| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
Nexstar Media Inc. |
Elizabeth Ryder 545 E. John Carpenter Freeway Suite 700 Irving, TX 75062 United States |
+1 (972) 373-8800 | eryder@nexstar.tv | Corporation |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
Elizabeth Ryder General Counsel Nexstar Media Inc. |
Elizabeth Ryder 545 E. John Carpenter Freeway Suite 700 Irving, TX 75062 United States |
+1 (972) 373-8800 | eryder@nexstar.tv |
| 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 | See attached Transition Plan document. |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX2 | |
| Year | 2001 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 50 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | THU9EVO-24 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 37 kW | |
| Justification for New Transmitter | End of life components require transmitter replacement rather than conversion per manufacturer. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
| Switchgear (industrial 800 amp) | Yes | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | Yes | |
| Size | 3 inches | |
| Length | 75.0 feet | |
| Other Electrical Service | No | |
| Description | N/A | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | No |
| Type | N/A | |
| Size | N/A | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 100.0 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 |
| Name | Description |
|---|---|
Transmitter Control System |
Transmitter Control System; prior system is not compatible with new transmitter |
Transmitter Installation Services |
Transmitter Installation and Commissioning for new RePack Transmitter. Please see Land Communications Inc. Quote # 1066. |
Additional Transmitter Costs |
Additional Transmitter Costs |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | Yes | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing 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 | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-26DSC-R C170 | |
| Year | 2002 |
| 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 | Top | |
| 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: | 1000.0 kW | |
| Manufacturer | ||
| Model | TFU-24ETT/VP-R | |
| Year | 2017 | |
| Justification for New Antenna | Existing coaxial slot antenna is not designed to operate on repacked channel.The top mounted antenna enables a more cost and time effective approach for the overall project. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
| Type | ||
| Number of channels supported | N/A | |
| Frequencies of channels supported | N/A | |
| Frequency | N/A | |
| Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Elbow Complex |
Elbow Complex |
Feed Through Components |
Feed Through Components |
Combiner Installation Services |
Combiner Installation Please see attached Land Communications Estimate # 1087 |
Combiner Balance |
Combiner Balance |
RF SYSTEM CONVERSION |
Equipment and labor to convert inside RF system to new combiner/antenna switching. |
Mounting Wedding Cake Adapter |
Mounting Wedding Cake Adapter |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | Yes | |
| Is antenna directional? | No | |
| 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 | Broadband Panel | |
| Number of Stations Supported | 3 | |
| Number of Panels/Bays | 32 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 630.00 MHz | |
| Design power capacity in use | 50.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 500.0 kW | |
| Manufacturer | ||
| Model | TUA-O4-8/32H-1-R SM | |
| Year | 2019 | |
| Justification for New Antenna | WVBT does not have an interim antenna to use while main facility is built out. See WVBT transition plan for cost and time savings justification associated with overall approach. |
| 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? | B | |
| 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 |
| Name | Description |
|---|---|
Additional Antenna Costs |
Additional Antenna Costs |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Utilize Existing |
| Use | 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 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 875 feet per run |
| Name | Description |
|---|---|
Line extension |
Extend 6" line to top stack requires extension of 225 ft. |
Transmission line sweep test |
Transmission line sweep test |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 825 feet per run | |
| Justification for New Transmission Line | The transmission line with higher capability is an integral part to the tower consolidation plan (see attached WVBT Transition Plan) that reduces cost and time associated with the 3 stations being repacked on this tower. |
| Name | Description |
|---|---|
Transmission Line 6-50 |
Transmission Line 6-50 |
Additional Transmission Line Components |
Additional Transmission Line Components |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | 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? | Yes | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1018104 | |
| Coordinates (NAD83) | Latitude (NAD83) | 36° 49' 15.0" N- |
| Longitude (NAD83) | 076° 30' 40.0" W- | |
| Overall Structure Height | 1026.89 feet | |
| Support Structure Height | 889.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 22.97 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | WAVY BROADCASTING INC | |
