| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GRAHAM MEDIA GROUP, ORLANDO, INC. Doing Business As: GRAHAM MEDIA GROUP, ORLANDO, INC. |
Frank Torbert 4466 JOHN YOUNG PARKWAY ORLANDO, FL 32804 United States |
+1 (407) 521-1200 | ftorbert@wkmg.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
William T. Godfrey , Jr . Consulting Engineers Kessler and Gehman Associates, Inc. |
William T. Godfrey, Jr. Kessler and Gehman Associates, Inc. 507-D NW 60th Street Gainesville, FL 32607 United States |
+1 (352) 332-3157 | bill@kesslerandgehman.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 | Replace existing equipment that cannot operate on new displaced channel with new equipment. Analyze and modify 222-G tower as required. Installation and decommission services as required. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Retune Existing |
| Use | Primary (Main) | |
| Ownership | Owned | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | Larcan |
| Model | MXi802U | |
| Year | 2010 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 500 W |
| Section | Question | Response |
|---|---|---|
| New Mask Filter | Does the transmitter require a new mask filter? | Yes |
| Mask Filter Type | Full Service | |
| Power | 1kW | |
| New Exciter | Is a new exciter needed? | Yes |
| Exciter Type | Single frequency agile |
| Section | Question | Response |
|---|---|---|
| Other Transmitter Costs | ||
| Does the transmitter installation require a Transmitter Building Site Survey/Installation? | Yes | |
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 100.0 feet | |
| Other Electrical Service | No | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Ownership | Owned | |
| 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 | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| Other Antenna Type | Parapanel | |
| ERP: | 7.1 kW | |
| Manufacturer | ||
| Model | 4DR-12S | |
| Year | 2011 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Change Type | Purchase New | |
| Ownership | Owned | |
| 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 | ||
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| Other Antenna Type | Parapanel | |
| ERP: | 4.9 kW | |
| Manufacturer | ||
| Model | SCA-4DR4SCH21 | |
| Year | 2019 | |
| Justification for New Antenna | Existing Channel 42 antenna cannot operate on new displaced channel. A new antenna must be purchased so that the displaced TV Translator facility can operate on the new channel. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| 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 |
| Name | Description |
|---|---|
FEEDER CABLES |
SCALA BAY FEEDER CABLES Quote #: 546580 |
POWER DIVIDER |
SCALA 3 WAY POWER DIVIDER Quote #: 546580 |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | Primary (Main) | |
| Ownership | Owned | |
| 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 | Andrew |
| Type | Flexible Foam | |
| Diameter | 1 5/8 inches | |
| Number of parallel runs | 1 | |
| Length | 450 feet per run |
| Name | Description |
|---|---|
Sweep |
Transmission Line Sweep required to verify line measures well on new channel |
| 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) | |
| 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? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1036814 | |
| Coordinates (NAD83) | Latitude (NAD83) | 29° 16' 06.0" N- |
| Longitude (NAD83) | 082° 04' 50.0" W- | |
| Overall Structure Height | 1366.78 feet | |
| Support Structure Height | 1272.95 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 82.02 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Saga South Communications, LLC | |
| Date Constructed | 01/01/1986 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 49962 | WOGK | FM |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Tower mapping and report for structural engineer |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor 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 | 200 | |
| Explanation | It will be necessary to complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects. | |
| Outside RF consulting Engineering Services | Perform engineering study for displacement application | 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 | |
| Prepare Form 601 | Yes | |
| 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 | |
| Negotiation of Lease and other Matter for Shared Locations | No | |
| Prepare or Review FCC Form 399 for Reimbursement | Yes | |
| Form 399 assistance or other program management costs | Yes | |
| RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
| RF exposure measurements | Yes | |
| Additional Field Engineering Service | Yes | |
| Number of Days | 5 | |
| Justification | Other field engineering services may be required |
| Section | Question | Response |
|---|---|---|
| AM Pattern Disturbance | Is an Impact Study needed? | No |
| Is Remediation needed? | No | |
| Permit and Filing Costs | FCC Construction Permit Major Change | No |
| FCC Construction Permit Minor Change | No | |
| FCC License to Cover Application | No | |
| FCC Special Temporary Authority Application | No | |
| 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 | |
| Point to Point Microwave (STL/ICR) | Frequency Coordination for Unidirection System | No |
| Frequency Coordination for Bi-Direction System | No | |
| New Point to Point Microwave System | No |
| Name | Description |
|---|---|
Sales Tax |
