Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
TV-49, INC. Doing Business As: TV-49, INC. |
Norman H. Shapiro 26 NORTH HALSTED STREET CHICAGO, IL 60661 United States |
+1 (312) 705-2600 | nshapiro@WCIU.COM | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
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 | Site owner will install an interim antenna for shared use by two stations currently sharing an antenna to continue operation while the shared Main antenna atop the tower is replaced and configured to support three stations. |
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 | HP60TDP | |
Year | 2008 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 40 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9EVO-36 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 55 kW | |
Justification for New Transmitter | The existing IOT transmitter is no longer supported by the manufacturer and cannot be retuned to the new channel. A solid state transmitter costs less than the only available IOT transmitter. |
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 | 2 inches | |
Length | 1100.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 1500.0 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 |
---|---|
Ice shield for HVAC equipment. |
Ice protection for new outdoor HVAC equipment outside the combiner room. The total estimated area is 300 sq. ft. |
Route new main transmitter to existing Mask Filter |
Route new main transmitter to existing Mask Filter |
Electrical sub panels |
New HVAC electrical subpanels for new AC units required for the repack combiner area fed from the existing 480 VAC main panel. This equipment is required to provide existing power to new HVAC units. |
Other Costs |
Other Costs |
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? | Yes | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | Yes | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Other | |
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 | Cavity Slot | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | RD32A-4255EDS65 | |
Year | 2008 |
Facility ID | Call Sign |
---|---|
28324 | KTBU |
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? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 645.0 kW | |
Manufacturer | ||
Model | PEPL42C | |
Year | 2018 | |
Justification for New Antenna | Current shared antenna will not work for the new assigned channels. New 14 bay Broadband antenna, with 56 elements total, required to accommodate the new repack frequencies. This antenna will be a four-sided assembly mast. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 3 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
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? | |
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 |
RF Channel Number |
---|
33 |
21 |
25 |
Name | Description |
---|---|
Transmission line run to shared Combiner room |
Transmission line run to shared Combiner room |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Leased | |
Owner | American Tower Corporation | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | 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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-24WB-C160 | |
Year | 2018 | |
Justification for New Antenna | The main antenna on top needs to be replaced; due to the complexity of the work, an interim antenna will need to be installed to keep the station on the air. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | B | |
Feed Line Size | 7 3/16 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? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Combiner Installation |
Combiner installation cost for three 3 or 6 modules, 2 per channel constant impedance waveguide modules and three directional filter modules, for 3 repacked frequency transmitters. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Owner | KTBU-TV | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 20 feet per run |
Facility ID | Call Sign |
---|---|
28324 | KTBU |
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 | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 2 | |
Length | 2100 feet per run | |
Justification for New Transmission Line | New broadband transmission line is required to run multiple shared channels for a master antenna. |
Name | Description |
---|---|
Interim Antenna Connection to New Transmitter |
Temporary connection to interim antenna with new transmitter is required to remove current equipment and make space for second transmitter on shared space. |
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? | Candelabra | |
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? | Yes | |
Is tower compliant with Rev G? | Yes | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1059622 | |
Coordinates (NAD83) | Latitude (NAD83) | 29° 33' 45.2" N- |
Longitude (NAD83) | 095° 30' 35.9" W- | |
Overall Structure Height | 1974.06 feet | |
Support Structure Height | 1844.14 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 74.15 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Towers, LLC. | |
Date Constructed | 08/30/2000 |
Facility ID | Call Sign | Service |
---|---|---|
28324 | KTBU | DTV |
22204 | KRIV | DTV |
69531 | KZJL | DTV |
51569 | KTXH | DTV |
53847 | KXLN-DT | DTV |
13200 | KUVM-CD | DTV |
9625 | KQBT | FM |
11969 | KBXX | FM |
11971 | KMJQ | FM |
Users |
---|
Wireless |
LPTV |
FM translator |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for tower with candelabra |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower permit drawing package |
Basic drawing package for municipality permitting. |
Ground, Building A and E Permit Drawing Package. |
Basic drawing package for municipality permitting. |
Construction project management |
17.5 hours on modification project management and 42.5 hours for RF installation project management. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 350 | |
Explanation | Project management fee for the transition of broadcasters. Scheduling and management of the timelines and schedules occurring during the repack. Overseeing all work carried out in KYAZ space in the transmitter building. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | Yes | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Consulting Engineering Costs for Modifications Necessary for the Spectrum Repack Channel Changes |
Consulting Engineering Costs for Modifications Necessary for the Spectrum Repack Channel Changes |
Internal Expenses |
Internal travel Expenses |
Repacking Related Tax Services |
Repacking Related Tax Services |
Migratory Bird Assessment Permitting, if needed |
