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 the attached transition document. |
Question | Response |
---|---|
Sharee Station Facility ID | 71121 |
Call Sign | WKTD-CD |
Type | |
Licensee Name | Nexstar Media Inc. |
Status | LICENSED |
DTS | No |
Community of License | PORTSMOUTH, VA |
Pre-auction RF Channel | 17 |
Post-auction RF Channel | 17 |
Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 65387 |
Call Sign | WVBT |
Type | Commercial |
Licensee Name | Nexstar Media Inc. |
Status | LICENSED |
DTS | No |
Community of License | VIRGINIA BEACH, VA |
Pre-auction RF Channel | 21 |
Post-auction RF Channel | 21 |
Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 71119 |
Call Sign | WITD-CD |
Type | |
Licensee Name | Nexstar Media Inc. |
Status | LICENSED |
DTS | No |
Community of License | CHESAPEAKE, VA |
Pre-auction RF Channel | 23 |
Post-auction RF Channel | 23 |
Neilsen DMA | Norfolk-Portsmth-Newpt Nws |
Network Affiliation |
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 | DCX | |
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? | Yes | |
Manufacturer | ||
Model | THU9EVO-48 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 73.5 kW | |
Justification for New Transmitter | End of life components require transmitter replacement rather than simple conversion of existing transmitter 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 Remote Control |
Transmitter Remote Control for new RePack Transmitter Please see Burk Technology Proposal # 00004323 Attached |
RF SYSTEM CONVERSION |
Equipment and labor to convert inside RF system to new combiner/antenna switching. |
Additional Transmitter Costs |
Additional Transmitter Costs |
Transmitter Installation Services |
Installation and Commissioning of new RePack Transmitter. Please see Land Communications Inc. quote # 1065 |
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? | No | |
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 | Bottom | |
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-30GBH-R 08 | |
Year | 2001 |
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 | Bottom | |
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-30GBH/VP-R O8 | |
Year | 2017 | |
Justification for New Antenna | Existing coaxial slot antenna is not designed to operate on repacked channel. |
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 |
Name | Description |
---|---|
Second channel combiner port |
WAVY must operate on pre-repack channel as well as post-repack channel into combiner so it needs 2 ports on the combiner. |
Combiner Installation Services |
Combiner Installation Please see Land Communications Estimate # 1087 Attached |
Additional Antenna Costs |
Additional 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? | 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 | WAVY does not have an interim antenna to use while main facility is being built out. See WAVY 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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 970 feet per run |
Name | Description |
---|---|
Line extension |
30 ft Line extension due to antenna length change and tower mods. |
Reducer |
Reducer |
TL 8-75 Length 5' to 10' |
TL 8-75 Length 5' to 10' |
Trans Test 8-75 |
Trans Test 8-75 |
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 power capability is an integral part to the tower consolidation plan (see attached WAVY 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 |
65387 | WVBT | DTV |
71121 | WKTD-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 | $3,828,435.00 | $1,373,060.00 | N/A | $1,294,383.33 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Primary Transmitter THU9EVO-48 | $3,828,435.00 | $1,373,060.00 | $1,294,383.33 | ||
Transmitter Installation Services | $195,824.00 | $195,824.00 | Installation and Commissioning of new RePack Transmitter. Please see Land Communications Inc. quote # 1065 | $195,824.00 | N/A |
Additional Transmitter Costs | $76,476.00 | $76,476.00 | See Rohde & Schwarz quotes 255486.0 and 263758.0 | $76,476.00 | N/A |
RF SYSTEM CONVERSION | $20,000.00 | $20,000.00 | Equipment and labor to convert inside RF system to new combiner/antenna switching. | N/A | N/A |
Transmitter Remote Control | $2,635.00 | $2,635.00 | Transmitter Remote Control for new RePack Transmitter Please see Burk Technology Proposal # 00004323; 1/3 shared cost with WVBT and WNLO-CD | $2,633.33 | 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 |
3" Rigid Conduit and Wiring (Cost per foot) | $3,900.00 | $3,675.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | 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 68.5 - 75 kW | $1,999,000.00 | $746,587.50 | See Rohde & Schwarz quote 195248.1 less upgrade cost and amount reported on 35-50 kW line ($272,862.50) | $746,587.50 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $272,862.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See Rohde& Schwarz quote 195248.1 total cost $1,267,351 less upgrade cost ($247,901) | $272,862.50 | N/A |
Actual Information Description | File Name |
---|---|
Transmitter Installation Services | |
Additional Transmitter Costs | |
RF SYSTEM CONVERSION | Information not provided. |
Transmitter Remote Control | |
Other -- Building Addition Size: 100.0 | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $539,677.37 | $634,627.37 | N/A | $621,172.68 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Interim Antenna TUA-O4-8/32H-1-R SM | $132,538.70 | $105,918.70 | $96,325.34 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $7,250.00 | See Dielectric quote 700323CMZ-5. Cost to be shared with WNLO-CD and WVBT, split 3 ways; this is WAVY 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 WNLO-CD and WVBT, split 3 ways; this is WAVY share of cost | $3,570.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $2,133.34 | 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 three stations on the tower: WAVY, WVBT and WNLO-CD. See Dielectric quote 700323CMZ-5. Cost to be shared with WNLO-CD and WVBT, split 3 ways; this is WAVY share of cost | $78,698.67 | N/A |