| Date Constructed | 01/01/1957 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 71119 | WITD-CD | DTV |
| 71127 | WAVY-TV | DTV |
| 71121 | WKTD-CD | DTV |
| 13060 | WNLO-CD | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Serious Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Weather Delays, Additional Charges |
Weather Delays, Additional Charges |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 90 | |
| Explanation | The engineering, tower rigging, transmitter and combiner suppliers, must all coordinate effectively because WAVY transitions in Phase 9 and the WNLO-CD & WVBT transition in Phase 7. Cost of this activity is shared between WAVY, WVBT, & WNLO-CD. | |
| 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 | No | |
| FAA Consultation (including preparation of FAA Form 7460) | No | |
| 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 | No | |
| Number of Days | N/A | |
| Justification | N/A |
| 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 | No | |
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,698,217.00 | $992,492.00 | N/A | $933,815.33 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Primary Transmitter THU9EVO-24 | $1,698,217.00 | $992,492.00 | $933,815.33 | ||
| Additional Transmitter Costs | $52,777.00 | $52,777.00 | Additional transmitter costs; see Rohde & Schwarz quote 266245.1 | $52,777.00 | N/A |
| Transmitter Installation Services | $108,305.00 | $108,305.00 | Transmitter Installation and Commissioning for new RePack Transmitter. Please see Land Communications Inc. Quote # 1066. | $108,305.00 | N/A |
| Transmitter Control System | $2,635.00 | $2,635.00 | Transmitter control system to replace prior system not compatible with new transmitter. See Burk quote. 1/3 shared cost with WAVY and WNLO-CD | $2,633.33 | N/A |
| Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | N/A | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $770,100.00 | See Rohde & Schwarz quote 195262.0 attached. | $770,100.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
| 3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,675.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 100.0 | $5,000.00 | $5,000.00 | Need to move walls, plumbing, electrical wiring, lighting fixtures, etc. | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Transmitter Costs | |
| Transmitter Installation Services | |
| Transmitter Control System | |
| Service entrance 3 phase/800 amp/208 volt | Information not provided. |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
| Switchgear - industrial 800 amp | Information not provided. |
| 3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
| Other -- Building Addition Size: 100.0 | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $617,072.24 | $488,910.04 | N/A | $456,816.68 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Interim Antenna TUA-O4-8/32H-1-R SM | $135,038.70 | $108,418.70 | $96,325.34 | ||
| Additional Antenna Costs | $7,500.00 | $7,500.00 | See Dielectric order confirmation 1698051; 1/3 share of costs | $4,673.34 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $7,250.00 | See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY and WNLO-CD, split 3 ways; this is WVBT share of cost. | $7,250.00 | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $3,570.00 | See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY and WNLO-CD split 3 ways; this is WVBT share of cost. | $3,570.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,133.33 | N/A |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 500 horizontally polarized | $78,698.70 | $78,698.70 | The antenna selection is part of an overall cost reduction and time/complexity for all 3 stations on the tower: WAVY, WVBT and WNLO-CD. See Dielectric quote 700323CMZ-5. Cost to be shared with WAVY and WNLO-CD, split 3 ways; this is WVBT share of cost | $78,698.67 | N/A |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Primary Antenna TFU-24ETT/VP-R | $482,033.54 | $380,491.34 | $360,491.34 | ||
| RF SYSTEM CONVERSION | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
| Combiner Balance | $7,613.87 | $7,613.87 | Remaining balance of combiner; 1/3 share of cost less amounts previously submitted. See Dielectric quote 900049CMZ | $7,613.87 | N/A |
| Combiner Installation Services | $13,666.67 | $13,666.67 | Combiner Installation Please see attached Land Communications Estimate # 1087 | $13,666.67 | N/A |
| Elbow Complex | $10,710.00 | $10,710.00 | See Dielectric quote 700333CMZ-2 | $10,710.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $203,963.00 | See Dielectric quote 700333CMZ-2; total cost $224,063 less VPOL ($20,100) | $203,963.00 | N/A |
| Feed Through Components | $18,788.00 | $18,788.00 | See Dielectric quote 700333CMZ-2 | $18,788.00 | N/A |
| Mounting Wedding Cake Adapter | $30,825.00 | $30,825.00 | See Dielectric quote 700333CMZ-2 | $30,825.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $68,524.80 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $68,524.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Antenna Costs | |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 500 horizontally polarized | |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
