Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
GRAHAM MEDIA GROUP, FLORIDA. INC. Doing Business As: GRAHAM MEDIA GROUP, FLORIDA. INC. |
James Lowery 4 BROADCAST PLACE
JACKSONVILLE, FL 32207 United States |
+1 (904) 393-9871 | jlowery@wjxt.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
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 |
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 | The WCWJ tower must be replaced due to the repack. Instead of building a new tower, it will be dismantled & WCWJ will collocate with WJXT. An interim antenna, transmitter & line are required to operate at alternate site during dismantle of WCWJ tower. |
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 | Sigma CD3140P2CF | |
Year | 2008 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 34.0 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 | ERP: 1000 kW (1st Priority Station) RMS Gain: 18.9 Azimuth Gain: 1.39 TX Line Loss: 0.812 Mask Filter Loss: 0.931 Combiner Loss: 0.933 H-pol Only TPO: 54.0 kW (THU9EVO-36) 1 Step Up: THU9EVO-40 Upgrade: THU9EVO-48 |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
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 | 900.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Additional Installation Costs |
Work performed by TSG Dermac subbed TSG Rohde & Schwarz subbed Dermac & provided quote |
Electrical |
Electrical for new WCWJ Main Transmitter installation & operation |
Switch |
Switch to Combiner Interconnect 8-3/16" 75 ohm. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase | |
Manufacturer | ||
Model | THU9EVO-24 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 37.0 kW | |
Justification for New Transmitter | A new transmitter for an interim facility at an alternate site is required to keep station on air while WCWJ tower is dismantled and for duration of the assigned phase. H-pol only TPO: 30.4 kW Required TX: THU9EVO-20 Upgrade TX: THU9EVO-24 |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 10 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 450.0 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 | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
Name | Description |
---|---|
Additional RF Components |
Required to split cabinets in order to meet spacing requirements in transmitter building. |
Back-up Generator |
A temporary generator is required at the interim site while the WCWJ tower is being dismantled. |
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? | Yes | |
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: | 863.0 kW | |
Manufacturer | ||
Model | TFU-28GTH-R 6T170 | |
Year | 2008 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Top | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 24 | |
Lower Limit | 497.00 MHz | |
Upper Limit | 509.00 MHz | |
Design power capacity in use | 60.0 % | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-24GTH/VP-R TC O6SP | |
Year | 2018 | |
Justification for New Antenna | The existing main antenna is a single channel slotted coaxial which cannot accommodate the assigned channel. The antenna is an upgrade; however, it will result in an overall system savings for the FCC since it will be shared with WJXT. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
20 |
18 |
Name | Description |
---|---|
Extension Pole |
MOUNTING POLE FOR TOP MOUNTING ANTENNA IN ORDER TO MAINTAIN FAA HEIGHT. |
Shipping |
Shipping Cost: $9,800 |
Antenna adapter |
ANTENNA WEDDING CAKE MOUNTING 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? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top 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: | 863.0 kW | |
Manufacturer | ||
Model | TFU-25ETT-R O6T170 | |
Year | 2018 | |
Justification for New Antenna | An interim antenna is necessary to keep station on the air at an alternate site while the WCWJ tower is being dismantled and while the primary antenna is built-out and throughout duration of assigned phase. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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 | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1005 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Type | Rigid | |
Diameter | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | Broadband | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1155 feet per run | |
Justification for New Transmission Line | The power rating for 7-3/16" line is not capable of handling the power required for WJXT and WCWJ shared operation. The line is considered an upgrade; however, it will result in an overall system savings since WCWJ and WJXT stations will share the costs. |
Name | Description |
---|---|
Shipping |
Shipping Cost: $9,800 |
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 | 19 ½ ' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1100 feet per run | |
Justification for New Transmission Line | Interim transmission line is necessary in order to keep WCWJ on the air during primary antenna replacement and for the duration of the assigned phase. This will be at an alternate site since the tower has to be dismantled. |
Name | Description |
---|---|
Shipping |
Shipping Cost: $5,400 |
