| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
FOX TELEVISION STATIONS, LLC |
Ann West Bobeck 101 Constitution Avenue NW Suite 200 West WASHINGTON, DC 20001 United States |
+1 (202) 824-6503 | ann.bobeck@fox.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Dennis Wallace Managing Partner Meintel, Sgrignoli & Wallace, LLC |
Dennis Wallace 1282 Smallwood Drive Suite 372 Waldorf, MD 20603 United States |
+1 (202) 251-7589 | Dennis.Wallace@mswdtv.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 | The WOFL Tower will require replacement in order to meet current structural standards. A new Aux Transmitter would be installed at Aux site. Then new main site antenna, line, and Transmitter would be installed. Narrative Attached. |
| 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 | Auxiliary (Backup) | |
| Description of Use | Licensed Aux Facility | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | Yes | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | Innovator HX | |
| Year | 2007 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 10 kW |
| Facility ID | Call Sign |
|---|---|
| 54940 | WRBW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Auxiliary (Backup) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | THU9-20 EVO 31kW | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 31 kW | |
| Justification for New Transmitter | Current aux transmitter is obsolete and manufacturer is no longer in business. Transmitter needs replacement for operation on new channel. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 200.0 feet | |
| Other Electrical Service | Yes | |
| Description | Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 10 tons | |
| 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 |
|---|---|
Power Conditioner |
Power conditioner. 50/50 split with WRBW |
Site Survey |
Site Survey |
Remove Existing Equipment |
Remove Existing Equipment |
Installation |
Install, commissioning, proof |
Fencing |
Fencing required around transmitter |
Steel Structure Install |
Steel structure install |
Channel Change and Retune |
Transmitter channel change, reproof and filter and combiner retune |
Coax |
Coax for install |
Remote Control Wiring |
Wire up existing remote control to new aux transmitter. |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX-2H | |
| Year | 2000 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 45 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9-72 EVO | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 106 kW | |
| Justification for New Transmitter | Existing transmitter is obsolete and no longer supported by its manufacturer. Thus, replacement is required. Comark IOT Quote is attached as directed by Reimbursement Contractor. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 300.0 feet | |
| Other Electrical Service | Yes | |
| Description | Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes. | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 20 tons | |
| 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 |
|---|---|
Power Conditioner |
Precision Power Conditioner |
Generator Site Work |
Concrete pads for generator |
Removal of Existing Equipment |
Removal of Existing Equipment. |
Probe and Connection Kit |
Probe and Connection Kit |
UPS |
UPS Leibert system |
Battery Cabinets |
Battery Cabinets |
Generator Rental |
Generator rental needed because in delay in primary generator arrival |
Transmitter Control Hardware |
Hardware |
Remote Control Wiring |
Wire up existing remote control to new transmitter. |
Transmitter Room Roof |
Roof repair |
Microwave |
Microwave |
Output switch |
Output switch to antenna line |
Generator - Primary |
Primary generator for WOFL |
STL Install |
Installation of STL equipment |
UPS site prep |
Remove old tiles, lay new tiles under heavy UPS units |
Structural Supports |
Steel fabrication for structural supports for filter. Includes freight and storage fee. |
Site Prep |
Remove and install floor tiles that were dented to allow for even surface for install |
Remote Control |
Hardware, software |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Retune Existing |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Licensed Aux Facility | |
| 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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 32 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 518.00 MHz | |
| Upper Limit | 524.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 227.0 kW | |
| Manufacturer | Dielectric | |
| Model | TUA-C4-10/32MSP-1-S | |
| Year | 2008 |
| Facility ID | Call Sign |
|---|---|
| 54940 | WRBW |
| Section | Question | Response |
|---|---|---|
| Sweep Test of Existing Antenna | Do you need a sweep test of existing antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 2 | |
