Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027951
FRN:
0002161107
Facility ID:
53116
Repack Channel:
18 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
11/20/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email 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

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

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

Broadcaster Information and Transition Plan

Back to Top
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.

Transmitters

Back to Top
Section Question Response
Transmitter Related Expenses Do you have transmitter related expenses? Yes

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use  
Ownership Owned
Owner  
Site  
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
Description  
Power capacity 42 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9EVO-24
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 37.0 kw
Other Transmitter Type  
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

Primary Transmitter

Back to Top

Other Transmitter Costs

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  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

8-Pole Mask Filter

WJXT-D18 is located less than 1 km from WJAX-D19 (1st adjacent stations).

Standby Exciter and Switch

Standby Exciter with Automatic Change Over Switch.

Switch

Switch to Combiner Interconnect 8-3/16" 75 ohm.

50 kW Reject Load

Outside heat exchanger kit: $4,812.50. See Rohde & Schwarz quote.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use  
Change Type Purchase
Manufacturer
Model THU9EVO-36
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 55.0 kw
Other Transmitter Type  
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

Interim Transmitter

Back to Top

Other Transmitter Costs

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  
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?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Back-up Generator

A temporary generator is required at the interim site while the main site is built-out.

Required Extra Glycose

Extra glycose and hose accessories kit - 30 meters.

50 kW Reject Load

Outside heat exchanger kit: $10,112.50. See Rohde & Schwarz quote.

Split Configuration

Transmitter split configuration kit to provide required space in in interim container. Cost is $3,950.00. See Rohde & Schwarz quote.

Additional RF Components

Required to split cabinets in order to meet spacing requirements in transmitter building.

Cooling Pumps Stacking Kit

Required to meet spacing requirements in transmitter building.

Transmitter Interconnect

TX output to container in antenna interconnect kit 6-50: $9,600. See Rohde & Schwarz quote.

Antennas

Back to Top
Section Question Response
Antenna Related Expenses Do you have antenna related expenses? Yes

Primary Antenna

Back to Top

Existing Antenna Information

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 single
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: 976.00 kW
Manufacturer
Model TFU-30GTH 06
Year 2008

Primary Antenna

Back to Top

New Antenna Costs

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 Type Class Full Power
Mounting Top-mount stacked
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: 670.00 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.

Primary Antenna

Back to Top

Other Antenna 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
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

Enter a list of RF channel numbers.

RF Channel Number
18
20

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

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.

Interim Antenna

Back to Top

New Antenna Costs

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: 82.80 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.

Interim Antenna

Back to Top

Other Antenna 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 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Enter a list of RF channel numbers.

RF Channel Number
10
13

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

Shipping costs: $5,400

Interim Antenna

Back to Top

New Antenna Costs

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: 976.00 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.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Broadband
Feed Line Size 7 3/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Shipping

Shipping cost: $5,400

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

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
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 1155 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

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
Segment Length Broadband
Other Segment Length
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.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Shipping

Shipping Cost: $5,400

Interim Transmission Line

Back to Top

New Transmission Line

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.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 7 3/16 inches
Segment Length Broadband
Other Segment Length
Number of parallel runs 1
Length 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.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

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

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
11893 WJXX DTV
65046 WTLV DTV

Other Types of Users

Users
Two-way users

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Candelabra
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

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.

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.

Auxiliary Tower

Back to Top

Add Tower

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


Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

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).

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.

Outside Professional Services Costs

Back to Top
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.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

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).

Other Legal Services

Other Legal Services related to the DTV Repack

Topographic Survey

Required for new interim transmitter building container (shared cost with WCWJ).

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).

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).

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.

Other Expenses

Back to Top
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

Other Expenses

Back to Top

Other Expenses Not Listed

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.

