Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
CBS BROADCASTING INC. Doing Business As: CBS BROADCASTING INC. |
Daniel G. Ryson 2020 M. St., NW - Licensing DEPT Washington, DC 20036 United States |
+1 (202) 457-4074 | dryson@cbs.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Daniel G. Ryson Director of Spectrum Management CBS |
Daniel G. Ryson 1725 DeSales Street NW Suite 501 Washington, DC 20036 United States |
+1 (202) 457-4075 | 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 | New channel 21 antenna and 6-1/8" line to be installed on the south arm of candelabra. Tower owner providing interim broad band antenna system to be leased. |
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 | SigmaCD-2200P2 | |
Year | 1999 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 46 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | ULXTED-60 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 38.4 kW | |
Justification for New Transmitter | GatesAir Won't Re-tune (See Exhibit 1). IOT replacement is more expensive (See Exhibit 2A). Proposed replacement is less expensive (Exhibit 3B). See also May 2018 Statement. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Various Main Site Electrical Work (See Exhibit 4). | |
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 |
---|---|
GatesAir Site Survey |
Advanced Site Survey Services. Includes as-built and future layout drawings. See Exhibit 3B Item F. |
State Sales Tax |
Michigan Sales Tax of 6% on all products and services shown on Exhibit 3B. |
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? | 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 | Top | |
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: | 425.0 kW | |
Manufacturer | ||
Model | TFU-18GTH | |
Year | 1998 |
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 | 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: | 264.0 kW | |
Manufacturer | ||
Model | TFU-17ETT/VP-R O4 | |
Year | 2019 | |
Justification for New Antenna | Existing antenna cannot be retuned. |
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? | 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 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 |
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? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 3 | |
Number of Panels/Bays | 8 | |
Lower Limit | 407.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 0.0 % | |
Other Antenna Type | N/A | |
ERP: | 264.0 kW | |
Manufacturer | ||
Model | TFU-24 WB/VP-C160 | |
Year | 2018 | |
Justification for New Antenna | Required for continued operation while main WWJ-TV antenna is replaced. |
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? | B | |
Feed Line Size | 7 3/16 inches | |
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 |
RF Channel Number |
---|
44 |
21 |
43 |
Name | Description |
---|---|
Install Combiner |
Cost is for installing and proofing combiner. |
New Electrical Panel |
New HVAC electrical sub-panel for new AC unit required for the repack combiner area fed off of existing 480/208 main panel. This equipment is required to provide the existing power to the HVAC unit. |
Conduit |
This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC unit. |
Nitrogen Generator |
Nitrogen Generator Upgrade. See Exhibit 7A. |
Interim Tower Rental |
ATC site and tower rental Required for station to minimize on-air disruption, maintain coverage, and complete the tower work in a safe, timely manner. See Exhibit 7A. |
Ice Shield |
Ice Shield for side-mount interim antenna. Omitted from initial quote. Please see Exhibit 14. |
Combiner Cage |
24X20 fenced combiner cage area materials and installation. See Exhibit 7A |
Interim Antenna Rigging |
Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide, install the new transmission line, and install interim antenna. |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1150 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1150 feet per run | |
Justification for New Transmission Line | Existing line segment length cannot be used on new channel. |
Name | Description |
---|---|
Additional Elbow |
Additional Elbow |
RF Accessories |
Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. |
TX Line Mounting Hardware |
Transmission Line Tower Mounting Hardware for Primary Line. |
Horiz and Ceiling Anchors |
Horizontal and Ceiling Mounting Hardware for Primary Line. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 995 feet per run | |
Justification for New Transmission Line | Material costs for 995 foot 7-3/16" Broadband transmission line, three (3) elbows and a nitrogen generator for pressurization control on the line. |
Name | Description |
---|---|
Interim Coax Switch |
Coaxial switch between interim transmitter and interim antenna combiner. Permits transmitter testing. (See Exhibit 3B, Items D and G.) |
