| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WFTV, LLC Doing Business As: WFTV, LLC |
Chief Engineer 490 EAST SOUTH STREET ORLANDO, FL 32801 United States |
+1 (407) 822-8410 | jeff.juniet@wftv.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jeff Juniet Chief Engineer WFTV, LLC |
Chief Engineer 490 E. South Street Orlando, FL 32801 United States |
+1 (407) 822-8410 | Jeff.Juniet@wftv.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 | To maintain operations, we will need to replace the 2 backup TXs and re-tune the main TX. The channel combiner needs to add channel 35. The aux tower will need to be brought up to G standard and the aux antenna changed for a broadband antenna. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Retune Existing |
| Use | Primary (Main) | |
| Ownership | Owned | |
| Owner | 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 | Harris |
| Model | Power CD | |
| Year | 2010 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power capacity | 90 kW |
| Section | Question | Response |
|---|---|---|
| New IOT Tubes | Number of Tubes (including accessories) needed | 3 |
| New Mask Filter | ||
| Power | 60 kW | |
| Other Power | N/A | |
| New Exciter | Is a new exciter needed? | No |
| 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 | Auxiliary (Backup) | |
| Description of Use | Backup | |
| 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 | |
| Year | 1999 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Three | |
| Power Capacity | 100 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-50 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25.4 kW | |
| Justification for New Transmitter | The auxiliary transmitter will be needed at a second site to maintain on-air operations while modifications are performed at the main site. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 1 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| 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 |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Auxiliary (Backup) | |
| Description of Use | Auxiliary | |
| 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 | Diamond CD | |
| Year | 2010 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 7.5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | ULXTE-12 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 8.5 kW | |
| Justification for New Transmitter | Replacement for the existing backup transmitter. The current TX is an unsupported model that cannot be retuned per the manufacturer. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 1 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| 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 |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| 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? | Yes | |
| 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 | Elliptical | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 56 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | DIELECTRIC | |
| Model | TUM20-O4SP-14/56H-2-R-T | |
| Year | 2010 |
| Facility ID | Call Sign |
|---|---|
| 55454 | WRDQ |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | Additional Module | |
| Number of channels supported | 3 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 39 |
| 27 |
| 35 |
| Name | Description |
|---|---|
Re-tuneing elbow complex |
The existing main antenna needs the elbow complex tuned/optimized for the new channel. |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Auxiliary | |
| 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 | Class A |
| 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: | 295.0 kW | |
| Manufacturer | ||
| Model | TFU-24DSB-E | |
| Year | 2011 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Auxiliary (Backup) | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| 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 | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 8 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 860.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TUA-C1-8/8H-1-T | |
| Year | 2017 | |
| Justification for New Antenna | The existing antenna is a single channel and must be replaced to accommodate newly assigned channel. Dielectric was able to provide a less expensive & more efficient antenna. |
| 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? | 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 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 |
|---|---|---|
| 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 | Auxiliary | |
| 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 | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1350 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Auxiliary (Backup) |
| Description of Use | Auxiliary | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 500 feet per run | |
| Justification for New Transmission Line | See attached exhibit titled "Sept. Amendment-Revised Repack Process for WFTV Orlando". |
| Name | Description |
|---|---|
Auxiliary Transmission Line-Nitrogen Regulator |
Auxiliary Transmission Line-Nitrogen Regulator |
Auxiliary Transmission Line - Other Parts |
Auxiliary Transmission Line - Other Parts |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Auxiliary (Backup) | |
| Description of Use | Auxiliary | |
