Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
PACIFIC AND SOUTHERN, LLC |
Denise Branson, Sr. Paralegal TEGNA, Inc. 8350 Broad Street, Suite 2000 Tysons, VA 22102 United States |
+1 (703) 873-6606 | dbranson@TEGNA.com | Limited Liability Company |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Gary Davis Regional Head of Technology and Operations TEGNA |
Gary Davis 8350 Broad Street Suite 2000 Tysons, VA 22102 United States |
+1 (404) 873-9199 | gadavis@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 | WLTX must replace its primary antenna, transmission line and transmitter as a result of the repack. An interim facility must be built in order to operate station during the repack build-out and throughout the station's 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 | Auxiliary (Backup) | |
Description of Use | Backup Transmitter | |
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 | CD3100P1 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 25 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Existing AUX transmitter cannot be re-tuned per manufacturer. Parts are no longer available to re-tune. Existing AUX transmitter is capable of making full ERP; therefore, new ULXTE-40 AUX transmitter is 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? | 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? | 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 |
Name | Description |
---|---|
Installation and Proof |
Required to verify transmitter performance on new channel |
RF Accessories |
Required for new channel as part of the RF system |
Mask Filter System |
See attached GatesAir quote |
Change Order |
Change Order |
Freight |
Freight |
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 | CD3100P1 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 25 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-40 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 25.3 kW | |
Justification for New Transmitter | Old transmitter cannot be re-tuned per manufacturer. Parts are no longer available to re-tune. Reimbursable TPO is 20.9 kW based on initial 90-day filing CP. This would require a ULXTE-40. |
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 | Heating and Cooling | |
Size | 5 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 |
Name | Description |
---|---|
RF Accessories |
Required for new channel as part of the RF system |
Mask Filter System |
Required for new channel as part of the RF system |
Installation and Proof |
Required to verify transmitter performance on new channel |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-26DSC-R | |
Year | 2001 |
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: | 951.0 kW | |
Manufacturer | ||
Model | TFU-28ETT-R S260 | |
Year | 2019 | |
Justification for New Antenna | Station's licensed horizontally polarized, top-mount, main 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? | |
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? | |
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 |
---|---|
Hanger Vert Spring |
Hanger Vert Spring |
Tower Top Adapter |
Tower Top Adapter |
New Top Plate |
Existing top-plate and/or bolt pattern may not work for new top-mount antenna |
Reducer |
Reducer |
Shipping |
$9,800 |
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 | 1 | |
Number of Panels/Bays | 24 | |
Lower Limit | 488.00 MHz | |
Upper Limit | 494.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-24WB-R S230 OS | |
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. An interim antenna with a custom skull pattern 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 | 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 | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1700 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? | No | |
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 | 1700 feet per run | |
Justification for New Transmission Line | Current Line will not work on new channel assignment. |
Name | Description |
---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on existing line. |
Misc Parts |
Misc Parts |
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 | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1630 feet per run | |
Justification for New Transmission Line | Line necessary for interim facility while new primary antenna and line are installed and throughout duration of assigned phase. |
Name | Description |
---|---|
TX Line Sweep |
Sweep required to verify post-transition channel measures well on new line. |
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? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1044489 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 05' 50.0" N- |
Longitude (NAD83) | 080° 45' 50.0" W- | |
Overall Structure Height | 1706.67 feet | |
Support Structure Height | 1637.78 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 342.19 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Pacific and Southern, LLC | |
Date Constructed | 05/24/1985 |
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 | 852 | |
Explanation | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x852hrs($127800), 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 | $5,400 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 Legal Services |