| RF SYSTEM CONVERSION | Information not provided. |
| Combiner Balance | |
| Combiner Installation Services | |
| Elbow Complex | |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Feed Through Components | |
| Mounting Wedding Cake Adapter | |
| New combiner, cost per channel (without antenna) |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $243,186.68 | $103,420.32 | N/A | $75,027.44 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Interim Transmission Line | $193,586.68 | $53,820.32 | $53,817.64 | ||
| Additional Transmission Line Components | $1,545.00 | $1,545.00 | See Dielectric order confirmation 1698051; 1/3 share of cost | $1,542.33 | N/A |
| Transmission Line 6-50 | $641.68 | $641.68 | See Dielectric quote 700323CMZ5. Cost to be shared with WAVY and WNLO-CD, split 3 ways; this is WVBT share of cost. | $641.67 | N/A |
| Rigid Transmission Line - copper, 6 1/8" broadband | $191,400.00 | $51,633.64 | See Dielectric quote 800089CMZ. Cost to be shared with WAVY and WNLO-CD, split 3 ways; this is WVBT share of cost. | $51,633.64 | N/A |
| Primary Transmission Line | $49,600.00 | $49,600.00 | $21,209.80 | ||
| Transmission line sweep test | $6,400.00 | $6,400.00 | Sweep test for repack feasibility on new channels. | $2,290.00 | N/A |
| Line extension | $43,200.00 | $43,200.00 | 225 ft of 6" Rigid T-Line. | $18,919.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Additional Transmission Line Components | |
| Transmission Line 6-50 | |
| Rigid Transmission Line - copper, 6 1/8" broadband | |
| Transmission line sweep test | |
| Line extension |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,283,100.00 | $499,334.00 | N/A | $175,001.01 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Primary Tower TOWER | $1,283,100.00 | $499,334.00 | $175,001.01 | ||
| Structural engineering tower load study for well documented tower | $12,600.00 | $4,400.00 | Cost of this activity is shared between WAVY, WVBT, & WNLO-CD. This is the WVBT cost only. | $4,333.34 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $153,601.00 | Cost of this activity is shared between WAVY, WVBT, & WNLO-CD. See PCI Proposal 05211901T; total cost $460,803 shared 1/3 WVBT $153,601; WAVY $153,601; WNLO-CD $153,601 | $153,601.00 | N/A |
| Serious tower reinforcement/modifications | $1,052,000.00 | $333,333.00 | Cost of this activity is shared between WAVY, WVBT, & WNLO-CD. | $10,000.00 | N/A |
| Weather Delays, Additional Charges | $8,000.00 | $8,000.00 | See Coast to Coast invoices and daily worksheets; 1/3 share of cost | $7,066.67 | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural engineering tower load study for well documented tower | |
| Tall Tower (greater than 500') | |
| Serious tower reinforcement/modifications | |
| Weather Delays, Additional Charges |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $44,930.00 | $43,750.00 | N/A | $18,356.50 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Outside Professional Services | $44,930.00 | $43,750.00 | $18,356.50 | ||
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $3,000.00 | See attached KGA support for STA's filed | $3,000.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $625.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $3,150.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
| Project management of the transition | $14,220.00 | $13,500.00 | This is a complex project with three stations on a single tower with multiple phase assignments. We have estimated WAVY's portion of the total project management cost to be 90 hours each at a rate of $150/hr. | $11,581.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| 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 | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | Information not provided. |
| Project management of the transition |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $64,206.00 | $58,641.00 | N/A | $42,515.78 | N/A |
| Total for all systems | $3,950,711.92 | $2,186,547.36 | N/A | $1,701,532.74 | N/A |
| Other Expenses | $64,206.00 | $58,641.00 | $42,515.78 | ||
| Equipment Delivery and Handling Charges | $33,606.00 | $33,606.00 | See related invoices | $33,605.70 | N/A |
| MVPD Notification of Channel Change | $5,750.00 | $5,750.00 | See attached quote. | N/A | N/A |
| Develop and air announcement of upcoming channel change | $3,500.00 | $3,500.00 | Develop and produce crawls and spots for viewer notification. | N/A | N/A |
| Equipment Storage | $3,270.00 | $3,270.00 | See related invoices | $3,261.67 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $5,000.00 | $5,000.00 | N/A | $1,283.61 | N/A |
| Local Zoning | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $6,000.00 | N/A | $4,364.80 | N/A |
| Actual Information Description | File Name |
|---|---|
| Equipment Delivery and Handling Charges | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| 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. |
| DTV Medical Facility Notification |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,950,711.92 | $2,186,547.36 | $1,701,532.74 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Elizabeth Ryder General Counsel 02/04/2022 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Elizabeth Ryder General Counsel 02/04/2022 |