Sales Tax

Sales Tax

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $4,331,022.50 $3,116,322.50 N/A $449,328.03 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Interim Transmitter THU9EVO-36 $2,576,610.00 $1,998,710.00 $215,578.03
Transmitter Interconnect $9,600.00 $9,600.00 See attached Rohde & Schwarz quote 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
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. $14,239.56 N/A
Split Configuration $3,950.00 $3,950.00 See attached Rohde & Schwarz quote N/A N/A
50 kW Reject Load $10,112.50 $10,112.50 See attached Rohde & Schwarz quote N/A N/A
Required Extra Glycose $12,000.00 $12,000.00 See Rohde & Schwarz quote for WJXT interim transmitter. 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) $59,530.00 N/A
UHF inside RF system including switching $143,500.00 $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. $18,494.97 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). $88,054.00 $88,054.00 Diamond Electric services was retained by Dermac Group in order to modify on-site transformer to provide required service to new interim building (container). Dermac Group is a sub for Rohde & Schwarz. $88,054.00 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,741,000.00 $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 $14,050.00 $13,700.00 N/A N/A N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A $29,700.00 N/A
Transformer 3 phase/480v - 500 KVA $47,100.00 $46,000.00 N/A $5,559.50 N/A
3" Rigid Conduit and Wiring (Cost per foot) $25,000.00 $24,500.00 N/A N/A N/A
10 Ton system $37,900.00 $37,000.00 N/A N/A N/A
Primary Transmitter THU9EVO-24 $1,754,412.50 $1,117,612.50 $233,750.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $825,300.00 See attached Rohde & Schwarz quote. See justification box in transmitter section for TPO calculations and transmitter selection justification. $233,750.00 N/A
Switchgear - industrial 800 amp $37,150.00 $36,300.00 N/A N/A N/A
Transformer 3 phase/480v - 300 KVA $35,850.00 $10,000.00 See attached Rohde & Schwarz quote. N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $25,000.00 $24,500.00 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
10 Ton system $37,900.00 $37,000.00 N/A N/A N/A
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
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
Switch $30,000.00 $30,000.00 N/A N/A N/A
Standby Exciter and Switch $25,000.00 $25,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Transmitter Interconnect Information not provided.
Cooling Pumps Stacking Kit Information not provided.
Additional RF Components

Component Description:
WJXT R&S inv #9500083874 Interim Elbow UL20180809jgv1
Amount:
$14,239.56
Split Configuration Information not provided.
50 kW Reject Load Information not provided.
Required Extra Glycose Information not provided.
Back-up Generator

Component Description:
WJXT R&S inv #9500083892 Interim Electrical temporary generator UL20180807jgv1
Amount:
$9,155.00

Component Description:
Diesel Serv-Supp inv #110000051 Backup Generator UL20180905jgv1 50% to WJXT 50% to WCWJ
Amount:
$50,375.00
UHF inside RF system including switching Information not provided.
Other -- Building Addition Size: 450.0

Component Description:
Osborn inv #28314 Prof srvcs 180224 - 180330 UL20181109jgv1
Amount:
$18,494.97
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).

Component Description:
WJXT R&S inv #9500083846 Interim Main Panel UL20180807jgv1
Amount:
$9,484.00

Component Description:
WJXT R&S inv #9500083892 Interim Electrical installation UL20180807jgv1
Amount:
$78,570.00
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW Information not provided.
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp

Component Description:
WJXT R&S inv #9500083892 Interim Electrical switchgear UL20180807jgv1
Amount:
$29,700.00
Transformer 3 phase/480v - 500 KVA

Component Description:
Coffman Elec inv #131850E Automatic Transfer Switch UL20180905jgv1 50% to WJXT 50% to WCWJ
Amount:
$5,559.50
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
10 Ton system Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
R&S inv #9500076213 Main TX UL20181113jgv1
Amount:
$233,750.00
Switchgear - industrial 800 amp Information not provided.
Transformer 3 phase/480v - 300 KVA Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: Remove beam supplies and install new transformers. Information not provided.
10 Ton system Information not provided.
50 kW Reject Load Information not provided.
8-Pole Mask Filter Information not provided.
Switch Information not provided.
Standby Exciter and Switch Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $785,311.00 $706,345.00 N/A $415,394.79 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Interim Antenna TLSV-8BB $188,297.50 $168,687.50 $100,620.02
Sweep test of existing antenna $6,550.00 $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 $58,027.50 $58,027.50 See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. $58,027.50 N/A
New combiner, cost per channel (without antenna) $80,000.00 $80,000.00 See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. $29,218.52 N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,650.00 $10,400.00 See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $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
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $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
Shipping $5,400.00 $5,400.00 N/A N/A N/A
Interim Antenna TFU-24WB C160 $216,500.00 $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) $5,120.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $22,550.00 $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) $16,400.00 $15,264.00 See attached Dielectric Quote $6,868.80 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
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $2,880.00 N/A
Primary Antenna TFU-24GTH/VP-R TC O6SP $380,513.50 $327,593.50 $224,925.97
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. $55,437.52 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
Antenna adapter $19,252.00 $19,252.00 Cost: $21,472; however, it is shared cost with WCWJ, therefore, cost for WJXT is $10,736. See attached Dielectric Quote. A 2nd adapter is required at a total price of $17,032 which is $8,516 to WCWJ and $8,516 to WJXT $13,494.60 N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,450.00 $8,880.00 Cost: $17,760; however, it is shared cost with WCWJ, therefore, cost for WJXT is $8,880. See attached Dielectric Quote. $7,992.00 N/A
New combiner, cost per channel (without antenna) $80,000.00 $40,000.00 Shared expense with WCWJ N/A N/A
Sweep test of existing antenna $6,550.00 $3,200.00 Shared expense with WCWJ $2,880.00 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. $145,121.85 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV sweep 45 percent pmt 1 UL20180613jgv1
Amount:
$2,880.00