Migratory Bird Assessment Permitting, if needed. |
Other Costs |
Other Costs |
RF System test |
Testing of the combiner to ensure that each channel in use by a station is tuned for optimal performance. |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with site deliveries and construction. This cost is for travel and logistics expenses accrued. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
ATC one time tower rental during market repack period. |
ATC has 5 customers at the Missouri City site being repacked, with 3 repacked broadcasters on top of the candelabra. The interim Main side mount antenna will allow broadcasters to minimize their OTA disruption while maintaining their coverage contours. |
Other Costs |
Other Costs |
Access Road Upgrades |
The access road to the site will undergo many stresses from delivery of heavy equipment and reconfiguration of utilities at the site. Initial upgrades will reduce the need for repairs and maintain traffic flow. |
Compund Fencing |
Facilitating construction operations in the compound area will require removal, reinstallation, and sometimes replacement of fencing to provide necessary access to heavy machinery. |
Grading |
Due to the very soft soil at the site and the need for movement of heavy equipment, grading is required to avoid having the equipment sink into the soil |
Site Security |
Site security for installation and storage of Transmission line and materials for 12 hours per day for 30 days. The materials are at a high risk of theft due to the material makeup, such as copper, brass and aluminum. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,967,561.40 | $1,066,033.66 | N/A | $987,820.00 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Primary Transmitter THU9EVO-36 | $2,967,561.40 | $1,066,033.66 | $987,820.00 | ||
Electrical sub panels | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Ice shield for HVAC equipment. | $8,000.00 | $8,000.00 | N/A | N/A | N/A |
Other Costs | $9,250.00 | $9,250.00 | See quote from American Towers for Preparing Form 854, total of line 10 and 11. | $6,937.50 | N/A |
Route new main transmitter to existing Mask Filter | $18,811.40 | $18,811.40 | N/A | $18,811.40 | N/A |
Other -- Building Addition Size: 1500.0 | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
5 Ton system | $20,250.00 | $2,901.91 | Final design only required a smaller HVAC unit per ATC. see attached quote from ATC. | $2,901.91 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $28,600.00 | $6,250.00 | See quote from American Towers for Preparing Form 854, line 7. | $5,617.59 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $20,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $45,375.00 | See quote from American Towers for Preparing Form 854, total of line 6 on ATC quote and Marsand invoice cost. | $43,106.25 | N/A |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $887,507.34 | Updated estimated cost. | $887,507.34 | N/A |
10 Ton system | $38,900.00 | $18,499.75 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote from American Towers for Preparing Form 854, line 8. | $18,499.75 | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $4,438.26 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $4,438.26 | N/A |
Actual Information Description | File Name |
---|---|
Electrical sub panels | Information not provided. |
Ice shield for HVAC equipment. | Information not provided. |
Other Costs | |
Route new main transmitter to existing Mask Filter | |
Other -- Building Addition Size: 1500.0 | Information not provided. |
5 Ton system | |
2" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 150 KVA | Information not provided. |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
10 Ton system | |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $638,820.98 | $522,133.22 | N/A | $472,400.22 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Interim Antenna TFU-24WB-C160 | $204,297.96 | $198,967.96 | $149,234.96 | ||
Combiner Installation | $8,333.00 | $8,333.00 | N/A | $0.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $20,000.00 | N/A | N/A | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $15,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $149,234.96 | $149,234.96 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, total of line 1 and 5. | $149,234.96 | N/A |
Primary Antenna PEPL42C | $434,523.02 | $323,165.26 | $323,165.26 | ||
Transmission line run to shared Combiner room | $23,543.02 | $23,543.02 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $23,543.02 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $83,982.03 | Total of the project increased, see updated quote from ATC. ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote from American Towers for Preparing Form 854, total of line 13 and 16. | $83,982.03 | N/A |
Sweep test of existing antenna | $6,730.00 | $13,214.23 | Total of the project increased, see updated quote from ATC. ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote from American Towers for Preparing Form 854, total of line 14 and 33. | $13,214.23 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $176,026.86 | Total of the project increased, see updated quote from ATC. ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote from American Towers for Preparing Form 854, line 12. | $176,026.86 | N/A |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $11,999.12 | 6" input complex used per ATC. Please see attached quote from ATC. | $11,999.12 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $14,400.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote from American Towers for Preparing Form 854, total of line 2 and 15. | $14,400.00 | N/A |
Actual Information Description | File Name |
---|---|
Combiner Installation | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | |
Transmission line run to shared Combiner room | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,466,951.24 | $550,473.78 | N/A | $482,122.54 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Primary Transmission Line | $1,466,951.24 | $550,473.78 | $482,122.54 | ||
Rigid Transmission Line - copper, 7 3/16" broadband | $1,398,600.00 | $482,122.54 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, line 17. | $482,122.54 | N/A |
Interim Antenna Connection to New Transmitter | $68,351.24 | $68,351.24 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 7 3/16" broadband | |
Interim Antenna Connection to New Transmitter | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $878,900.00 | $317,547.92 | N/A | $296,112.24 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Primary Tower GTOWER | $878,900.00 | $317,547.92 | $296,112.24 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $197,443.33 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, total of line 4 and 21. | $197,443.33 | N/A |
Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $13,204.59 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, total of line 18 and 19. | $13,204.59 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $90,000.00 | See quote from American Towers for Preparing Form 854, total of line 3 and 20. | $85,464.32 | N/A |
Tower permit drawing package | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Ground, Building A and E Permit Drawing Package. | $4,700.00 | $4,700.00 | N/A | N/A | N/A |
Construction project management | $7,500.00 | $7,500.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Structural engineering tower load study for a documented tower with candelabra | |
Major tower reinforcement/modifications | |
Tower permit drawing package | Information not provided. |
Ground, Building A and E Permit Drawing Package. | Information not provided. |
Construction project management | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $260,849.05 | $221,153.29 | N/A | $97,678.18 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Outside Professional Services | $260,849.05 | $221,153.29 | $97,678.18 | ||
Site Coordination Meeting | $1,250.00 | $1,250.00 | See quote from American Towers for Preparing Form 854, line 31. | $937.50 | N/A |
RF System test | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
Other Costs | $6,000.00 | $6,000.00 | See quote from American Towers for Preparing Form 854, line 37. | $4,500.00 | N/A |
Migratory Bird Assessment Permitting, if needed | $438.00 | $438.00 | N/A | N/A | N/A |
Repacking Related Tax Services | $120.74 | $120.74 | N/A | $120.74 | N/A |
Consulting Engineering Costs for Modifications Necessary for the Spectrum Repack Channel Changes | $11,287.50 | $11,287.50 | N/A | $11,287.50 | N/A |
RF Exposure Measurements | $21,050.00 | $3,750.00 | See quote from American Towers for Preparing Form 854, line 30. | $2,812.50 | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $167.00 | See quote from American Towers for Preparing Form 854, line 29. | $124.75 | N/A |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $5,000.00 | N/A | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $1,350.00 | See quote from American Towers for Preparing Form 854, line 28. | $1,012.50 | 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 -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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $5,982.24 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, line 27. | $5,982.24 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Internal Expenses | $16,557.81 | $16,557.81 | N/A | $16,557.81 | N/A |
Project management of the transition | $55,300.00 | $53,000.00 | N/A | $52,467.64 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | See quote from American Towers for Preparing Form 854, line 26. | $1,875.00 | N/A |
Actual Information Description | File Name |
---|---|
Site Coordination Meeting | |
RF System test | Information not provided. |
Other Costs | |
Migratory Bird Assessment Permitting, if needed | Information not provided. |
Repacking Related Tax Services | |
Consulting Engineering Costs for Modifications Necessary for the Spectrum Repack Channel Changes | |
RF Exposure Measurements | |
Comprehensive coverage verification via field study, if needed | Information not provided. |
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) | |
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
NEPA Section 106 environmental review, if needed | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare and or review reimbursement form | Information not provided. |
Internal Expenses | |
Project management of the transition | |
Address transition timing and coordination issues w/ other stations and wireless |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $202,203.11 | $194,848.11 | N/A | $119,267.36 | N/A |
Total for all systems | $6,415,285.78 | $2,872,189.98 | N/A | $2,455,400.54 | N/A |
Other Expenses | $202,203.11 | $194,848.11 | $119,267.36 | ||
Site Security | $6,000.00 | $6,000.00 | N/A | N/A | N/A |
Grading | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Compund Fencing | $1,875.00 | $1,875.00 | N/A | N/A | N/A |
Access Road Upgrades | $2,500.00 | $2,500.00 | N/A | N/A | N/A |
Other Costs | $50,527.38 | $50,527.38 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, total of line 9,22,23,38,39,40. | $50,527.38 | N/A |
ATC one time tower rental during market repack period. | $57,600.00 | $57,600.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $58,713.50 | $58,713.50 | Updated cost of estimated amount per FCC requirement. | $58,713.50 | N/A |
Non-zoning permits | $2,714.23 | $2,714.23 | Total of the project increased, see updated quote from ATC. See quote from American Towers for Preparing Form 854, total of line 32 and 35. | $2,714.23 | N/A |
Local Zoning | $750.00 | $750.00 | See quote from American Towers for Preparing Form 854, line 34. | $562.50 | N/A |
DTV Medical Facility Notification | $11,550.00 | $4,250.00 | N/A | $4,250.00 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $3,333.00 | $3,333.00 | See quote from American Towers for Preparing Form 854, line 36. | $2,499.75 | N/A |
Equipment Storage | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,000.00 | $1,000.00 | N/A | $0.00 | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Site Security | Information not provided. |
Grading | Information not provided. |
Compund Fencing | Information not provided. |
Access Road Upgrades | Information not provided. |
Other Costs | |
ATC one time tower rental during market repack period. | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | |
Local Zoning | |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Equipment Delivery and Handling Charges | |
Equipment Storage | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,415,285.78 | $2,872,189.98 | $2,455,400.54 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
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. | Yes |
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. | Norman H. Shapiro Director, President, Secretary and Treasurer 02/03/2022 |
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. | Norman H. Shapiro Director, President, Secretary and Treasurer 02/03/2022 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information 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. | Norman H. Shapiro Director, President, Secretary and Treasurer 02/03/2022 |