| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
GRAHAM MEDIA GROUP, FLORIDA. INC. Doing Business As: GRAHAM MEDIA GROUP, FLORIDA. INC. |
James Lowery 4 BROADCAST PLACE JACKSONVILLE, FL 32207 United States |
+1 (904) 393-9871 | jlowery@wjxt.com | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
William T Godfrey , Jr. . Consulting Engineers Kessler and Gehman Associates, Inc. |
William T. Godfrey, Jr. Kessler and Gehman Associates, Inc. 507-D NW 60th Street Gainesville, FL 32607 United States |
+1 (352) 332-3157 | jeff@kesslerandgehman.com |
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | Replace the transmitter, antenna and transmission line. Analyze and modify 222-F candelabra tower. WJXT tower at capacity. Operate interim facility at alternate-site. Share main antenna and transmission line with WCWJ. |
| 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 | Sigma CD3200P2 | |
| Year | 2008 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 42 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9EVO-24 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 37.0 kW | |
| Justification for New Transmitter | ERP: 550 kW RMS Gain: 18.8 Azimuth Gain: 1.38 TX Line Loss: 0.814 Mask Filter Loss: 0.931 Combiner Loss: 0.933 H-pol Only TPO: 30.0 kW (THU9EVO-20) 1 Step Up: THU9EVO-24 Upgrade: THU9EVO-36 |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 500.0 feet | |
| Other Electrical Service | Yes | |
| Description | Remove beam supplies and install new transformers. | |
| 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 |
|---|---|
8-Pole Mask Filter |
WJXT-D18 is located less than 1 km from WJAX-D19 (1st adjacent stations). |
Switch |
Switch to Combiner Interconnect 8-3/16" 75 ohm. |
Standby Exciter and Switch |
Standby Exciter with Automatic Change Over Switch. |
50 kW Reject Load |
Outside heat exchanger kit: $4,812.50. See Rohde & Schwarz quote. |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | THU9EVO-36 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 55.0 kW | |
| Justification for New Transmitter | No space on tower to support an interim antenna. ERP: 976 kW. RMS Gain: 20.0 Azimuth Gain: 1.66 TX Line loss: 0.777 Mask Filter Loss: 0.931 H-pol only TPO: 52.3 kW Required TX: THU9EVO-36 |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | Yes | |
| Power | 500 kVA | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 500.0 feet | |
| Other Electrical Service | Yes | |
| Description | Additional services required to install new transmitter at alternate site (see attached quotes for monthly lease expenses; transmitter building costs; and electrical services costs). | |
| 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? | Yes |
| Size | 450.0 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 | |
| Inside RF System | Is an additional interior RF system required to support this interim transmitter? | Yes |
| Name | Description |
|---|---|
Back-up Generator |
A temporary generator is required at the interim site while the main site is built-out. |
50 kW Reject Load |
Outside heat exchanger kit: $10,112.50. See Rohde & Schwarz quote. |
Cooling Pumps Stacking Kit |
Required to meet spacing requirements in transmitter building. |
Additional RF Components |
Required to split cabinets in order to meet spacing requirements in transmitter building. |
Split Configuration |
Transmitter split configuration kit to provide required space in in interim container. Cost is $3,950.00. See Rohde & Schwarz quote. |
Transmitter Interconnect |
TX output to container in antenna interconnect kit 6-50: $9,600. See Rohde & Schwarz quote. |
Required Extra Glycose |
Extra glycose and hose accessories kit - 30 meters. |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | Yes | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 976.0 kW | |
| Manufacturer | ||
| Model | TFU-30GTH 06 | |
| Year | 2008 |
| 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? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 2 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 497.00 MHz | |
| Upper Limit | 509.00 MHz | |
| Design power capacity in use | 40.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 670.0 kW | |
| Manufacturer | ||
| Model | TFU-24GTH/VP-R TC O6SP | |
| Year | 2018 | |
| Justification for New Antenna | Existing main antenna is a top-mount (candelabra) slot which cannot accommodate the post-auction channel. The proposed antenna is a broadband slot that will be shared with the WCWJ "unable to construct" post-auction facility; therefore, no upgrade costs. |
| 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? | Yes |
| Broadband or Single Channel? | Broadband | |
| 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? | 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 |
