Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
SUN BROADCASTING, INC. Doing Business As: SUN BROADCASTING, INC. |
James Schwartzel 2824 PALM BEACH BOULEVARD FORT MYERS, FL 33916 United States |
+1 (239) 479-5524 | Jim.Schwartzel@sbroadcast.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Joseph Belisle Belisle Law Firm PA |
PO Box 970620 Miami, FL 33197 United States |
+1 (305) 978-7675 | joe@belislelaw.com |
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | WXCW plans to relocate from current tower ASR: 1213076 to the WINK tower ASR: 1019724. The proposed antenna will side mount. Engineering studies have confirmed compliance with FCC coverage requirements. See attached. |
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 | DCX Millennium | |
Year | 2002 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Manufacturer will not retune existing transmitter. (See attached) |
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 | Yes | |
Size | 3 inches | |
Length | 50.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
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 | 375.0 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 |
---|---|
Mask Filter System |
Mask Filter System |
Freight |
Freight |
Purchase new UPS |
Purchase new UPS |
Installation and Proof |
Installation and Proof |
Electrical |
Electrical |
FL Sales Tax |
FL Sales Tax |
Removal |
Removal and disposal of old transmitter. |
RF Accessories |
RF Accessories |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | UAXTE-8R44 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.8 kW | |
Justification for New Transmitter | A new interim transmitter is required. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Retune Existing |
Antenna Use | Auxiliary (Backup) | |
Description of Use | Emergency Backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Class A |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 2 | |
Design power capacity in use | 100.0 % | |
Lower Limit | 470.00 MHz | |
Upper Limit | 860.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 1.6 kW | |
Manufacturer | Dielectric | |
Model | TUA-C2-01/02M-T | |
Year | 2015 |
Facility ID | Call Sign |
---|---|
22093 | WINK-TV |
Section | Question | Response |
---|---|---|
Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | No |
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 |
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? | Yes | |
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-30 DSC-R3P320BNT | |
Year | 2002 |
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? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side 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: | 900.0 kW | |
Manufacturer | ||
Model | TFU 25 JSC/VP-R 3P320BN | |
Year | 2002 | |
Justification for New Antenna | WXCW plans to relocate to the WINK tower. This will avoid the need for interim facilities for WXCW. (See attached) |
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? | No |
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 |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
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 | 2 | |
Number of Panels/Bays | 24 | |
Lower Limit | 572.00 MHz | |
Upper Limit | 692.00 MHz | |
Design power capacity in use | 100.0 % | |
Other Antenna Type | N/A | |
ERP: | 567.0 kW | |
Manufacturer | ||
Model | TFU-24WB-R C160 | |
Year | 2019 | |
Justification for New Antenna | Temp operation |
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? | 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? | 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 |
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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1550 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1485 feet per run | |
Justification for New Transmission Line | Existing stick length not compatible with new channel assignment. |
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 | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1300 feet per run | |
Justification for New Transmission Line | Feed interim antenna used to facilitate tower work. |
Name | Description |
---|---|
Rigid TL 4-50 15 ft to 20 ft |
Rigid TL 4-50 15 ft to 20 ft |
Elbow 4-50 Digit 7 X 14 |
Elbow 4-50 Digit 7 X 14 |
Rigid TL 4-50 5 ft to 10 ft |
Rigid TL 4-50 5 ft to 10 ft |
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 | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | Unknown | |
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 |
---|---|---|
174244 | WMYE | FM |
71580 | WRXY-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Minor Modifications |
Structural modifications upon removal of antenna/line |
Equipment removal |
Removal of pre-transition antenna and line |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
Tower Use | Auxiliary (Backup) | |
Description of Use | Emergency Backup | |
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? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 26° 39' 05.3" N- |
Longitude (NAD83) | 081° 51' 18.3" W- | |
Overall Structure Height | 201.00 feet | |
Support Structure Height | 201.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 5.90 feet | |
Structure Type | UTOWER - Unguyed - Free Standing Tower | |
