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:
70287
Service:
DTV
Call Sign:
WTJX-TV
Channel:
36 (UHF)
File Number:
0000027602
FRN:
0006610273
Date Submitted:
09/05/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Virgin Islands Public Broadcasting System

Tanya-Marie Singh

PO Box 7879

Charlotte Amalie, St. Thomas, VI 00801

United States

+1 (340) 774-6255 tsingh@wtjx.org Government Entity

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

William T Godfrey , Jr. .

Consulting Engineers

Kessler and Gehman Associates, Inc.

William T. Godfrey, Jr.

Kessler and Gehman Associates, Inc.

507-D NW 60th Street

Gainesville, FL 32607

United States

+1 (352) 332-3157 bill@kesslerandgehman.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Replace transmitter and antenna. Replace transmission line if sweep tests fail. Acquire interim antenna system during construction and duration of the assigned phase. Map and analyze tower; design and implement modifications or replace if required.

Transmitters

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

Primary Transmitter

Back to Top

Add 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 Diamond
Year 2007
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 5 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 EC708HP-BB D36
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 6.98 kW
Justification for New Transmitter The manufacturer of the existing solid state transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 100.0 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? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Additional Interior RF System

Interior RF System Existing Transmitter to Interim Transmission line

Standby Exciter and Switch

Standby Exciter with Automatic Change Over Switch

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use Auxiliary
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: 50.0 kW
Manufacturer
Model TLP-8 S180
Year 2007

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Auxiliary
Change Type Purchase New
Is this a request for upgraded equipment? No
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 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: 42.9 kW
Manufacturer
Model JA/MS-8/36 SEC
Year 2018
Justification for New Antenna The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 3 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 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: 50.0 kW
Manufacturer
Model TLP-8 S180
Year 2013

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? No
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 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: 42.9 kW
Manufacturer
Model JA/MS-8/36 SEC
Year 2018
Justification for New Antenna The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 3 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary 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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 120 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Auxiliary
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 120 feet per run
Justification for New Transmission Line It has been determined that the auxiliary tower must be replaced and it is not practical to store and reuse flex line once it is removed from the tower.

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Extension for New Aux Line

Extension for New Aux Line

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 350 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 360 feet per run
Justification for New Transmission Line The vendor for the new tower (Tower Engineering Professionals) states that the existing 3" Heliax transmission line cannot removed from the old tower sufficiently in order to be reused.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission Line Bridge

Transmission Line Bridge

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

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Auxiliary (Backup)
Description of Use Auxiliary
Ownership Owned
Is this tower consider Complex? Terrain Constrained
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? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1024797
Coordinates (NAD83) Latitude (NAD83) 18° 21' 19.0" N-
Longitude (NAD83) 064° 56' 49.0" W-
Overall Structure Height 115.16 feet
Support Structure Height 100.06 feet
Ground Elevation Above Mean Sea Level (AMSL) 1479.97 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner VIRGIN ISLANDS PUBLIC TELEVISION SYSTEM
Date Constructed 01/01/1972

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
70026 WIUJ FM

Auxiliary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Auxiliary (Backup)
Description of Use Licensed AUX Facility
Is this a request for upgraded equipment? No
Height 100.00 feet
Justification for New Tower Referring to the attached structural analysis just completed by ERI for the 100 ft self-support structure, the tower must be replaced. The tower is on a 1,400 ft ridge on an island in the Caribbean which makes it a complex tower.

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Inspection and Structural Analysis

On site inspection for mapping and performance of initial structural analysis

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? Terrain Constrained
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 1244135
Coordinates (NAD83) Latitude (NAD83) 18° 21' 20.8" N-
Longitude (NAD83) 064° 56' 51.5" W-
Overall Structure Height 255.90 feet
Support Structure Height 255.90 feet
Ground Elevation Above Mean Sea Level (AMSL) 1462.25 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Virgin Islands Public Television System
Date Constructed 02/06/2006

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
184714 WTJX-FM FM

Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 250.00 feet
Justification for New Tower Referring to the attached structural analysis just completed by ERI for the 250 ft self-support structure, the tower must be replaced. The tower is on a 1,400 ft ridge on an island in the Caribbean which makes it a complex tower.