TX Line to Interim Combiner |
Horizontal run of transmission line between transmitter and interim combiner. (See Exhibit 7A, last Page. Please disregard identical Items shown on Exhibit 3A, Items I and K.) |
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 | 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 | 1003429 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 26' 52.5" N- |
Longitude (NAD83) | 083° 10' 23.1" W- | |
Overall Structure Height | 1086.93 feet | |
Support Structure Height | 1012.13 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 662.07 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | American Tower, LLC | |
Date Constructed | 06/11/1999 |
Facility ID | Call Sign | Service |
---|---|---|
16817 | WTVS | DTV |
74211 | WMYD | DTV |
59592 | WJLB | FM |
59952 | WLLZ | FM |
6594 | WNIC | FM |
6056 | WRCJ-FM | FM |
6592 | WKQI | FM |
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: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural Engineering |
Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment (see Exhibit 6). |
Tower Project Management |
Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the repack. |
Permit Drawing Packages |
Construction drawing packages for Tower and Ground Permits. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 250 | |
Explanation | Company lacks 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 | Yes | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
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 | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
Negotiation of Lease and other Matter for Shared Locations | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | 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 |
---|---|
Site Coordination Meeting |
Meeting to coordinate efforts among broadcasters, tower owner, and tower contractor. |
RF System Test - Interim |
Radiofrequency System Test of Interim Antenna System |
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 | 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? | 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 |
---|---|
Deinstall Old Transmitter |
Deinstallation of present primary transmitter. (See Exhibit 3A Item G.) |
Michigan Sales Tax |
Sales tax on various items. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,623,643.80 | $1,526,464.54 | N/A | $1,524,136.01 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Primary Transmitter ULXTED-60 | $1,623,643.80 | $1,526,464.54 | $1,524,136.01 | ||
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). | $53,719.00 | $53,719.00 | Various primary transmitter site electrical work. (See Exhibit 4) | $53,719.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,375,820.74 | Please see May 2018 Statement and Exhibit 3B, Items A, B, C, and H plus Change Order Q-85663 in Exhibit 48. | $1,375,820.74 | N/A |
GatesAir Site Survey | $9,685.80 | $9,685.80 | GatesAir Advanced Site Survey. Provides as-built and proposed facility layout drawings. (See Exhibit 3B, Item F.) | $9,685.80 | N/A |
State Sales Tax | $87,239.00 | $87,239.00 | 6% Michigan State Sales Tax on products and services shown on Exhibit 3B. | $84,910.47 | N/A |
Actual Information Description | File Name |
---|---|
Other Electrical Service: Various Main Site Electrical Work (See Exhibit 4). | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
GatesAir Site Survey | |
State Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $625,376.80 | $482,694.46 | N/A | $475,272.13 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Interim Antenna TFU-24 WB/VP-C160 | $329,146.80 | $311,914.46 | $310,892.13 | ||
Conduit | $0.00 | $0.00 | Conduit found unnecessary. Please see Exhibit 14. | $0.00 | N/A |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $5,260.00 | Updated cost includes tax and shipping. Please see Exhibit 14. | $5,260.00 | Updated cost includes tax and shipping. Please see Exhibit 14. |
New combiner, cost per channel (without antenna) | $84,200.00 | $81,954.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. | $81,954.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. |
Sweep test of existing antenna | $6,730.00 | $3,333.33 | The original estimate was rounded to the nearest dollar. This was corrected in the final billing, which was rounded to the nearest cent. Please see Exhibit 14. | $3,333.33 | The original estimate was rounded to the nearest dollar. This was corrected in the final billing, which was rounded to the nearest cent. Please see Exhibit 14. |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | $63,637.33 | $63,637.33 | Pro-rata share (see Exhibit 7B). Updated cost includes taxes and shipping. Please see Exhibit 14. | $63,637.33 | Updated cost includes taxes and shipping. Please see Exhibit 14. |
