Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
WHYY, INC. |
KYRA G. MCGRATH 150 N 6TH STREET PHILADELPHIA, PA 19106 United States |
+1 (215) 351-1200 | kmcgrath@whyy.org | Not-for-Profit |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Robert Gehman ConsultingEngineer Kessler and Gehman Associates, Inc. |
Robert Gehman 507 NW 60 Street Suite D Gainesville, FL 32607 United States |
+1 (352) 332-3157 | bob@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 transmitter and antenna using existing line. Acquire interim antenna and line for continued operation during construction and duration of the assigned phase. Map and analyze tower; design and implement modifications if required. |
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 | DTT3M | |
Year | 2010 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 3.5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | VAXTE-6R37 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 4.8 kW | |
Justification for New Transmitter | The manufacturer of the existing transmitter is out of business and no factory support is available for the existing transmitter. See attachment. |
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 | 100.0 feet | |
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 |
Name | Description |
---|---|
Removal of old transmitter |
Removal of old transmitter |
Exhaust System |
Exhaust System |
Freight |
Freight |
Electrical |
Electrical |
Install and Proof |
Install and Proof |
Standby Exciter and Switch |
Standby Exciter with Automatic Change Over Switch |
Mask Filter System |
Mask Filter System |
RF Switch and Station Load |
RF Switch and Station Load |
Additional Interior RF System |
Interior RF System Existing Transmitter to Interim Transmission line |
Change Order |
Change Order |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 30.0 kW | |
Manufacturer | ||
Model | PSIVSM12DMC-12 | |
Year | 2010 |
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? | No | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 30.0 kW | |
Manufacturer | ||
Model | PSIVSM12DMC-13 | |
Year | 2018 | |
Justification for New Antenna | The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned 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 | 3 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 |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | 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: | 30.0 kW | |
Manufacturer | ||
Model | PSILVLP8DMC-12/13 | |
Year | 2018 | |
Justification for New Antenna | An interim antenna is necessary to keep station on the air during primary antenna replacement and for the duration of the assigned phase. Station will attempt to rent if renting is available at time of acquisition. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 3 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
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 | Unknown |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1240 feet per run |
Name | Description |
---|---|
Sweep Tests |
Sweep to verify performance on assigned channel |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 3 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1140 feet per run | |
Justification for New Transmission Line | An interim transmission line is necessary for the interim antenna to keep station on the air during primary antenna replacement and for the duration of the assigned phase. Station will attempt to rent if renting is available at time of acquisition. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | 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 | Yes | |
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 | 1027110 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 30.9" N- |
Longitude (NAD83) | 075° 14' 21.9" W- | |
Overall Structure Height | 1091.85 feet | |
Support Structure Height | 1022.95 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 219.81 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC | |
Date Constructed | 04/11/2008 |
Facility ID | Call Sign | Service |
---|---|---|
72336 | WHYY-FM | FM |
73879 | WPHL-TV | DTV |
22308 | WBEN-FM | FM |
53969 | WRFF | FM |
71316 | WDAS-FM | FM |
71382 | WBEB | FM |
28628 | WIP-FM | FM |
25094 | WMGK | FM |
Users |
---|
WRFF STL |
WIP STL |
WPHL STL |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Capital Contribution |
Capital Contribution |
American Tower Project Management |
American Tower Project Management |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 262 | |
Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. 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 new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | Yes | |
Number of Days | 20 | |
Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
Name | Description |
---|---|
Other Engineering Services |
Engineering Services not included in predetermined categories |
Other Legal Services |
Other Legal Services related to the DTV Repack |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
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 | 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 | |
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 |
---|---|
American Tower Temporary Site License |
American Tower Temporary Site License |
Bank Fees |
WHYY, Inc. has insufficient cash/liquidity to pay for eligible project expenditures out of pocket. We will need to borrow from the bank to cover the expenditures pending reimbursement from the FCC. This represents the total bank fee. |