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Inspection and Structural Analysis

On site inspection for mapping and performance of initial structural analysis

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 1500
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 Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
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 Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
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 Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 30
Justification It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Other Legal Services

Outside legal services not included in any other 399 section of OPS

Other Engineering Services

Outside engineering services not included in any other 399 section of OPS

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 No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Newspaper ad

Newspaper ad

Gross receipts tax

Gross receipts tax

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $489,381.05 $403,959.00 N/A $163,061.14 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Primary Transmitter EC708HP-BB D36 $489,381.05 $403,959.00 $163,061.14
Additional Interior RF System $140,000.00 $140,000.00 N/A N/A N/A
Standby Exciter and Switch $25,000.00 $25,000.00 N/A N/A N/A
UHF - Air Cooled Solid State Transmitter 6.98 kW $18,931.05 $18,931.05 Balance referenced to the TBD component $8,133.05 N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $4,900.00 N/A $400.14 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $24,300.00 N/A N/A N/A
UHF - Air Cooled Solid State Transmitter 4 - 6 kW $236,500.00 $154,527.95 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $154,527.95 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A

Components

Actual Information Description File Name
Additional Interior RF System Information not provided.
Standby Exciter and Switch Information not provided.
UHF - Air Cooled Solid State Transmitter 6.98 kW

Component Description:
Comark S10269-4 TX training v190530jgv1
Amount:
$322.50

Component Description:
Comark S10269-4 Transmitter v190530jgv1
Amount:
$7,810.55
3" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Elec wire for Transmitter Installation
Amount:
$400.14
Transformer 3 phase/480v - 150 KVA Information not provided.
UHF - Air Cooled Solid State Transmitter 4 - 6 kW

Component Description:
45 percent progress payment before shipment for new transmitter
Amount:
$73,197.45

Component Description:
50% down payment
Amount:
$81,330.50
Switchgear - industrial 800 amp 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 $185,330.00 $181,450.00 N/A $40,916.76 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Primary Antenna JA/MS-8/36 SEC $57,590.00 $55,650.00 $21,091.76
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 $22,000.00 N/A $1,266.76 N/A
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) $7,600.00 $7,400.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $4,975.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 43 kW input, directional,, horizontally polarized $14,850.00 $14,850.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $14,850.00 check
Auxiliary Antenna JA/MS-8/36 SEC $127,740.00 $125,800.00 $19,825.00
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
UHF - High Power, Side Mount, basic slot antenna, 43 kW input, directional,, horizontally polarized $85,000.00 $85,000.00 N/A $14,850.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $22,000.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) $7,600.00 $7,400.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $4,975.00 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:
Adjustable Mounting Bracket for Primary Antenna installation on taper tower, including freight
Amount:
$1,266.76
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
50% down payment
Amount:
$2,487.50

Component Description:
Balance due for Sweep
Amount:
$2,487.50
UHF - High Power, Side Mount, basic slot antenna, 43 kW input, directional,, horizontally polarized

Component Description:
50% down payment
Amount:
$7,425.00

Component Description:
Balance due for Antenna
Amount:
$7,425.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 43 kW input, directional,, horizontally polarized

Component Description:
Balance due for Antenna
Amount:
$7,425.00

Component Description:
50% down payment
Amount:
$7,425.00
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
Balance due for Sweep
Amount:
$2,487.50

Component Description:
50% down payment
Amount:
$2,487.50

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 $76,815.00 $67,164.39 N/A $67,164.39 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Primary Transmission Line $65,240.00 $59,475.39 $59,475.39
Flexible Air Transmission Line - dielectric, 3" $21,240.00 $15,475.39 See attached / uploaded PDF file titled "ERI WTJX-39008 v210915jgv1.pdf" $15,475.39 N/A
Transmission Line Bridge $44,000.00 $44,000.00 See attached / uploaded PDF file titled "TEP DB CI-003877 v220322jgv1.pdf" $44,000.00 N/A
Auxiliary Transmission Line $11,575.00 $7,689.00 $7,689.00
Flexible Air Transmission Line - dielectric, 3" $7,080.00 $3,194.00 Jampro quote number MF 030218D-R1 attached $3,194.00 N/A
Extension for New Aux Line $4,495.00 $4,495.00 See attached / uploaded PDF file titled "Jampro 19330-F v210105jgv1.pdf" $4,495.00 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
ERI WTJX-39008 v211019jgv2
Amount:
$15,475.39
Transmission Line Bridge