| Frequencies of channels supported | RF channel | |
| Frequency | N/A |
| RF Channel Number |
|---|
| 28 |
| 33 |
| Name | Description |
|---|---|
Combiner Layout and Install |
Layout of combiner and Installation. Develop layout and installation drawings and permit package for mechanicals. |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Auxiliary (Backup) | |
| Description of Use | Licensed Aux Facility | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this antenna currently shared with any other stations? | Yes | |
| Is this 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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 2 | |
| Number of Panels | 32 | |
| Design power capacity in use | 100.0 % | |
| Lower Limit | 518.00 MHz | |
| Upper Limit | 524.00 MHz | |
| Other Antenna Type | N/A | |
| ERP: | 227.0 kW | |
| Manufacturer | ||
| Model | TUA-C4-10/32MSP-1-S | |
| Year | 2008 |
| Facility ID | Call Sign |
|---|---|
| 54940 | WRBW |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Auxiliary (Backup) |
| Description of Use | Licensed Aux Facility | |
| 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? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 2 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 554.00 MHz | |
| Upper Limit | 590.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 433.0 kW | |
| Manufacturer | ||
| Model | SBB-EPD-24C170 | |
| Year | 2019 | |
| Justification for New Antenna | Current Aux antenna is outside the operating range of the current Aux antenna. It isalso insufficient to support simultaneously backing up the shared station. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 2 | |
| 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? | 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? | 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 |
|---|
| 33 |
| 28 |
| Name | Description |
|---|---|
Elbows, flanges |
Elbows, flanges, cut pieces for install |
Installation |
Removal of old antenna, install of new antenna |
Combiner Layout and Install |
Layout of combiner and installation. Develop layout and installation drawings and permit package for mechanicals. |
| 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? | Yes | |
| Existing Antenna Manufacturer and Type | 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 | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 607.0 kW | |
| Manufacturer | ||
| Model | TFU-26JTH/VP-R 06 | |
| Year | 2009 |
| 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? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| 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: | 770.0 kW | |
| Manufacturer | ||
| Model | ATW29H4-ETO-33H | |
| Year | 2017 | |
| Justification for New Antenna | Existing main antenna will not work on new channel. Antenna replacement is required. |
| 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 | 8 3/16 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Antenna repair |
Antenna repair, removal, staff costs, reinstall, sweep, plumb and tension |
Sales Tax and Freight |
Sales Tax and Freight on ERI antenna, transmission, sweep and nitrogen system |
Nitrogen Generation System |
Nitrogen Generation System |
| 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 | Auxiliary (Backup) | |
| Description of Use | Licensed Aux Site | |
| Ownership | Owned | |
| Owner | N/A | |
| 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 | Dielectric |
| 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 | 1450 feet per run |
| Facility ID | Call Sign |
|---|---|
| 54940 | WRBW |
| 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 | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1500 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 | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1500 feet per run | |
| Justification for New Transmission Line | Existing line is incorrect length for new channel. Line replacement required. |
| Name | Description |
|---|---|
Layout |
ERI Transmission Line Layout. Develop layout for new transmission line runs building/ice bridge/Tower |
Transmission Bridge Footing |
Transmission Bridge Footing Installation |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Auxiliary (Backup) | |
| Description of Use | Licensed Aux Facility | |
| Ownership | Leased | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | Yes | |
| One or more FM, AM or TV radio broadcaster(s) | Yes | |
| Others Types of Users | No | |
| Is tower documented for structural analysis? | Unknown | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1040401 | |
| Coordinates (NAD83) | Latitude (NAD83) | 28° 34' 51.9" N- |
| Longitude (NAD83) | 081° 04' 31.2" W- | |
| Overall Structure Height | 1605.95 feet | |
