| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
STAINLESS BROADCASTING, L.P. Doing Business As: STAINLESS BROADCASTING, L.P. |
Brian Brady C/O NORTHWEST BROADCASTING, INC. 2111 UNIVERSITY PARK DRIVE, SUITE 650 OKEMOS, MI 48864 United States |
+1 (517) 347-4141 | brady@northwestbroadcasting.com | Limited Liability Partnership |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Ronald S Sweatte CTO Cox Media Group |
Ronald Sweatte PO Box 11526 Palm Desert, CA 92255 United States |
+1 (760) 406-8630 | ron.sweatte@cmg.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. | No |
| Briefly describe transition plan | Purchase of the transmitter, antenna system and transmission line. Current Antenna does not support V-Pol.Installation of interim antenna and transmission line, while main antenna is underway. Increase ERP for the new channel on main antenna. |
| 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 | SV 700 | |
| Year | 2003 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 1 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THV9evo-5 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 6.5 kW | |
| Justification for New Transmitter | Existing TX retrofitted with a Pineapple Technologies exciter model PT2160 Serial number 91700002. We've contacted Pineapple Technologies who went out of business and the services company who provides support will not support a channel change. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 4 inches | |
| Length | 125.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Heating and Cooling | |
| 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? | Yes |
| Size | 800.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Primary Transmitter - Installation |
Primary Transmitter - Installation |
Primary Transmitter - Inside RF System |
Primary Transmitter - Inside RF System |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | VAXTE-1P-C | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 0.4 kW | |
| Justification for New Transmitter | Serves as Interim TX, low power (400W). See the attached revised transition plan:"Binghamton Repack WICZ-TransitionPlan-sketch-MAR24-2020-REV01" |
| 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 | Yes | |
| Size | 2 inches | |
| Length | 90.0 feet | |
| 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
| 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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 1 | |
| Number of Panels | 8 | |
| Design power capacity in use | 1.0 % | |
| Lower Limit | 174.00 MHz | |
| Upper Limit | 202.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 7.9 kW | |
| Manufacturer | ||
| Model | 4x2 K5234517 | |
| Year | 2006 |
| 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: | 40.0 kW | |
| Manufacturer | ||
| Model | THV-7A7/VP-R C140 | |
| Year | 2019 | |
| Justification for New Antenna | The Existing Panel antenna is used as Interim Antenna during the transition on the new channel repack. See the transition plan sketch attached:Binghamton Repack WICZ-TransitionPlan-sketch-JAN24-2018 |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 3 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 925 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 | Flexible Air | |
| Diameter | Other | |
| Other Diameter | 3 1/2 inches | |
| Segment Length | N/A | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1140 feet per run | |
| Justification for New Transmission Line | This TL will be required for the new Main Antenna |
| Name | Description |
|---|---|
Dehydrator |
Pressurization Equipment: 0-15PSI |
Primary Transmission Line - Additional Pieces |
Primary Transmission Line - Additional Pieces |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Is this tower consider Complex? | Candelabra | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | No | |
| Others Types of Users | Yes | |
| 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 | 1065310 | |
| Coordinates (NAD83) | Latitude (NAD83) | 42° 03' 22.0" N- |
| Longitude (NAD83) | 075° 56' 38.0" W- | |
| Overall Structure Height | 933.72 feet | |
| Support Structure Height | 870.72 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1624.98 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | STAINLESS BROADCASTING CORPORATION | |
| Date Constructed | 05/01/1968 |
| Users |
|---|
| WLTB-FM |
| WDRE-FM |
| WCDW-FM HD4 |
| WCDW-FM HD3 |
| WCDW-FM HD2 |
| WCDW-FM HD1 |
| W285DI |
| W209CI |
| 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 | Candelabra |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Existing Primary Tower - Geotechnical Survey |
Existing Primary Tower - Geotechnical Survey |
Existing Primary Tower - Professional Engineer Review of Rigging Plan |
Existing Primary Tower - Professional Engineer Review of Rigging Plan |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 100 | |
| Explanation | WICZ-TV does not have sufficient resource capacity and expertise in house to handle all activities necessary for completion of the station's build by the construction deadline. WICZ-TV will hire an outside firm to facilitate a timely transition. | |
| 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 | No | |
| Quantity | N/A | |
| 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 | Yes | |
| Environmental Assessment | Yes | |
| 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 | 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 |
| 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 | 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)? | No |
| 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 |
|---|---|
Internal Project Management of Transition |
100 h for repack preparations, trips to manufacturers, RF systems engineering planning, schedule 2100, form 399 preparations, CP budgeting, etc. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $397,159.80 | $380,334.80 | N/A | $217,539.92 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Interim Transmitter VAXTE-1P-C | $21,234.80 | $21,234.80 | $18,894.80 | ||
| 2" Rigid Conduit and Wiring (Cost per foot) | $2,340.00 | $2,340.00 | N/A | N/A | N/A |
| High VHF - Air Cooled Solid State Transmitter 0.4 kW | $18,894.80 | $18,894.80 | See the attached quote from GatesAir: "Q-86795-GatesAir" | $18,894.80 | N/A |
| Primary Transmitter THV9evo-5 | $375,925.00 | $359,100.00 | $198,645.12 | ||
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| Primary Transmitter - Installation | $24,750.00 | $24,750.00 | Please see S J Ramer Associates Quote 2020001R | $24,750.00 | N/A |
| Primary Transmitter - Inside RF System | $4,150.00 | $4,150.00 | Please see Dielectric Order Confirmation 1932025 | $4,150.00 | N/A |
| Other -- Building Addition Size: 800.0 | $10,000.00 | $10,000.00 | Estimate for possible cost of building modifications. | N/A | N/A |
| 10 Ton system | $60,500.00 | $57,500.00 | N/A | N/A | N/A |