Additional Antenna Costs | $5,000.00 | $5,000.00 | See Dielectric order confirmation 1698051; 1/3 share of cost | $4,673.33 | N/A |
Primary Antenna TFU-30GBH/VP-R O8 | $407,138.67 | $528,708.67 | $524,847.34 | ||
Combiner Installation Services | $13,666.67 | $13,666.67 | Combiner Installation Please see Land Communications Estimate # 1087 Attached; 1/3 shared cost with WVBT and WNLO | $13,666.67 | N/A |
Second channel combiner port | $80,000.00 | $80,000.00 | To operate on pre-repack and post-repack channels, WAVY needs 2 ports on input combiner. | $76,138.67 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,710.00 | See Dielectric quote DMS188-3 | $10,710.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $8,690.00 | Transmission line feasibility $2290; main antenna sweep test $6400; see Jeremy Ruck quotes | $8,690.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $410,700.00 | See Dielectric quote DMS188-3 total cost $441,450 less vpol ($30750) | $410,700.00 | N/A |
Additional Antenna Costs | $4,942.00 | $4,942.00 | See Dielectric order confirmation 1698048 | $4,942.00 | N/A |
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) | |
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 | |
Additional Antenna Costs | |
Combiner Installation Services | |
Second channel combiner port | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Additional Antenna Costs |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $214,220.68 | $74,454.32 | N/A | $63,081.65 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Interim Transmission Line | $193,586.68 | $53,820.32 | $53,817.65 | ||
Additional Transmission Line Components | $1,545.00 | $1,545.00 | See Dielectric order confirmation 1698051; 1/3 share of cost | $1,542.34 | N/A |
Transmission Line 6-50 | $641.68 | $641.68 | See Dielectric quote 800089CMZ. Cost to be shared with WNLO-CD and WVBT, split 3 ways; this is WAVY 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 WNLO-CD and WVBT, split 3 ways; this is WAVY share of cost | $51,633.64 | N/A |
Primary Transmission Line | $20,634.00 | $20,634.00 | $9,264.00 | ||
Reducer | $2,418.00 | $2,418.00 | See Dielectric quote DMS188-3 and change order | $2,418.00 | N/A |
Line extension | $11,370.00 | $11,370.00 | 30 ft of 8" BB line extension. | N/A | N/A |
Trans Test 8-75 | $4,742.25 | $4,742.25 | See Dielectric quote DMS188-3 and change order | $4,742.25 | N/A |
TL 8-75 Length 5' to 10' | $2,103.75 | $2,103.75 | See Dielectric quote DMS188-3 and change order | $2,103.75 | N/A |
Actual Information Description | File Name |
---|---|
Additional Transmission Line Components | |
Transmission Line 6-50 | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Reducer | |
Line extension | Information not provided. |
Trans Test 8-75 | |
TL 8-75 Length 5' to 10' |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,285,100.00 | $501,334.00 | N/A | $175,001.01 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Primary Tower TOWER | $1,285,100.00 | $501,334.00 | $175,001.01 | ||
Weather Delays, Additional Charges | $10,000.00 | $10,000.00 | See daily worksheets and invoices from Coast to Coast; 1/3 share of cost | $7,066.67 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $153,601.00 | See Coast to Coast proposal 05211901T; shared cost with WVBT and WLNO-CD; total proposal cost is $460,803 split 3 ways = $153,601 per station | $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 |
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 only the cost for WAVY. | $4,333.34 | N/A |
Actual Information Description | File Name |
---|---|
Weather Delays, Additional Charges | |
Tall Tower (greater than 500') | |
Serious tower reinforcement/modifications | |
Structural engineering tower load study for well documented tower |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $44,930.00 | $60,250.00 | N/A | $28,259.50 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Outside Professional Services | $44,930.00 | $60,250.00 | $28,259.50 | ||
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 related invoices | $3,000.00 | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $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 | $5,337.50 | 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 |
Project management of the transition | $14,220.00 | $30,000.00 | 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 200 hours each at a rate of $150/hr. | $19,297.00 | 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 and or review reimbursement form | Information not provided. |
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. |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $113,830.00 | $108,265.00 | N/A | $93,981.35 | N/A |
Total for all systems | $6,026,193.05 | $2,751,990.69 | N/A | $2,275,879.52 | N/A |
Other Expenses | $113,830.00 | $108,265.00 | $93,981.35 | ||
DTV Medical Facility Notification | $11,550.00 | $6,000.00 | N/A | $4,364.80 | N/A |
MVPD Notification of Channel Change | $5,750.00 | $5,750.00 | See attached quote for notification of all relevant MVPD entities. | 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 | $13,000.00 | $13,000.00 | See related invoices | $12,871.67 | N/A |
Equipment Delivery and Handling Charges | $51,000.00 | $51,000.00 | See R&S quote 230212.1 and Dielectric invoices | $50,461.27 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $27,500.00 | $27,500.00 | See USA Commercial quote 22 attached and dumpster costs | $26,283.61 | N/A |
Local Zoning | $1,000.00 | $1,000.00 | Building permits and fees. | 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 |
Actual Information Description | File Name |
---|---|
DTV Medical Facility Notification | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
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. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $6,026,193.05 | $2,751,990.69 | $2,275,879.52 |
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. | Yes |
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 05/04/2022 |
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. |
|
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 05/04/2022 |