| Support Structure Height | 1602.67 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 65.94 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC. | |
| Date Constructed | 04/16/2008 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 54940 | WRBW | DTV |
| 51983 | WJRR | FM |
| 53457 | WTKS-FM | FM |
| 47746 | WOMX-FM | FM |
| 59976 | WRUM | FM |
| 41225 | WOFL | DTV |
| 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: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Construct New |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | Yes | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1032097 | |
| Coordinates (NAD83) | Latitude (NAD83) | 28° 36' 14.0" N- |
| Longitude (NAD83) | 081° 05' 10.0" W- | |
| Overall Structure Height | 1473.08 feet | |
| Support Structure Height | 1407.46 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 62.99 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Fox Television Stations, LLC | |
| Date Constructed | 12/01/1973 |
| Section | Question | Response |
|---|---|---|
| Construct New Tower | Use | Primary (Main) |
| Description of Use | N/A | |
| Is this a request for upgraded equipment? | No | |
| Height | 1473.00 feet | |
| Justification for New Tower | Existing tower will not pass structural analysis under REV G.. Modification of the tower is not considered viable solution. See attached letter and quote from ERI regarding tower replacement. |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Site Survey |
Site Survey |
Tower Site Work |
Site work to prep for tower |
Additional Destack |
12 additional destack days to stabilize tower |
Microwave Antenna Tuning |
Microwave Antenna Tuning for new tower STL |
Structural Decommissioning |
Tower de-stack/structural decommissioning required for new tower to be built |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 1000 | |
| Explanation | Outside project management will be required for replacement tower project as well as other aspects of the transition for both the main and aux sites. | |
| 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 | 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 | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
Electrical Drawings |
Electrical engineering drawings. |
Field Measurements |
Post repack signal measurement |
Local Zoning Attorney Fees |
Local Zoning Attorney Fees - See attached quote. |
Prepare and File FCC Progress Report |
Prepare and file FCC Progress Reports - see attached quote. |
Structural Engineering |
Structural Engineering Drawing |
Civil Engineering |
Civil engineering for concrete pad |
| 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 |
|---|---|
Call Center |
Customer Service reps to man phones to assist viewers with channel change and re-tuning |
Concrete Testing |
Concrete Testing |
Consolidation and Last Mile Delivery |
Consolidation and Last Mile Delivery |
Engineering |
Civil Engineering for concrete pad |
Equipment Rental |
Equipment rental |
Fire Alarm Service |
Equipment, install, labor |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $5,343,727.45 | $3,762,057.14 | N/A | $3,467,509.37 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Primary Transmitter THU9-72 EVO | $4,108,465.99 | $2,727,698.33 | $2,506,835.56 | ||
| Remote Control | $17,562.90 | $17,562.90 | N/A | $0.00 | N/A |
| Site Prep | $6,420.00 | $6,420.00 | External, interior painting and prep for transmitter room | $0.00 | site work |
| Structural Supports | $32,007.41 | $32,007.41 | N/A | $32,007.41 | xx |
| UPS site prep | $6,750.00 | $6,750.00 | N/A | $6,750.00 | N/A |
| STL Install | $63,077.82 | $63,077.82 | ERI STL install quote attached to invoices. | $63,077.82 | STL |
| Generator - Primary | $237,172.00 | $237,172.00 | Primary transmitter generator. Station chose to upgrade from a 400kW to a 800kW so invoices include variance sheets. | $237,172.00 | xx |
| Output switch | $15,855.74 | $15,855.74 | N/A | $15,855.74 | N/A |
| Microwave | $95,805.48 | $95,805.48 | fixed microwave equipment for the new tower providing the studio to transmitter link. | $95,805.48 | N/A |
| Transmitter Room Roof | $89,757.01 | $89,757.01 | Roof labor, repair, materials | $0.00 | N/A |
| Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter | N/A | N/A |
| Transmitter Control Hardware | $11,001.48 | $11,001.48 | N/A | $11,001.48 | Hardware |
| Generator Rental | $30,104.36 | $30,104.36 | N/A | $0.00 | N/A |
| Battery Cabinets | $57,649.68 | $57,649.68 | N/A | $57,649.68 | N/A |
| UPS | $26,017.88 | $26,017.88 | N/A | $26,017.88 | N/A |
| Probe and Connection Kit | $4,205.10 | $4,205.10 | N/A | $4,205.10 | N/A |
| Removal of Existing Equipment | $15,000.00 | $15,000.00 | Removal of existing main transmitter. | $2,181.50 | N/A |
| Generator Site Work | $38,899.50 | $38,899.50 | N/A | $38,899.50 | Gen |