|---|
| 18 |
| 20 |
| Name | Description |
|---|---|
Extension Pole |
MOUNTING POLE FOR TOP MOUNTING ANTENNA IN ORDER TO MAINTAIN FAA HEIGHT. |
Shipping |
Shipping costs: $9,800 |
Antenna adapter |
ANTENNA WEDDING CAKE MOUNTING ADAPTER. |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| 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 | 1 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 638.00 MHz | |
| Upper Limit | 644.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 976.0 kW | |
| Manufacturer | ||
| Model | TFU-24WB C160 | |
| Year | 2018 | |
| Justification for New Antenna | An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. Interim facility will be located at an alternate site. The TFU-24WB cost is equivalent to a single-channel interim antenna. |
| Section | Question | Response |
|---|---|---|
| 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? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | 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 | Broadband Slot | |
| Number of Stations Supported | 2 | |
| Number of Panels/Bays | 8 | |
| Lower Limit | 195.00 MHz | |
| Upper Limit | 213.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 82.8 kW | |
| Manufacturer | ||
| Model | TLSV-8BB | |
| Year | 2018 | |
| Justification for New Antenna | The WTLV and WJXX VHF stations share an antenna on the candelabra and require an interim antenna during the WJXT/WCWJ repack in order to remain on the air as required in the lease agreement. The ERP above combines ERPs for WTLV/WJXX since shared. |
| 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? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 4 1/16 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? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| RF Channel Number |
|---|
| 10 |
| 13 |
| 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 | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1155 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? | Yes | |
| Type | Rigid | |
| Diameter | 8 3/16 inches | |
| Other Diameter | N/A | |
| Segment Length | Broadband | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1155 feet per run | |
| Justification for New Transmission Line | The power rating for 7-3/16" line is not capable of handling the power required for WJXT and WCWJ shared operation. The line is considered an upgrade; however, it will result in an overall system savings since WCWJ and WJXT stations will share the costs. |
| Name | Description |
|---|---|
Shipping |
Shipping Cost: $5,400 |
| 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 | 1075 feet per run | |
| Justification for New Transmission Line | An interim transmission line is necessary to keep the pre-auction station on the air during the primary antenna replacement and for the duration of the assigned phase. The Interim facility must be at an alternate site since the WJXT tower is fully loaded. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 775 feet per run | |
| Justification for New Transmission Line | New broadband 4-1/16" rigid line is needed in order for the WJXX and WTLV full-service VHF facilities to operate as interim facilities during the repack build-out. This is a contractual obligation. |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Auxiliary (Backup) | |
| Description of Use | Interim Tower (InSite) | |
| Ownership | Leased | |
| Is this tower consider Complex? | No | |
| Is this tower currently shared with any other stations? | No | |
| One or more FM, AM or TV radio broadcaster(s) | N/A | |
| Others Types of Users | N/A | |
| Is tower documented for structural analysis? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1016457 | |
| Coordinates (NAD83) | Latitude (NAD83) | 30° 16' 36.0" N- |
| Longitude (NAD83) | 081° 33' 57.0" W- | |
| Overall Structure Height | 1001.63 feet | |
| Support Structure Height | 950.78 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 25.92 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | IWG Towers Assets II, LLC | |
| Date Constructed | 07/01/1988 |
| 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 | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Remove Interim Equipment |
Interim tower must be rigged a second time after assigned phase is complete to have the interim antenna, interim line, STL dish and waveguide removed from tower and disposed. |
Interim Tower Lease |
Monthly lease expenses at alternate site (InSite Tower) to support the side-mount interim antenna, TX line and STL for up to 6 months (see attached quote). |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| 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? | No | |
| Is tower compliant with Rev G? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 30° 16' 25.0" N- |