Sales Tax for displacement equipment and services |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $50,600.00 | $47,750.00 | N/A | $11,500.00 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Primary Transmitter MXi802U | $50,600.00 | $47,750.00 | $11,500.00 | ||
| Transmitter Building Site Survey/Installation | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,200.00 | N/A | N/A | N/A |
| Single frequency agile exciter | $21,050.00 | $21,050.00 | N/A | N/A | N/A |
| 1kW w mask filter Full Service | $3,350.00 | $2,500.00 | N/A | $2,500.00 | N/A |
| Retune - UHF and VHF - minor re-channel issues | $11,000.00 | $9,000.00 | N/A | $9,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Transmitter Building Site Survey/Installation | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Single frequency agile exciter | Information not provided. |
| 1kW w mask filter Full Service | |
| Retune - UHF and VHF - minor re-channel issues |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $15,493.31 | $11,623.31 | N/A | $6,623.31 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Primary Antenna SCA-4DR4SCH21 | $15,493.31 | $11,623.31 | $6,623.31 | ||
| POWER DIVIDER | $1,320.00 | $1,320.00 | See Line Item #2 in attached Broadcasters General Store Quote #: 546580 | $1,320.00 | N/A |
| FEEDER CABLES | $579.99 | $579.99 | See Line Item #3 in attached Broadcasters General Store Quote #: 546580 | $579.99 | N/A |
| Pattern scatter analysis for side mount (if not included in antenna base cost) | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Sweep test of transmission line and antenna | $5,730.00 | $1,860.00 | N/A | $1,860.00 | N/A |
| UHF-Low Power, Side Mount, Other, 4.9kW input, Horizontal | $2,863.32 | $2,863.32 | N/A | $2,863.32 | N/A |
| Actual Information Description | File Name |
|---|---|
| POWER DIVIDER | |
| FEEDER CABLES | |
| Pattern scatter analysis for side mount (if not included in antenna base cost) | Information not provided. |
| Sweep test of transmission line and antenna | |
| UHF-Low Power, Side Mount, Other, 4.9kW input, Horizontal |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $6,400.00 | $6,400.00 | N/A | $0.00 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Primary Transmission Line | $6,400.00 | $6,400.00 | $0.00 | ||
| Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $188,750.00 | $25,200.00 | N/A | $0.00 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Primary Tower TOWER | $188,750.00 | $25,200.00 | $0.00 | ||
| Tower mapping and report for structural engineer | $21,000.00 | $10,000.00 | N/A | N/A | N/A |
| Tower Rigging Tall Tower (greater than 500') | $157,750.00 | $5,200.00 | See attached Midwest Systems, Inc. Quote | N/A | N/A |
| Minor tower reinforcement/modifications | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $123,837.50 | $89,173.01 | N/A | $9,005.01 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Outside Professional Services | $123,837.50 | $89,173.01 | $9,005.01 | ||
| Additional Field Engineering Service, 5 Days | $12,500.00 | $12,500.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $12,100.00 | $7,500.00 | N/A | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $52,600.00 | $15,000.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $2,235.00 | $9,005.01 | See attached Invoices | $9,005.01 | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $1,577.50 | $2,343.00 | See attached Invoice #60872958 and refer to yellow highlighted services for the license to cover application. | $0.00 | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $3,025.00 | $3,025.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,052.50 | $1,052.50 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $2,102.50 | $2,102.50 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $1,280.00 | $1,280.00 | N/A | N/A | N/A |
| Perform engineering study for displacement application | $1,800.00 | $1,800.00 | N/A | N/A | N/A |
| Form 399 assistance or other Program Management costs | $10,000.00 | $10,000.00 | N/A | $0.00 | N/A |
| Prepare/ Review 399 reimbursement form | $1,710.00 | $1,710.00 | N/A | N/A | N/A |
| Project management of the transition | $21,100.00 | $21,100.00 | N/A | N/A | N/A |
| Prepare Form 601 | $755.00 | $755.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Field Engineering Service, 5 Days | Information not provided. |
| RF Exposure Measurements | Information not provided. |
| Comprehensive coverage verification via field study, if needed | Information not provided. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Perform engineering study for displacement application | Information not provided. |
| Form 399 assistance or other Program Management costs | |
| Prepare/ Review 399 reimbursement form | Information not provided. |
| Project management of the transition | Information not provided. |
| Prepare Form 601 | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $25,000.00 | $25,000.00 | N/A | $1,218.02 | N/A |
| Total for all systems | $410,080.81 | $205,146.32 | N/A | $28,346.34 | N/A |
| Other Expenses | $25,000.00 | $25,000.00 | $1,218.02 | ||
| Sales Tax | $10,000.00 | $10,000.00 | N/A | $460.80 | N/A |
| Equipment Storage | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $5,000.00 | $5,000.00 | N/A | $757.22 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sales Tax | |
| 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. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $410,080.81 | $205,146.32 | $28,346.34 |
| 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. | William T. Godfrey , Jr . Consulting Engineers - KGA 06/09/2020 |