| Power Conditioner | $96,532.70 | $96,532.70 | Precision Power Conditioner | $96,532.70 | N/A |
| Other -- HVAC Service Type: C Size:20 (Other) | $70,948.00 | $70,948.00 | 2, 20 ton HVAC units including install and duct work | $70,948.00 | HVAC |
| Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes. | $370,472.77 | $370,472.77 | See quotes from Diamond Electrical attached to invoices. | $370,472.77 | Electrical |
| 3" Rigid Conduit and Wiring (Cost per foot) | $15,600.00 | $14,700.00 | Catalog | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | $2,630,000.00 | $1,252,532.34 | N/A | $1,252,532.34 | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | Catalog | N/A | N/A |
| Generator | $125,726.16 | $125,726.16 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote #O1804-0105 TAW Power Systems, attached to invoice | $125,726.16 | N/A |
| Auxiliary Transmitter THU9-20 EVO 31kW | $1,235,261.46 | $1,034,358.81 | $960,673.81 | ||
| Remote Control Wiring | $3,500.00 | $3,500.00 | Wire up existing remote control to new transmitter. | N/A | N/A |
| Coax | $2,306.79 | $2,306.79 | N/A | $2,306.79 | N/A |
| Channel Change and Retune | $14,500.00 | $14,500.00 | N/A | $14,500.00 | N/A |
| Steel Structure Install | $9,800.00 | $9,800.00 | N/A | $0.00 | N/A |
| Fencing | $1,102.50 | $1,102.50 | N/A | $1,102.50 | N/A |
| Installation | $28,000.00 | $28,000.00 | N/A | $28,000.00 | N/A |
| Remove Existing Equipment | $15,000.00 | $15,000.00 | Removal of existing Aux transmitter. | $10,415.00 | N/A |
| Site Survey | $9,250.00 | $9,250.00 | N/A | $9,250.00 | N/A |
| Power Conditioner | $30,437.17 | $30,437.17 | Power conditioner plus freight | $30,437.17 | N/A |
| 10 Ton system | $38,900.00 | $34,270.00 | N/A | $34,270.00 | N/A |
| Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed. | $76,665.00 | $76,665.00 | See attached vendor quote for electrical installation of new transmitter. Aux electrical costs will be similar to main transmitter costs. | $76,665.00 | Aux electrical |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $753,727.35 | Transmitter. Quote didn't include tax (found on invoices) | $753,727.35 | Quote didn't include tax |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | Catalog | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | Catalog | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Remote Control | |
| Site Prep | |
| Structural Supports | |
| UPS site prep | |
| STL Install | |
| Generator - Primary | |
| Output switch | |
| Microwave | |
| Transmitter Room Roof | |
| Remote Control Wiring | Information not provided. |
| Transmitter Control Hardware | |
| Generator Rental | |
| Battery Cabinets | |
| UPS | |
| Probe and Connection Kit | |
| Removal of Existing Equipment | |
| Generator Site Work | |
| Power Conditioner | |
| Other -- HVAC Service Type: C Size:20 (Other) | |
| Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes. | |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW | |
| Transformer 3 phase/480v - 500 KVA | Information not provided. |
| Generator | |
| Remote Control Wiring | Information not provided. |
| Coax | |
| Channel Change and Retune | |
| Steel Structure Install | |
| Fencing | |
| Installation | |
| Remove Existing Equipment | |
| Site Survey | |
| Power Conditioner | |
| 10 Ton system | |
| Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed. | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
| Transformer 3 phase/480v - 500 KVA | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,325,711.92 | $1,113,020.42 | N/A | $438,105.40 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Primary Antenna ATW29H4-ETO-33H | $958,524.69 | $853,200.69 | $262,485.67 | ||
| Sales Tax and Freight | $46,890.17 | $46,890.17 | N/A | $46,890.17 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $185,406.00 | N/A | $185,406.00 | ABC |
| Antenna repair | $576,215.02 | $576,215.02 | Cost to remove, repair, reinstall, sweep ERI antenna. Includes staff costs and plumb and tension tower. | $0.00 | Antenna repair |
| Nitrogen Generation System | $23,939.50 | $23,939.50 | N/A | $23,939.50 | N/A |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $14,500.00 | Catalog | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,250.00 | N/A | $6,250.00 | N/A |
| Auxiliary Antenna TUA-C4-10/32MSP-1-S | $104,630.00 | $0.00 | $0.00 | ||
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $0.00 | N/A | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | N/A | N/A | N/A |
| Combiner Layout and Install | $0.00 | $0.00 | s. | N/A | N/A |
| Sweep test of existing antenna | $6,730.00 | $0.00 | N/A | N/A | N/A |
| Auxiliary Antenna SBB-EPD-24C170 | $262,557.23 | $259,819.73 | $175,619.73 | ||
| Combiner Layout and Install | $0.00 | $0.00 | N/A | N/A | N/A |
| Installation | $46,376.98 | $46,376.98 | N/A | $46,376.98 | Install plus tax |