| Longitude (NAD83) | 081° 33' 12.0" W- | |
| Overall Structure Height | 303.70 feet | |
| Support Structure Height | 268.90 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 15.20 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | First Coast Tower Group | |
| Date Constructed | 01/01/1985 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11893 | WJXX | DTV |
| 65046 | WTLV | DTV |
| Users |
|---|
| Two-way users |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Foundation Expansion |
Geotechnical findings indicate existing foundation loading design is not adequate to support the post-transition loads. |
Helicopter Site Staging Requirement |
Erickson Incorporated requires a 200 x 200 ft staging area for the helicopter lift. See attached quote to clear the site. |
Existing Tower |
ASR is 1017604. The tower owner name was flagged by this application when it pre-filled so we had to manually enter. FAA & ASR required as a result of changing the top-mount antenna. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 850 | |
| Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
| Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
| Prepare engineering section of Form FCC Construction Permit Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| Do you have Distributed Transmission System engineering services? | N/A | |
| Critical Facility | N/A | |
| Terrain-Shielded Facility | N/A | |
| Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | No | |
| For Main Facility | Yes | |
| Prepare request for Special Temporary Authority | Yes | |
| Quantity | 1 | |
| NEPA Section 106 environmental review | 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 | Yes | |
| Number of Days | 45 | |
| Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
| Name | Description |
|---|---|
Environmental Impact Study |
Study conducted due to presence of visible mold in existing interim building. Building determined to be uninhabitable (shared cost with WCWJ). |
Geotechnical Report |
Required for new interim transmitter building container (shared cost with WCWJ). |
Intermod Study at Interim Site |
Tower owner requires an intermod study (see attached quote from InSite Towers, LLC) |
Osborn Engineering Examination of Interim Site |
Professional Services - review existing drawings, design interim transmitter building, prepare conceptual site plan layout, prepare construction documents, provide construction administration services (shared cost with WCWJ). |
Osborn Engineering Main Transmitter Facility |
Professional Services - main transmitter facility site assessment consisting of on-site laser scanning of both the interior and exterior of the WJXT main transmitter facility (shared costs with WCWJ). |
Topographic Survey |
Required for new interim transmitter building container (shared cost with WCWJ). |
Other Engineering Services |
Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. |
| 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 | No | |
| FCC License to Cover Application | No | |
| 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 |
|---|---|
STL System |
Microwave dish required for interim studio to transmitter link (STL) to be operated up to 6 months. Receiver, waveguide, licensing, etc. required for interim STL. See attached STL quotes. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $4,366,668.50 | $3,053,268.50 | N/A | $0.00 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Interim Transmitter THU9EVO-36 | $2,569,256.00 | $1,935,656.00 | $0.00 | ||
| Required Extra Glycose | $12,000.00 | $12,000.00 | See Rohde & Schwarz quote for WJXT interim transmitter. | N/A | N/A |
| Transmitter Interconnect | $9,600.00 | $9,600.00 | See attached Rohde & Schwarz quote | N/A | N/A |
| Split Configuration | $3,950.00 | $3,950.00 | See attached Rohde & Schwarz quote | N/A | N/A |
| Additional RF Components | $17,550.00 | $17,550.00 | RF Components for 2+2 cabinets to meet space requirements in interim transmitter container (building). See Rohde & Schwarz quotes for WJXT interim transmitter. | N/A | N/A |
| Cooling Pumps Stacking Kit | $2,500.00 | $2,500.00 | Required to meet space requirements in interim transmitter container (building). See Rohde & Schwarz quotes for WJXT interim transmitter. | N/A | N/A |
| 50 kW Reject Load | $10,112.50 | $10,112.50 | See attached Rohde & Schwarz quote | N/A | N/A |
| Back-up Generator | $132,500.00 | $132,500.00 | Back-up generator to be shared at interim site with WCWJ and WJXT. Cost of back-up generator is $265,00; however, shared cost is $132,500 (see attached back-up generator quote from Olympian Generators) | N/A | N/A |