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$24,000.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$20,000.00
Flexible Air Transmission Line - dielectric, 3"

Component Description:
50% down payment
Amount:
$1,597.00

Component Description:
Balance Due for transmission line
Amount:
$1,597.00
Extension for New Aux Line

Component Description:
Jampro 19330-F v210105jgv1
Amount:
$4,495.00

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 $3,770,311.31 $3,198,474.45 N/A $3,163,974.45 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Primary Tower TOWER $0.00 $0.00 $0.00
Auxiliary Tower TOWER $0.00 $0.00 $0.00
Primary Tower $2,688,949.47 $2,420,896.83 $2,403,896.83
Tower Inspection and Structural Analysis $25,000.00 $25,000.00 N/A $8,000.00 N/A
New tower $2,242,949.47 $2,242,949.47 See WTJX-TV 399 Amendment Rev 1 supporting documents, attached. $2,242,949.47 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $152,947.36 See WTJX-TV 399 Amendment Rev 1 supporting documents, attached. $152,947.36 N/A
Auxiliary Tower $1,081,361.84 $777,577.62 $760,077.62
Tower Inspection and Structural Analysis $25,000.00 $25,000.00 N/A $7,500.00 N/A
New tower $635,361.84 $635,361.84 See WTJX 399 Amendment supporting documents, attached. $635,361.84 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $117,215.78 See WTJX-TV 399 Amendment Rev 1 supporting documents, attached. $117,215.78 N/A

Components

Actual Information Description File Name
Tower Inspection and Structural Analysis

Component Description:
Structural Analysis for Primary tower
Amount:
$3,000.00

Component Description:
Site Visit for Tower Proposal split between Primary and Auxiliary towers
Amount:
$2,500.00

Component Description:
Site Visit for Tower Proposal split between Primary and Auxiliary towers
Amount:
$2,500.00

Component Description:
ERI 50363 v190729jgv2
Amount:
$3,000.00
New tower

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$800.00

Component Description:
TEP DB CI-477078 v201015jgv1
Amount:
$11,975.66

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$30,642.28

Component Description:
TEP DB SIN027156 v211230jgv2
Amount:
$603,203.35

Component Description:
TEP DB CI-520749 v210408jgv1
Amount:
$395,250.00

Component Description:
TEP DB CI-453424 v201015jgv1
Amount:
$1,000.00

Component Description:
TEP DB CI-003127 v220313jgv1
Amount:
$362,500.15

Component Description:
TEP DB 563922 v210819jgv1
Amount:
$54,167.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$2,368.42

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$20,802.63

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$16,761.18

Component Description:
TEP DB CI-003127 v220313jgv1
Amount:
$45,000.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$19,078.80

Component Description:
TEP DB CI-564765 v210831jgv1
Amount:
$679,400.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$18,500.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$4,152.63

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$78,900.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$973.68

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$47,900.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$2,521.05
Tower Inspection and Structural Analysis

Component Description:
ERI 50363 v190729jgv2
Amount:
$2,500.00

Component Description:
Site Visit for Tower Proposal split between Primary and Auxiliary towers
Amount:
$2,500.00

Component Description:
Structural analysis for auxiliary tower
Amount:
$2,500.00

Component Description:
Site Visit for Tower Proposal split between Primary and Auxiliary towers
Amount:
$2,500.00
New tower

Component Description:
TEP DB CI-564765 v210831jgv1
Amount:
$164,900.00

Component Description:
TEP DB CI-388325 v200121jgv1
Amount:
$53,500.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$2,105.26

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$15,531.58

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$7,131.58

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$18,121.05

Component Description:
TEP DB CI-380023 v191112jgv1
Amount:
$373,325.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$747.37
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
TEP DB CI-520749 v210408jgv1
Amount:
$47,900.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$18,500.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$421.05

