Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
CBS OPERATIONS INVESTMENTS INC. Doing Business As: CBS OPERATIONS INVESTMENTS INC. |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT WASHINGTON, DC 20036 United States |
+1 (202) 457-4505 | DRYSON@CBS.COM | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G Ryson ViacomCBS |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.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 | Temporarily move to an interim site with a broadband antenna. Install a broadband transmitter capable of operating on pre and post transition channels for use when primary site is rebuilt with new antenna, transmission line, and transmitter equipment. |
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 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-80 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 50.6 kW | |
Justification for New Transmitter | Comark will not re-tune any IOT transmitter (see Attachment 1). Proposed "upgraded" transmitter (see Attachment 15) costs more than "non-upgraded" transmitter (see Attachment 3) which is basis for reimbursement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 2 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | 100 linear feet of 4-inch conduit. | |
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? | Yes |
Size | 3200.0 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 |
---|---|
Florida State Sales Tax |
Florida State Sales Tax |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | ULXTE-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 30 kW | |
Justification for New Transmitter | Interim transmitter and site required while main tower is reinforced and main site is rebuilt. Broadband PAs specified. See Statement 2. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 100.0 feet | |
Other Electrical Service | Yes | |
Description | Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, 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? | 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? | Yes |
Name | Description |
---|---|
Sales Tax |
State of Florida Sales Tax |
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 | Auxiliary (Backup) | |
Description of Use | Emergency Only | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this antenna currently shared with any other stations? | No | |
Is this antenna directional? | No | |
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: | 298.0 kW | |
Manufacturer | ||
Model | SW-16 | |
Year | 1988 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Auxiliary (Backup) |
Description of Use | Auxiliary (Post Transition) | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
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: | 298.0 kW | |
Manufacturer | ||
Model | TFU-24DSC-R O4 | |
Year | 2019 | |
Justification for New Antenna | Existing auxiliary antenna is narrowband and not suitable for use on channel 19. |
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? | 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 |
---|---|---|
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? | No | |
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 | Bottom | |
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: | 550.0 kW | |
Manufacturer | ||
Model | TFU-30E | |
Year | 1987 |
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? | No | |
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 | Bottom | |
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: | 700.0 kW | |
Manufacturer | ||
Model | TFU-24EBT/VP-R O6 | |
Year | 2021 | |
Justification for New Antenna | Present owned antenna is narrowband and will not work on post-transition 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 | 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 |
---|---|
Mounting Adapter |
Two Mounting Adapters required to support stacked antennas. |
Feed Through Complex |
Feed Through Complex for Upper Antenna in Stack |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Rent Temporary | |
Ownership | Leased | |
Owner | Florida West Coast Public Broadcasting, Inc. | |
Is antenna shared? | No | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 1 | |
Number of Panels/Bays | 12 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 713.00 MHz | |
Design power capacity in use | 0.0 % | |
Other Antenna Type | N/A | |
ERP: | 417.0 kW | |
Manufacturer | ||
Model | TUP-05-12-60-1 | |
Year | 2006 | |
Justification for New Antenna | Renting Existing Antenna. |
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? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Test Adapter |
Test adapter for detailed measurement of interim antenna and line. |
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 | Auxiliary (Backup) | |
Description of Use | Backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmission currently shared with any other 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 | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1000 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Auxiliary (Backup) |
Description of Use | Backup | |
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 | 1330 feet per run | |