| 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? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1206874 | |
| Coordinates (NAD83) | Latitude (NAD83) | 28° 16' 45.3" N- |
| Longitude (NAD83) | 081° 01' 24.0" W- | |
| Overall Structure Height | 1873.66 feet | |
| Support Structure Height | 1870.71 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 74.47 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | IWG Towers Assets II, LLC | |
| Date Constructed | 04/17/2000 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 48716 | WWKA | FM |
| 23443 | WOEX | FM |
| 55454 | WRDQ | DTV |
| 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: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Auxiliary Tower - Tower Modification Design |
Auxiliary Tower - Tower Modification Design |
St Cloud tower |
Modifications are needed to bring the tower up to the G standard. See attached plan for additional details. |
| 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? | Yes | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1214939 | |
| Coordinates (NAD83) | Latitude (NAD83) | 28° 34' 08.2" N- |
| Longitude (NAD83) | 081° 03' 15.6" W- | |
| Overall Structure Height | 1612.84 feet | |
| Support Structure Height | 1609.89 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 61.68 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | IWG Towers Assets II, LLC | |
| Date Constructed | 11/20/2000 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 55454 | WRDQ | DTV |
| 48716 | WWKA | FM |
| 23443 | WOEX | FM |
| Users |
|---|
| Two-Way Radio |
| Wireless I'net |
| 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: | No reinforcements needed |
| 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 | 277 | |
| Explanation | WFTV requires the aid of outside project management services to fulfill the requirements of the repack. WFTV does not have sufficient resource capacity and expertise in house to handle all of the tasks 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 | 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 | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | No | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 35 | |
| Justification | RF Consulting Engineer - To determine correct mask filter to avoid interference RF Consulting Engineer - 10-30 days to test for interference after mask filter is installed |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Facility Expenses | Name | N/A |
| Other Distributed Transmission System Expenses Not listed | N/A | |
| Name | N/A | |
| Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
| Permit and Filing Costs | Local Zoning | Yes |
| Non-zoning permits | No | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | Yes | |
| FCC License to Cover Application | Yes | |
| FCC Special Temporary Authority Application | Yes | |
| Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
| Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
| Does this relocation require Equipment Storage? | Yes | |
| Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
| Does this relocation require MVPD Notification of a Channel Change? | Yes |
| Name | Description |
|---|---|
FCC Filing Fees - Form 2100 license to cover application - Aux |
FCC Filing Fees - Form 2100 license to cover application - Aux |
FCC Filing Fees - Construction Permit - Aux |
FCC Filing Fees - Construction Permit - Aux |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $2,727,290.00 | $2,421,758.69 | N/A | $2,219,175.50 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Primary Transmitter Power CD | $947,400.00 | $675,304.49 | $590,304.49 | ||
| 3 IOT Tubes | $382,500.00 | $0.00 | Price of tubes is included in the price of retuning the main transmitter (Quote_GA-00018301r1_WFTV PWR90D3 Channel Change 2016-11-29). | N/A | N/A |
| 60 kW mask filter | $89,400.00 | $85,000.00 | N/A | N/A | N/A |
| Three IOT system (90 kW) | $475,500.00 | $590,304.49 | please see Estimated Cost Justification WFTV-110-1st Primary Transmitter - UHF 3 IOT Transmitter v0 | $590,304.49 | N/A |
| Auxiliary Transmitter ULXTE-50 | $1,118,890.00 | $1,256,979.39 | $1,149,482.75 | ||
| 25 Ton system | $91,500.00 | $129,952.00 | Please see Estimated Cost Justification WFTV-160-2nd Auxiliary Transmitter - 25 Ton AC System v0 | $95,280.00 | Per the attached quote "HVAC four 5 tons updated" the costs for equipment an installation of the required AC totaled 90,500.00. |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | $0.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $105,288.00 | The transmitter for the Ft. Christmas site will require a new service entrance and the associated switchgear. | $92,000.00 | Initial invoice for the electrical work needed at the Aux Site. Invoice 8047 is for the electrical work to support the installation of the HVAC system. Additional electrical service work and equipment will need to be needed for the transmitter install. |
| 1" Rigid Conduit and Wiring | $5,390.00 | $5,390.00 | N/A | $0.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $981,349.39 | Per Manufacturer's quote and includes RF system and switching. Updated quotes and change orders have been added as attachments. updated_quotes_for_ULXTE50_w_cover_letter_rev01.pdf | $962,202.75 | Differences in the actual freight charges and estimated charges plus change order 84303. |
| Auxiliary Transmitter ULXTE-12 | $661,000.00 | $489,474.81 | $479,388.26 | ||