Interest |
WHYY, Inc. has insufficient cash/liquidity to pay for eligible project expenditures out of pocket. We will need to borrow from the bank to cover the expenditures pending reimbursement from the FCC. This represents the interest expense for the loan. |
Other Transaction Fees |
Refer to attachment Repack Financing Costs WHYY & WDPB 12.7.17.pdf |
WHYY Legal Fee |
WHYY, Inc. has insufficient cash/liquidity to pay eligible expenses out of pocket. We will need to borrow from the bank to cover the expenditures pending FCC reimbursement. This is for legal fees associated with the loan application and administration. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $345,001.47 | $341,551.47 | N/A | $185,690.01 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Primary Transmitter VAXTE-6R37 | $345,001.47 | $341,551.47 | $185,690.01 | ||
Change Order | $4,211.57 | $4,211.57 | See attached / uploaded PDF file titled "Gates US0334375 v200421jgv1.pdf" | $4,211.57 | N/A |
Additional Interior RF System | $75,000.00 | $75,000.00 | N/A | N/A | N/A |
RF Switch and Station Load | $16,319.60 | $16,319.60 | See attached / uploaded PDF file titled "Gates JW30004691-1 v200420jgv1.pdf" | $16,319.60 | N/A |
Mask Filter System | $12,644.87 | $12,644.87 | See attached / uploaded PDF file titled "Gates JW30004691-1 v200420jgv1.pdf" | $12,644.87 | N/A |
Standby Exciter and Switch | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Install and Proof | $16,207.00 | $16,207.00 | See attached / uploaded PDF file titled "Gates JW30004691-1 v200420jgv1.pdf" | $16,207.00 | N/A |
Electrical | $1,510.82 | $1,510.82 | See attached / uploaded PDF file titled "Gates JW30004691-1 v200420jgv1.pdf" | $1,510.82 | The Estimated Cost and Actual Cost are both $1,510.82 Apparently this form is not adding figures correctly. |
Freight | $4,327.52 | $4,327.52 | See attached / uploaded PDF file titled "Gates US0334375 v200421jgv1.pdf" | $4,327.52 | N/A |
Exhaust System | $14,667.54 | $14,667.54 | See attached / uploaded PDF files titled "Temptrol Corp 5033 v200501jgv1.pdf", "Temptrol 5690 v200831jgv1.pdf" and "Temptrol 5725 v200831jgv1.pdf" | $14,667.54 | N/A |
Removal of old transmitter | $1,755.00 | $1,755.00 | See attached/uploaded PDF file titled "JDog Junk 3826 v200406jgv1.pdf" | $1,755.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $4,900.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $24,300.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $9,638.54 | N/A |
High VHF - Air Cooled Solid State Transmitter 4.8 kW | $104,407.55 | $104,407.55 | See attached / uploaded PDF file titled "Gates JW30004691-1 v200420jgv1.pdf" | $104,407.55 | The Estimated Cost and Actual Cost are both $104,407.55 Apparently this form is not adding figures correctly. |
Actual Information Description | File Name |
---|---|
Change Order | |
Additional Interior RF System | Information not provided. |
RF Switch and Station Load | |
Mask Filter System | |
Standby Exciter and Switch | Information not provided. |
Install and Proof | |
Electrical | |
Freight | |
Exhaust System | |
Removal of old transmitter | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Switchgear - industrial 800 amp | |
High VHF - Air Cooled Solid State Transmitter 4.8 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $227,980.00 | $221,547.99 | N/A | $128,347.98 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Interim Antenna PSILVLP8DMC-12/13 | $79,240.00 | $77,800.00 | $13,999.99 | ||
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,400.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
High VHF - High Power Side Mount One Station horizontally polarized | $36,500.00 | $36,500.00 | See attached / uploaded PDF file titled "PSI 2115DP v200403jgv1.pdf" | $12,166.66 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,500.00 | See attached / uploaded PDF file titled "PSI 2115DP v200403jgv1.pdf" | $1,833.33 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Primary Antenna PSIVSM12DMC-13 | $148,740.00 | $143,747.99 | $114,347.99 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | $7,600.00 | $7,400.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $2,848.00 | N/A | $2,848.00 | N/A |
High VHF - High Power Side Mount One Station horizontally polarized | $106,000.00 | $106,000.00 | See attached / uploaded PDF file titled "PSI 2114DP v200403jgv1.pdf" | $106,000.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,499.99 | See attached / uploaded PDF files titled "PSI 2114DP v200403jgv1.pdf" and "PSI 2114 v201118jgv1.pdf" | $5,499.99 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
High VHF - High Power Side Mount One Station horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
High VHF - High Power Side Mount One Station horizontally polarized | |
Pattern scatter analysis for side mount high/med 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 | $78,160.00 | $74,740.00 | N/A | $4,500.00 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Interim Transmission Line | $71,760.00 | $68,340.00 | $4,500.00 | ||
Flexible Air Transmission Line - dielectric, 3" | $67,260.00 | $63,840.00 | N/A | N/A | N/A |
Sweep Test | $4,500.00 | $4,500.00 | See attached / uploaded PDF file titled "Murlatt WHYY200316R v200820jgv1.pdf" | $4,500.00 | N/A |
Primary Transmission Line | $6,400.00 | $6,400.00 | $0.00 | ||
Sweep Tests | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 3" | Information not provided. |
Sweep Test | |