Justification for New Transmission Line | Please see Statement 2 and Attachment 90. Note: We propose to replace 1,000 feet of 8 3/16-inch line with a greater length of less expensive 6 1/8-inch line to maintain pre-transition coverage without excessive transmitter power or tower windloading. |
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 | Waveguide | |
Diameter | N/A | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1492 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 | 1600 feet per run | |
Justification for New Transmission Line | WTOG owns no transmission line on the leased tower. Existing WTOG tower found structurally insufficient for repack. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 100 feet per run | |
Justification for New Transmission Line | Required for interconnect to interim antenna. |
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? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1211242 | |
Coordinates (NAD83) | Latitude (NAD83) | 27° 50' 51.5" N- |
Longitude (NAD83) | 082° 15' 49.4" W- | |
Overall Structure Height | 1571.83 feet | |
Support Structure Height | 1451.10 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 76.11 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Florida West Coast Public Broadcasting, Inc. | |
Date Constructed | 12/07/1999 |
Facility ID | Call Sign | Service |
---|---|---|
21808 | WEDU | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | No study needed |
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 |
Name | Description |
---|---|
FL State Use Tax |
Florida 8.5% State Use Tax |
Rent |
Monthly Rental Fee for existing Tower, Antenna, Line, and Transmitter Room. |
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? | 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? | Unknown | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1030952 | |
Coordinates (NAD83) | Latitude (NAD83) | 27° 49' 47.1" N- |
Longitude (NAD83) | 082° 15' 58.3" W- | |
Overall Structure Height | 1574.13 feet | |
Support Structure Height | 1451.75 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 74.80 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers LLC | |
Date Constructed | 02/01/2018 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural Engineering Primary Tower |
Structural Analysis of Proposed Tower Loading |
Tower Permit Packages |
Construction drawings for tower, ground and building. Required for local permits. |
Rigging Sales Tax |
Sales Tax for Tower Rigging |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks sufficient internal resources. | |
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 | 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 | No |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare and file Form FCC License to Cover Application | No | |
For Auxiliary Facility | N/A | |
For Main Facility | N/A | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | No | |
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 |
---|---|
Architect Mechanical Electrical |
Architect, Mechanical, and Electrical Engineering for Interim Site. |
Electrical Engineering - Primary Transmitter |
Electrical Engineering for WTOG Transmitter Installation design, drawings for electrical permits. |
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? | No | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | No | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Microwave Frequency Coordination |
Required Frequency Coordination for Relocation of the WTOG studio-to-transmitter microwave link. |
STL and TSL FCC Fees |
Application Processing Fees for License Application to relocate studio to transmitter and transmitter to studio microwave equipment. Please see Attachment 109 for a "quotation" of Fees. |
Tower Decommission |
Tower Decommissioning and Hazardous Materials Removal. See Attachment 115. |
UPS Units |
Replicate Small Percentage of Prior Site UPS Capability. |
Waveguide Switch Controller |
Unit that controls the transmitter/antenna system waveguide switch. |
Florida State Sales Tax |
Florida State Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,985,663.07 | $2,978,533.51 | N/A | $2,678,027.67 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Interim Transmitter ULXTE-60 | $1,219,241.16 | $1,229,073.38 | $1,101,379.94 | ||
Sales Tax | $61,260.16 | $61,260.16 | State of Florida Sales Tax. Please see Attachment 59 ($60,005.85) plus Attachment 88 ($1,254.31). | $61,260.16 | N/A |
UHF inside RF system including switching | $147,500.00 | $143,500.00 | Includes Attachment 21 Item C. There will also be some labor involved to install switching and transmission line. | $100,047.68 | N/A |
Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. | $32,731.00 | $32,731.00 | See Attachment 50 for electrical engineering drawings necessary to seek bids for actual wiring. See Attachment 64 for proposal of interim transmitter electrical installation. | $15,492.40 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $9,007.62 | See Attachment 21, Item D | $9,007.62 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $977,574.60 | Includes Attachment 21 Items A,B, E and change orders shown in Attachment 22. Does not include RF Accessories, Step-Down transformer, and shipping shown elsewhere. | $915,572.08 | N/A |
