 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 | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Project management of the transition | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,284,871.92 | $1,280,939.42 | N/A | $1,244,173.51 | N/A |
Total for all systems | $9,620,834.38 | $6,523,493.07 | N/A | $5,820,330.70 | N/A |
Other Expenses | $1,284,871.92 | $1,280,939.42 | $1,244,173.51 | ||
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 WPSG. | $39,250.00 | N/A |
Drain Refill Glycol | $3,336.40 | $3,336.40 | Please see Attachment 123 for quotation. | $3,336.40 | 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 WPSG. Please see Attachment 104. | N/A | N/A |
STL to Interim Site | $0.00 | $0.00 | STL equipment, including transmitters, receivers, antennas, waveguide, and frequency coordination. See Attachments 29 and 31. We were instructed by the Repack Administrator to move 100% of this cost to WPSG so $0.00 is being requested here. | $0.00 | N/A |
Interim Site Generator | $146,965.50 | $146,965.50 | Interim Site Generator. Please see proposal provided as Attachment 90. | $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 14. 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 14. 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 14. 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 14. 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 |
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 WPSG. | $28,665.00 | N/A |
Interim Bldg. Asbestos Removal | $2,895.00 | $2,895.00 | Please see quote in Attachment 61. Cost shared equally with WPSG. | $2,895.00 | N/A |
FCC Filing Fee - STL | $0.00 | $0.00 | See FCC Wireless Bureau Fee Filing Guide (Attachment 16 page 19). We were instructed by the Repack Administrator to move 100% of this cost to repack station WPSG so $0.00 is being requested for KYW-TV. | $0.00 | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $100,879.52 | $100,879.52 | Based on actual costs. Please see Attachments 44 (12,643.16), 75 (3,003.75), 77 (7,235.51), 78 (1,829.90), 79 (641.61), 82 (24,212.53), 155 (3,046.44), 156 (1847.17), 157 (36,454.32), 160 (1,912.50), 161 (5959.32), 167 (1,856.65) and 169 (236.66). . | $100,879.52 | Sub-total equals estimate. |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $800.00 | FCC Application Processing Fee for STAs is $200. We filed an initial application plus four renewals for a total of 4 fees. | $800.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $7,012.50 | See Attachments 26 and 163. Due to construction delays, a second (but discounted) health care notification was required. | $7,012.00 | 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 WPSG. | $22,493.00 | N/A |
Actual Information Description | File Name |
---|---|
Main Building MEP Design | |
Drain Refill Glycol | |
Temp Roadway 2 | Information not provided. |
STL to Interim Site | |
Interim Site Generator | |
Interim Bldg. GC and Mech. Contractor | |
Interim Bldg. Fire Detection | |
Interim Bldg. Electrical Contractor | |
Interim Bldg. Contingency | |
Main TX Building Const Admin | |
Interim Bldg. Asbestos Removal | |
FCC Filing Fee - STL | |
MVPD Notification of Channel Change | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | |
FCC Filing Fees - Form 2100 license to cover application | |
DTV Medical Facility Notification | |
Temp Roadway 1 |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $9,620,834.38 | $6,523,493.07 | $5,820,330.70 |
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. | Yes |
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. | Martha E Heller VP, Government Relations and Regulatory 10/01/2021 |
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. | Martha E Heller VP, Government Relations and Regulatory 10/01/2021 |
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. | Martha E Heller VP, Government Relations and Regulatory 10/01/2021 |