| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
WCNC-TV, INC. |
TEGNA, Inc. 7950 Jones Branch Drive McLean, VA 22107 United States |
+1 (703) 873-6600 | LAWDEPT@TEGNA.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Jeffrey Johnson Vice President Projects TEGNA |
Jeffrey Johnson 7950 Jones Branch Drive McLean, VA 22102 United States |
+1 (703) 873-6736 | jsjohnson@tegna.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 | WCNC will be moving from channel 22 to channel 24. This will require a new antenna, transmission line and transmitter. An interim facility will be required while these modifications take place and throughout assigned phase. |
| 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 | CD3200 P2 Sigma | |
| Year | 2003 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 50 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | ULXTE-72 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 47.2 kW | |
| Justification for New Transmitter | Station has in excess of 10% TPO headroom and is eligible for a 1-Step-Up Allowance. Reimbursable TPO is 36.0 kW based on initial 90-day filing CP. This would require a ULXTE-60. A 1-Step-Up is the ULXTE-72 and is therefore reimbursable. |
| 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 | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | Yes | |
| Description | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
| 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? | Yes |
| Size | 100.0 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 |
| 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: | 791.0 kW | |
| Manufacturer | ||
| Model | TFU-22DSC-R C170 | |
| Year | 2017 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | 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 | 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: | 828.0 kW | |
| Manufacturer | ||
| Model | TFU-24JTH-R 4C170 (SP) | |
| Year | 2018 | |
| Justification for New Antenna | Station's licensed top-mount antenna cannot be re-tuned and must be replaced for new channel assignment. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | Single Channel | |
| Feed Line Size | 7 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
New Top Plate |
Existing top-plate and/or bolt pattern may not work for new top-mount antenna |
Shipping |
$6,800 |
| 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 | Broadband Slot | |
| Number of Stations Supported | 24 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 518.00 MHz | |
| Upper Limit | 524.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 791.0 kW | |
| Manufacturer | ||
| Model | TFU-16WB C160 | |
| Year | 2018 | |
| Justification for New Antenna | An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. TFU-24WB cost is equivalent to a single-channel slot interim antenna. A TFU-24WB is required to replicate existing coverage. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 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 | Utilize Existing |
| 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 | Dielectric |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 2100 feet per run |
| Name | Description |
|---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on existing line. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Segment Length | 20' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1870 feet per run | |
| Justification for New Transmission Line | Interim transmission line is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. 6-1/8" rigid line is required to provide required power rating for replication ERP. |
| Name | Description |
|---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on existing line. |
Misc Parts |
Misc Parts: Dielectric inv MAN01283 items 7 24 25 26 27 28 29 30 31 32 & 33 |
| 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? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1001294 | |
| Coordinates (NAD83) | Latitude (NAD83) | 35° 20' 49.4" N- |
| Longitude (NAD83) | 081° 10' 14.2" W- | |
| Overall Structure Height | 1968.48 feet | |
| Support Structure Height | 1915.99 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 786.08 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | WCNC-TV, Inc | |
| Date Constructed | 08/27/1992 |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 845 | |
| Explanation | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x845hrs($126750), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| 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 | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 2 | |
| NEPA Section 106 environmental review | No | |
| Environmental Assessment | No | |
| ASR Modification | Yes | |
| FAA Consultation (including preparation of FAA Form 7460) | Yes | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 20 | |
| Justification | $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. |
| Name | Description |
|---|---|
Other Engineering Services |
Other Engineering Services related to the DTV Repack |
Other Legal Services |
Other Legal Services related to the DTV Repack |
Pre filing site review |
Outside engineering fir review of each facility |
| 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 |
|---|---|
Generator Load Bank test |
Generator Load Bank test |
Internal labor |
Local and Corporate labor |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,567,100.00 | $1,494,777.00 | N/A | $682,118.06 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Primary Transmitter ULXTE-72 | $1,567,100.00 | $1,494,777.00 | $682,118.06 | ||
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,400,000.00 | N/A | $667,104.86 | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $25,000.00 | $25,000.00 | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | N/A | N/A |
| 10 Ton system | $38,900.00 | $39,877.00 | The station obtained the quote included in the attached file titled "WCNC HVAC Justification Letter.pdf" | N/A | N/A |
| Other -- Building Addition Size: 100.0 | $25,000.00 | $25,000.00 | New pad required for heat exchangers, transformers, pumps, etc. Equipment must also be shielded. | $15,013.20 | N/A |
| Actual Information Description | File Name |
|---|---|
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | Information not provided. |
| 10 Ton system | Information not provided. |
| Other -- Building Addition Size: 100.0 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $462,122.24 | $368,145.24 | N/A | $114,878.69 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Interim Antenna TFU-16WB C160 | $162,692.24 | $149,465.24 | $108,351.44 | ||
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | Per Widelity estimate | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $11,213.00 | N/A | $10,091.70 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 791 kW input, directional,, horizontally polarized | $108,452.24 | $108,452.24 | N/A | $98,259.74 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Per Dielectric | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | N/A | N/A |