| 25 Ton system | $91,500.00 | $87,000.00 | N/A | $84,476.00 | N/A |
| 1" Rigid Conduit and Wiring | $0.00 | $0.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $51,440.30 | The totals for the electrical work, including all parts and labor, exceed the predetermined costs. This total covers all required electrical for the removal of old equipment and wiring and installation of switch-gear, conduit, and wiring for the aux tx. | $51,440.30 | the two additional invoices are being resubmitted with additional documentation. |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $0.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $351,034.51 | Please see Estimated Cost Justification WFTV-150-1st Auxiliary Transmitter - UHF Liquid Cooled Solid State, 8.2-13 kW v0 | $343,471.96 | N/A |
| Actual Information Description | File Name |
|---|---|
| 3 IOT Tubes | Information not provided. |
| 60 kW mask filter | Information not provided. |
| Three IOT system (90 kW) | |
| 25 Ton system | |
| Transformer 3 phase/480v - 300 KVA | Information not provided. |
| Switchgear - industrial 800 amp | |
| 1" Rigid Conduit and Wiring | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| 25 Ton system | |
| 1" Rigid Conduit and Wiring | Information not provided. |
| Switchgear - industrial 800 amp | |
| Transformer 3 phase/480v - 300 KVA | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $350,660.00 | $340,135.00 | N/A | $278,022.22 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Primary Antenna TUM20-O4SP-14/56H-2-R-T | $96,930.00 | $96,235.00 | $79,531.47 | ||
| Adding a module to existing combiner (without antenna) | $84,200.00 | $80,000.00 | N/A | $69,297.09 | N/A |
| Sweep test of existing antenna | $6,730.00 | $10,235.00 | Pricing is from quotes and work performed by RF Engineer. | $10,234.38 | The initial sweep of the line and antenna verified the power handling and available channels of the line. the final sweep verified the system compatibility with the newly assigned channel. |
| Re-tuneing elbow complex | $6,000.00 | $6,000.00 | Elbow complex tuning will require an RF Engineer and Tower Crew. | $0.00 | N/A |
| Auxiliary Antenna TUA-C1-8/8H-1-T | $253,730.00 | $243,900.00 | $198,490.75 | ||
| Sweep test of existing antenna | $6,730.00 | $8,900.00 | per Dielectric quote 700411CMZ and change order 1696716 | $3,881.28 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $235,000.00 | N/A | $194,609.47 | N/A |
| Actual Information Description | File Name |
|---|---|
| Adding a module to existing combiner (without antenna) | |
| Sweep test of existing antenna | |
| Re-tuneing elbow complex | Information not provided. |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $72,207.34 | $59,067.85 | N/A | $57,250.77 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Auxiliary Transmission Line | $72,207.34 | $59,067.85 | $57,250.77 | ||
| Auxiliary Transmission Line - Other Parts | $821.00 | $821.00 | Please ERI Proposal Number 20200213-004 and actual costs on ERI Invoice 55281 | $821.00 | N/A |
| Auxiliary Transmission Line-Nitrogen Regulator | $386.34 | $386.34 | Please see WFTV Auxiliary Transmission Line-Nitrogen Regulator Budget Revision Justification Letter | $386.34 | N/A |
| Rigid Transmission Line - copper, 4 1/16" | $71,000.00 | $57,860.51 | Please see Estimated Cost Justification WFTV-350-Auxiliary Transmission Line - 4 1:16" Rigid Copper v0 | $56,043.43 | N/A |
| Actual Information Description | File Name |
|---|---|
| Auxiliary Transmission Line - Other Parts | |
| Auxiliary Transmission Line-Nitrogen Regulator | |
| Rigid Transmission Line - copper, 4 1/16" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,084,020.00 | $1,059,851.91 | N/A | $776,856.90 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Primary Tower TOWER | $223,100.00 | $12,000.00 | $11,900.00 | ||
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | $0.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | $11,900.00 | N/A |
| Auxiliary Tower TOWER | $860,920.00 | $1,047,851.91 | $764,956.90 | ||
| St Cloud tower | $0.00 | $0.00 | N/A | $0.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $282,895.00 | Please see Estimated Cost Justification WFTV-450-Existing Auxiliary Tower - Tower Rigging, Tall Tower v0 | $0.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $15,460.00 | Pricing is from structural engineering study by TCI. | $15,460.00 | N/A |
| Tower Helicopter Lift | $210,000.00 | $210,000.00 | Please see WFTV International Towers Proposal #WFTV041919A (Helicopter) | $210,000.00 | N/A |
| Auxiliary Tower - Tower Modification Design | $6,820.00 | $6,820.00 | Please see WFTV Existing Auxiliary Tower - Tower Modification Design Budget Revision Justification Letter | $6,820.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $532,676.91 | Please see Estimated Cost Justification WFTV-450-Existing Auxiliary Tower - Major Tower Reinforcement:Modifications v0 | $532,676.90 | N/A |
| Actual Information Description | File Name |
|---|---|
| Tall Tower (greater than 500') | Information not provided. |
| Structural engineering tower load study for well documented tower | |
| St Cloud tower | Information not provided. |
| Tall Tower (greater than 500') | |
| Structural engineering tower load study for well documented tower | |
| Tower Helicopter Lift | |
| Auxiliary Tower - Tower Modification Design | |
