| 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 | Replace the transmitter, antenna and transmission line. Analyze and modify 222-F candelabra tower. WJXT tower at capacity. Operate interim facility at alternate-site. Share main antenna and transmission line with WCWJ. |
| 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 CD3200P2 | |
| Year | 2008 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 42 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9EVO-36 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 55 kW | |
| Justification for New Transmitter | ERP: 550 kW RMS Gain: 18.8 Azimuth Gain: 1.38 TX Line Loss: 0.814 Mask Filter Loss: 0.931 Combiner Loss: 0.933 H-pol Only TPO: 30.0 kW (THU9EVO-20) 1 Step Up: THU9EVO-24 Upgrade: THU9EVO-36 |
| 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 |
|---|---|
Remote Control |
Required Remote Control Mods |
Ceiling Structure Mods |
Structural Analysis, Structural Design & Structural Mods required to hang RF System |
Electrical |
Electrical for new WJXT Main Transmitter installation & operation |
Additional Installation Costs |
Work performed by TSG Dermac subbed TSG Rohde & Schwarz subbed Dermac & provided quote |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase | |
| Manufacturer | ||
| Model | THU9EVO-40 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 61 kW | |
| Justification for New Transmitter | No space on tower to support interim antenna. ERP: 976 kW. RMS Gain: 20.0 (multiplier) Azimuth Gain: 1.66 (multiplier) TX Line/Elbow Efficiency: 0.591 Mask Filter Efficiency: 0.931 H-pol only TPO: 53.4 kW Required: THU9EVO-36 Upgrade: THU9EVO-40 |
| 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 | Additional services required to install new transmitter at alternate site (see attached quotes for monthly lease expenses; transmitter building costs; and electrical services costs). | |
| 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 |
|---|---|
HEX Install |
Required kit for an external heat exchanger to reduce heat in the container. See Rohde & Schwarz Quote and Invoice |
Internal UPS for Exciters |
See Rohde & Schwarz Quote and Invoice |
Temp HVAC Rental |
Required for interim container prep since temperatures inside the container exceeded 120 degrees F. |
RF System |
Mask Filter, Switch, Frame, etc. See Rohde & Schwarz Quote and Invoice |
Remote Control |
Required for operation at an interim site |
RF System Decom |
Interim Transmitter and RF System Decommission |
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 main site is built-out. |
Tax |
Tax - WJXT Interim Additional Parts & services |
Split Configuration |
Transmitter split configuration kit to provide required space in in interim container. Cost is $3,950.00. See Rohde & Schwarz quote. |
| 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 | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels | N/A | |
| Design power capacity in use | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 976.0 kW | |
| Manufacturer | ||
| Model | TFU-30GTH 06 | |
| 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 | 40.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 670.0 kW | |
| Manufacturer | ||
| Model | TFU-24GTH/VP-R TC O6SP | |
| Year | 2018 | |
| Justification for New Antenna | Existing main antenna is a top-mount (candelabra) slot which cannot accommodate the post-auction channel. The proposed antenna is a broadband slot that will be shared with the WCWJ "unable to construct" post-auction facility; therefore, no upgrade costs. |
| 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? | |
| 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 |
|---|
| 18 |
| 20 |
| Name | Description |
|---|---|
Shipping |
Shipping costs: $9,800 |
Extension Pole |
MOUNTING POLE FOR TOP MOUNTING ANTENNA IN ORDER TO MAINTAIN FAA HEIGHT. |
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 | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 1 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 638.00 MHz | |
| Upper Limit | 644.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 976.0 kW | |
| Manufacturer | ||
| Model | TFU-24WB C160 | |
| Year | 2018 | |
| Justification for New Antenna | An interim antenna is necessary to keep station on air during primary antenna replacement & for duration of assigned phase. Interim facility will be located at an alternate site. The TFU-24WB cost is equivalent to a single-channel interim antenna. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 7 3/16 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | Yes | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Broadband Slot | |
| Number of Stations Supported | 2 | |
| Number of Panels/Bays | 8 | |
| Lower Limit | 195.00 MHz | |
| Upper Limit | 213.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 82.8 kW | |
| Manufacturer | ||
| Model | TLSV-8BB | |
| Year | 2018 | |
| Justification for New Antenna | The WTLV and WJXX VHF stations share an antenna on the candelabra and require an interim antenna during the WJXT/WCWJ repack in order to remain on the air as required in the lease agreement. The ERP above combines ERPs for WTLV/WJXX since shared. |
| 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? | No |
| Broadband or Single Channel? | N/A | |
| Feed Line Size | N/A | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| RF Channel Number |
|---|
| 10 |
| 13 |
| Name | Description |
|---|---|
Additional Parts |
Additional Installation Parts Inside Transmitter Building to Complete Antenna System |
| 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 | 1155 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. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 775 feet per run | |
