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

FCC Form 399: Reimbursement Request

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

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
65749
Service:
DTV
Call Sign:
WJET-TV
Channel:
28 (UHF)
File Number:
0000028776
FRN:
0009961889
Date Submitted:
11/16/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NEXSTAR INC.

Elizabeth Ryder

545 E. JOHN CARPENTER FREEWAY

SUITE 700

IRVING, TX 75062

United States

+1 (972) 373-8800 eryder@nexstar.tv 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

Elizabeth Ryder

General Counsel

Nexstar Inc.

Elizabeth Ryder

545 E. John Carpenter Freeway

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800 eryder@nexstar.tv

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 WJET & WFXP are co-located. The initial 399 requested to share the same antenna and line; however, the azimuth patterns are directional and significantly different. Accordingly, both facilities are filing amendments to budget and operate independently.

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 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 QXD Quantum
Year 2002
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 30 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9evo/20
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.0 kW
Justification for New Transmitter Existing transmitter cannot be converted to repacked channel per manufacturer. WJET was assigned a post-transition channel that receives in excess of 1% interference (1st Priority Station).

Primary 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 300.0 feet
Other Electrical Service Yes
Description See attached electrical quotes for new building addition. Note: New building addition and associated costs will be shared with WFXP.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 15 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 900.0 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Transmitter Electrical and Installation

Transmitter Electrical and Installation

Halo Grounding System

Halo Grounding System

Additional Transmitter Costs

Additional Transmitter Costs

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? No
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: 523.0 kW
Manufacturer
Model TFU-29JTH-R C180 SP
Year 2011

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? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 650.0 kW
Manufacturer
Model TFU-29JTH/VP-R C170
Year 2019
Justification for New Antenna Existing coaxial slot antenna is not designed to operate on repacked channel. WJET was assigned a post-transition channel that receives in excess of 1% interference (1st Priority Station).

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

New Top Plate

Existing top-plate and/or bolt pattern may not work for new top-mount antenna.

Additional Antenna Costs

Additional Antenna Costs

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? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 650.0 kW
Manufacturer
Model TFU-16WB-R S230
Year 2019
Justification for New Antenna Requires an interim antenna in order to remain on the air while the main top-mount facility is built-out.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? S
Feed Line Size 6 1/8 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 Utilize Existing
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 Dielectric
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 850 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission Line Sweep

A sweep is require to ensure the existing line measures well on the post-transition channel.

Additional Line

Additional transmission line required from new building addition to base of tower.

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 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 665 feet per run
Justification for New Transmission Line New interim transmission line is required for operation of the new interim facility since the existing line will be repurposed for post-transition operation.

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? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1033280
Coordinates (NAD83) Latitude (NAD83) 42° 02' 25.0" N-
Longitude (NAD83) 080° 04' 08.0" W-
Overall Structure Height 816.59 feet
Support Structure Height 750.98 feet
Ground Elevation Above Mean Sea Level (AMSL) 1305.10 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Nexstar Broadcasting, Inc.
Date Constructed 01/01/1997

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
19707 WFXP DTV

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 N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Ice Bridge

Ice bridge from new building addition to base of tower required (see attached PCI quote). Note: New ice bridge costs will be shared with WFXP.

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 750
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 No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service Yes
Number of Days 15
Justification It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? Yes
Is Remediation needed? Yes
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 Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