| Shipping | $5,400.00 | $5,400.00 | N/A | N/A | N/A |
| Primary Antenna TFU-24JTH-R 4C170 (SP) | $299,430.00 | $218,680.00 | $6,527.25 | ||
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $172,425.00 | Per Dielectric quote | $6,527.25 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Per Dielectric | N/A | N/A |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $8,055.00 | Per Dielectric | N/A | N/A |
| New Top Plate | $25,000.00 | $25,000.00 | Existing top-plate and/or bolt pattern may not work for new top-mount antenna | N/A | N/A |
| Shipping | $6,800.00 | $6,800.00 | N/A | N/A | 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) | |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 791 kW input, directional,, horizontally polarized | |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| Shipping | Information not provided. |
| UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
| Sweep test of existing antenna | Information not provided. |
| Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | Information not provided. |
| New Top Plate | Information not provided. |
| Shipping | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $451,547.05 | $338,768.95 | N/A | $330,152.88 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Interim Transmission Line | $445,147.05 | $332,368.95 | $330,152.88 | ||
| TX Line Sweep | $6,400.00 | $6,400.00 | N/A | $5,760.00 | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $377,740.00 | $264,961.90 | N/A | $264,961.89 | N/A |
| Misc Parts | $61,007.05 | $61,007.05 | Misc Parts: Dielectric inv MAN01283 items 7 24 25 26 27 28 29 30 31 32 & 33 | $59,430.99 | N/A |
| Primary Transmission Line | $6,400.00 | $6,400.00 | $0.00 | ||
| TX Line Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| TX Line Sweep | |
| Rigid Transmission Line - copper, 6 1/8" | |
| Misc Parts | |
| TX Line Sweep | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $657,800.00 | $633,179.38 | N/A | $225,059.38 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Primary Tower TOWER | $657,800.00 | $633,179.38 | $225,059.38 | ||
| Tall Tower (greater than 500') | $210,500.00 | $208,179.38 | N/A | $208,179.38 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $16,880.00 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Tall Tower (greater than 500') | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Major tower reinforcement/modifications | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $374,410.00 | $370,750.00 | N/A | $35,609.37 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Outside Professional Services | $374,410.00 | $370,750.00 | $35,609.37 | ||
| Pre filing site review | $23,000.00 | $23,000.00 | N/A | N/A | N/A |
| Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $727.84 | N/A |
| Other Engineering Services | $12,000.00 | $12,000.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x845hrs($126750), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $1,762.50 | N/A |
| Additional Field Engineering Service, 20 Days | $50,000.00 | $50,000.00 | $2,500 per site visit including expenses x 20 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | Per Widelity estimate | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Per Widelity Estimate | 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 | $7,360.00 | $7,000.00 | Per Widelity estimate | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Per Widelity estimate | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | per Widelity estimate | N/A | N/A |
| Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | Per Widelity estimate | N/A | N/A |
| Project management of the transition | $133,510.00 | $126,750.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x845hrs($126750), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $28,906.53 | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $13,750.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x845hrs($126750), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $4,212.50 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Per Widelity estimate | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Per Widelity estimate | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | per Widelity estimate | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Pre filing site review | Information not provided. |
| Other Legal Services | |
| Other Engineering Services | |
| Additional Field Engineering Service, 20 Days | Information not provided. |
| 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 -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Project management of the transition | |
| Prepare and or review reimbursement form | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $147,681.75 | $147,116.75 | N/A | $4,907.10 | N/A |
| Total for all systems | $3,660,661.04 | $3,352,737.32 | N/A | $1,392,725.48 | N/A |
| Other Expenses | $147,681.75 | $147,116.75 | $4,907.10 | ||
| Internal labor | $23,405.00 | $23,405.00 | N/A | N/A | N/A |
| Generator Load Bank test | $4,696.75 | $4,696.75 | Generator Load Bank test estimate. See the uploaded file titled Gen Load Bank test estimate UL20190412jgv1.pdf | N/A | N/A |
| MVPD Notification of Channel Change | $6,000.00 | $6,000.00 | Hire third party to notify all MVPD's of upcoming changes. | N/A | N/A |
| Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | 150 per hour t for 40 hours to write, shoot and produce audience information. | $3,270.00 | N/A |
| Equipment Storage | $20,000.00 | $20,000.00 | 6 months at $240 per week for antenna and and line on 2 flat bed storage. 10K each | $1,637.10 | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Local Zoning | $500.00 | $500.00 | Local permitting estimate | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | Per Widelity Estimate | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | Per Widelity Estimate | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Per Widelity estimate | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Internal labor | Information not provided. |
| Generator Load Bank test | Information not provided. |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Non-zoning permits | Information not provided. |
| Local Zoning | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| DTV Medical Facility Notification | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,660,661.04 | $3,352,737.32 | $1,392,725.48 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| Construction of final facilities or all necessary modifications are complete. | No |
| 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 C Gehman Engineering Associate 08/08/2019 |
| 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 C Gehman Engineering Associate 08/08/2019 |