Sweep Tests | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $672,280.00 | $1,000,843.40 | N/A | $800,843.40 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Primary Tower GTOWER | $672,280.00 | $1,000,843.40 | $800,843.40 | ||
American Tower Project Management | $9,480.00 | $9,480.00 | See attached / uploaded PDF file titled "Amer Twr 374261 v210922jgv1.pdf" | $9,480.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $759,543.40 | See attached / uploaded PDF files titled "Train 17768 v200101jgv1.pdf" and "Train 17936 v201119jgv1.pdf" | $759,543.40 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $26,820.00 | Costs provided by tower owner American Tower | $26,820.00 | N/A |
Capital Contribution | $5,000.00 | $5,000.00 | See attached / uploaded PDF file titled "Amer Twr 460227706 v200820jgv1.pdf" | $5,000.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $200,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
American Tower Project Management | |
Major tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Capital Contribution | |
Tall Tower (greater than 500') | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $234,821.66 | $199,766.59 | N/A | $131,951.84 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Outside Professional Services | $234,821.66 | $199,766.59 | $131,951.84 | ||
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $1,083.00 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,718.00 | N/A | $1,718.00 | 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 engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,310.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $660.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | $58.50 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $22,309.25 | The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. | $22,309.25 | N/A |
Project management of the transition | $41,396.00 | $3,415.50 | This component is being used to apply expenses for such tasks as project management and Form 387 Transition Plan Progress Report preparation. | $3,415.50 | N/A |
Other Legal Services | $9,045.66 | $9,045.66 | Other Legal Services related to the station's transition to it's post-Repack channel | $9,045.66 | This text is here only because the 399 is stating "The Sub-total is greater than Estimated Cost. Please provide an explanation for the difference in costs." which is incorrect. The 399 must not be summing the invoice totals correctly. |
Other Engineering Services | $20,000.00 | $20,000.00 | created new category 1-15-19 | $15,782.50 | N/A |
Additional Field Engineering Service, 20 Days | $20,000.00 | $20,000.00 | moved 20,000 - half of original funds - into new category Other Engineering Services 1-15-19 | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $15,000.00 | Cost provided by tower owner American Tower | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $75,528.18 | See attached / uploaded PDF file titled "KGA 952-94 v201118jgv1.pdf" | $75,528.18 | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | $41.25 | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
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 | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Prepare and or review reimbursement form | |
Project management of the transition | |
Other Legal Services | |
Other Engineering Services | |
Additional Field Engineering Service, 20 Days | Information not provided. |
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $189,143.00 | $184,106.50 | N/A | $60,697.48 | N/A |
Total for all systems | $1,747,386.13 | $2,022,555.95 | N/A | $1,312,030.71 | N/A |
Other Expenses | $189,143.00 | $184,106.50 | $60,697.48 | ||
WHYY Legal Fee | $3,500.00 | $3,500.00 | Amended 12-19-17 Refer to attachment Repack Financing Costs WHYY & WDPB 12.7.17.pdf | $2,821.98 | N/A |
Other Transaction Fees | $4,013.50 | $4,013.50 | Amended 12-19-17 Bank Fees, Other Transaction Fees Refer to attachment Repack Financing Costs WHYY & WDPB 12.7.17.pdf | $4,013.50 | N/A |
Interest | $19,281.00 | $19,281.00 | Amended 12-19-17 Refer to attachment Repack Financing Costs WHYY & WDPB 12.7.17.pdf | $0.00 | N/A |
Bank Fees | $10,000.00 | $10,000.00 | Amended 12-19-17 Bank Fees, Transaction Fee $4,000 & Legal Fee $6,000. Refer to attachment Repack Financing Costs WHYY & WDPB 12.7.17.pdf | N/A | N/A |
American Tower Temporary Site License | $38,400.00 | $38,400.00 | See attached/uploaded PDF file titled "Amer Twr 406783458 v191210jgv1.pdf" | $38,400.00 | N/A |
MVPD Notification of Channel Change | $3,308.50 | $3,308.50 | See attached / uploaded PDF files titled "KGA 952-65 v200819jgv1.pdf", "KGA 952-67 v200819jgv1.pdf" and "KGA 952-72 v200820jgv1.pdf" | $3,308.50 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | N/A | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $4,200.00 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Non-zoning permits | $10,150.00 | $10,150.00 | Costs provided by tower owner American Tower | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $7,953.50 | N/A | $7,953.50 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
WHYY Legal Fee | |
Other Transaction Fees | |
Interest | Information not provided. |
Bank Fees | Information not provided. |
American Tower Temporary Site License | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Remedy | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,747,386.13 | $2,022,555.95 | $1,312,030.71 |
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 11/12/2021 |
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. | Jeffrey C Gehman Engineering Associate 11/12/2021 |