| UHF inside RF system including switching | $147,500.00 | $140,000.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 450.0 | $254,643.50 | $254,643.50 | Attached letter from InSite Tower (interim tower) states that new building must be provided. Attached quotes from Osborn Engineering & Advantage Structures for a new 450 sq ft building is $509,287 ($444,940 + $64,347). Shared costs equates to $254,643.50. | N/A | N/A |
| 10 Ton system | $38,900.00 | $37,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Additional services required to install new transmitter at alternate site (see attached quotes for monthly lease expenses; transmitter building costs; and electrical services costs). | $25,000.00 | $25,000.00 | Jacksonville Electric Authority (JEA) services must be retained in order to modify on-site transformer to provide required service to new interim building (container). | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $26,000.00 | $24,500.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $46,000.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,170,300.00 | See attached Rohde & Schwarz quote. See justification box in transmitter section for TPO calculations and transmitter selection justification. | N/A | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| Primary Transmitter THU9EVO-24 | $1,797,412.50 | $1,117,612.50 | $0.00 | ||
| 50 kW Reject Load | $4,812.50 | $4,812.50 | Outside heat exchanger kit: $4,812.50. See Rohde & Schwarz quote. | N/A | N/A |
| Standby Exciter and Switch | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Switch | $30,000.00 | $30,000.00 | N/A | N/A | N/A |
| 8-Pole Mask Filter | $99,700.00 | $99,700.00 | 8-pol mask filter required due to 1st-adjacent station issue. See attached Rohde & Schwarz quote. | N/A | N/A |
| 10 Ton system | $38,900.00 | $37,000.00 | N/A | N/A | N/A |
| Other Electrical Service: Remove beam supplies and install new transformers. | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $26,000.00 | $24,500.00 | N/A | N/A | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $10,000.00 | See attached Rohde & Schwarz quote. | N/A | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $825,300.00 | See attached Rohde & Schwarz quote. See justification box in transmitter section for TPO calculations and transmitter selection justification. | N/A | N/A |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $788,412.50 | $697,776.50 | N/A | $284,938.34 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Interim Antenna TFU-24WB C160 | $217,870.00 | $210,064.00 | $89,848.80 | ||
| Shipping | $5,400.00 | $5,400.00 | N/A | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $17,520.00 | See attached Dielectric Quote | $7,884.00 | N/A |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $15,264.00 | See attached Dielectric Quote | $6,868.80 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,880.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 976 kW input, directional,, elliptically or circularly polarized | $160,480.00 | $160,480.00 | See attached Dielectric Quote | $72,216.00 | N/A |
| Interim Antenna TLSV-8BB | $193,665.00 | $168,635.00 | $77,919.66 | ||
| Shipping | $5,400.00 | $5,400.00 | N/A | N/A | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $2,700.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. | $2,430.00 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $5,760.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. | $5,184.00 | N/A |
| Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $10,400.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. | N/A | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. | $12,368.16 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. | $5,760.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 83 kW input, directional,, horizontally polarized | $57,975.00 | $57,975.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. | $52,177.50 | N/A |
| Primary Antenna TFU-24GTH/VP-R TC O6SP | $376,877.50 | $319,077.50 | $117,169.88 | ||
| Antenna adapter | $10,736.00 | $10,736.00 | Cost: $21,472; however, it is shared cost with WCWJ, therefore, cost for WJXT is $10,736. See attached Dielectric Quote. | $4,831.20 | N/A |
| Shipping | $4,900.00 | $4,900.00 | Cost: $9,800; however, it is shared cost with WCWJ therefore, cost for WJXT is $4,900. See attached Dielectric Quote. | N/A | N/A |
| Extension Pole | $76,315.00 | $76,315.00 | Cost: $152,630; however, it is shared cost with WCWJ, therefore, cost for WJXT is $76,315. See attached Dielectric Quote. | $34,341.75 | N/A |
| UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized | $175,046.50 | $175,046.50 | Cost: $350,093; however, it is shared cost with WCWJ, therefore, cost for WJXT is $175,046.50. See attached Dielectric Quote. | $72,560.93 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,200.00 | Shared expense with WCWJ | $1,440.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $40,000.00 | Shared expense with WCWJ | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $8,880.00 | Cost: $17,760; however, it is shared cost with WCWJ, therefore, cost for WJXT is $8,880. See attached Dielectric Quote. | $3,996.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Shipping | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 976 kW input, directional,, elliptically or circularly polarized | |
| Shipping | Information not provided. |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
| New combiner, cost per channel (without antenna) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 83 kW input, directional,, horizontally polarized | |
| Antenna adapter | |
| Shipping | Information not provided. |
| Extension Pole | |
| UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized | |
| Sweep test of existing antenna | |
| New combiner, cost per channel (without antenna) | Information not provided. |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $950,045.00 | $463,632.45 | N/A | $248,896.90 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Interim Transmission Line | $357,975.00 | $207,304.50 | $93,287.03 | ||
| Rigid Transmission Line - copper, 7 3/16" broadband | $357,975.00 | $207,304.50 | See Dielectric quote for WJXT interim facility | $93,287.03 | N/A |
| Interim Transmission Line | $126,325.00 | $94,371.75 | $84,934.58 | ||
| Rigid Transmission Line - copper, 4 1/16" broadband | $126,325.00 | $94,371.75 | See Dielectric quote for WJXX and WTLV combined interim facilities. | $84,934.58 | N/A |
| Primary Transmission Line | $465,745.00 | $161,956.20 | $70,675.29 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $460,845.00 | $157,056.20 | Cost: $291,274.40; however, it is shared cost with WCWJ, therefore, cost for WJXT is $145,637.20. See attached Dielectric Quote. The $22,838.00 Feed Through was erroneously omitted, so the total has been increased by 50% ($11,419.00) to $157,056.20 | $70,675.29 | N/A |
| Shipping | $4,900.00 | $4,900.00 | Shipping Cost is $9,800; however, it is a shared expense with WJXT; therefore, WCWJ shipping cost is | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 7 3/16" broadband | |
| Rigid Transmission Line - copper, 4 1/16" broadband | |
| Rigid Transmission Line - copper, 8 3/16" broadband | |
| Shipping | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,688,342.00 | $1,130,526.00 | N/A | $11,218.75 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Primary Tower TOWER | $1,070,942.00 | $731,026.00 | $9,218.75 | ||
| Major tower reinforcement/modifications | $421,000.00 | $200,000.00 | Costs for WJXT tower mods are a shared expense with WCWJ. | $4,000.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $5,218.75 | N/A |
| Foundation Expansion | $91,642.00 | $91,642.00 | Quote is for $183,284. Shared expense with WCWJ; therefore WJXT cost is $91642. | $0.00 | N/A |
| Tower Helicopter Lift | $73,500.00 | $73,500.00 | See attached Erickson quote for $147,000. The WJXT tower has history of using helicopter lifts since it is a complex candelabra. Shared expense with WCWJ; therefore cost is $73,500. | N/A | N/A |
| Existing Tower | $0.00 | $0.00 | This is just a note to state that the tower has an ASR (ASRN 1017604). The tower owner name was flagged when the 399 automatically pre-filled the ASR information. Therefore, we manually entered the data. | N/A | N/A |
| Helicopter Site Staging Requirement | $37,500.00 | $37,500.00 | See attached clearing quote for $75,000. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat. Shared expense with WCWJ is $37,500. | N/A | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $303,384.00 | Actual costs: $477,646 for main antenna install and $64,561 for VHF interim antenna install (contractual obligation). Since main antenna is shared with WCWJ, the main antenna install cost for WJXT is $238,823. Total cost is $303,384 with VHF. See quotes. | N/A | N/A |
| Auxiliary Tower TOWER | $617,400.00 | $399,500.00 | $2,000.00 | ||
| Remove Interim Equipment | $150,000.00 | $150,000.00 | Interim tower must be rigged a second time after WJXT tower mods and main antenna installs are complete in order to have the interim antenna, interim line, STL dish and waveguide removed from tower and disposed. | N/A | N/A |
| Interim Tower Lease | $60,000.00 | $60,000.00 | See attached InSite Tower LLC quote. Costs are based on leasing space on the interim tower for 6 months at $10,000 per month. | N/A | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $100,000.00 | Shared expense with WCWJ | N/A | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $75,000.00 | Shared cost with WCWJ | N/A | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | Shared expense with WCWJ | N/A | N/A |