New Electrical Panel | $0.00 | $0.00 | New electrical sub-panel found unnecessary. Please see Exhibit 14. | $0.00 | N/A |
Nitrogen Generator | $5,000.00 | $5,000.00 | Please see Exhibit 7B | $3,977.67 | N/A |
Interim Antenna Rigging | $70,066.66 | $70,066.66 | Cost is for the labor to remove the old side-mount analog channel 62 antenna and waveguide and install new line and interim antenna. Cost came in higher than estimated. Includes weather delays. Please see Exhibit 14. | $70,066.66 | Antenna installation came in higher than estimated. Includes weather delays. Please see Exhibit 14. |
Interim Tower Rental | $57,600.00 | $57,600.00 | Rental fee for tower and ground space to support interim antenna, combiner, and interim transmitter. See Exhibit 7B. | $57,600.00 | N/A |
Install Combiner | $15,962.33 | $15,962.33 | Combiner installation came in higher than estimated. Please see Exhibit 14. | $15,962.33 | Combiner installation came in higher than estimated. Please see Exhibit 14. |
Combiner Cage | $8,355.67 | $8,355.67 | 24x20' fenced combiner cage area materials and installation with 10' privacy slats. See Exhibit 7B and Exhibit 14. | $8,355.67 | Cost to install fencing and PVC slats around combiner to section of from CBS Suite. Please see Exhibit 14. |
Ice Shield | $744.81 | $744.81 | Ice shield for side-mounted interim antenna. Omitted from original estimate. Please see Exhibit 14. | $744.81 | N/A |
Primary Antenna TFU-17ETT/VP-R O4 | $296,230.00 | $170,780.00 | $164,380.00 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $164,380.00 | Exhibit 5A Items 1 and 2, minus $16,425 cost of V-Pol, plus $2,500 helicopter lift lugs (see Change Order in Exhibit 45) | $158,620.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | Please see Exhibit 5A | $5,760.00 | N/A |
Actual Information Description | File Name |
---|---|
Conduit | |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 264 kW input, directional,, elliptically or circularly polarized | |
New Electrical Panel | |
Nitrogen Generator | |
Interim Antenna Rigging | |
Interim Tower Rental | |
Install Combiner | |
Combiner Cage | |
Ice Shield | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $769,286.96 | $455,704.48 | N/A | $381,372.66 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Interim Transmission Line | $416,728.90 | $180,002.57 | $180,002.57 | ||
TX Line to Interim Combiner | $34,890.00 | $34,890.00 | Horizontal run of transmission line between transmitter and interim combiner. Includes Installation. (See Exhibit 7B.) | $34,890.00 | N/A |
Interim Coax Switch | $50,503.90 | $50,503.90 | Coaxial switch between interim transmitter and combiner. Permits off-air testing of interim transmitter. Includes Installation. (See Exhibit 3B, Items D and G.) | $50,503.90 | N/A |
Rigid Transmission Line - copper, 7 3/16" broadband | $331,335.00 | $94,608.67 | Pro-rata Material costs for 995 foot 7-3/16" Broadband transmission line and three (3) elbows. Updated cost includes taxes and shipping for many cut pieces. Please see Exhibit 14. | $94,608.67 | Updated cost includes taxes and shipping for many cut pieces. Please see Exhibit 14. |
Primary Transmission Line | $352,558.06 | $275,701.91 | $201,370.09 | ||
Horiz and Ceiling Anchors | $1,287.64 | $1,287.64 | Horizontal and Ceiling Mounting Hardware for Primary Line (please see Quote in Exhibit 35). Includes shipping (please see Exhibit 37). | $1,287.64 | N/A |
RF Accessories | $74,132.42 | $74,132.42 | Coaxial Switch, Switch Controller, Dummy Load, etc. See Exhibit 9, Item C. | N/A | N/A |
Additional Elbow | $2,139.84 | $2,139.84 | Additional 6-inch elbow (Exhibit 32). Includes shipping (Exhibit 34). | $2,139.84 | N/A |
TX Line Mounting Hardware | $8,198.16 | $8,198.16 | Primary Transmission Line Mounting Hardware. Please see Exhibits 24 and 63 for quotations. Includes sales tax and freight shown in Exhibits 25 and 64. Also includes additional hardware shown in Exhibit 26. | $7,998.76 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $266,800.00 | $189,943.85 | Required for new antenna. Please see Exhibits 5A ($185,855.60) plus change order Exhibit 56 ($726.75) 57 ($1,543.50), and 58 ($1,818.00). | $189,943.85 | N/A |
Actual Information Description | File Name |
---|---|
TX Line to Interim Combiner | |
Interim Coax Switch | |
Rigid Transmission Line - copper, 7 3/16" broadband | |
Horiz and Ceiling Anchors | |
RF Accessories | Information not provided. |
Additional Elbow | |
TX Line Mounting Hardware | |
