Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
University of North Carolina Doing Business As: University of North Carolina |
Shelly Eubanks PO Box 14900 Research Triangle Park, NC 27709 United States |
+1 (919) 549-7000 | fcc_notice@pbsnc.org | Government Entity |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Donald Smith Director of New Technologies Compliance Planning University of North Carolina Center for Public television |
Donald Smith 10 UNC-TV Drive Research Triangle Park, NC 27709 United States |
+1 (919) 549-7025 | dsmith@pbsnc.org |
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 | The transition plan is to construct an interim facility at the existing site. The interim facility would be used when operation on the new channel begins. After that the necessary changes would be made to the primary transmission system. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Aux | |
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 | LU2500ATD | |
Year | 2008 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 2.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-10 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 6.6 kW | |
Justification for New Transmitter | The transmitter support company has indicated that they may be able to provide re-channelization proposals for some models. At this time they have failed to provide a proposal. See attachment for further details. |
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 | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
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 | DCX-2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-150 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 92.8 kW | |
Justification for New Transmitter | The transmitter manufacturer has indicated that components necessary to modify the transmitter for operation on its new channel are no longer available and it will not be able to provide re-channelization services for the transmitter. See attached letter |
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 | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Aux | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 97.7 kW | |
Manufacturer | ||
Model | TLP-16P230SP | |
Year | 2001 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Interim Facility and Eventual Auxiliary | |
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? | No | |
New Antenna Manufacturer and Types | 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: | 781.0 kW | |
Manufacturer | ||
Model | SAA18-O3-G200-ES7R-25 | |
Year | 2019 | |
Justification for New Antenna | The antenna can only operate on channel 23. The replacement antenna will be initially used as part of the interim facility during the transition. Following the transition it will become a permanent auxiliary antenna. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 7 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | 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 | Not in Stack | |
Polarization | Elliptical | |
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 | ATW28H3-ETO-23H | |
Year | 2010 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | 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 | 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: | 1000.0 kW | |
Manufacturer | ||
Model | SAA28-O4A-G200-ET5R-25 | |
Year | 2019 | |
Justification for New Antenna | The antenna is a single channel slotted pylon style antenna. It cannot operate on a channel other than what it was designed, channel 23. The only viable option is to replace the antenna. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 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 |
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 | Auxiliary (Backup) | |
Description of Use | Aux | |
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 | |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1230 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Interim and Eventual Auxiliary | |
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 | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 900 feet per run | |
Justification for New Transmission Line | The existing transmission line has a stick length of 20 feet, a length that is inconsistent with operations on channel 25. The only option is to replace the transmission line. |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1240 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1240 feet per run | |
Justification for New Transmission Line | The existing transmission line has a stick length of 20 feet, a length that is inconsistent with operations on channel 25. The only option is to replace the transmission line. |
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 | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1234252 | |
Coordinates (NAD83) | Latitude (NAD83) | 35° 33' 11.0" N- |
Longitude (NAD83) | 077° 36' 04.8" W- | |
Overall Structure Height | 1172.89 feet | |
Support Structure Height | 1107.93 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 79.07 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | University of North Carolina | |
Date Constructed | 09/06/2010 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 120 | |
Explanation | Because the transmission site is owned by the State of North Carolina, it is subject to various state construction project rules. One rule is the hiring of a designer to create submittals for project review and approval by the state. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 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 | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
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 | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Tower Structural Analysis |
Required by State Building Code |
Additional Legal Expenses |
Legal expenses for non-catalog advice and review, including transition status reports and other miscellaneous legal needs. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
FCC Special Temporary Authority Application | No | |
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? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Antenna Aux Other |
Fine Matchers & Elbows |
Antenna Main Other |
Fine Matchers |
Electrical Construction |
Construction and modifications to the existing electrical infrastructure of the existing building as required to support the new transmitters. |
General Construction |
General construction and administrative costs necessary for the installation of transmitters in an existing building |
Mechanical Construction |
Construction and modifications to the HVAC infrastructure of the existing building as required to support the new transmitters. |
Network Switch |
Cisco 52-port Gigabit Switch connects devices together on computer network by using packet switching to receive, process, and forward data to destination device |
Pad Mount Transformer |
Required to interface with power grid and transmitter due to increased load |
Antenna Main Other |
Addtl Time Required for Beacon & Cabinets |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,076,738.82 | $2,403,575.79 | N/A | $2,312,886.95 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Primary Transmitter ULXTE-150 | $3,660,845.19 | $2,141,617.19 | $2,141,616.86 | ||
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | $2,630,000.00 | $1,110,772.00 | Balance transfer from previous transmitter expense line See quote 79720 with Gates Invoice US0330121 See quote 87529 with Gates Invoice US0339416 | $1,110,771.67 | Budget Revision |