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 | Auxiliary (Backup) | |
Description of Use | Interim Tower (InSite) | |
Ownership | Leased | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1016457 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 16' 36.0" N- |
Longitude (NAD83) | 081° 33' 57.0" W- | |
Overall Structure Height | 1001.63 feet | |
Support Structure Height | 950.78 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 25.92 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | IWG Towers Assets II, LLC | |
Date Constructed | 07/01/1988 |
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: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Remove Interim Equipment |
Interim tower must be rigged a second time after assigned phase is complete to have the interim antenna, interim line, STL dish and waveguide removed from tower and disposed. Old pre-auction top-mount antenna reinstalled for FAA height. |
Interim Tower Lease |
Monthly lease expenses at alternate site (InSite Tower) to support the top-mount interim antenna, TX line and STL for up to 21 months (see attached quote). |
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? | Terrain Constrained | |
Is this tower currently shared with any other stations? | No | |
One or more FM, AM or TV radio broadcaster(s) | N/A | |
Others Types of Users | N/A | |
Is tower documented for structural analysis? | Yes | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1025608 | |
Coordinates (NAD83) | Latitude (NAD83) | 30° 16' 37.0" N- |
Longitude (NAD83) | 081° 33' 46.0" W- | |
Overall Structure Height | 1013.77 feet | |
Support Structure Height | 944.87 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 32.81 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Graham Media Group, Florida, Inc. | |
Date Constructed | 11/15/1967 |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Terrain constrained |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Foundation Expansion |
In order to support the loading for WCWJ to collocate with WJXT on the WJXT tower, the guy wire anchor foundations must be reinforced (expanded). |
Helicopter Site Staging Requirement |
Erickson Incorporated requires a 200 x 200 ft staging area for the helicopter lift. See attached quote to clear the site. |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 945.00 feet | |
Justification for New Tower | A recent structural analysis indicates that the tower fails when changes are made that invoke EIA-222-G, such as required for this repack. The analysis states that tower cannot be upgraded to comply with the standards (see attached structural analysis). |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower Mapping |
Tower mapping cost shared with WJXT related to WCWJ moving to the WJXT tower |
Helicopter Site Staging Requirement |
See attached quotes. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat. |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 945.00 feet | |
Justification for New Tower | A recent structural analysis indicates that the tower fails when changes are made that invoke EIA-222-G, such as required for this repack. The analysis states that tower cannot be upgraded to comply with the standards (see attached structural analysis). |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | Yes |
Name | Description |
---|---|
Tower Mapping |
Tower mapping cost shared with WJXT related to WCWJ moving to the WJXT tower |
Helicopter Site Staging Requirement |
See attached quotes. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 850 | |
Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | 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 | 45 | |
Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
Name | Description |
---|---|
Environmental Impact Study |
Study conducted due to presence of visible mold in existing interim building. Building determined to be uninhabitable (shared cost with WJXT). |
Geotechnical Report |
Required for new interim transmitter building container (shared cost with WJXT). |
Intermod Study at Interim Site |
Tower owner requires an intermod study (see attached quote from InSite Towers, LLC) |
Osborn Engineering Examination of Interim Site |
Professional Services - review existing drawings, design interim transmitter building, prepare conceptual site plan layout, prepare construction documents, provide construction administration services (shared cost with WJXT). |
Osborn Engineering Main Transmitter Facility |
Professional Services - main transmitter facility site assessment consisting of on-site laser scanning of both the interior and exterior of the WJXT main transmitter facility (shared costs with WJXT). |
Other Engineering Services |
Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. |
Other Legal Services |
Other Legal Services related to the DTV Repack |
Topographic Survey |
Required for new interim transmitter building container (shared cost with WJXT). |
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development |
Prepare Engineering Portion of a First Priority Filing Window Construction Pemit Application (Unable to Construct) |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