Rigid Transmission Line - copper, 6 1/8" broadband |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $626,113.00 | $457,689.00 | N/A | $443,255.67 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Primary Tower GTOWER | $626,113.00 | $457,689.00 | $443,255.67 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $424,609.00 | Remove and Install top-mounted, candelabra antenna. Remove waveguide and coaxial transmission lines and install rigid coaxial line. Includes $76,700 in Bad Weather Days. Please see Exhibits 21, 27, 28, 29, 65, and 67. | $424,609.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $4,000.00 | Cost for plumb and tension after customer installation is complete. See Exhibit 6B. | $4,166.67 | Only plumb and tension necessary. See Exhibit 14. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,267.00 | Cost decreased from prior estimate. See Exhibit 6B. | $0.00 | N/A |
Structural Engineering | $6,333.00 | $6,333.00 | Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. Cost decreased since last estimate. See Exhibit 6B. | $0.00 | N/A |
Tower Project Management | $14,480.00 | $14,480.00 | Project management fee for both the primary and interim antenna. See Exhibits 6B, 1-A-1 ($9,480) and 7B, 3-D-1 ($5,000). Scheduling and management of the timelines and schedules occurring during the | $14,480.00 | N/A |
Permit Drawing Packages | $0.00 | $0.00 | No Permit drawing packages required for tower or building A&E. Please see Exhibit 14. | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Minor tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Structural Engineering | |
Tower Project Management | |
Permit Drawing Packages |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $92,775.00 | $70,083.00 | N/A | $13,008.33 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Outside Professional Services | $92,775.00 | $70,083.00 | $13,008.33 | ||
RF System Test - Interim | $5,000.00 | $5,000.00 | Radiofrequency system test of interim antenna system and combiner. Please see Exhibit 14, item 3-D-1, which was missed on the original estimate. | $5,000.00 | 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 |
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 | $1,300.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $875.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Please see Exhibit 14. | $2,500.00 | N/A |
Project management of the transition | $39,500.00 | $37,500.00 | Company lacks internal resources. | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $250.00 | N/A | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $3,333.00 | RF Exposure measurements. See Exhibit 7B. | $833.33 | N/A |
Site Coordination Meeting | $2,500.00 | $2,500.00 | Meeting to coordinate efforts between broadcasters, tower owner, and tower contractors. | $2,500.00 | N/A |
Actual Information Description | File Name |
---|---|
RF System Test - Interim | |
Attorney Fees - Negotiation of lease and other matters for shared locations | 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 | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | |
Project management of the transition | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
RF Exposure Measurements | |
Site Coordination Meeting |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $99,782.32 | $91,942.32 | N/A | $64,872.32 | N/A |
Total for all systems | $3,836,977.88 | $3,084,577.80 | N/A | $2,901,917.12 | N/A |
Other Expenses | $99,782.32 | $91,942.32 | $64,872.32 | ||
Equipment Delivery and Handling Charges | $38,224.38 | $38,224.38 | Includes shipping for primary transmitter (Exhibit 3B, Page 1), Primary Antenna and TX Line (Exhibit 38), and various cut length lines (Exhibits 39A, 40A, 42A, 50, and 51) | $38,224.38 | Total equals estimated cost. |
Michigan Sales Tax | $718.14 | $718.14 | Michigan State Sales Tax shown in Exhibits 54, 55, 60, 61, and 62. | $718.14 | Sub total equals estimated cost. |
Deinstall Old Transmitter | $21,844.80 | $21,844.80 | Complete disconnection of Harris Sigma CD transmitter and move to staging area on site. (See Exhibit 3B, Item I.) | $21,844.80 | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Non-zoning permits | $0.00 | $0.00 | No permits were required by the local jurisdiction. Please see Exhibit 14. | $0.00 | N/A |
Local Zoning | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $3,750.00 | Please see quote in Exhibit 43 | $3,750.00 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | N/A | $335.00 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Delivery and Handling Charges | |
Michigan Sales Tax | |
Deinstall Old Transmitter | |
MVPD Notification of Channel Change | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | |
Local Zoning | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 license to cover application |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,836,977.88 | $3,084,577.80 | $2,901,917.12 |
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. | Martha E Heller VP, Government Relations and Regulatory 02/15/2022 |
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. | Martha E Heller VP, Government Relations and Regulatory 02/15/2022 |