| Structural engineering tower load study for well documented tower | $12,600.00 | $2,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $2,000.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Major tower reinforcement/modifications | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Foundation Expansion | Information not provided. |
| Tower Helicopter Lift | Information not provided. |
| Existing Tower | Information not provided. |
| Helicopter Site Staging Requirement | Information not provided. |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
| Remove Interim Equipment | Information not provided. |
| Interim Tower Lease | Information not provided. |
| Tall Tower (greater than 500') | Information not provided. |
| Minor tower reinforcement/modifications | Information not provided. |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
| Structural engineering tower load study for well documented tower |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $549,135.00 | $523,875.00 | N/A | $6,957.50 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Outside Professional Services | $549,135.00 | $523,875.00 | $6,957.50 | ||
| Other Engineering Services | $97,500.00 | $97,500.00 | Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. | N/A | N/A |
| Topographic Survey | $870.00 | $870.00 | Shared cost with WCWJ | N/A | N/A |
| Osborn Engineering Main Transmitter Facility | $8,590.00 | $8,590.00 | Shared cost with WCWJ. | N/A | N/A |
| Osborn Engineering Examination of Interim Site | $51,710.00 | $51,710.00 | Shared cost with WCWJ. See attached Osborn Engineering quote. | N/A | N/A |
| Intermod Study at Interim Site | $500.00 | $500.00 | See attached InSite Tower LLC quote for required study. Shared cost with WCWJ. | N/A | N/A |
| Geotechnical Report | $2,035.00 | $2,035.00 | Shared cost with WCWJ | N/A | N/A |
| Environmental Impact Study | $2,420.00 | $2,420.00 | Shared cost with WCWJ | N/A | N/A |
| Additional Field Engineering Service, 45 Days | $90,000.00 | $90,000.00 | N/A | N/A | 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 | $2,000.00 | N/A | N/A | N/A |
| Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet | $10,520.00 | $10,000.00 | Soil issues from GEO report | N/A | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | Soil issues from GEO report | N/A | 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 - 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 |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | N/A |
| Project management of the transition | $134,300.00 | $127,500.00 | Fewer Project Management "PM" tasks are required & Outside Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. | $2,557.50 | 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 |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $10,000.00 | Shared expense with WCWJ | $4,400.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Engineering Services | Information not provided. |
| Topographic Survey | Information not provided. |
| Osborn Engineering Main Transmitter Facility | Information not provided. |
| Osborn Engineering Examination of Interim Site | Information not provided. |
| Intermod Study at Interim Site | Information not provided. |
| Geotechnical Report | Information not provided. |
| Environmental Impact Study | Information not provided. |
| Additional Field Engineering Service, 45 Days | Information not provided. |
| 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) | Information not provided. |
| 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 | Information not provided. |
| 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 - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | Information not provided. |
| Project management of the transition | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| RF Exposure Measurements |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $192,507.88 | $191,952.88 | N/A | $0.00 | N/A |
| Total for all systems | $8,535,110.88 | $6,061,031.33 | N/A | $552,011.49 | N/A |
| Other Expenses | $192,507.88 | $191,952.88 | $0.00 | ||
| MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
| Equipment Storage | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
| STL System | $43,762.88 | $43,762.88 | STL required at interim site. See attached STL quotes from Vernick Technology, Inc. and Data Flow Communications. Costs are $87,525.75 ($51,930.75 + $35,595 - see attached quotes). Shared cost for WCWJ and WJXT is $43,762.88. | N/A | N/A |
| Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $8,535,110.88 | $6,061,031.33 | $552,011.49 |
| 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. | Jeffrey C Gehman Engineering Associate 07/12/2018 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Jeffrey C Gehman Engineering Associate 07/12/2018 |