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$2,521.05

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$38,900.00

Component Description:
TEP DB CI-003877 v220322jgv1
Amount:
$973.68

Component Description:
TEP DB CI-520749 v210408jgv1
Amount:
$8,000.00

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 $664,165.00 $452,918.50 N/A $200,545.04 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Outside Professional Services $664,165.00 $452,918.50 $200,545.04
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $7,000.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $120.00 N/A
Prepare and or review reimbursement form $2,630.00 $32,938.50 The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. $32,938.50 N/A
Other Engineering Services $190,000.00 $190,000.00 Outside Engineering Services not included in any 399 OPS sections $53,734.02 N/A
Other Legal Services $29,100.00 $29,100.00 Other Legal Services related to the station's transition to its post-Repack channel $29,100.00 N/A
Additional Field Engineering Service, 30 Days $60,000.00 $60,000.00 N/A $7,348.52 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $58,730.00 See attached / uploaded PDF file titled "KGA 111-220 v220905jgv1.pdf" $58,730.00 N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A $550.00 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $324.00 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,650.00 N/A $1,650.00 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $1,500.00 N/A $500.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $750.00 N/A $750.00 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
Project management of the transition $237,000.00 $25,000.00 It is nor realized that most engineering and legal services will not fall under Project Management so most of the PM budget has been transferred to new sections: Other Engineering Services and Other Legal Services $3,300.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $3,000.00 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,000.00 N/A $1,500.00 N/A

Components

Actual Information Description File Name
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform engineering study for new channel assignment and antenna development based on lump sum
Amount:
$7,000.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
GSB 727546 v191111jgv1
Amount:
$120.00

Component Description:
Legal advice related to changing the phase and timing of the transition
Amount:
$510.00

Component Description:
GSB 698928 v191016jgv2
Amount:
$300.00
Prepare and or review reimbursement form

Component Description:
KGA 111-175 v210331jgv1
Amount:
$75.00

Component Description:
KGA 111-219 v220816pmv1
Amount:
$60.00

Component Description:
KGA 111-81 v191018jgv1
Amount:
$371.00

Component Description:
KGA 111-87 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-92 v191018jgv1
Amount:
$465.00

Component Description:
KGA 111-106 v191018jgv1
Amount:
$125.00

Component Description:
KGA 111-201 v220209pmv1
Amount:
$1,700.00

Component Description:
KGA 111-167 v210304jgv1
Amount:
$1,150.00

Component Description:
KGA 111-103 v191018jgv1
Amount:
$225.00

Component Description:
KGA 111-193 v220104jgv1
Amount:
$1,675.00

Component Description:
KGA 111-181 v210610jgv1
Amount:
$775.00

Component Description:
KGA 111-80 v191018jgv1
Amount:
$1,722.50

Component Description:
KGA 111-120 v201008jgv1
Amount:
$450.00

Component Description:
KGA 111-200 v220104jgv1
Amount:
$950.00

Component Description:
KGA 111-148 v201216jgv1
Amount:
$350.00

Component Description:
KGA 111-178 v210610jgv1
Amount:
$925.00

Component Description:
KGA 111-203 v220314pmv1
Amount:
$175.00

Component Description:
KGA 111-173 v210304jgv1
Amount:
$325.00

Component Description:
KGA 111-214 v220523pmv1
Amount:
$450.00

Component Description:
KGA 111-212 v220523pmv1
Amount:
$5,355.00

Component Description:
KGA 111-199 v220104jgv1
Amount:
$825.00

Component Description:
KGA 111-164 v201216jgv1
Amount:
$2,000.00

Component Description:
KGA 111-139 v201008jgv1
Amount:
$25.00

Component Description:
Prepare and or review reimbursement form based on lump sum
Amount:
$2,500.00