UHF - Liquid Cooled Solid State Transmitter 84 kW | $1,030,845.19 | $1,030,845.19 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See the attached invoice. This pricing was obtaining following the purchasing guidelines required by the North Carolina Department of Administration Division of Purchase and Contract.. | $1,030,845.19 | N/A |
Auxiliary Transmitter ULXTE-10 | $415,893.63 | $261,958.60 | $171,270.09 | ||
UHF - Liquid Cooled Solid State Transmitter 6.6 kW | $116,843.63 | $116,843.63 | Balance transfer from previous transmitter expense line | $26,155.12 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $1,958.60 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $1,958.60 | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $143,156.37 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $143,156.37 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | |
UHF - Liquid Cooled Solid State Transmitter 84 kW | |
UHF - Liquid Cooled Solid State Transmitter 6.6 kW | |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $496,000.00 | $405,638.00 | N/A | $339,438.00 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Primary Antenna SAA28-O4A-G200-ET5R-25 | $310,130.00 | $222,208.00 | $202,608.00 | ||
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $13,200.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $202,608.00 | See attached RFS Antenna Change Narrative with Pricing | $202,608.00 | N/A |
Auxiliary Antenna SAA18-O3-G200-ES7R-25 | $185,870.00 | $183,430.00 | $136,830.00 | ||
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 |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $13,200.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 781 kW input, elliptically or circularly polarized | $136,830.00 | $136,830.00 | See attached RFS Antenna Change Narrative with Pricing | $136,830.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
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. |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 781 kW input, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $620,600.00 | $443,348.31 | N/A | $443,348.31 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Primary Transmission Line | $359,600.00 | $260,967.24 | $260,967.24 | ||
Rigid Transmission Line - copper, 7 3/16" | $359,600.00 | $260,967.24 | See attached RFS Antenna Change Narrative with Pricing | $260,967.24 | N/A |
Auxiliary Transmission Line | $261,000.00 | $182,381.07 | $182,381.07 | ||
Rigid Transmission Line - copper, 7 3/16" | $261,000.00 | $182,381.07 | See attached RFS Antenna Change Narrative with Pricing | $182,381.07 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 7 3/16" | |
Rigid Transmission Line - copper, 7 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $210,500.00 | $355,930.07 | N/A | $355,930.07 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Primary Tower TOWER | $210,500.00 | $355,930.07 | $355,930.07 | ||
Tall Tower (greater than 500') | $210,500.00 | $355,930.07 | See attached RFS Antenna Change Narrative with Pricing | $355,930.07 | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $93,275.00 | $208,139.64 | N/A | $154,376.41 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Outside Professional Services | $93,275.00 | $208,139.64 | $154,376.41 | ||
Tower Structural Analysis | $7,000.00 | $7,000.00 | N/A | $2,500.00 | 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 |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $484.50 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $182.50 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $1,964.50 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $300.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | 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 |
Project management of the transition | $18,960.00 | $135,889.64 | See attachment "WUNK Program Designer - Manager Narrative" for details on estimated cost Amendment #3 attached to Invoice 157570 Amendment #4 attached to Invoice 160595 Internal Labor 4,911.65 | $135,801.29 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $2,000.00 | N/A | $612.50 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $1,625.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $650.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $8,000.00 | Estimated Internal Labor | $2,909.12 | N/A |
Additional Legal Expenses | $24,500.00 | $24,500.00 | Estimate for legal expenses for non-catalog advice and review including transition status reports and other miscellaneous legal needs. | $7,347.00 | N/A |
Actual Information Description | File Name |
---|---|
Tower Structural Analysis | |
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 | |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Project management of the transition | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare and or review reimbursement form | |
Additional Legal Expenses |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $734,711.00 | $729,161.00 | N/A | $683,372.91 | N/A |
Total for all systems | $6,231,824.82 | $4,545,792.81 | N/A | $4,289,352.65 | N/A |
Other Expenses | $734,711.00 | $729,161.00 | $683,372.91 | ||
Pad Mount Transformer | $13,781.00 | $13,781.00 | N/A | $13,780.38 | N/A |
Network Switch | $1,048.00 | $1,048.00 | See attachment - WUNK Network Switch Justification | $1,047.97 | N/A |
Mechanical Construction | $205,200.00 | $205,200.00 | See WUNK GC Budget for more information See PO summary (attach pg 106) with Riley Invoice 75-08 | $205,166.00 | N/A |
General Construction | $126,200.00 | $126,200.00 | See WUNK GC Budget for more information See PO Summary (attach pg 106) with Riley invoice 75-08 | $126,186.67 | N/A |
Electrical Construction | $197,300.00 | $197,300.00 | See WUNK GC Budget for more information See PO Summary (attach pg 106) with Riley invoice 75-08 | $197,207.21 | N/A |
Antenna Main Other | $79,600.00 | $79,600.00 | Fine Matchers See RFS Invoice 27011732 w/quote 82823 RFS Invoice 27011733 w/quote 79575 item 000060 for Plumb Tension RFS Invoice 27011756 addtl Installation for Beacon & Cabinets See Chuck Britt Invoice 3069 for engineering svcs | $79,510.56 | N/A |
DTV Medical Facility Notification | $11,550.00 | $6,000.00 | Preliminary estimate for services | $2,950.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $69,494.00 | $69,494.00 | See attached quotes for disposal of the main and auxiliary transmitters | $40,023.00 | N/A |
Equipment Delivery and Handling Charges | $6,000.00 | $6,000.00 | Preliminary estimate | N/A | N/A |
Develop and air announcement of upcoming channel change | $2,000.00 | $2,000.00 | Preliminary estimate | N/A | N/A |
MVPD Notification of Channel Change | $5,500.00 | $5,500.00 | Preliminary estimate for services | $463.64 | N/A |
Antenna Aux Other | $17,038.00 | $17,038.00 | Fine Matchers & Elbows See RFS Inv 27011699 with quote Ice Protect & Labor See RFS Inv 27011734 w/quote 82785 | $17,037.48 | N/A |
Actual Information Description | File Name |
---|---|
Pad Mount Transformer | |
Network Switch | |
Mechanical Construction | |
General Construction | |
Electrical Construction | |
Antenna Main Other | |
DTV Medical Facility Notification | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Equipment Delivery and Handling Charges | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | |
Antenna Aux Other |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,231,824.82 | $4,545,792.81 | $4,289,352.65 |
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. | Shelly L Eubanks Director of Finance and Administration 10/08/2021 |
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. | Shelly L Eubanks Director of Finance and Administration 10/08/2021 |
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. | Shelly L Eubanks Director of Finance and Administration 10/08/2021 |