Tower Owner | Ft. Myers Broadcasting Co. | |
Date Constructed | 03/23/1954 |
Facility ID | Call Sign | Service |
---|---|---|
22093 | WINK-TV | DTV |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Interim |
Description of Use | N/A | |
Height | 1455.00 feet | |
Justification for New Tower | No new tower; Just rigging work on the existing tower |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Antenna and Line Installation |
Interim Antenna and Line Installation |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 80 | |
Explanation | Oversight of antenna and line removal at pre-transition transmitter facility. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | No | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | No | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Attorney Fees - Various |
Attorney Fees - Various |
Other Engineering Services |
Other Engineering Services |
Eng study and antenna devel for Interim STA |
Eng study and antenna devel for Interim STA |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | No |
Non-zoning permits | 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? | No | |
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 |
---|---|
Tower Space Rental |
To facilitate operation during tower work |
Project Oversight |
Employee costs for planning, coordination and supervision. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,378,443.03 | $1,322,330.20 | N/A | $994,717.24 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Interim Transmitter UAXTE-8R44 | $236,500.00 | $184,687.17 | $167,656.31 | ||
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | $236,500.00 | $184,687.17 | See attached / uploaded PDF file titled "Gates JW30004716-1 v200225jgv1.pdf" | $167,656.31 | N/A |
Primary Transmitter ULXTE-50 | $1,141,943.03 | $1,137,643.03 | $827,060.93 | ||
RF Accessories | $56,676.88 | $56,676.88 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | $56,676.88 | N/A |
Removal | $20,000.00 | $20,000.00 | Removal and disposal of existing transmitter | N/A | N/A |
FL Sales Tax | $47,519.79 | $47,519.79 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | $47,519.79 | N/A |
Electrical | $7,010.46 | $7,010.46 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | $7,010.46 | N/A |
Installation and Proof | $58,543.75 | $58,543.75 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | N/A | N/A |
Purchase new UPS | $115,107.35 | $115,107.35 | See attached/uploaded PDF file titled "North Star 23235 v191119jgv1.pdf" | $0.00 | N/A |
Freight | $5,900.00 | $5,900.00 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | N/A | N/A |
Mask Filter System | $44,940.43 | $44,940.43 | See attached / uploaded PDF file titled "Gates US0332273 v191213jgv1.pdf" | $44,940.43 | N/A |
Other -- Building Addition Size: 375.0 | $28,731.00 | $28,731.00 | See attached response to TV Broadcaster Relocation Fund Administrator | N/A | N/A |
5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $2,600.00 | $2,450.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $670,913.37 | $670,913.37 | N/A | $670,913.37 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | |
RF Accessories | |
Removal | Information not provided. |
FL Sales Tax | |
Electrical | |
Installation and Proof | Information not provided. |
Purchase new UPS | |
Freight | Information not provided. |
Mask Filter System | |
Other -- Building Addition Size: 375.0 | Information not provided. |
5 Ton system | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $305,587.70 | $300,151.70 | N/A | $199,047.30 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Interim Antenna TFU-24WB-R C160 | $91,797.70 | $88,267.70 | $12,851.70 | ||
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 567 kW input, directional,, horizontally polarized | $85,067.70 | $85,067.70 | See attached / uploaded PDF file titled, "Die ST659004 v200217pmv1". | $12,851.70 | N/A |
Sweep test of existing antenna | $6,730.00 | $3,200.00 | N/A | $0.00 | N/A |
Primary Antenna TFU 25 JSC/VP-R 3P320BN | $213,790.00 | $211,884.00 | $186,195.60 | ||
Custom mounts | $17,520.00 | $17,520.00 | See attached/uploaded PDF file titled "Die MAN01334 v191121jgv1.pdf" | $15,768.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,984.00 | See attached/uploaded PDF file titled "Die MAN01334 v191121jgv1.pdf" | $9,885.60 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 900 kW input, directional,, elliptically or circularly polarized | $171,980.00 | $171,980.00 | See attached/uploaded PDF file titled "Die MAN01334 v191121jgv1.pdf" | $154,782.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $5,760.00 | N/A |
Auxiliary Antenna TUA-C2-01/02M-T | $0.00 | $0.00 | $0.00 |
Actual Information Description | File Name |
---|---|
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 567 kW input, directional,, horizontally polarized | |
Sweep test of existing antenna | |
Custom mounts | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
UHF - High Power, Side Mount, basic slot antenna, 900 kW input, directional,, elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $494,300.75 | $293,449.55 | N/A | $204,298.77 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Interim Transmission Line | $190,402.75 | $73,303.95 | $6,167.73 | ||
Rigid TL 4-50 5 ft to 10 ft | $1,208.00 | $1,208.00 | N/A | $0.00 | N/A |