Primary Transmitter ULXTED-80 | $1,766,421.91 | $1,749,460.13 | $1,576,647.73 | ||
Florida State Sales Tax | $89,753.53 | $89,753.53 | See statement and Table 1 in Attachment 80B. Also sales tax on new change orders shown in Attachment 89. | $89,753.53 | N/A |
15 Ton system | $55,800.00 | $42,400.00 | See Attachment 5. | N/A | N/A |
Other Electrical Service: 100 linear feet of 4-inch conduit. | $3,840.00 | $3,840.00 | 100' L/F of 4" conduit and larger conductor to adequately bring an additional 500 KVA power needed for the new transmitters, HVAC, Air handlers, and house power. See Attachment 5. | N/A | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $460.00 | Additional lights at transmitter and receptacles at switching section. Please see Attachment 118 for quotation. | $460.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $18,400.00 | Install 500 KVA transformer to support transmitter, heat exchangers and other equipment on the new repack frequency into the broadband antenna. See Attachment 5. | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $78,298.22 | Labor and Materials for WTOG transmitter replacement. See Attachments 55 ($28,731.00) 97A ($47,863.02), and 129 ($1704.20). | $66,805.82 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $5,480.00 | Pro rata cost. See Attachment 5. | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 50.6 kW | $1,419,628.38 | $1,419,628.38 | Please See Statement 2A. Includes installation; excludes freight. Also includes change orders shown in Attachment 89. | $1,419,628.38 | Sub total is equal to estimated cost. |
Other -- Building Addition Size: 3200.0 | $91,200.00 | $91,200.00 | 2 story building with tiltup walls to match existing broadcast facility. Includes galvanized stairs, steel doors, and concrete block walls for separate tenant suites. See Attachments 5 and 6. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
UHF inside RF system including switching | |
Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Florida State Sales Tax | |
15 Ton system | Information not provided. |
Other Electrical Service: 100 linear feet of 4-inch conduit. | Information not provided. |
2" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 500 KVA | Information not provided. |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 50.6 kW | |
Other -- Building Addition Size: 3200.0 | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,041,075.11 | $840,799.48 | N/A | $817,705.86 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Interim Antenna TUP-05-12-60-1 | $374,144.11 | $11,099.11 | $11,099.11 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $0.00 | Renting an existing but unused antenna. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,185.00 | Please see estimates in Attachment 34 (preliminary measurement) and Attachment 36 (final measurement). | $6,185.00 | N/A |
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | $115,500.00 | $0.00 | Antenna Rental Cost included in Tower Rent. | N/A | N/A |
Test Adapter | $4,914.11 | $4,914.11 | See Attachment 30 for quote. Also Includes shipping shown in invoice 237003, Attachment 33B. | $4,914.11 | Includes shipping. |
Primary Antenna TFU-24EBT/VP-R O6 | $392,491.00 | $631,630.37 | $622,545.50 | ||
Mounting Adapter | $45,600.00 | $45,600.00 | Please see Attachment 138 line items 2 ($20,175.00) and 3 ($25,425.00) for two mounting adapters required for this bottom-stacked antenna. | $41,040.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Attachment 13 - Line item 24 | $5,760.00 | N/A |
Feed Through Complex | $21,511.00 | $21,511.00 | Required to support existing, top-mounted stacked antenna after replacing bottom-mounted stacked antenna. Please see Attachment 138, line 5 for quote. | $19,395.90 | N/A |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | $13,900.00 | $653.30 | With a change in line size, the elbow complex changed. The estimated $653.30 represents the increase in estimated cost (see Attachment 138 line item 4) over the value of prior reimbursements in a now-locked cost category. | ($634.50) | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $545,241.37 | See Attachment 137 for statement and reconciliation. Includes Prior Antenna write-down cost ($148,000 minus $18,609.63 for non-reimbursable V-Pol) plus Future Antenna estimated cost ($415,851.00). Excludes $23,850 for non-reimbursable V-Pol. | $544,759.40 | N/A |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $12,224.70 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Attachment 138 Line Item 4. | $12,224.70 | N/A |