Component Description:
KGA 111-119 v201008jgv1
Amount:
$100.00

Component Description:
KGA 111-90 v191018jgv1
Amount:
$325.00

Component Description:
KGA 111-215 v220621jgv1
Amount:
$1,630.00

Component Description:
KGA 111-96 v191018jgv1
Amount:
$2,555.00

Component Description:
KGA 111-185 v210915jgv1
Amount:
$200.00

Component Description:
KGA 111-142 v201008jgv1
Amount:
$300.00

Component Description:
KGA 111-129 v201008jgv1
Amount:
$50.00

Component Description:
KGA 111-166 v210304jgv1
Amount:
$125.00

Component Description:
KGA 111-123 v201008jgv1
Amount:
$125.00

Component Description:
KGA 111-113 v201008jgv1
Amount:
$800.00

Component Description:
KGA 111-147 v201008jgv1
Amount:
$150.00

Component Description:
KGA 111-197 v211109jgv1
Amount:
$475.00

Component Description:
KGA 111-218 v220816pmv1
Amount:
$235.00

Component Description:
KGA 111-97 v191018jgv1
Amount:
$250.00

Component Description:
KGA 111-85 v191018jgv1
Amount:
$325.00

Component Description:
KGA 111-106 v191111jgv1
Amount:
$125.00

Component Description:
KGA 111-111 v201008jgv1
Amount:
$2,150.00

Component Description:
KGA 111-206 v220314pmv1
Amount:
$320.00
Other Engineering Services

Component Description:
KGA 111-196 v211109jgv1
Amount:
$2,130.00

Component Description:
KGA 111-204 v220314pmv1
Amount:
$750.00

Component Description:
KGA 111-169 v210304jgv1
Amount:
$75.00

Component Description:
KGA 111-124 v201008jgv1
Amount:
$1,750.00

Component Description:
KGA 111-194 v211109jgv1
Amount:
$75.00

Component Description:
KGA 111-116 v201008jgv1
Amount:
$1,675.00

Component Description:
KGA 111-130 v201008jgv1
Amount:
$550.00

Component Description:
Preparation of transmitter-antenna bids for WTJX, review of bids and recommendation for award
Amount:
$7,400.00

Component Description:
R Dickinson 00118 v190517jgv1
Amount:
$1,840.00

Component Description:
Preparation of transmitter-antenna bids for WTJX, review of bids and recommendation for award
Amount:
$5,625.00

Component Description:
On site equipment inventory and facilities survey
Amount:
$7,348.52

Component Description:
KGA 111-82 v191018jgv1
Amount:
$1,775.50

Component Description:
KGA 111-102 v191018jgv1
Amount:
$800.00

Component Description:
KGA 111-174 v210331jgv1
Amount:
$450.00

Component Description:
KGA 111-86 v191018jgv1
Amount:
$1,625.00

Component Description:
KGA 111-99 v191018jgv1
Amount:
$1,300.00

Component Description:
KGA 111-159 v201216jgv1
Amount:
$2,400.00

Component Description:
KGA 111-146 v201008jgv1
Amount:
$3,325.00

Component Description:
KGA 111-93 v191018jgv1
Amount:
$1,050.00

Component Description:
KGA 111-114 v201008jgv1
Amount:
$1,625.00

Component Description:
KGA 111-210 v220523pmv1
Amount:
$175.00

Component Description:
KGA 111-183 v210915jgv1
Amount:
$250.00

Component Description:
KGA 111-191 v210915jgv1
Amount:
$350.00

Component Description:
KGA 111-155 v201216jgv1
Amount:
$400.00

Component Description:
KGA 111-109 v191111jgv1
Amount:
$300.00

Component Description:
KGA 111-132 v201008jgv1
Amount:
$1,475.00

Component Description:
KGA 111-133 v201008jgv1
Amount:
$1,025.00

Component Description:
R Dickinson 00115 v190517jgv1
Amount:
$640.00

Component Description:
KGA 111-88 v191018jgv1
Amount:
$625.00

Component Description:
KGA 111-95 v191018jgv1
Amount:
$1,325.00

Component Description:
KGA 111-105 v191018jgv1
Amount:
$200.00

Component Description:
KGA 111-151 v201216jgv1
Amount:
$3,125.00

Component Description:
KGA 111-176 v210331jgv1
Amount:
$275.00
Other Legal Services

Component Description:
Foster Garvey 2781869 v210610jgv1
Amount:
$2,009.00

Component Description:
GSB 716803 v191015jgv1
Amount:
$364.75

Component Description:
Repack legal services
Amount:
$399.00

Component Description:
Foster Garvey 2792833 v220621jgv1
Amount:
$171.00

Component Description:
GSB inv #706641 Various legal UL20190415jgv1
Amount:
$120.00