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 $1,405,905.50 $861,530.50 N/A $740,880.50 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Primary Transmitter THU9evo/20 $1,405,905.50 $861,530.50 $740,880.50
Additional Transmitter Costs $36,749.00 $36,749.00 See Rohde & Schwarz quote 199647.3 $36,749.00 N/A
Halo Grounding System $13,674.00 $13,674.00 See Land Communications quote 1023, 50% shared cost with WFXP FAC ID 19707 $13,674.00 N/A
Transmitter Electrical and Installation $102,800.00 $102,800.00 See Land Communications quote 1019 $102,800.00 N/A
Other -- Building Addition Size: 900.0 $71,182.50 $71,182.50 Insufficient space in existing building for new RF systems. New building addition is required. Total costs for new building addition is $118,300 plus change orders $24065; however, costs are shared 50% with WFXP. $71,182.50 N/A
15 Ton system $88,400.00 $10,125.00 Insufficient space in existing building for new RF systems. HVAC required for new building addition. Total costs for new HVAC is $20,250; however, costs are shared with WFXP. See attached Building Addition HVAC Quote (KEEP Heating & Cooling). $10,125.00 N/A
Other Electrical Service: See attached electrical quotes for new building addition. Note: New building addition and associated costs will be shared with WFXP. $29,500.00 $29,500.00 Total electrical costs for new building addition is $59,000; however costs are shared with WFXP. See attached Building Addition Electrical Quote (Connecto Electric). $22,150.00 N/A
3" Rigid Conduit and Wiring (Cost per foot) $15,600.00 $15,000.00 N/A N/A N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $47,100.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $37,150.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $484,200.00 Cost revised down from $922,000 to $484,200 per Rohde & Schwarz quote 133639.1 attached, which is net of upgrade cost. $484,200.00 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $14,050.00 N/A N/A N/A

Components

Actual Information Description File Name
Additional Transmitter Costs

Component Description:
Additional transmitter costs
Amount:
$36,749.00
Halo Grounding System

Component Description:
Halo grounding system, 50% shared cost with WFXP
Amount:
$13,674.00
Transmitter Electrical and Installation

Component Description:
Transmitter electrical and installation, installment #1
Amount:
$51,400.00

Component Description:
Transmitter electrical and installation, installment #2
Amount:
$51,400.00
Other -- Building Addition Size: 900.0

Component Description:
Transmitter building, installment #4, shared cost with WFXP FAC ID 19707
Amount:
$21,335.00

Component Description:
Contractor's application for payment #3, shared cost with WFXP FAC ID 19707
Amount:
$16,975.00

Component Description:
Contractor's application for payment #1, shared cost with WFXP FAC ID 19707.
Amount:
$5,000.00

Component Description:
Transmitter building, installment #5, 50% shared cost with WFXP
Amount:
$17,432.50

Component Description:
Contractor's application for payment #2, shared cost with WFXP FAC ID 19707.
Amount:
$10,440.00

Component Description:
Transmitter building, installment #4, 50% shared cost with WFXP
Amount:
$21,335.00
15 Ton system

Component Description:
HVAC and installation, installment #3, 50% shared cost with WFXP
Amount:
$3,375.00

Component Description:
HVAC and installation, installment #1, 50% shared cost with WFXP
Amount:
$3,375.00

Component Description:
HVAC and installation, installment #2, 50% shared cost with WFXP
Amount:
$3,375.00
Other Electrical Service: See attached electrical quotes for new building addition. Note: New building addition and associated costs will be shared with WFXP.

Component Description:
Transmitter building electrical, installment #5
Amount:
$325.00

Component Description:
Transmitter building electrical, installment #3
Amount:
$1,250.00

Component Description:
Transmitter building electric, installment #2
Amount:
$18,600.00

Component Description:
Transmitter building electrical, installment #1
Amount:
$1,075.00

Component Description:
Transmitter building electrical, installment #4
Amount:
$2,150.00
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 500 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Transmitter, installment #1, less upgrade cost which is not reimbursable
Amount:
$121,050.00

Component Description:
Transmitter, installment #3, less upgrade cost which is not reimbursable
Amount:
$121,050.00

Component Description:
Transmitter, installment #2, less upgrade cost which is not reimbursable.
Amount:
$242,100.00
Service entrance 3 phase/800 amp/208 volt 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 $484,470.00 $414,860.00 N/A $372,440.00 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Interim Antenna TFU-16WB-R S230 $149,365.00 $136,808.00 $119,538.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,120.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $11,213.00 See attached Dielectric Quote 700470CMZ-2 $11,213.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $12,000.00 N/A N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 650 kW input, directional,, horizontally polarized $101,925.00 $101,925.00 See attached Dielectric Quote 700470CMZ-2 $101,925.00 N/A
Sweep test of existing antenna $6,730.00 $6,550.00 N/A $6,400.00 N/A
Primary Antenna TFU-29JTH/VP-R C170 $335,105.00 $278,052.00 $252,902.00
Additional Antenna Costs $1,575.00 $1,575.00 See Dielectric order confirmation 1697107 $1,575.00 N/A
New Top Plate $25,000.00 $25,000.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,550.00 N/A $6,400.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $12,017.00 See attached Dielectric Quote DMS132-6 ELBOW COMPLEX: $10,298.00 T/L 6-75 EIA LENGTH: $1,719.00 TOTAL: $12,017.00 $12,017.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $232,910.00 See attached Dielectric Quote DMS132-6; cost $263,135 reduced by ($30,225) vpol cost which is not reimbursable $232,910.00 N/A