| 4" Rigid Conduit and Wiring (Cost per foot) | $12,625.00 | $12,000.00 | N/A | N/A | N/A |
| High VHF - Liquid Cooled Solid State Transmitter 3.3 . 6.5 kW | $249,500.00 | $237,000.00 | See attached the following:WICZ-TV reassignment expansion application ENG 10-31-2017, Dielectric EZ-prop (C-70577-4_WICZ_CH7_EZ_Prop-40KW-H), and TPO-ERP CALC-WICZ-Ant-H-pol | $169,745.12 | N/A |
| Actual Information Description | File Name |
|---|---|
| 2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| High VHF - Air Cooled Solid State Transmitter 0.4 kW | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| Primary Transmitter - Installation | |
| Primary Transmitter - Inside RF System | |
| Other -- Building Addition Size: 800.0 | Information not provided. |
| 10 Ton system | Information not provided. |
| 4" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| High VHF - Liquid Cooled Solid State Transmitter 3.3 . 6.5 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $323,590.00 | $324,180.00 | N/A | $0.00 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Primary Antenna THV-7A7/VP-R C140 | $323,590.00 | $324,180.00 | $0.00 | ||
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $8,780.00 | See Dielectric quote attached: CLE 127 RevB WICZ, line 3 (list price) | $0.00 | N/A |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized | $304,000.00 | $304,000.00 | Dielectric quote attached: CLE 127 RevB (Line 1+Line 2, discounted 25%) The existing Panel_Antenna is used as Interim Antenna | $0.00 | N/A |
| 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 |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | |
| High VHF - High Power Top Mount One Station elliptically or circularly polarized | |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Sweep test of existing antenna |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $79,593.53 | $79,593.53 | N/A | $0.00 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Primary Transmission Line | $79,593.53 | $79,593.53 | $0.00 | ||
| Dehydrator | $8,000.00 | $8,000.00 | Dielectric LLC, Price List. | $0.00 | N/A |
| Flexible Air Transmission Line - 3 1/2" 1 parallel runs 1140 feet | $49,400.38 | $49,400.38 | Please see Dielectric Order Confirmation 1932140 | $0.00 | N/A |
| Primary Transmission Line - Additional Pieces | $22,193.15 | $22,193.15 | Please see Dielectric Order Confirmations 1931626 and 1931878 | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Dehydrator | |
| Flexible Air Transmission Line - 3 1/2" 1 parallel runs 1140 feet | |
| Primary Transmission Line - Additional Pieces |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $792,631.90 | $765,731.90 | N/A | $0.00 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Primary Tower TOWER | $792,631.90 | $765,731.90 | $0.00 | ||
| Existing Primary Tower - Professional Engineer Review of Rigging Plan | $16,920.00 | $16,920.00 | Please see GTI America, Inc. Quotes Q18-06-021b and Q18-06-021d and actual costs on invoices GTIA-1352 and GTIA-1279 | $0.00 | N/A |
| Tower Helicopter Lift | $170,044.90 | $170,044.90 | Please see GTI America quote Q18-06-021 and actual costs on GTI America Invoice GTIA-1367 | $0.00 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $150,000.00 | N/A | $0.00 | N/A |
| Existing Primary Tower - Geotechnical Survey | $14,067.00 | $14,067.00 | Please see GTI America, Inc. quote Q18-06-021c | $0.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | N/A | $0.00 | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $14,700.00 | Please see Estimated Cost Justification WICZ-TV-410-Existing Primary Tower - Tower Load Study, Documented Tower v0 | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Existing Primary Tower - Professional Engineer Review of Rigging Plan | |
| Tower Helicopter Lift | |
| Minor tower reinforcement/modifications | Information not provided. |
| Existing Primary Tower - Geotechnical Survey | Information not provided. |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| 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 | $178,645.00 | $213,447.50 | N/A | $45,947.50 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Outside Professional Services | $178,645.00 | $213,447.50 | $45,947.50 | ||
| RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $7,000.00 | Attorney Fee Estimates. | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $8,000.00 | Attorney Fee Estimates. | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $5,500.00 | Attorney Fee Estimates. | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $6,000.00 | Attorney Fee Estimates. | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| 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 |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $15,800.00 | $45,947.50 | The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. | $45,947.50 | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Exposure Measurements | Information not provided. |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | 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 | Information not provided. |
| 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. |
| 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 | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Project management of the transition | |
| Comprehensive coverage verification via field study, if needed | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| NEPA Section 106 environmental review, if needed | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $116,190.00 | $115,585.00 | N/A | $5,400.00 | N/A |
| Total for all systems | $1,887,810.23 | $1,878,872.73 | N/A | $268,887.42 | N/A |
| Other Expenses | $116,190.00 | $115,585.00 | $5,400.00 | ||
| MVPD Notification of Channel Change | $10,000.00 | $10,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | N/A | N/A |
| Develop and air announcement of upcoming channel change | $25,000.00 | $25,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | N/A | N/A |
| Equipment Storage | $35,000.00 | $35,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | N/A | N/A |
| Equipment Delivery and Handling Charges | $18,000.00 | $18,000.00 | See attached FCC Catalog of Potential Expenses and Estimated Costs | $5,400.00 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | 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 | N/A | N/A |
| Internal Project Management of Transition | $15,000.00 | $15,000.00 | 100h @ $150/h estimate. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| Internal Project Management of Transition | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,887,810.23 | $1,878,872.73 | $268,887.42 |
| 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. | Ronald S Sweatte Chief Technology Officer 03/18/2022 |
| 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. | Ronald S Sweatte Chief Technology Officer 03/18/2022 |
| 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. | Ronald S Sweatte Chief Technology Officer 03/18/2022 |