Component Description:
Foster Garvey 2817193 v220321jgv1
Amount:
$1,829.00

Component Description:
Foster Garvey 2753328 v200805jgv1
Amount:
$162.00

Component Description:
Other repack legal services
Amount:
$210.00

Component Description:
SWM 20289 v190520pmv1
Amount:
$690.00

Component Description:
Foster Garvey 2788458 v220621jgv1
Amount:
$171.00

Component Description:
Foster Garvey 2807217 v220314pmv1
Amount:
$456.00

Component Description:
Foster Garvey 2824927 v220621jgv1
Amount:
$354.00

Component Description:
Foster Garvey 2736773 v200121jgv1
Amount:
$2,508.00

Component Description:
Repack legal services
Amount:
$779.25

Component Description:
Foster Garvey 2817449 v220328jgv1
Amount:
$1,416.00

Component Description:
Other repack legal services
Amount:
$960.00

Component Description:
GSB 686991 v190520pmv1
Amount:
$150.00

Component Description:
GSB 688485 v190520pmv1
Amount:
$720.00

Component Description:
GSB 691542 v190520pmv1
Amount:
$780.00

Component Description:
GSB 720220 v191015jgv1
Amount:
$120.00

Component Description:
Repack legal services
Amount:
$360.00

Component Description:
Foster Garvey 2823053 v220621jgv1
Amount:
$472.00

Component Description:
GSB 662399 v190520pmv1
Amount:
$960.00

Component Description:
GSB 689065 v190520pmv1
Amount:
$686.50

Component Description:
GSB 696677 v190520pmv1
Amount:
$120.00

Component Description:
Foster Garvey 2751868 v200713jgv1
Amount:
$2,412.00

Component Description:
Foster Garvey 2813877 v220314pmv1
Amount:
$1,357.00

Component Description:
Repack legal services
Amount:
$690.00

Component Description:
GSB 720587 v191015jgv1
Amount:
$450.00

Component Description:
Foster Garvey 2732781 v200121jgv1
Amount:
$1,380.00

Component Description:
GSB 709558 v190520pmv1
Amount:
$90.00

Component Description:
Repack legal services
Amount:
$480.00

Component Description:
Repack legal services
Amount:
$1,942.50

Component Description:
Foster Garvey 2819662 v220513jgv1
Amount:
$1,003.00

Component Description:
Foster Garvey 2796465 v220621jgv1
Amount:
$342.00

Component Description:
GSB 694130 v190520pmv1
Amount:
$510.00

Component Description:
Other repack legal services
Amount:
$30.00

Component Description:
Smock 44824 v211207pmv2
Amount:
$42.00

Component Description:
Foster Garvey 2770274 v201216jgv1
Amount:
$162.00

Component Description:
GSB inv #704340 Various legal UL20190415jgv1
Amount:
$1,290.00

Component Description:
Foster Garvey 2802210 v211109jgv1
Amount:
$912.00
Additional Field Engineering Service, 30 Days

Component Description:
Added invoice to this component by mistake. Please reject or disregard.
Amount:
N/A

Component Description:
On site equipment inventory and facilities survey
Amount:
$7,348.52
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
KGA 111-220 v220905jgv1
Amount:
$58,730.00
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase

Component Description:
KGA 111-83 v191018jgv1
Amount:
$550.00
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Foster Garvey 2768541 v201113jgv1
Amount:
$324.00
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License 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:
Legal STA for phase change
Amount:
$150.00

Component Description:
KGA 111-78 v191018jgv1
Amount:
$1,500.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application

Component Description:
KGA 111-209 v220523pmv1
Amount:
$500.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
KGA 111-207 v220322jgv1
Amount:
$750.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition

Component Description:
KGA 111-187 v210818jgv1
Amount:
$150.00

Component Description:
KGA 111-126 v201008jgv1
Amount:
$150.00

Component Description:
KGA 111-75 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-98 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-153 v201216jgv1
Amount:
$150.00

Component Description:
KGA 111-168 v210304jgv1
Amount:
$150.00

Component Description:
KGA 111-79 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-140 v201008jgv1
Amount:
$150.00

Component Description:
KGA 111-107 v191111jgv1
Amount:
$150.00

Component Description:
KGA 111-69 v191018jgv1
Amount:
$300.00

Component Description:
KGA 111-179 v210610jgv1
Amount:
$150.00

Component Description:
KGA 111-121 v201008jgv1
Amount:
$150.00

Component Description:
Prepare schedule 387 progress report for 1Q2018
Amount:
$225.00