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV sweep 45 percent pmt 2 UL20180613jgv1
Amount:
$2,880.00
UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 83 kW input, directional,, horizontally polarized

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV ant 45 percent pmt 1 UL20180613jgv1
Amount:
$26,088.75

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV ant 45 percent pmt 2 UL20180613jgv1
Amount:
$26,088.75

Component Description:
ERI inv #WJXT-005 Antenna removal UL20181109jgv1
Amount:
$5,850.00
New combiner, cost per channel (without antenna)

Component Description:
R&S inv #9500085393 VHF interim install UL20181113jgv1 ... Contractual Agreement between Graham (licensee) & Tegna
Amount:
$16,850.36

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV switch 45 percent pmt 1 UL20180613jgv1
Amount:
$6,184.08

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV switch 45 percent pmt 2 UL20180613jgv1
Amount:
$6,184.08
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV side brckts 45 percent pmt 1 UL20180613jgv1
Amount:
$2,592.00

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV side brckts 45 percent pmt 2 UL20180613jgv1
Amount:
$2,592.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV pattern scatter analysis 45 percent pmt 2 UL20180613jgv1
Amount:
$1,215.00

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV patter scatter analysis 45 percent pmt 1 UL20180613jgv1
Amount:
$1,215.00
Shipping Information not provided.
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)

Component Description:
Inv MAN00267 WJXT Interim TX antenna mount 45% down payment UL20180503jgv1
Amount:
$7,884.00
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Inv MAN00267 WJXT Interim elbow complex 45% down payment UL20180503jgv1
Amount:
$6,868.80
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 976 kW input, directional,, elliptically or circularly polarized

Component Description:
Inv MAN00267 WJXT Interim TX ant 45% down payment UL20180503jgv1
Amount:
$72,216.00
Sweep test of existing antenna

Component Description:
Inv MAN00267 WJXT Interim sweep 45% down payment UL20180503jgv1
Amount:
$2,880.00
Extension Pole

Component Description:
Die inv #MAN00299 Prim ant ext pole UL20181106jgv1
Amount:
$21,095.77

Component Description:
Inv MAN00214 WCWJ WJXT Prim ant ext pole UL20180718jgv2
Amount:
$34,341.75
Shipping Information not provided.
Antenna adapter

Component Description:
Die inv #MAN00299 Primary ant adapter UL20181106jgv1
Amount:
$3,832.20

Component Description:
Die inv #MAN00299 Primary ant adapter UL20181106jgv1
Amount:
$4,831.20

Component Description:
Inv MAN00214 WCWJ WJXT Primary ant adapter UL20180718jgv2
Amount:
$4,831.20
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Die inv #MAN00299 Elbow complex UL20181106jgv1
Amount:
$3,996.00

Component Description:
Inv MAN00214 WCWJ WJXT Elbow complex UL20180718jgv2
Amount:
$3,996.00
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna

Component Description:
Die inv #MAN00299 Sweep UL20181106jgv1
Amount:
$1,440.00

Component Description:
Inv MAN00214 WCWJ WJXT Sweep UL20180718jgv2
Amount:
$1,440.00
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized

Component Description:
Die inv #MAN00299 Primary antenna UL20181106jgv1
Amount:
$72,560.92

Component Description:
Inv MAN00214 WCWJ WJXT Primary antenna UL20180718jgv2
Amount:
$72,560.93

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $925,640.00 $463,632.45 N/A $323,229.89 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Interim Transmission Line $123,225.00 $94,371.75 $92,049.85
Rigid Transmission Line - copper, 4 1/16" broadband $123,225.00 $94,371.75 See Dielectric quote for WJXX and WTLV combined interim facilities. $92,049.85 N/A
Interim Transmission Line $349,375.00 $207,304.50 $93,287.03
Rigid Transmission Line - copper, 7 3/16" broadband $349,375.00 $207,304.50 See Dielectric quote for WJXT interim facility $93,287.03 N/A
Primary Transmission Line $453,040.00 $161,956.20 $137,893.01
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
Rigid Transmission Line - copper, 8 3/16" broadband $448,140.00 $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 $137,893.01 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16" broadband