STL System |
Microwave dish required for interim studio to transmitter link (STL) to be operated up to 21 months. Receiver, waveguide, licensing, etc. required for interim STL. See attached STL quotes. |
Sales Tax |
Sales Tax |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $4,618,480.20 | $3,450,131.18 | N/A | $2,932,713.18 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Interim Transmitter THU9EVO-24 | $2,096,958.69 | $1,576,270.67 | $1,576,270.67 | ||
Back-up Generator | $59,530.00 | $59,530.00 | Back-up generator to be shared at interim site with WCWJ and WJXT. Cost of back-up generator is $265,00; however, shared cost is $132,500 (see attached back-up generator quote from Olympian Generators) | $59,530.00 | N/A |
Additional RF Components | $567.10 | $567.10 | N/A | $567.10 | N/A |
Other -- Building Addition Size: 450.0 | $350,307.59 | $350,307.59 | Attached letter from InSite Tower (interim tower) states that new building must be provided. | $350,307.59 | N/A |
10 Ton system | $38,900.00 | $36,935.00 | N/A | $36,935.00 | N/A |
Other Electrical Service: Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes. | $88,054.00 | $88,054.00 | Jacksonville Electric Authority (JEA) services must be retained in order to modify on-site transformer to provide required service to new interim building (container). Also see attached quotes. | $88,054.00 | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $5,559.50 | N/A | $5,559.50 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $29,700.00 | N/A | $29,700.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $1,005,617.48 | Total cost minus non-reimbursable upgrade cost and non-reimbursable portion of taxes related to the upgrade. | $1,005,617.48 | N/A |
Primary Transmitter THU9EVO-48 | $2,521,521.51 | $1,873,860.51 | $1,356,442.51 | ||
Switch | $49,932.51 | $49,932.51 | Switching required in order to access dummy load and combiner. | $49,932.51 | N/A |
Electrical | $181,700.00 | $181,700.00 | N/A | $181,170.00 | N/A |
Additional Installation Costs | $240,889.00 | $240,889.00 | WCWJ portion of installation costs. See attached R&S Quote Number 189270.3. Work begins June 1, 2019 so no invoices yet. | N/A | N/A |
Other -- Building Addition Size: 900.0 | $50,000.00 | $50,000.00 | Electrical: $14,890.00 Structural Analysis: $1,570.00 Combiner Offload and storage: $8,050.00 Additional Grounding: $1,470.00 Storage Container: $1,065.00 Structural Design: $1,920.00 Structural Mods: TBD Total: TBD | $14,890.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW | $1,999,000.00 | $1,351,339.00 | Transmitter: $1,110,450.00 Installation: $240,889.00 Total: $1,351,339.00 | $1,110,450.00 | N/A |
Actual Information Description | File Name |
---|---|
Back-up Generator | |
Additional RF Components | |
Other -- Building Addition Size: 450.0 | |
10 Ton system | |
Other Electrical Service: Other electrical services will be required for transmitter building at the alternate site for the interim facility to operate while the tower is being dismantled and through the assigned phase. See lease, bldg & elec quotes. | |
Transformer 3 phase/480v - 500 KVA | |
Switchgear - industrial 800 amp | |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Switch | |
Electrical | |
Additional Installation Costs | Information not provided. |
Other -- Building Addition Size: 900.0 | |
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $661,223.50 | $554,447.11 | N/A | $481,979.57 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Interim Antenna TFU-25ETT-R O6T170 | $275,830.00 | $221,912.00 | $212,112.00 | ||
Shipping | $9,800.00 | $9,800.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $194,728.00 | See attached Dielectric Quote. | $194,728.00 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,984.00 | See attached Dielectric Quote. | $10,984.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Primary Antenna TFU-24GTH/VP-R TC O6SP | $385,393.50 | $332,535.11 | $269,867.57 | ||
Antenna adapter | $19,252.00 | $19,252.00 | Cost: $21,472; however, it is shared cost with WJXT, therefore, cost for WCWJ is $10,736. See attached Dielectric Quote. A 2nd adapter is required at a total price of $17,032 which is $8,516 to WCWJ and $8,516 to WJXT | $13,494.60 | N/A |
Shipping | $4,900.00 | $4,900.00 | Cost: $9,800; however, it is shared cost with WJXT therefore, cost for WCWJ is $4,900. See attached Dielectric Quote. | N/A | N/A |
Extension Pole | $76,315.00 | $76,315.00 | Cost: $152,630; however, it is shared cost with WJXT, therefore, cost for WCWJ is $76,315. See attached Dielectric Quote. | $55,437.52 | N/A |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $8,880.00 | Cost: $17,760; however, it is shared cost with WJXT, therefore, cost for WCWJ is $8,880. See attached Dielectric Quote. | $7,992.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $44,941.61 | Shared cost with WJXT | $44,941.61 | N/A |
Sweep test of existing antenna | $6,730.00 | $3,200.00 | Shared cost with WJXT | $2,880.00 | N/A |
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized | $175,046.50 | $175,046.50 | Cost: $350,093; however, it is shared cost with WJXT, therefore, cost for WCWJ is $175,046.50. See attached Dielectric Quote. | $145,121.84 | N/A |