Other Legal Services related to the DTV Repack |
Pre filing site review |
outside engineering firm to review all sites |
Other Engineering Services |
Other Engineering Services related to the DTV Repack |
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 | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Internal labor |
Local and Corporate Labor |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,370,234.65 | $2,486,417.38 | N/A | $1,409,557.74 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Primary Transmitter ULXTE-40 | $1,189,429.49 | $1,403,755.62 | $479,912.58 | ||
Installation and Proof | $58,543.75 | $58,543.75 | See attached GatesAir quote | $29,271.86 | N/A |
Mask Filter System | $37,721.03 | $37,721.03 | See attached GatesAir quote | $18,860.52 | N/A |
RF Accessories | $60,395.57 | $60,395.57 | See attached GatesAir quote | $30,197.79 | 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. | N/A | N/A |
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | $30,569.14 | $30,569.14 | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. See attached quotes and invoices. | $30,569.14 | Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. See attached quotes and invoices. |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
Other -- HVAC Service Type: H Size:5 (Other) | $25,000.00 | $25,000.00 | Additional HVAC required for operation of new air-cooled solid-state transmitter while still operating with main transmitter during testing period. | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $1,161,626.13 | See attached GatesAir quote and comparable MSDC IOT quote from Comark. The quotes demonstrate that the proposed solid state upgrade would be $60,561.46 cheaper than a 1-tube MSDC. | $371,013.27 | N/A |
Auxiliary Transmitter ULXTE-40 | $1,180,805.16 | $1,082,661.76 | $929,645.16 | ||
Freight | $12,729.90 | $12,729.90 | Freight - See attached / uploaded PDF file titled "Gates US0326477-US0329529 v191023jgv2.pdf" | $12,729.90 | N/A |
Change Order | $9,214.91 | $9,214.91 | Change Order - See attached / uploaded PDF file titled "Gates US0326477-US0329529 v191023jgv2.pdf" | $9,214.91 | N/A |
Mask Filter System | $37,721.03 | $37,721.03 | See attached GatesAir quote | $37,721.03 | N/A |
RF Accessories | $60,395.57 | $60,395.57 | See attached GatesAir quote | $60,395.57 | N/A |
Installation and Proof | $58,543.75 | $58,543.75 | See attached GatesAir quote | $58,543.75 | 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. | 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. | $9,013.46 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $849,156.60 | See GatesAir quote Q-77003 in attached PDF file titled "Gates US0326477 v191009pmv1.pdf" | $742,026.54 | N/A |
Actual Information Description | File Name |
---|---|
Installation and Proof | |
Mask Filter System | |
RF Accessories | |
Other -- Building Addition Size: 100.0 | Information not provided. |
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Other -- HVAC Service Type: H Size:5 (Other) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Freight | |
Change Order | |
Mask Filter System | |
RF Accessories | |
Installation and Proof | |
Other -- Building Addition Size: 100.0 | Information not provided. |
Other Electrical Service: Additional electrical services required for transmitter installation, including heat exchangers, transformers, cooling pumps, etc. | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $674,315.10 | $607,817.85 | N/A | $429,154.25 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Interim Antenna TFU-24WB-R S230 OS | $308,160.35 | $305,720.35 | $161,663.00 | ||
Shipping | $6,800.00 | $6,800.00 | N/A | N/A | 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 | Per Widelity estimate | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Per other Dielectric quotes | $0.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 1000 kW input, directional,, horizontally polarized | $252,520.35 | $252,520.35 | N/A | $150,450.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | Per Widelity estimate | $11,213.00 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $13,000.00 | N/A | $0.00 | N/A |
Primary Antenna TFU-28ETT-R S260 | $366,154.75 | $302,097.50 | $267,491.25 | ||
Hanger Vert Spring | $1,194.75 | $1,194.75 | N/A | ($816.75) | N/A |
Shipping | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
Reducer | $3,255.00 | $3,255.00 | N/A | $3,255.00 | 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 | $9,078.75 | N/A |
Tower Top Adapter | $20,175.00 | $20,175.00 | N/A | $11,096.25 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $12,849.75 | Per Dielectric quote | $11,655.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Per Dielectric estimate | $6,400.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $226,823.00 | N/A | $226,823.00 | N/A |
Actual Information Description | File Name |
---|---|
Shipping | Information not provided. |
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 | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 1000 kW input, directional,, horizontally polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Hanger Vert Spring | |
Shipping | Information not provided. |
Reducer | |
New Top Plate | |