| Elbows, flanges | $20,724.00 | $20,724.00 | N/A | $20,724.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $84,200.00 | N/A | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 433 kW input, directional,, elliptically or circularly polarized | $104,526.25 | $104,526.25 | N/A | $104,526.25 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,992.50 | N/A | $3,992.50 | sweep |
| Actual Information Description | File Name |
|---|---|
| Sales Tax and Freight | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Antenna repair | |
| Nitrogen Generation System | |
| Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | Information not provided. |
| Sweep test of existing antenna | |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
| New combiner, cost per channel (without antenna) | Information not provided. |
| Combiner Layout and Install | Information not provided. |
| Sweep test of existing antenna | Information not provided. |
| Combiner Layout and Install | Information not provided. |
| Installation | |
| Elbows, flanges | |
| New combiner, cost per channel (without antenna) | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 433 kW input, directional,, 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 | $595,712.75 | $466,224.54 | N/A | $454,849.54 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Primary Transmission Line | $595,712.75 | $466,224.54 | $454,849.54 | ||
| Layout | $11,375.00 | $11,375.00 | ERI Estimate for T/L layout and plan. See attached quote. | N/A | N/A |
| Rigid Transmission Line - copper, 8 3/16" | $520,500.00 | $391,011.79 | N/A | $391,011.79 | Transmission line |
| Transmission Bridge Footing | $63,837.75 | $63,837.75 | N/A | $63,837.75 | Transmission bridge |
| Auxiliary Transmission Line | $0.00 | $0.00 | $0.00 |
| Actual Information Description | File Name |
|---|---|
| Layout | Information not provided. |
| Rigid Transmission Line - copper, 8 3/16" | |
| Transmission Bridge Footing |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $6,582,546.46 | $5,420,067.86 | N/A | $5,406,080.36 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Auxiliary Tower GTOWER | $1,289,084.40 | $314,752.56 | $308,752.56 | ||
| Tower Mapping | $6,584.40 | $6,584.40 | 50/50 split with WRBW | $6,584.40 | N/A |
| Structural engineering tower load study for a documented tower with candelabra | $20,000.00 | $5,237.50 | 50/50 split with WRBW | $5,237.50 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | N/A | N/A | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $302,930.66 | N/A | $296,930.66 | See final true up for revised total. Does not include tax. |
| Primary Tower TOWER | $0.00 | $0.00 | $0.00 | ||
| Primary Tower | $5,293,462.06 | $5,105,315.30 | $5,097,327.80 | ||
| Microwave Antenna Tuning | $7,987.50 | $7,987.50 | N/A | $0.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $0.00 | Catalog | N/A | N/A |
| Site Survey | $5,347.50 | $5,347.50 | N/A | $5,347.50 | N/A |
| Structural Decommissioning | $550,694.00 | $550,694.00 | N/A | $550,694.00 | N/A |
| Additional Destack | $75,000.00 | $75,000.00 | N/A | $75,000.00 | N/A |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions | $3,873,990.00 | $3,896,343.24 | See ERI Quote Attached. Replacement of tower required due to Rev G of Structural Standard. | $3,896,343.24 | Tower |
| Tower Site Work | $569,943.06 | $569,943.06 | N/A | $569,943.06 | Tower construction |
| Actual Information Description | File Name |
|---|---|
| Tower Mapping | |
| Structural engineering tower load study for a documented tower with candelabra | |
| Tall Tower (greater than 500') | Information not provided. |
| Serious tower reinforcement/modifications | |
| Microwave Antenna Tuning | |
| Tall Tower (greater than 500') | Information not provided. |
| Site Survey | |
| Structural Decommissioning | |
| Additional Destack | |
| New tower between 1000' and 1500' without elevator, presumptive soil conditions | |
| Tower Site Work |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $474,874.50 | $503,913.46 | N/A | $255,279.71 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Outside Professional Services | $474,874.50 | $503,913.46 | $255,279.71 | ||
| Civil Engineering | $952.50 | $952.50 | N/A | $952.50 | N/A |
| Structural Engineering | $1,375.00 | $1,375.00 | N/A | $1,375.00 | engineering |
| Prepare and File FCC Progress Report | $27,030.00 | $27,030.00 | Prepare and file quarterly reports. See attached vendor quote. | N/A | N/A |
| Local Zoning Attorney Fees | $55,000.00 | $55,000.00 | Estimate for attorneys for zoning and permitting for new tower. See attached quote from Holland & Knight. | $19,368.89 | N/A |
| Field Measurements | $53,500.00 | $53,500.00 | N/A | $53,500.00 | N/A |
| Electrical Drawings | $9,912.00 | $9,912.00 | N/A | $9,912.00 | N/A |