Components

Actual Information Description File Name
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:
Mounting brackets, installment #2
Amount:
$5,045.85

Component Description:
Mounting brackets, installment #3
Amount:
$1,121.30

Component Description:
Mounting brackets, installment #2
Amount:
$5,045.85

Component Description:
Mounting brackets, installment #1, line 2 of invoice
Amount:
$5,045.85
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 650 kW input, directional,, horizontally polarized

Component Description:
Interim antenna, installment #3
Amount:
$4,366.60

Component Description:
Interim antenna, installment #2
Amount:
$45,866.25

Component Description:
Interim antenna, installment #4
Amount:
$5,825.90

Component Description:
Interim antenna, installment #1, line 1 of invoice
Amount:
$45,866.25

Component Description:
Interim antenna, installment #2
Amount:
$45,866.25
Sweep test of existing antenna

Component Description:
Interim antenna sweep test
Amount:
$6,400.00
Additional Antenna Costs

Component Description:
Additional antenna component
Amount:
$1,575.00
New Top Plate Information not provided.
Sweep test of existing antenna

Component Description:
Main antenna sweep test
Amount:
$6,400.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
T/L, balance due
Amount:
$171.90

Component Description:
Elbow complex, balance due
Amount:
$1,029.80

Component Description:
Elbow complex, installment #1, line 3 of invoice
Amount:
$4,634.10

Component Description:
Elbow complex, installment #2, line 3 of invoice
Amount:
$4,634.10

Component Description:
T/L installment #2, line 4 of invoice
Amount:
$773.55

Component Description:
T/L installment #1, line 4 of invoice
Amount:
$773.55
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Main antenna, balance due
Amount:
$1,547.10

Component Description:
Main antenna, installment #3
Amount:
$21,743.90

Component Description:
Main antenna, installment #1, line 1 of invoice
Amount:
$104,809.50

Component Description:
Main antenna, installment #2, line 1 of invoice
Amount:
$104,809.50

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 $125,830.00 $108,288.00 N/A $73,465.00 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Interim Transmission Line $94,430.00 $76,888.00 $73,465.00
Rigid Transmission Line - copper, 4 1/16" $94,430.00 $76,888.00 See attached Dielectric Quote 700470CMZ-2 $73,465.00 N/A
Primary Transmission Line $31,400.00 $31,400.00 $0.00
Transmission Line Sweep $6,400.00 $6,400.00 N/A N/A N/A
Additional Line $25,000.00 $25,000.00 Additional transmission line required from new building addition to base of tower. N/A N/A

Components

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

Component Description:
Transmission line, installment #2, lines 3 and 7 of invoice
Amount:
$34,599.60

Component Description:
Transmission line, installment #3
Amount:
$4,265.80

Component Description:
Transmission line, installment #1, line 7 of invoice
Amount:
$1,540.35

Component Description:
Transmission line, installment #1, line 3 of invoice
Amount:
$33,059.25

Component Description:
Transmission line, installment #2, line 7 of invoice
Amount:
$1,540.35

Component Description:
Transmission line, installment #2, line 3 of invoice
Amount:
$33,059.25
Transmission Line Sweep Information not provided.
Additional Line Information not provided.