Auxiliary Antenna TFU-24DSC-R O4 | $274,440.00 | $198,070.00 | $184,061.25 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,260.00 | Per Cost Catalog | $1,750.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,710.00 | See Attachment 16A Line Item 4. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that we're installing. | $10,710.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $9,675.00 | Existing Auxiliary and Interim antenna were measured at the same time so measurement cost was split 50/50 between cost categories. Also includes new antenna measurements. See Attachments 38 and 16A. | $6,155.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $150,675.00 | See Attachment 19A Line Item 1. This is for the Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that is now serving as an interim antenna. Cost shown here excludes V-Pol upgrade. | $143,696.25 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $21,750.00 | See Attachment 19A for the Dielectric TFU-24DSC-R O4 side mount bracket estimate. | $21,750.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | Information not provided. |
Sweep test of existing antenna | |
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. | Information not provided. |
Test Adapter | |
Mounting Adapter | |
Sweep test of existing antenna | |
Feed Through Complex | |
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | |
Side mount brackets for high power antennas (if not included in antenna base cost) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,598,060.00 | $514,988.61 | N/A | $473,516.81 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Interim Transmission Line | $20,200.00 | $340.86 | $340.86 | ||
Rigid Transmission Line - copper, 6 1/8" | $20,200.00 | $340.86 | Transmission Line Rent included in Tower Rent. One connector was required to interface to existing line. Please see Attachment 75. | $340.86 | N/A |
Primary Transmission Line | $1,019,200.00 | $304,276.50 | $264,407.70 | ||
Rigid Transmission Line - copper, 7 3/16" | $464,000.00 | $0.00 | Due to a reduction in transmission line size, the newly estimated cost is $10,490.50 less than the total of prior reimbursements. Because the form will not accept a negative quotation, I've entered zero. | ($39,868.80) | N/A |
Rigid Transmission Line - copper, 8 3/16" | $555,200.00 | $304,276.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Attachment 13, Line Item 4 and Attachment 39. | $304,276.50 | N/A |
Auxiliary Transmission Line | $558,660.00 | $210,371.25 | $208,768.25 | ||
Rigid Transmission Line - copper, 6 1/8" | $268,660.00 | $110,852.29 | We've replaced 1,000 feet of 8 3/16-inch line with 1,300 feet of less expensive 6 1/8-inch line to maintain pre-transition coverage with less tower loading and transmitter power. Cost shown excludes already reimbursed $99518.96 in locked cost category. | $109,249.29 | N/A |
Rigid Transmission Line - copper, 7 3/16" | $290,000.00 | $99,518.96 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see quote provided as Attachment 19A and Changer Order Attachment 90. Note: We are replacing existing 8 3/16-inch line with less expensive 6 1/8-inch line. | $99,518.96 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 7 3/16" | |
Rigid Transmission Line - copper, 8 3/16" | |
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 7 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $714,051.60 | $1,016,806.60 | N/A | $658,774.82 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Auxiliary Tower TOWER | $454,860.00 | $244,360.00 | $242,331.18 | ||
Tall Tower (greater than 500') | $210,500.00 | $0.00 | No Rigging Necessary. Antenna and Line are existing. | N/A | N/A |
FL State Use Tax | $16,860.00 | $16,860.00 | Florida State Sales and Use Tax calculated using procedures explained in Attachment 69. Tax is $1,405.00 for most months. The total is based on a May 2019 through May 2020 construction period. | $15,414.61 | N/A |
Rent | $227,500.00 | $227,500.00 | $17,500 per month rental fee for existing tower, antenna, transmission line, and transmitter room. Based on presumed 13 month construction period (May 1, 2019 through May 31, 2020). | $226,916.57 | N/A |
Primary Tower GTOWER | $259,191.60 | $772,446.60 | $416,443.64 | ||
Rigging Sales Tax | $37,791.60 | $37,791.60 | 7% Florida State Sales Tax on $539,880 (see Attachment 142). | $15,116.64 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $723,755.00 | Please see quotes in Attachments 132 ($156,495.00 for auxiliary antenna), 134 ($27,380.00 for microwave antenna) and 142 ($539,880 for main antenna). Excludes sales tax, listed separately. | $399,827.00 | N/A |
Structural Engineering Primary Tower | $1,500.00 | $1,500.00 | Please see Attachment 122 for Preliminary Structural Analysis Quote | $1,500.00 | N/A |
Tower Permit Packages | $9,400.00 | $9,400.00 | Generate construction drawings of tower, ground, and building for local permits. See Attachments 5 and 6. | N/A | N/A |
Actual Information Description | File Name |
---|---|
Tall Tower (greater than 500') | Information not provided. |
FL State Use Tax | |
Rent | |
Rigging Sales Tax | |
Tall Tower (greater than 500') | |
Structural Engineering Primary Tower | |
Tower Permit Packages | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $119,865.00 | $81,379.50 | N/A | $46,154.72 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Outside Professional Services | $119,865.00 | $81,379.50 | $46,154.72 | ||
Architect Mechanical Electrical | $17,500.00 | $17,500.00 | Architect, Mechanical, Electrical. Please see proposal provided as Attachment 84. Does not include expenses or additional hourly fees. | $10,184.09 | N/A |