| Major tower reinforcement/modifications |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $254,201.00 | $296,576.36 | N/A | $137,998.36 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Outside Professional Services | $254,201.00 | $296,576.36 | $137,998.36 | ||
| Additional Field Engineering Service, 35 Days | $65,000.00 | $65,000.00 | RF Consulting Engineer - To determine correct mask filter to avoid interference at 5-days & 10-30 days to test for interference after mask filter is installed | $12,242.50 | 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 | $3,866.00 | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,848.90 | Please see WFTV STA Attorney Fees - Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $3,848.90 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,315.80 | 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 | $825.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $0.00 | 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 | $0.00 | Invoiced hours from the consultant for engineering documentation. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,415.00 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $12,374.30 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $12,374.30 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $3,774.20 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. Please see WFTV Attorney - Negotiate Lease and Other Matters Budget Revision Justification Letter | $3,774.20 | N/A |
| Project management of the transition | $43,766.00 | $58,925.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $58,925.50 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $30,628.46 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $30,628.46 | Additional work was needed to verify the antenna pattern and the power handling of the transmission line for the aux site. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $491.60 | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $1,516.10 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $2,775.00 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $2,775.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Field Engineering Service, 35 Days | |
| RF Exposure Measurements | Information not provided. |
| Comprehensive coverage verification via field study, if needed | |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| 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 | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Prepare and or review reimbursement form | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | |
| Project management of the transition | |
| Perform engineering study for new channel assignment and antenna development | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
| Prepare request for Special Temporary Authorization |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $76,435.00 | $75,850.00 | N/A | $38,962.14 | N/A |
| Total for all systems | $4,564,813.34 | $4,253,239.81 | N/A | $3,508,265.89 | N/A |
| Other Expenses | $76,435.00 | $75,850.00 | $38,962.14 | ||
| FCC Filing Fees - Construction Permit - Aux | $1,110.00 | $1,110.00 | Please see WFTV FCC Filing Fees - Construction Permit (Aux) - Budget Justification Letter | $1,110.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application - Aux | $335.00 | $335.00 | Please see WFTV FCC Filing Fees - Form 2100 license to cover application (Aux) - Budget Justification Letter | $335.00 | N/A |
| Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | Costs for the production of on-air and website announcements. | N/A | N/A |
| Equipment Storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $42,300.00 | $42,300.00 | delivery and storage costs per transmitter manufacturer's quotes. | $28,006.69 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | Removal of old equipment and high voltage transformers from Ft Christmas and St Cloud sites. per initial attached quote "Channel 9 Tower Transformer removal updated-32318.pdf" | $3,975.45 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $200.00 | Please see Estimated Cost Justification WFTV-610-FCC Filing Fee - Special Temporary Authorization v0 | $200.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see Estimated Cost Justification WFTV-610-FCC Filing Fee - License to Cover Application v0 | $335.00 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,750.00 | N/A |
| Local Zoning | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | $1,250.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| FCC Filing Fees - Construction Permit - Aux | |
| FCC Filing Fees - Form 2100 license to cover application - Aux | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| FCC Filing Fees - Special Temporary Authorization request | |
| FCC Filing Fees - Form 2100 license to cover application | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| Local Zoning | Information not provided. |
| MVPD Notification of Channel Change |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $4,564,813.34 | $4,253,239.81 | $3,508,265.89 |
| 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. | Jeffrey M Juniet Director of Engineering 02/13/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeffrey M Juniet Director of Engineering 02/13/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeffrey M Juniet Director of Engineering 02/13/2022 |