Component Description:
Die inv #180001 VHF rigid trans line freight UL20181120jgv1
Amount:
$1,002.77

Component Description:
Die inv #180001 VHF rigid trans line UL20181120jgv1
Amount:
$6,112.50

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV line 45 percent pmt 2 UL20180613jgv1
Amount:
$37,882.91

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV TLSCR 45 percent pmt 1 UL20180613jgv1
Amount:
$4,584.38

Component Description:
Inv MAN00319 WJXT Int WJXX WTLV TLSCR 45 percent pmt 2 UL20180613jgv1
Amount:
$4,584.38

Component Description:
Inv MAN00318 WJXT Int WJXX WTLV line 45 percent pmt 1 UL20180613jgv1
Amount:
$37,882.91
Rigid Transmission Line - copper, 7 3/16" broadband

Component Description:
Inv MAN00267 WJXT Interim transmisson line 45% down payment UL20180503jgv1
Amount:
$93,287.03
Shipping Information not provided.
Rigid Transmission Line - copper, 8 3/16" broadband

Component Description:
Die inv #MAN00299 TLSCRs UL20181106jgv1
Amount:
$1,792.80

Component Description:
Die inv #MAN00299 Feed thru UL20181106jgv1
Amount:
$4,128.75

Component Description:
Die inv #MAN00299 Transmission line UL20181106jgv1
Amount:
$61,296.17

Component Description:
Inv MAN00214 WCWJ WJXT TLSCRs UL20180718jgv2
Amount:
$1,792.80

Component Description:
Inv MAN00214 WCWJ WJXT Feed thru UL20180718jgv2
Amount:
$5,138.55

Component Description:
Inv MAN00214 WCWJ WJXT Transmission line UL20180718jgv2
Amount:
$63,743.94

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,653,642.00 $1,130,526.00 N/A $87,250.71 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Primary Tower TOWER $1,047,242.00 $731,026.00 $85,250.71
Foundation Expansion $91,642.00 $91,642.00 Quote is for $183,284. Shared expense with WCWJ; therefore WJXT cost is $91642. $43,751.46 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $409,500.00 $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. $32,280.50 N/A
Major tower reinforcement/modifications $409,500.00 $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 $25,600.00 $25,000.00 N/A $5,218.75 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
Auxiliary Tower TOWER $606,400.00 $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
Structural engineering tower load study for well documented tower $12,300.00 $2,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $2,000.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $25,600.00 $12,500.00 Shared expense with WCWJ 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') $205,000.00 $100,000.00 Shared expense with WCWJ N/A N/A
Minor tower reinforcement/modifications $153,500.00 $75,000.00 Shared cost with WCWJ N/A N/A

Components

Actual Information Description File Name
Foundation Expansion

Component Description:
Osborn inv #29390 Twr found eng 180428 - 180525 UL20181114jgv1
Amount:
$69.80

Component Description:
Osborn inv #27832 Twr found eng 180101 - 180126 UL20181114jgv1
Amount:
$109.95

Component Description:
Osborn inv #29009 Twr found eng 180331 - 180427 UL20181114jgv1
Amount:
$2,529.20

Component Description:
Osborn inv #27338 Twr found eng 171125 - 171231 UL20181114jgv1
Amount:
$2,702.68

Component Description:
Osborn inv #28225 Twr found eng 180127 - 180223 UL20181114jgv1
Amount:
$4,167.00

Component Description:
Osborn inv #27213 Twr found eng 171028 - 171125 UL20181114jgv1
Amount:
$6,201.75

Component Description:
Osborn inv #26797R Twr found eng 170930 - 171027 UL20181114jgv1
Amount:
$10,372.60

Component Description:
Osborn inv #28313 Twr found eng 180224 - 180330 UL20181114jgv1
Amount:
$2,159.35

Component Description:
Osborn inv #26528R Twr found eng 170701 - 170929 UL20181114jgv1
Amount:
$14,449.65

Component Description:
Matrax inv #2041 Mud mat rental UL20181112jgv1
Amount:
$989.48
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
ERI inv #WJXT-001 VHF interim ant and line UL20181113jgv1
Amount:
$32,280.50
Major tower reinforcement/modifications

Component Description:
Inv 26318R WJXT Professional Services UL20180502jgv1
Amount:
$298.20

Component Description:
Inv 26120R WJXT Professional Services UL20180503jgv1
Amount:
$3,701.80
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Inv FL952GRA1422873 WCWJ Climbing Inspection UL20180605jgv2 50% to WCWJ 50% to WJXT
Amount:
$1,531.25