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 $717,115.00 $601,803.50 N/A $595,913.00 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Primary Tower TOWER $717,115.00 $601,803.50 $595,913.00
Major tower reinforcement/modifications $421,000.00 $147,588.50 See PCI quote 19346-5A (this is WJET 50% share )and ERI quote P19_170813_001 (50% cost shared with WFXP) $147,588.50 N/A
Tall Tower (greater than 500') $210,500.00 $382,100.00 See PCI quotes 19349-5 and 19368-5 $382,100.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $12,800.00 Total Catalog Cost: $25,600 50% shared cost with WFXP: $12,800 each $6,909.50 N/A
Ice Bridge $59,315.00 $59,315.00 A new building addition is required which necessitates an ice bridge from the new building addition to the base of the tower. Total costs for new Ice Bridge is $118,630; however, costs are shared with WFXP. See attached Ice Bridge Quotes (PCI). $59,315.00 N/A

Components

Actual Information Description File Name
Major tower reinforcement/modifications

Component Description:
Tower modifications, installment #2
Amount:
$32,465.00

Component Description:
Tower modifications, installment #3
Amount:
$32,470.00

Component Description:
Tower modification materials, installment #2, 50% shared cost with WFXP
Amount:
$25,094.25

Component Description:
Tower modifications, installment #1
Amount:
$32,465.00

Component Description:
Tower modification materials, installment #1, shared cost with WFXP FAC ID 19707
Amount:
$25,094.25
Tall Tower (greater than 500')

Component Description:
Main antenna installation, installment #2
Amount:
$66,600.00

Component Description:
Interim antenna installation, installment #2
Amount:
$60,765.00

Component Description:
Main antenna installation, installment #1
Amount:
$133,200.00

Component Description:
Interim antenna installation, installment #3
Amount:
$60,770.00

Component Description:
Interim antenna installation, installment #1
Amount:
$60,765.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Tower mapping, installment #1; shared cost with WFXP FAC ID 19707.
Amount:
$2,017.25

Component Description:
Structural analysis, installment #1; shared cost with WFXP FAC ID 19707
Amount:
$1,375.00

Component Description:
Tower mapping, installment #2; shared cost with WFXP FAC ID 19707
Amount:
$2,017.25

Component Description:
Structural analysis, 50% shared cost with WFXP
Amount:
$1,500.00
Ice Bridge

Component Description:
Additional ice bridge work, installment 1, 50% shared cost with WFXP
Amount:
$21,650.00

Component Description:
Ice bridge, installment #4, 50% shared cost with WFXP
Amount:
$10,850.00

Component Description:
Ice Bridge, installment #1, 50% shared cost with WFXP
Amount:
$8,937.50

Component Description:
Ice Bridge installment #3, 50% shared cost with WFXP
Amount:
$8,940.00

Component Description:
Ice Bridge, installment #2, 50% shared cost with WFXP
Amount:
$8,937.50

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 $234,420.00 $231,505.00 N/A $35,304.00 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Outside Professional Services $234,420.00 $231,505.00 $35,304.00
Additional Field Engineering Service, 15 Days $81,000.00 $81,000.00 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 $2,050.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,050.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,585.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,305.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,120.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $3,000.00 See related Osborn Engineering invoices $1,500.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,535.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,070.00 N/A $2,500.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,170.00 N/A $525.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,560.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,560.00 N/A N/A N/A
Project management of the transition $118,500.00 $115,500.00 N/A $30,779.00 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 15 Days 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.
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

Component Description:
Prepare STA to operate using Dielectric antenna TFU-16WB-R S230 while new post auction main facility is built out
Amount:
$1,500.00

Component Description:
Prepare STA to operate with an ERP of 650kW while post auction facility is built out
Amount:
$1,500.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Prepare Engineering Portion of License to Cover Application
Amount:
$625.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare engineering section of Form 2100 to correct IX issue with Canada
Amount:
$2,500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Through 7-14-17. Create Storyboard, create combined system paper design for WXFP & WJET, Interference Study, create CP and recalculate ERP if COR changed, transition plan document, create 399, coverage maps, & upload draft documents to ASANA.
Amount:
$1,575.00

Component Description:
Service through 9/30/17. Finalized all technical parameters for first priority window application and uploaded all exhibits.
Amount:
$525.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
Project management services June 2019
Amount:
$275.00

Component Description:
Project management services Oct 2018
Amount:
$90.00

Component Description:
Project management services 12.1.18 through 12.31.18
Amount:
$612.50

Component Description:
Project management services 1.1.19 through 1.31.19, items 1 and 3 from invoice summary
Amount:
$300.00

