Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SCRIPPS BROADCASTING HOLDINGS LLC Doing Business As: SCRIPPS BROADCASTING HOLDINGS LLC |
David Giles 312 WALNUT STREET 28TH FLOOR CINCINNATI, OH 45202 United States |
+1 (513) 977-3000 | DAVE.GILES@SCRIPPS.COM | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Ray Thurber Vice President Engineering SCRIPPS BROADCASTING HOLDINGS LLC |
Ray Thurber 312 Walnut St. Cincinnati, OH 45202 United States |
+1 (248) 827-9202 | ray.thurber@scripps.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 | WFTX must replace its main antenna and transmitter in order to move it its new channel. It will need to install interim facilities at another site in order to be able to replace the main facility. See attached narrative for a more detailed explanation. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | 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 | Millennium | |
Year | 2003 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 21.4 kW | |
Justification for New Transmitter | Current auxiliary transmitter is no longer supported by the manufacturer. Available parts are in very limited supply and in some cases are no longer available. It cannot be re-tuned. |
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 | Yes | |
Description | Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | DCX | |
Year | 2005 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Current transmitter is orphaned and no longer supported by the manufacturer. Parts are in very limited supply or not available. It cannot be re-tuned. Current transmitter has headroom. Station asking for 1 step-up. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 15 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Florida Sales Tax |
Florida Sales Tax on HVAC Expenses |
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 | 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: | 930.0 kW | |
Manufacturer | ||
Model | TFL-26DSC-R | |
Year | 2005 |
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 | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-29ETT/VP-R 3BP230 | |
Year | 2020 | |
Justification for New Antenna | Existing main antenna is a coaxial slot antenna that is channel specific and cannot be reused on the new channel. |
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 | 6 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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Florida Sales Tax |
Florida Sales Tax on Antenna, Mounts and associated RF Components |
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 | 1 | |
Number of Panels/Bays | 28 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 60.0 % | |
Other Antenna Type | N/A | |
ERP: | 805.0 kW | |
Manufacturer | ||
Model | ATW28H5-HSPX-34/35H | |
Year | 2020 | |
Justification for New Antenna | WFTX will need to operate from an interim antenna off site while it does extensive tower work to be able to replace the main antenna and bring the tower up to TIA-222G requirements. Interim transmission location will receive signal via fiber or STL |
Section | Question | Response |
---|---|---|
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 an antenna? | Yes |
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 |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 4 1/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1435 feet per run | |
Justification for New Transmission Line | WFTX will need to operate an interim facility off site while it does extension tower work so that the tower can support the new main antenna and meet TIA-222G requirements. Interim transmission location will receive signal via fiber or STL. |
Name | Description |
---|---|
Florida Sales Tax |
Florida Sales Tax on the Transmission Line and Associated Hangers |
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 | Interim | |
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? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1213076 | |
Coordinates (NAD83) | Latitude (NAD83) | 26° 47' 08.7" N- |
Longitude (NAD83) | 081° 47' 45.9" W- | |
Overall Structure Height | 1515.07 feet | |
Support Structure Height | 1455.03 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 28.87 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC | |
Date Constructed | 02/15/2002 |
Facility ID | Call Sign | Service |
---|---|---|
71580 | WRXY-TV | DTV |
61504 | WXCW | 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: | No reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1002362 | |
Coordinates (NAD83) | Latitude (NAD83) | 26° 47' 43.0" N- |
Longitude (NAD83) | 081° 48' 04.0" W- | |
Overall Structure Height | 1507.53 feet | |
Support Structure Height | 1449.46 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 28.87 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Scripps Broadcasting Holdings LLC | |
Date Constructed | 02/01/1987 |
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: | Serious Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Rigging Plan, PE Review |
Professional Engineering review of proposed rigging plan as required by ANSI/ASEE A10.48 and ANSI/TIA 322 standards. |
Florida Sales Tax |
Florida Sales Tax on Rigging and Tower Modifications |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 595 | |
Explanation | Project manager needed to manage all work at transmitter site required to transition to new channel (both the main and interim facilities). With the size of the current engineering staff, WFTX cannot spare personnel to ensure these tasks are completed. | |
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 | 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 | 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 | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Florida Sales Tax |
Florida Sales Tax on Professional Services |
Site Survey |
GatesAir performed a site survey to access changes to facility as necessary to transition to new channel including, power and HVAC requirements, available transmitter room space and existing antenna and transmission line RF characteristics at new channel. |
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 |
---|---|
Employee Time |
Time needed by Scripps corporate and WFTX employees to work on the transition to a new channel. |
Florida Sales Tax |
Florida Sales Tax on Other Expenses |
In-Building Deconstruction |
Removal of Existing Equipment to make room for new transmitter including hazardous waste materials. |
Interim Site Rent |
Rent for Interim Antenna and Transmission line on off site location. |
STL or Fiber Connectivity |