Component Description:
Inv 947-05 Tower mapping UL20180712jgv2 50% to WJXT 50% to WCWJ
Amount:
$3,687.50
Tower Helicopter Lift Information not provided.
Existing Tower Information not provided.
Helicopter Site Staging Requirement Information not provided.
Remove Interim Equipment Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Inv FL952GRARADIO Structural Analysis UL20180521jgv2 50% to WCWJ 50% to WJXT
Amount:
$2,000.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Interim Tower Lease Information not provided.
Tall Tower (greater than 500') Information not provided.
Minor tower reinforcement/modifications Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $550,940.00 $533,875.00 N/A $12,922.15 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Outside Professional Services $550,940.00 $533,875.00 $12,922.15
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. $1,250.00 N/A
Osborn Engineering Main Transmitter Facility $8,590.00 $8,590.00 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
Topographic Survey $870.00 $870.00 Shared cost with WCWJ N/A N/A
Other Legal Services $10,000.00 $10,000.00 Other Legal Services related to the DTV Repack $4,414.65 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
RF Exposure Measurements $20,500.00 $10,000.00 Shared expense with WCWJ $4,400.00 N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $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 $2,050.00 $2,000.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,140.00 $6,000.00 Soil issues from GEO report N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
Additional Field Engineering Service, 45 Days $90,000.00 $90,000.00 N/A N/A N/A
Project management of the transition $130,900.00 $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. $2,857.50 N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $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 $10,240.00 $10,000.00 Soil issues from GEO report N/A N/A

Components

Actual Information Description File Name
Other Engineering Services

Component Description:
KGA inv #947-76 Actual Cost Invs UL20181109jgv1
Amount:
$1,250.00
Osborn Engineering Main Transmitter Facility Information not provided.
Geotechnical Report Information not provided.
Environmental Impact Study Information not provided.
Topographic Survey Information not provided.
Other Legal Services

Component Description:
Covington inv #60780136 Various Legal UL20181022jgv1
Amount:
$247.50

Component Description:
Covington inv #60780135 Various Legal UL20181019jgv1
Amount:
$762.97

Component Description:
Covington inv #60790156 Various Legal UL20181023jgv1
Amount:
$62.10

Component Description:
Covington inv #60816783 Various Legal UL20181030jgv1
Amount:
$192.60

Component Description:
Covington inv #60774445 Various Legal UL20181022jgv1
Amount:
$2,621.91

Component Description:
Covington inv #60793199 Various Legal UL20181023jgv1
Amount:
$149.47

Component Description:
Covington inv #60812706 Various Legal UL20181024jgv1
Amount:
$378.10
Osborn Engineering Examination of Interim Site Information not provided.
Intermod Study at Interim Site Information not provided.
RF Exposure Measurements

Component Description:
Inv: WJXT RF exposure study UL20180227
Amount:
$4,400.00
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.
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
Additional Field Engineering Service, 45 Days Information not provided.
Project management of the transition

Component Description:
KGA inv #947-107 Form 387 2018 Q3 UL20181109jgv1
Amount:
$300.00

Component Description:
Inv 947-31 WJXT PM 387 2017 Q4 UL20180531jgv2
Amount:
$300.00

Component Description:
Inv: WJXT Project Management UL20180227 50% to WJXT 50% to WCWJ
Amount:
$2,257.50

Component Description:
Inv 947-30 WJXT PM 387 2017 Q4 UL20180621jgv1
Amount:
$300.00
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application 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.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $199,353.38 $199,098.38 N/A $8,269.00 N/A
Total for all systems $8,445,908.88 $6,149,799.33 N/A $1,296,394.57 N/A
Other Expenses $199,353.38 $199,098.38 $8,269.00
Sales Tax $7,145.50 $7,145.50 Sales Tax $7,145.50 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
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 $1,123.50 N/A
Non-zoning permits $25,000.00 $25,000.00 N/A N/A N/A
Local Zoning $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 $11,250.00 $11,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Sales Tax

Component Description:
WJXT R&S inv #9500083892 Interim Electrical sales tax UL20180807jgv1
Amount:
$7,145.50
STL System Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
WJXT R&S inv #9500083845 Dumpster UL20180807jgv1
Amount:
$1,123.50
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $8,445,908.88 $6,149,799.33 $1,296,394.57

Construction Status

Back to Top
Question Response
Is construction complete? No

Certification

Back to Top
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.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


11/20/2018

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

  2. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  3. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  5. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  6. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  7. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


11/20/2018

Attachments

Back to Top