| RF Exposure Measurements | $21,050.00 | $20,000.00 | Catalog | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | Catalog | $24,277.36 | 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 | Catalog Estimate | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | New Tower | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $7,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | Catalog | N/A | N/A |
| Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | Catalog | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | Catalog | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $3,000.00 | Catalog | 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 | Catalog | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | Catalog | 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 | Catalog | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | Catalog | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | Catalog | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | Catalog | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $50,000.00 | Good Faith Estimate of environmental studies and assessments required by State of Florida for construction of new tower. $250/Hour X 200 hours | N/A | N/A |
| Project management of the transition | $158,000.00 | $150,893.96 | Catalog Estimate 1,000 hours | $145,893.96 | mgmt |
| Actual Information Description | File Name |
|---|---|
| Civil Engineering | |
| Structural Engineering | |
| Prepare and File FCC Progress Report | Information not provided. |
| Local Zoning Attorney Fees | |
| Field Measurements | |
| Electrical Drawings | |
| 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) | Information not provided. |
| NEPA Section 106 environmental review, if needed | Information not provided. |
| 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. |
| 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 | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $427,760.43 | $430,545.43 | N/A | $201,629.95 | N/A |
| Total for all systems | $14,750,333.51 | $11,695,828.85 | N/A | $10,223,454.33 | N/A |
| Other Expenses | $427,760.43 | $430,545.43 | $201,629.95 | ||
| Fire Alarm Service | $6,515.14 | $6,515.14 | N/A | $1,765.24 | N/A |
| Equipment Rental | $6,548.85 | $6,548.85 | N/A | $0.00 | N/A |
| Engineering | $0.00 | $0.00 | N/A | N/A | N/A |
| Consolidation and Last Mile Delivery | $127,295.09 | $127,295.09 | N/A | $127,295.09 | Consolidation |
| Concrete Testing | $123.60 | $123.60 | N/A | $123.60 | N/A |
| Call Center | $727.26 | $727.26 | N/A | $0.00 | N/A |
| MVPD Notification of Channel Change | $5,000.00 | $5,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | N/A | N/A | N/A |
| Equipment Storage | $56,287.35 | $56,287.35 | On Site Cargo Container Storage for transmission line materials, tower materials, transmitter. $1,500 x 9 Months = $13,500. | $0.00 | Additional storage needed |
| Equipment Delivery and Handling Charges | $69,368.14 | $69,368.14 | Tower and Guy Wire and materials delivery from Indiana to Florida per ERI. See attached ERI Freight Quote. | $0.00 | Storage |
| Local Zoning | $5,000.00 | $5,000.00 | Replacement tower zoning submittals. | $4,235.30 | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 |
| DTV Medical Facility Notification | $11,550.00 | $14,390.00 | 2 Notifications needed. First was for the market repack cutover in January 2020 from our interim site. Second was when we cutover to main site once completed in September 2020. | $14,390.00 | DTV Med Notification |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $80,000.00 | $80,000.00 | Removal and disposal of old tower and guy materials, $45K. Disposal Main TX $ 20K. Disposal Aux TX $ 15K See attached vendor Quote. | $25,421.69 | N/A |
| Non-zoning permits | $56,205.00 | $56,205.00 | Estimated building permit fee for new tower. Orange County, Florida. 1.5% of tower project total cost. ($3,747,000 x 1.5%) = $56,205. | $28,399.03 | N/A |
| FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | Catalog | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Fire Alarm Service | |
| Equipment Rental | |
| Engineering | Information not provided. |
| Consolidation and Last Mile Delivery | |
| Concrete Testing | |
| Call Center | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | Information not provided. |
| Local Zoning | |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| DTV Medical Facility Notification | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $14,750,333.51 | $11,695,828.85 | $10,223,454.33 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | No |
| 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. | Angelo Servedio SVP Controller 08/31/2022 |
| 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. | Angelo Servedio SVP Controller 08/31/2022 |