Tower Top Adapter | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $885,754.00 | $554,091.00 | N/A | $537,650.85 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Interim Transmission Line | $384,560.00 | $249,992.00 | $244,034.60 | ||
TX Line Sweep | $6,400.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $378,160.00 | $243,592.00 | N/A | $237,634.60 | N/A |
Primary Transmission Line | $501,194.00 | $304,099.00 | $293,616.25 | ||
Rigid Transmission Line - copper, 7 3/16" | $493,000.00 | $295,905.00 | Per Dielectric quote | $291,822.25 | N/A |
TX Line Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
Misc Parts | $1,794.00 | $1,794.00 | N/A | $1,794.00 | N/A |
Actual Information Description | File Name |
---|---|
TX Line Sweep | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Rigid Transmission Line - copper, 7 3/16" | |
TX Line Sweep | Information not provided. |
Misc Parts |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $657,800.00 | $923,880.00 | N/A | $143,928.00 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Primary Tower TOWER | $657,800.00 | $923,880.00 | $143,928.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $498,880.00 | See FDH Stainless Quote P19_T0178_001 in attached/uploaded PDF file titled "FDH SIN000417 v191118jgv1.pdf" | $49,888.00 | 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 | $7,400.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | $86,640.00 | 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 |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $370,316.00 | $363,250.00 | N/A | $35,305.23 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Outside Professional Services | $370,316.00 | $363,250.00 | $35,305.23 | ||
Other Engineering Services | $10,800.00 | $10,800.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x852hrs($127800), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,000.00 | 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 |
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 request for Special Temporary Authorization | $7,360.00 | $3,500.00 | Per Widelity estimates | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | 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 |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Per Widelity estimate | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $20,000.00 | Per widelity estimate. | N/A | N/A |
Additional Field Engineering Service, 20 Days | $50,000.00 | $50,000.00 | $5,400 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 |
Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $424.09 | N/A |
Pre filing site review | $19,000.00 | $19,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Per Widelity estimate | 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 | $13,900.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x852hrs($127800), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $2,578.00 | N/A |
Project management of the transition | $134,616.00 | $127,800.00 | Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x852hrs($127800), a new OES component has been created & funded with part of the $ removed from PM,& "Prepare & or review reimbursement form" has been increased | $32,303.14 | N/A |
Actual Information Description | File Name |
---|---|
Other Engineering Services | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
RF Exposure Measurements | Information not provided. |
Additional Field Engineering Service, 20 Days | Information not provided. |
Other Legal Services | |
Pre filing site review | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover 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. |
Prepare and or review reimbursement form | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $137,881.00 | $137,276.00 | N/A | $28,906.32 | N/A |
Total for all systems | $5,096,300.75 | $5,072,732.23 | N/A | $2,584,502.39 | N/A |
Other Expenses | $137,881.00 | $137,276.00 | $28,906.32 | ||
Internal labor | $21,791.00 | $21,791.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $6,000.00 | $6,000.00 | Communication plan to make the MVPD's aware of upcoming changes and testing dates. | N/A | N/A |
Develop and air announcement of upcoming channel change | $6,000.00 | $6,000.00 | 40 hours at $150 per hour to shoot, write and produce market notification spot. | $3,270.00 | N/A |
Equipment Storage | $15,000.00 | $15,000.00 | Antenna and RF comoponent storage | N/A | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $22,686.32 | 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 | $900.00 | $900.00 | 3 cents per hundred of value for construction permit. | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | Per Widelity estimate | $2,950.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | 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 - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Internal labor | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
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. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,096,300.75 | $5,072,732.23 | $2,584,502.39 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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 01/07/2020 |
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 01/07/2020 |