Elbow 4-50 Digit 7 X 14 | $3,290.75 | $3,290.75 | See attached /uploaded PDF file titled, "Die ST659004 v200217pmv1". | $497.15 | N/A |
Rigid Transmission Line - copper, 4 1/16" | $184,600.00 | $67,501.20 | N/A | $5,670.58 | N/A |
Rigid TL 4-50 15 ft to 20 ft | $1,304.00 | $1,304.00 | N/A | $0.00 | N/A |
Primary Transmission Line | $303,898.00 | $220,145.60 | $198,131.04 | ||
TLSCRs | $3,928.00 | $3,928.00 | See attached/uploaded PDF file titled "Die MAN01334 v191121jgv1.pdf" | $3,535.20 | N/A |
Rigid Transmission Line - copper, 6 1/8" | $299,970.00 | $216,217.60 | See attached/uploaded PDF file titled "Die MAN01334 v191121jgv1.pdf" | $194,595.84 | N/A |
Actual Information Description | File Name |
---|---|
Rigid TL 4-50 5 ft to 10 ft | |
Elbow 4-50 Digit 7 X 14 | |
Rigid Transmission Line - copper, 4 1/16" | |
Rigid TL 4-50 15 ft to 20 ft | |
TLSCRs | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,669,894.00 | $502,494.00 | N/A | $101,739.60 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Primary Tower GTOWER | $435,500.00 | $389,450.00 | $0.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $164,450.00 | As per proposal from tower erector company. | N/A | N/A |
Equipment removal | $75,000.00 | $75,000.00 | Estimate to remove pre-transition antenna and line upon advice from tower company. | N/A | N/A |
Minor Modifications | $150,000.00 | $150,000.00 | Tower company advised we make this allowance as modifications expected to be needed upon removal of antenna and line. | N/A | N/A |
Interim Tower | $4,150,194.00 | $113,044.00 | $101,739.60 | ||
Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
New tower between 1000' and 1500' without elevator, presumptive soil conditions | $3,826,650.00 | $0.00 | N/A | N/A | N/A |
Interim Antenna and Line Installation | $113,044.00 | $113,044.00 | See attached/uploaded PDF file titled "ERI WINK-300 v191121jgv1.pdf" | $101,739.60 | N/A |
Auxiliary Tower UTOWER | $84,200.00 | $0.00 | $0.00 | ||
Short Tower (less than 500') | $84,200.00 | $0.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | Information not provided. |
Equipment removal | Information not provided. |
Minor Modifications | Information not provided. |
Tall Tower (greater than 500') | Information not provided. |
New tower between 1000' and 1500' without elevator, presumptive soil conditions | Information not provided. |
Interim Antenna and Line Installation | |
Short Tower (less than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $69,375.00 | $67,320.00 | N/A | $14,545.00 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Outside Professional Services | $69,375.00 | $67,320.00 | $14,545.00 | ||
Attorney Fees - Various | $3,170.00 | $3,170.00 | See attached invoices | $2,120.00 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $525.00 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $2,000.00 | 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 | $250.00 | N/A |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | N/A | $1,175.00 | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $2,050.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $750.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $1,125.00 | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | 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 | $4,875.00 | 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 |
Project management of the transition | $12,640.00 | $15,150.00 | Estimated cost based on time needed to decommission the pre-transition transmitter site. | $150.00 | N/A |
Eng study and antenna devel for Interim STA | $750.00 | $750.00 | See attached / uploaded PDF file titled "DLR 243827 v191209jgv1.pdf" | $750.00 | N/A |
Other Engineering Services | $10,000.00 | $10,000.00 | Other Engineering Services such as RF calculations, establish transition plans, review structural studies, etc. | $775.00 | N/A |
Actual Information Description | File Name |
---|---|
Attorney Fees - Various | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | |
Eng study and antenna devel for Interim STA | |
Other Engineering Services |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $102,436.50 | $101,831.50 | N/A | $0.00 | N/A |
Total for all systems | $7,020,036.98 | $2,587,576.95 | N/A | $1,514,347.91 | N/A |
Other Expenses | $102,436.50 | $101,831.50 | $0.00 | ||
Project Oversight | $9,600.00 | $9,600.00 | Employee cost to cover planning, coordination and oversight. | N/A | N/A |
Tower Space Rental | $44,546.50 | $44,546.50 | See Attached Response TV Broadcaster Relocation Fund Administrator | N/A | N/A |
MVPD Notification of Channel Change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | Excess cost above salvage for antenna, line and misc. hardware disposal. | N/A | N/A |
Non-zoning permits | $12,000.00 | $12,000.00 | Space preparation, electrical, tower work. | 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 |
Equipment Storage | $15,600.00 | $15,600.00 | See attached / uploaded PDF file titled "Die ship to storage quote.pdf" | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $7,020,036.98 | $2,587,576.95 | $1,514,347.91 |
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 04/24/2020 |
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 04/24/2020 |