Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WILDERNESS COMMUNICATIONS, LLC Doing Business As: WILDERNESS COMMUNICATIONS, LLC |
3501 NORTHWEST EVANGELINE THRUWAY CARENCRO, LA 70520 United States |
+1 (337) 896-1600 | beth@delta-network.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Arthur Lee Clardy , III . Director of Engineering Delta Media Corporation |
Lee Clardy 3501 NW Evangeline Thwy Carencro, LA 70520 United States |
+1 (337) 896-2601 | lclardy@deltamediacorp.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 | Existing CH 50 RF system and waveguide is not capable of re-tuning to new channel. Existing transmitter is no longer supported by manufacturer. Need to purchase new antenna, transmission line, RF filters and transmitter. |
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 | CST II | |
Year | 2002 | |
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 | Parallax U15 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 24.3 kW | |
Justification for New Transmitter | Advanced Broadcast Systems is no longer providing support for the existing transmitter. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 1.5 inches | |
Length | 150.0 feet | |
Other Electrical Service | Yes | |
Description | Rigid Conduit and Wiring - 2.0 inches 40 feet | |
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 |
---|---|
Power Conditioner Regulator |
Power Conditioner as required by transmitter manufacturer Hitachi Comark |
Skid Steer Rental |
Skid Steer Rental to offload Staco Energy Power Conditioner Regulator at time of delivery to transmitter site |
State and Local Sales Taxes |
Purchase of new equipment is subject to Louisiana state and local sales tax |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-31JTH-6T180 | |
Year | 2004 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | 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 | TFU-21ETT/VP-R 4CT170 | |
Year | 2018 | |
Justification for New Antenna | Existing channel 50 antenna is not capable of being re-tuned or re-manufactured for channel 17. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
State and Local Sales Taxes |
Purchase of new equipment is subject to Louisiana state and local sales tax rate of 9% |
Shipping from Raymond ME |
Shipping and handling charges |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | 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 | TFU-24WB-1-R S230 | |
Year | 2018 | |
Justification for New Antenna | Interim antenna for use to maintain broadcasts over the air during the replacement of main antenna. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 4 1/16 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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 | Waveguide | |
Diameter | N/A | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1100 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? | Yes | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1100 feet per run | |
Justification for New Transmission Line | The existing channel 50 waveguide is not compatible for use on channel 17. |
Name | Description |
---|---|
Fine Matcher Section |
A fine matching tuner section is required to properly adjust the transmission line for the lowest return loss, thereby increasing the efficiency of the transmission line from transmitter to the antenna |
Indoor Transmission Line Sections |
Additional 6 1/8" indoor transmission line sections and elbow to complete antenna to transmitter connection |
Interim Transmission Line |
Additional transmission line for use with interim antenna |
Shipping and Handling |
Shipping and Handling Charges from Dielectric Raymond, Maine |
Dehydrator System |
The existing dehydrator is not compatible for use with rigid transmission line. The interim needs to be pressurized also. |
State and Local Sales Taxes |
Purchase of new equipment is subject to Louisiana state and local sales tax rate of 9% |
Transmission Line Building Penetration |
A new 0.25" aluminum plate will need to be installed to cover the penetration left behind once the waveguide is removed and fitted for the new transmission line |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 800 feet per run | |
Justification for New Transmission Line | Needed for use with interim antenna to maintain over the air broadcasts during the replacement of the main 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 | Primary (Main) | |
Description of Use | N/A | |
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 | Yes | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1251823 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 20' 33.0" N- |
Longitude (NAD83) | 091° 57' 46.6" W- | |
Overall Structure Height | 1025.91 feet | |
Support Structure Height | 966.20 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 22.97 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Delta Media Corp. | |
Date Constructed | 05/01/2006 |
Facility ID | Call Sign | Service |
---|---|---|
349 | KDCG-CD | DTV |
33220 | KOGM | FM |
183335 | KLWB-FM | FM |
Users |
---|
Wi-Fi Network |
Two-way radio |
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? | No |
Name | Description |
---|---|
Road Preparation |
One-mile ingress and egress must be made capable of handling heavy truck transportation into and out of the tower site. |
Staging Area Preparation |
Staging area has to be prepared for tower rigging to hoist old antenna and waveguide down and hoist new antenna and transmission line up. |
Winching Services |
Heavy rains during construction over the past several months have caused delivery problems with trucks getting stuck in the mud and then having to call in winching services to assist leaving the site |
10 Ton All-terrain Folk Lift |
Require the rental of 10- ton all- terrain folk lift to assist the moving of the old and new transmitters in and out of the transmitter building |
JD 7410 105HP Front End Loader |
Front end Loader needed to unload, load and move heavy equipment around transmitter site. |
30000 lb Excavator Rental |