Actual Information Description | File Name |
---|---|
Shipping | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
Antenna adapter | |
Shipping | Information not provided. |
Extension Pole | |
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | |
Sweep test of existing antenna | |
UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $693,345.00 | $329,471.71 | N/A | $300,008.52 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Interim Transmission Line | $227,600.00 | $167,515.51 | $162,115.51 | ||
Rigid Transmission Line - copper, 6 1/8" | $222,200.00 | $162,115.51 | See Dielectric quote for WCWJ interim facility. | $162,115.51 | N/A |
Shipping | $5,400.00 | $5,400.00 | N/A | N/A | N/A |
Primary Transmission Line | $465,745.00 | $161,956.20 | $137,893.01 | ||
Rigid Transmission Line - copper, 8 3/16" broadband | $460,845.00 | $157,056.20 | Cost: $291,274.40; however, it is shared cost with WJXT, therefore, cost for WCWJ is $145,637.20. See attached Dielectric Quote. The $22,838.00 Feed Through was erroneously omitted, so the total has been increased by 50% ($11,419.00) to $157,056.20 | $137,893.01 | N/A |
Shipping | $4,900.00 | $4,900.00 | Shipping Cost is $9,800; however, it is a shared expense with WJXT; therefore, WCWJ shipping cost is | N/A | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Shipping | Information not provided. |
Rigid Transmission Line - copper, 8 3/16" broadband | |
Shipping | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,959,718.71 | $2,346,189.71 | N/A | $797,819.57 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Auxiliary Tower TOWER | $749,100.00 | $545,000.00 | $93,022.65 | ||
Remove Interim Equipment | $200,000.00 | $200,000.00 | Interim tower must be rigged after assigned phase is complete in order to have interim antenna, line, STL & waveguide removed from tower and disposed. Old pre-auction top-mount antenna belonging to tower owner must be reinstalled to maintain FAA height. | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $100,000.00 | Shared expense with WJXT | $3,925.88 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $75,000.00 | Shared cost with WJXT | N/A | N/A |
Interim Tower Lease | $168,000.00 | $168,000.00 | See attached InSite Tower LLC quote. Costs are based on leasing space on the interim tower for 21 months at $8,000 per month. | $87,096.77 | N/A |
Structural engineering tower load study for well documented tower | $12,600.00 | $2,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $2,000.00 | N/A |
Primary Tower TOWER | $1,033,792.00 | $674,315.00 | $43,751.46 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $283,823.00 | Actual costs: $477,646 for main antenna install minus $73,300 for helicopter lift equates to $404,346. Since main antenna is shared with WJXT, the main antenna install cost for WCWJ is $202,173 (50% of $404,346). See ERI Proposal No. 20180123-851 Rev B. | N/A | N/A |
Tower Helicopter Lift | $36,350.00 | $36,350.00 | See attached ERI Proposal (Proposal No. 20180123-851 Rev B). The WJXT tower has history of using helicopter lifts since it is a complex candelabra. Shared expense with WJXT; therefore cost is $73,500. | $0.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | N/A | N/A |
Helicopter Site Staging Requirement | $37,500.00 | $37,500.00 | See attached clearing quote for $75,000. Erickson Inc. requires a 200 x 200 ft clearing for lifts and the only way to achieve this is to have the area clear-cut and also requires a Strong Plank Steel Mat. Shared expense with WJXT is $37,500. | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $200,000.00 | Costs for WCWJ tower mods are a shared expense with WJXT. | N/A | N/A |
Foundation Expansion | $91,642.00 | $91,642.00 | Quote is for $183,284. Shared expense with WJXT; therefore WCWJ cost is $91642. | $43,751.46 | N/A |
Primary Tower | $1,176,826.71 | $1,126,874.71 | $661,045.46 | ||
Tower Helicopter Lift | $655,826.71 | $655,826.71 | Instead of building a new tower, the WCWJ tower was dismantled. It was originally planned to dismantle the tower via helicopter for safety reasons; however, a gin pole was used and pricing requests such (See attached ERI quote). | $655,826.71 | N/A |
Helicopter Site Staging Requirement | $75,000.00 | $75,000.00 | Clearing required in preparation to dismantlement of the WCWJ tower (instead of building a new tower). | N/A | N/A |
New tower | $0.00 | $0.00 | Cost of new replacement tower for WCWJ is $2,586,115.00 (see ERI quote). WCWJ tower will be dismantled and WCWJ will collocate with WJXT providing significant cost-savings to the FCC. | N/A | N/A |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $371,048.00 | A recent structural analysis indicates that the tower fails when changes are made that invoke EIA-222-G. The analysis states that tower cannot be upgraded to comply with the standards. Instead of building a new tower, it will be dismantled. See ERI quote. | N/A | N/A |
Tower Mapping | $25,000.00 | $25,000.00 | N/A | $5,218.75 | N/A |
Actual Information Description | File Name |
---|---|
Remove Interim Equipment | Information not provided. |