Component Description:
KGA 111-198 v211109jgv1
Amount:
$150.00

Component Description:
KGA 111-70 v191018jgv1
Amount:
$225.00

Component Description:
KGA 111-213 v220523pmv1
Amount:
$150.00

Component Description:
KGA 111-89 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-84 v191018jgv1
Amount:
$150.00

Component Description:
KGA 111-202 v220209pmv1
Amount:
$150.00

Component Description:
KGA 111-154 v201216jgv1
Amount:
$150.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application based on lump sum
Amount:
$3,000.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
KGA 111-208 v220523pmv1
Amount:
$1,500.00

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 $288,640.03 $314,150.03 N/A $81,159.63 N/A
Total for all systems $5,474,642.39 $4,618,116.37 N/A $3,716,821.41 N/A
Other Expenses $288,640.03 $314,150.03 $81,159.63
Gross receipts tax $25,994.60 $25,994.60 See attached / uploaded PDF file titled "WTJX 987234 v220322jgv1.pdf" $25,994.60 N/A
Equipment Delivery and Handling Charges $137,500.00 $137,500.00 See attached quote for freight from ERI for the two new towers. Based on shipping 10 open top containers 40 feet in length each with the required steel for the new towers. $23,429.60 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A N/A N/A
Non-zoning permits $27,095.43 $27,095.43 See attached / uploaded PDF files titled "DPNR 204-19 v191016jgv1.pdf" and "DPNR STT-9162021 v211019jgv1.pdf" $27,095.43 N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,535.00 N/A
AM Pattern Disturbance -- Remedy $21,050.00 $40,000.00 Required to protect patterns for two AM stations: 1) WSTA-AM located 2.50 km from WTJX site 2) WVWI-AM located 2.39 km from WTJX site N/A N/A
AM Pattern Disturbance -- Impact study $7,890.00 $15,000.00 Required to protect patterns for two AM stations: 1) WSTA-AM located 2.50 km from WTJX site 2) WVWI-AM located 2.39 km from WTJX site N/A N/A
Newspaper ad $560.00 $560.00 N/A $560.00 N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A $1,545.00 N/A
Equipment Storage $25,000.00 $25,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $5,000.00 $5,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Gross receipts tax

Component Description:
WTJX 987234 v220322jgv1
Amount:
$25,994.60
Equipment Delivery and Handling Charges

Component Description:
Crowley SMW1547423 v211222pmv2
Amount:
$1,158.61

Component Description:
Freight, shipping transmitter to St Thomas USVI
Amount:
$9,385.46

Component Description:
Jrs Towing 2494 v201229jgv1
Amount:
$175.00

Component Description:
3WY 001-70891 v210304jgv1
Amount:
$285.50

Component Description:
ERI WTJX-39008 v211019jgv2
Amount:
$4,230.00

Component Description:
Freight for Primary and Auxiliary antenna and Auxiliary Line
Amount:
$4,058.35

Component Description:
Bob Lynch 000648 v210304jgv1
Amount:
$2,421.21

Component Description:
Jampro 19330-F FRT v210326jgv1
Amount:
$1,715.47
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits

Component Description:
DPNR 204-19 v191016jgv1
Amount:
$4,210.16

Component Description:
DPNR STT-9162021 v211026jgv2
Amount:
$19,060.27

Component Description:
KGA 111-91 v191018jgv1
Amount:
$3,825.00
DTV Medical Facility Notification

Component Description:
DTV Medical Facility Notification
Amount:
$2,535.00
AM Pattern Disturbance -- Remedy Information not provided.
AM Pattern Disturbance -- Impact study Information not provided.
Newspaper ad

Component Description:
VI News 773120 v211019jgv1
Amount:
$560.00
MVPD Notification of Channel Change

Component Description:
KGA 111-77 v191018jgv1
Amount:
$1,545.00
Equipment Storage Information not provided.
Develop and air announcement of upcoming channel change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,474,642.39 $4,618,116.37 $3,716,821.41

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.

Jeffrey C Gehman

Engineering Associate


09/05/2022

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.

Jeffrey C Gehman

Engineering Associate


09/05/2022

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.

Jeffrey C Gehman

Engineering Associate


09/05/2022

Attachments

Back to Top