Require the rental of a 30,000 lb excavator to assist with the removal of the old antenna and installation of the new antenna |
All-terrain Personnel Lift |
Will require the rental of an all- terrain personnel lift (man-lift) in order to remove the waveguide from horizontal supports (ice bridge). Then will require the use of it to install new transmission line into the horizontal supports. |
Crane and Crane Operator |
Will require the rental of a crane to lift the new antenna off the truck transportation at the site. Then place the antenna in position for rigging and hoisting. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 200 | |
Explanation | Wilderness Communications engineering staff also works for 16 stations licensed to different licensees and significant project management assistance will be required. | |
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 | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Attorney Fees |
Additional attorney fees associated with the repack transition |
General Contractor |
A Louisiana licensed and insured commercial general contractor will be retained to provide project management as well as general construction services for this project. |
Outside Accounting Services |
An independent accounting firm to provide oversight and assistance with compliance and reporting as required for this project. |
RF Consulting Engineer Fees |
RF Consulting Engineer Fees- Temporary joint use of channel Prepare engineering section and related exhibits of STA |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | 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? | 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 |
---|---|
AOL Beacon cable |
Antenna Obstruction Light cable and installation |
Outside Worker Pay |
Additional workers hired to assist with the removal, installation and loading or offloading of transmitter equipment |
Portable Toilet Rental |
This transmitter site does not have the proper facilities to manage human waste |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,205,032.50 | $1,152,982.50 | N/A | $1,068,456.89 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Primary Transmitter Parallax U15 | $1,205,032.50 | $1,152,982.50 | $1,068,456.89 | ||
Other Electrical Service: Rigid Conduit and Wiring - 2.0 inches 40 feet | $5,496.46 | $5,496.46 | N/A | $5,496.46 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
Skid Steer Rental | $399.49 | $399.49 | N/A | $399.49 | N/A |
Power Conditioner Regulator | $57,164.55 | $57,164.55 | Please see attached quotation revision from Stacy Energy Products. | $57,164.55 | N/A |
State and Local Sales Taxes | $87,822.00 | $87,822.00 | N/A | $79,637.13 | N/A |
10 Ton system | $38,900.00 | $37,000.00 | N/A | $8,177.13 | N/A |
1.5" Rigid Conduit and Wiring | $4,500.00 | $4,500.00 | N/A | $2,674.28 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $900,000.00 | N/A | $900,000.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $14,907.85 | N/A |
Actual Information Description | File Name |
---|---|
Other Electrical Service: Rigid Conduit and Wiring - 2.0 inches 40 feet | |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Skid Steer Rental | |
Power Conditioner Regulator | |
State and Local Sales Taxes | |
10 Ton system | |
1.5" Rigid Conduit and Wiring | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Switchgear - industrial 800 amp |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $634,844.00 | $527,624.00 | N/A | $190,052.79 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Interim Antenna TFU-24WB-1-R S230 | $282,990.00 | $280,700.00 | $0.00 | ||
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, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $10,400.00 | 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, 1000 kW input, directional,, horizontally polarized | $236,900.00 | $236,900.00 | Please see attached quotation for side mounted antenna | N/A | N/A |
Primary Antenna TFU-21ETT/VP-R 4CT170 | $351,854.00 | $246,924.00 | $190,052.79 | ||
State and Local Sales Taxes | $18,324.00 | $18,324.00 | N/A | N/A | N/A |
Shipping from Raymond ME | $25,000.00 | $25,000.00 | N/A | $8,469.59 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | $9,885.60 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $185,500.00 | Wilderness elected to purchase an upgraded antenna per paragraph 624 of the Broadcast Incentive Auction Report and Order. The attachment provided is a quotation for a horizontally polarized antenna plus a line item for the vertical component. | $165,297.60 | 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. |
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | Information not provided. |
State and Local Sales Taxes | Information not provided. |
Shipping from Raymond ME | |
Elbow complex, single channel, at antenna input, per 6 1/8. 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 | $335,214.40 | $321,014.40 | N/A | $193,492.18 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Interim Transmission Line | $59,200.00 | $56,000.00 | $0.00 | ||
Flexible Air Transmission Line - dielectric, 4" | $59,200.00 | $56,000.00 | N/A | N/A | N/A |
Primary Transmission Line | $276,014.40 | $265,014.40 | $193,492.18 | ||
Transmission Line Building Penetration | $302.00 | $302.00 | N/A | $301.93 | N/A |
State and Local Sales Taxes | $21,620.00 | $21,620.00 | N/A | N/A | N/A |
Dehydrator System | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Shipping and Handling | $8,192.40 | $8,192.40 | N/A | $8,192.40 | Additional freight charges for transmission line components |
Interim Transmission Line | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Fine Matcher Section | $3,900.00 | $3,900.00 | N/A | $3,855.89 | N/A |
Indoor Transmission Line Sections | $4,800.00 | $4,800.00 | N/A | $4,668.75 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $222,200.00 | $211,200.00 | N/A | $176,473.21 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | Information not provided. |