Component Description:
Project management services
Amount:
$308.00

Component Description:
Project management services 4.27.19 through 5.31.19
Amount:
$750.00

Component Description:
Project management services May 2019
Amount:
$90.00

Component Description:
Project management services Apr 2019
Amount:
$201.50

Component Description:
Project management services
Amount:
$2,831.50

Component Description:
Project Management for Structural Analysis and Tower Modifications including consultants Kessler and Gehman Associates. Services from January 27, 2018 through February 23, 2018.
Amount:
$1,050.00

Component Description:
Project management services 6.29.19 through 7.26.19, items 1 and 3 from invoice summary
Amount:
$308.00

Component Description:
Project management services
Amount:
$6,038.50

Component Description:
Project management services March 2019
Amount:
$188.50

Component Description:
Project management services April 2019
Amount:
$40.00

Component Description:
Project management services 3.30.19 through 4.26.19
Amount:
$600.00

Component Description:
Project management services Dec 2018
Amount:
$100.00

Component Description:
Project management services 5.26.18 through 6.29.18
Amount:
$975.00

Component Description:
Project management services
Amount:
$5,070.00

Component Description:
Project management services 6.1.19 through 6.28.19
Amount:
$525.00

Component Description:
Project management services 9.29.18 through 10.26.18
Amount:
$825.00

Component Description:
Project management services 10.27.18 through 11.30.18
Amount:
$2,900.00

Component Description:
Project management services May 2019
Amount:
$162.50

Component Description:
Project management services March 2019
Amount:
$245.00

Component Description:
Project management services Jun 2019
Amount:
$422.50

Component Description:
Project management services 7.28.18 through 9.28.18
Amount:
$1,875.00

Component Description:
Project management services July 2019
Amount:
$230.00

Component Description:
Project management services 3.2.19 through 3.29.19
Amount:
$9,050.00

Component Description:
Project management services
Amount:
$79.00

Component Description:
Project management services 6.30.18 through 7.27.18
Amount:
$675.00

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 $151,520.00 $145,208.00 N/A $51,343.26 N/A
Total for all systems $3,119,260.50 $2,363,195.00 N/A $1,869,345.76 N/A
Other Expenses $151,520.00 $145,208.00 $51,343.26
Equipment Delivery and Handling Charges $30,000.00 $30,000.00 See related invoices $29,355.26 N/A
MVPD Notification of Channel Change $3,500.00 $3,500.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,500.00 $1,500.00 Costs to develop and produce crawls and spots for viewer notification. N/A N/A
Equipment Storage $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 $20,000.00 N/A
Non-zoning permits $25,000.00 $25,000.00 N/A N/A N/A
Local Zoning $500.00 $500.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $195.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $333.00 N/A N/A N/A
AM Pattern Disturbance -- Impact study $7,890.00 $7,680.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $6,000.00 N/A $1,988.00 N/A
AM Pattern Disturbance -- Remedy $21,050.00 $20,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Equipment Delivery and Handling Charges

Component Description:
Interim antenna freight cost
Amount:
$1,690.00

Component Description:
Interim antenna freight cost
Amount:
$2,388.00

Component Description:
Main antenna shipping cost
Amount:
$686.11

Component Description:
Main antenna shipping cost
Amount:
$871.86

Component Description:
Main antenna shipping cost
Amount:
$2,321.22

Component Description:
Interim antenna shipping cost
Amount:
$434.07

Component Description:
Transmitter consolidation services
Amount:
$19,764.00

Component Description:
Freight costs on ice bridge materials, 50% shared cost with WFXP
Amount:
$1,200.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Disposal costs
Amount:
$20,000.00
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
AM Pattern Disturbance -- Impact study Information not provided.
DTV Medical Facility Notification

Component Description:
Notification of medical facilities
Amount:
$1,988.00
AM Pattern Disturbance -- Remedy Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,119,260.50 $2,363,195.00 $1,869,345.76

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. Yes
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. 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.

Elizabeth Ryder

General Counsel


11/16/2020

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

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

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Elizabeth Ryder

General Counsel


11/16/2020

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  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 representations.

  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 all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  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 acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  6. 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.

Elizabeth Ryder

General Counsel


11/16/2020

Attachments

Back to Top