Tall Tower (greater than 500') | |
Minor tower reinforcement/modifications | Information not provided. |
Interim Tower Lease | |
Structural engineering tower load study for well documented tower | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Tower Helicopter Lift | Information not provided. |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Helicopter Site Staging Requirement | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Foundation Expansion | |
Tower Helicopter Lift | |
Helicopter Site Staging Requirement | Information not provided. |
New tower | Information not provided. |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | Information not provided. |
Tower Mapping |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $545,095.00 | $521,625.00 | N/A | $79,431.81 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Outside Professional Services | $545,095.00 | $521,625.00 | $79,431.81 | ||
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development | $7,000.00 | $7,000.00 | Required for Unable to Construct Stations | $7,000.00 | N/A |
Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $5,599.31 | N/A |
Other Engineering Services | $97,500.00 | $97,500.00 | Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. | $57,425.00 | N/A |
Osborn Engineering Main Transmitter Facility | $8,590.00 | $8,590.00 | Shared cost with WJXT. | N/A | N/A |
Osborn Engineering Examination of Interim Site | $51,710.00 | $51,710.00 | Shared cost with WJXT. See attached Osborn Engineering quote. | N/A | N/A |
Intermod Study at Interim Site | $500.00 | $500.00 | See attached InSite Tower LLC quote for required study. Shared cost with WJXT. | N/A | N/A |
Geotechnical Report | $2,035.00 | $2,035.00 | Shared cost with WJXT | N/A | N/A |
Environmental Impact Study | $2,420.00 | $2,420.00 | Shared cost with WJXT | N/A | N/A |
Additional Field Engineering Service, 45 Days | $90,000.00 | $90,000.00 | N/A | N/A | N/A |
RF Exposure Measurements | $21,050.00 | $10,000.00 | Shared expense with WJXT | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | 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 | 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 | $1,500.00 | 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 | N/A | 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 |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | N/A | 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 | $3,250.00 | See attached Invoices and Quotes | $3,250.00 | N/A |
Project management of the transition | $134,300.00 | $127,500.00 | Fewer Project Management "PM" tasks are required & Outside Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs ($127,500 at $150/hr), & a new OES category has been created & funded with the money removed from PM. | $3,157.50 | N/A |
Topographic Survey | $870.00 | $870.00 | Shared cost with WJXT | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
First Priority Filing Window Engineering Study for New Channel Assignment and Antenna Development | |
Other Legal Services | |
Other Engineering Services | |
Osborn Engineering Main Transmitter Facility | Information not provided. |
Osborn Engineering Examination of Interim Site | Information not provided. |
Intermod Study at Interim Site | Information not provided. |
Geotechnical Report | Information not provided. |
Environmental Impact Study | Information not provided. |
Additional Field Engineering Service, 45 Days | Information not provided. |
RF Exposure Measurements | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition | |
Topographic Survey | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $217,701.13 | $217,146.13 | N/A | $16,842.35 | N/A |
Total for all systems | $9,695,563.54 | $7,419,010.84 | N/A | $4,608,795.00 | N/A |
Other Expenses | $217,701.13 | $217,146.13 | $16,842.35 | ||
Sales Tax | $8,023.75 | $8,023.75 | Sales tax on any purchases where it is charged will be added to this component, with the cost adjusted upward accordingly. | $8,023.75 | N/A |
STL System | $43,762.88 | $43,762.88 | STL required at interim site. See attached STL quotes from Vernick Technology, Inc. and Data Flow Communications. Costs are $87,525.75 ($51,930.75 + $35,595 - see attached quotes). Shared cost for WCWJ and WJXT is $43,762.75. | N/A | N/A |
MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | $6,645.10 | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $42,169.50 | $42,169.50 | See attached Rohde & Schwarz Quote Number 190379.0 (WCWJ Interim Decom) | $2,173.50 | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
STL System | Information not provided. |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
Non-zoning permits | Information not provided. |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
DTV Medical Facility Notification | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $9,695,563.54 | $7,419,010.84 | $4,608,795.00 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | No |
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. | William T Godfrey , Jr. . Consulting Engineers 05/03/2019 |
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. | William T Godfrey , Jr. . Consulting Engineers 05/03/2019 |