Transmission Line Building Penetration | |
State and Local Sales Taxes | Information not provided. |
Dehydrator System | Information not provided. |
Shipping and Handling | |
Interim Transmission Line | Information not provided. |
Fine Matcher Section | |
Indoor Transmission Line Sections | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $576,428.00 | $615,208.00 | N/A | $467,497.00 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Primary Tower TOWER | $576,428.00 | $615,208.00 | $467,497.00 | ||
10 Ton All-terrain Folk Lift | $3,500.00 | $3,500.00 | N/A | $511.90 | N/A |
JD 7410 105HP Front End Loader | $17,800.00 | $17,800.00 | N/A | $17,785.63 | N/A |
Staging Area Preparation | $68,000.00 | $68,000.00 | Please see attached vendor quotation for staging area preparation | $58,991.00 | Additional expense incurred due to unforeseen soil conditions for construction of work site pad at tower site on Wilderness Trail, Carencro, LA |
Winching Services | $2,000.00 | $2,000.00 | N/A | $1,141.60 | N/A |
Crane and Crane Operator | $15,000.00 | $15,000.00 | N/A | $3,090.00 | N/A |
30000 lb Excavator Rental | $10,000.00 | $10,000.00 | N/A | $8,828.87 | N/A |
All-terrain Personnel Lift | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Road Preparation | $76,528.00 | $76,528.00 | Please see attached quotation. | $76,528.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $257,880.00 | Estimate from Bell Tower Corp includes rigging the tower, removal of existing antenna and waveguide, install new antenna, transmission line along with minor modifications to the tower. Please see attachment - Bell Tower Quote - WT Tower Work - KLWB | $257,880.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $42,040.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $700.00 | N/A |
Actual Information Description | File Name |
---|---|
10 Ton All-terrain Folk Lift | |
JD 7410 105HP Front End Loader | |
Staging Area Preparation | |
Winching Services | |
Crane and Crane Operator | |
30000 lb Excavator Rental | |
All-terrain Personnel Lift | Information not provided. |
Road Preparation | |
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | |
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 | $248,375.00 | $243,750.00 | N/A | $50,420.00 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Outside Professional Services | $248,375.00 | $243,750.00 | $50,420.00 | ||
General Contractor | $35,000.00 | $35,000.00 | Please see attachment with copy State of Louisiana contractors License including statement that a contractor is required by state law. | $35,000.00 | 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 | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $7,000.00 | N/A | N/A | 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 |
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 | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $1,425.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $3,000.00 | N/A | N/A | 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 | $0.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $300.00 | 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 | $725.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $775.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $31,600.00 | $30,000.00 | N/A | N/A | N/A |
Attorney Fees | $20,000.00 | $20,000.00 | N/A | $10,865.00 | N/A |
RF Consulting Engineer Fees | $2,000.00 | $2,000.00 | N/A | $775.00 | N/A |
Outside Accounting Services | $7,500.00 | $7,500.00 | N/A | $555.00 | N/A |
Actual Information Description | File Name |
---|---|
General Contractor | |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
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 | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | Information not provided. |
Attorney Fees | |
RF Consulting Engineer Fees | |
Outside Accounting Services |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $83,520.40 | $82,975.40 | N/A | $34,244.02 | N/A |
Total for all systems | $3,083,414.30 | $2,943,554.30 | N/A | $2,004,162.88 | N/A |
Other Expenses | $83,520.40 | $82,975.40 | $34,244.02 | ||
Portable Toilet Rental | $700.00 | $700.00 | N/A | $567.62 | N/A |
Local Zoning | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | The FCC filing fees for an STA is $200.00. | $200.00 | I would have to conclude that the filing fee was increased between the time the form 399 was originally filed and the filing for the STA. |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | This is the current application fee for license to cover | $335.00 | I would have to conclude that the filing fee was increased between the time the form 399 was originally filed and the filing for the License to Cover. |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $2,100.00 | N/A |
Outside Worker Pay | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
AOL Beacon cable | $450.00 | $450.00 | N/A | $425.00 | N/A |
MVPD Notification of Channel Change | $2,500.00 | $2,500.00 | N/A | $1,200.00 | N/A |
Develop and air announcement of upcoming channel change | $2,500.00 | $2,500.00 | N/A | $400.00 | N/A |
Equipment Storage | $15,000.00 | $15,000.00 | N/A | $2,940.00 | N/A |
Equipment Delivery and Handling Charges | $35,000.00 | $35,000.00 | N/A | $22,286.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $3,790.40 | $3,790.40 | N/A | $3,790.40 | N/A |
Non-zoning permits | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Portable Toilet Rental | |
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 | |
Outside Worker Pay | Information not provided. |
AOL Beacon cable | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,083,414.30 | $2,943,554.30 | $2,004,162.88 |
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. | Arthur Lee Clardy , III . Director of Engineering 10/07/2021 |
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. | Arthur Lee Clardy , III . Director of Engineering 10/07/2021 |
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. | Arthur Lee Clardy , III . Director of Engineering 10/07/2021 |