STL or Fiber Connectivity to get signal to off site interim location. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,923,879.76 | $1,602,211.76 | N/A | $201,589.06 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Primary Transmitter ULXTE-50 | $964,579.76 | $958,629.76 | $0.00 | ||
Florida Sales Tax | $3,710.00 | $3,710.00 | N/A | N/A | N/A |
15 Ton system | $55,800.00 | $53,000.00 | N/A | N/A | N/A |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | $12,300.00 | $12,300.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $829,019.76 | $829,019.76 | N/A | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
Auxiliary Transmitter ULXTE-40 | $959,300.00 | $643,582.00 | $201,589.06 | ||
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $631,282.00 | N/A | $200,941.57 | N/A |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | $12,300.00 | $12,300.00 | N/A | $647.49 | N/A |
Actual Information Description | File Name |
---|---|
Florida Sales Tax | Information not provided. |
15 Ton system | Information not provided. |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $493,420.00 | $464,079.00 | N/A | $95,125.00 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Interim Antenna ATW28H5-HSPX-34/35H | $203,020.00 | $190,400.00 | $95,125.00 | ||
UHF - High Power, Side Mount, basic slot antenna, 28 bay,, 805 kW input, directional,, horizontally polarized | $173,140.00 | $173,140.00 | Please see attached ERI Proposal 20180809-925 Rev C | $86,570.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $10,860.00 | Please see attached ERI Proposal 20180809-925 Rev C | $5,430.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $3,125.00 | N/A |
Primary Antenna TFU-29ETT/VP-R 3BP230 | $290,400.00 | $273,679.00 | $0.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $231,209.00 | Quoted cost of the antenna and elbow complex minus the cost of vertical polarization component. See attached quote. | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
Florida Sales Tax | $24,370.00 | $24,370.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 28 bay,, 805 kW input, directional,, horizontally polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Sweep test of existing antenna | |
Sweep test of existing antenna | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Florida Sales Tax | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $252,337.00 | $159,562.55 | N/A | $70,565.27 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Interim Transmission Line | $252,337.00 | $159,562.55 | $70,565.27 | ||
Rigid Transmission Line - copper, 4 1/16" broadband | $233,905.00 | $141,130.55 | Please see attached ERI Proposal 20180809-925 Rev C | $70,565.27 | N/A |
Florida Sales Tax | $18,432.00 | $18,432.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 4 1/16" broadband | |
Florida Sales Tax | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,039,070.00 | $1,970,621.50 | N/A | $593,887.00 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Primary Tower TOWER | $1,815,970.00 | $1,758,621.50 | $498,759.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $400,000.00 | see Justifying Quote WFTX Electronics Research Inc quote 20180905-174 Rev A | $0.00 | 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 | N/A | N/A |
Rigging Plan, PE Review | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
Serious tower reinforcement/modifications | $1,052,000.00 | $1,000,000.00 | N/A | $271,307.50 | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $227,451.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $227,451.50 | N/A |
Florida Sales Tax | $98,670.00 | $98,670.00 | N/A | N/A | N/A |
Auxiliary Tower GTOWER | $223,100.00 | $212,000.00 | $95,128.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | Moving to existing tower on an interim basis - Documented as an auxiliary due to LMS limitations. Interim transmission location will receive signal via fiber or STL | $95,128.00 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $12,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | Information not provided. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Rigging Plan, PE Review | Information not provided. |
Serious tower reinforcement/modifications | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Florida Sales Tax | Information not provided. |
Tall Tower (greater than 500') | |
Structural engineering tower load study for well documented tower | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $180,034.00 | $182,269.00 | N/A | $0.00 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Outside Professional Services | $180,034.00 | $182,269.00 | $0.00 | ||
Project management of the transition | $94,010.00 | $99,675.00 | As per Widelity Strategic Support Quote | N/A | N/A |
Site Survey | $17,684.00 | $17,684.00 | N/A | N/A | N/A |
Florida Sales Tax | $8,160.00 | $8,160.00 | N/A | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $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 |
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 |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $501,212.99 | $500,647.99 | N/A | $0.00 | N/A |
Total for all systems | $5,389,953.75 | $4,879,391.80 | N/A | $961,166.33 | N/A |
Other Expenses | $501,212.99 | $500,647.99 | $0.00 | ||
STL or Fiber Connectivity | $67,106.59 | $67,106.59 | Needed for connectivity between the studio and off site interim facility during significant tower work that must be completed to bring WFTX tower up to TIA-222G compliance. See attached quote. | N/A | N/A |
Interim Site Rent | $159,000.00 | $159,000.00 | Needed while the top 300 ft of the current WFTX main antenna tower is removed in order to bring the tower up the TIA-222G standards. | N/A | N/A |
In-Building Deconstruction | $13,250.00 | $13,250.00 | N/A | N/A | N/A |
Florida Sales Tax | $18,982.00 | $18,982.00 | N/A | N/A | N/A |
Employee Time | $87,294.40 | $87,294.40 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Equipment Storage | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $41,000.00 | $41,000.00 | See attached quotes. | 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 | $25,000.00 | $25,000.00 | N/A | N/A | 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 |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,389,953.75 | $4,879,391.80 | $961,166.33 |
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. | Sravan Reddy , Reddy . Senior Director, General Accounting 09/18/2019 |
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. | Sravan Reddy , Reddy . Senior Director, General Accounting 09/18/2019 |