RF Exposure Measurements | $21,050.00 | $3,750.00 | RF Exposure measurements to demonstrate RF fields are less than FCC limits. See Attachment 5. | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,350.00 | See Attachment 5. | N/A | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $1,250.00 | See Attachment 5. | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,000.00 | See Attachment 5. | $3,537.50 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,312.50 | Additional engineering work and Construction Permit modification was required when initial site became unavailable. See Exhibits 20, 27, and 29. | $3,312.50 | Unexpected loss of main and interim site. See Statement 2. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,050.00 | Cost Catalog Pricing. | $1,050.00 | 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 request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $167.00 | See Attachment 5. | N/A | N/A |
Electrical Engineering - Primary Transmitter | $4,000.00 | $4,000.00 | Transmitter installation electrical engineering design for permits. Please see Attachment 99. | $4,000.00 | N/A |
Project management of the transition | $39,500.00 | $37,500.00 | Company lacks sufficient internal resources. See also Attachment 5. | $24,070.63 | N/A |
Actual Information Description | File Name |
---|---|
Architect Mechanical Electrical | |
RF Exposure Measurements | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Electrical Engineering - Primary Transmitter | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $264,945.15 | $266,860.15 | N/A | $216,270.75 | N/A |
Total for all systems | $6,723,659.93 | $5,699,367.85 | N/A | $4,890,450.63 | N/A |
Other Expenses | $264,945.15 | $266,860.15 | $216,270.75 | ||
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $3,330.00 | Please see "quote" - FCC Media Bureau Filing Fee Guide provided as Attachment 112. Applications were filed for both the main (two each) and the auxiliary antenna. | $3,330.00 | N/A |
Florida State Sales Tax | $12,870.65 | $12,870.65 | Florida State sales tax. Please see Attachments 132 ($10,954.65) and 134 ($1,916.60) for quotations. | $12,871.25 | Actually, sub-total equals estimated cost. |
Waveguide Switch Controller | $3,815.70 | $3,815.70 | Please see Attachment 125 for a quotation for the waveguide switch controller, cable, shipping, and tax. Required to safely control the switch. | $3,815.70 | N/A |
UPS Units | $4,482.96 | $4,482.96 | Uninterruptible Power Supply Units. Functionally replace a very large unit at the prior WTOG site that could not be rebuilt for repack. Includes tax and freight. Please see Attachment 120 for quotation. | $4,482.96 | N/A |
Tower Decommission | $89,745.00 | $89,745.00 | Flat rate cost to remove hazardous materials from pre-transition WTOG site that could not economically support repack. Please see Attachment 115. | $89,745.00 | N/A |
STL and TSL FCC Fees | $340.00 | $340.00 | Two FCC Wireless Bureau License Modification Application Processing Fees - $170 each. Please see "quotation" in Attachment 109 the Wireless Bureau Fee Filing Guide. | $340.00 | N/A |
Microwave Frequency Coordination | $900.00 | $900.00 | Required Frequency Coordination for Relocating WTOG microwave equipment to the new tower. See quote as Attachment 107. | $900.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | Please see "quote" FCC Media Bureau Fee Filing Guide Attachment 112. | $335.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Local Zoning | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Non-zoning permits | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $30,000.00 | $30,000.00 | Assorted disposal cost for equipment and other waste. For example, see Attachments 10 and 11. | N/A | N/A |
MVPD Notification of Channel Change | $1,950.00 | $1,950.00 | See quotation in Attachment 105 | $1,950.00 | N/A |
Equipment Delivery and Handling Charges | $98,250.84 | $98,250.84 | See Attachments 2A and 21 ($11,000 each) plus Attachment 43 ($2,925). Includes actual shipping shown in Attachments 88, 89, 101, 131, and 146. | $87,250.84 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,250.00 | See Attachments 12 and 103. Due to ongoing changes and construction delays, there have been three DTV Notification mailings each at $3,750 | $11,250.00 | N/A |
Actual Information Description | File Name |
---|---|
FCC Filing Fees - Form 2100 minor change CP application | |
Florida State Sales Tax | |
Waveguide Switch Controller | |
UPS Units | |
Tower Decommission | |
STL and TSL FCC Fees | |
Microwave Frequency Coordination | |
FCC Filing Fees - Form 2100 license to cover application | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Local Zoning | Information not provided. |
Non-zoning permits | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
MVPD Notification of Channel Change | |
Equipment Delivery and Handling Charges | |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,723,659.93 | $5,699,367.85 | $4,890,450.63 |
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. | Andrew J Siegel Assistant Secretary 04/23/2021 |
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. | Andrew J Siegel Assistant Secretary 04/23/2021 |