| Justification for New Transmission Line | New broadband 4-1/16" rigid line is needed in order for the WJXX and WTLV full-service VHF facilities to operate as interim facilities during the repack build-out. This is a contractual obligation. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 7 3/16 inches | |
| Segment Length | Broadband | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 1075 feet per run | |
| Justification for New Transmission Line | An interim transmission line is necessary to keep the pre-auction station on the air during the primary antenna replacement and for the duration of the assigned phase. The Interim facility must be at an alternate site since the WJXT tower is fully loaded. |
| 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 undocumented/poorly 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 |
|---|---|
Transmission Line Bridge |
Required in order to interconnect the transmission line run from the new interim container to the existing transmission line bridge at the interim site |
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. |
Lead Based Paint Services |
Professional LBP Services are required before tower modifications are permitted. |
Interim Tower Lease |
Monthly lease expenses at alternate site (InSite Tower) to support the side-mount interim antenna, TX line and STL for up to 6 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? | Candelabra | |
| 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 | Yes | |
| 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? | No |
| ASR Number | ||
| Coordinates (NAD83) | Latitude (NAD83) | 30° 16' 25.0" N- |
| Longitude (NAD83) | 081° 33' 12.0" W- | |
| Overall Structure Height | 303.70 feet | |
| Support Structure Height | 268.90 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 15.20 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | First Coast Tower Group | |
| Date Constructed | 01/01/1985 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11893 | WJXX | DTV |
| 65046 | WTLV | DTV |
| Users |
|---|
| Two-way users |
| 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 | Candelabra |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
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. |
Remove Tegna Interim Antenna and Line |
Remove Tegna Interim Antenna and Transmission Line once no longer needed |
Existing Tower |
ASR is 1017604. The tower owner name was flagged by this application when it pre-filled so we had to manually enter. FAA & ASR required as a result of changing the top-mount antenna. |
Foundation Expansion |
Geotechnical findings indicate existing foundation loading design is not adequate to support the post-transition loads. |
| 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 | Yes | |
| 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 |
|---|---|
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 WCWJ). |
Intermod Study at Interim Site |
Tower owner requires an intermod study (see attached quote from InSite Towers, LLC) |
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 WCWJ). |
| 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 6 months. Receiver, waveguide, licensing, etc. required for interim STL. See attached STL quotes. |
Sales Tax |
Sales Tax |
Other |
Other Expenses Required for FCC Repack |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $6,647,148.62 | $3,978,867.73 | N/A | $3,935,312.03 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Interim Transmitter THU9EVO-40 | $2,805,641.64 | $2,171,471.35 | $2,169,236.35 | ||
| Split Configuration | $71,515.29 | $71,515.29 | See Rohde & Schwarz Quote No. 802-053514.0 and Invoice No. 9500094107 | $71,515.29 | N/A |
| Tax | $4,887.00 | $4,887.00 | N/A | $4,887.00 | N/A |
| Back-up Generator | $61,652.10 | $61,652.10 | Back-up Gen is shared at interim site. Cost of back-up generator is $100,750 ($95,000 Gen + $5,750 Freight); however, shared cost is $50,375 (see Diesel Service & Supply Quote No. 21294). Plus $9,155 Elec (Quote #116131.0) which equates to $59,530. | $61,652.10 | N/A |
| RF System Decom | $60,810.02 | $60,810.02 | N/A | $60,810.02 | N/A |
| Remote Control | $5,922.60 | $5,922.60 | N/A | $5,922.60 | N/A |
| RF System | $71,850.00 | $71,850.00 | Required mask filter and components | $71,850.00 | N/A |
| Temp HVAC Rental | $4,896.71 | $4,896.71 | N/A | $2,661.71 | N/A |
| Internal UPS for Exciters | $1,550.00 | $1,550.00 | N/A | $1,550.00 | N/A |
| 10 Ton system | $38,900.00 | $0.00 | See Other Electrical Service Component for HVAC and HVAC installation. | $0.00 | N/A |
| Other Electrical Service: Additional services required to install new transmitter at alternate site (see attached quotes for monthly lease expenses; transmitter building costs; and electrical services costs). | $125,285.26 | $125,285.26 | Diamond Electric services was retained by Dermac Group in order to to provide required service to new interim building (container). Dermac Group is a sub for Rohde & Schwarz.. See attached Quote (Quote Number: 116131.0) | $125,285.26 | The Sub-total is not greater than Estimated Cost. |
| Other -- Building Addition Size: 450.0 | $464,333.10 | $464,333.10 | Interim Container required to be used as interim transmitter building. 53 ft x 10 ft container. | $464,333.10 | N/A |
| Transformer 3 phase/480v - 500 KVA | $48,400.00 | $5,559.50 | N/A | $5,559.50 | N/A |
| Additional RF Components | $14,239.56 | $14,239.56 | RF Components for 2+2 cabinets to meet space requirements in interim transmitter container (building). See Rohde & Schwarz quotes for WJXT interim transmitter. | $14,239.56 | N/A |
| HEX Install | $5,200.00 | $5,200.00 | N/A | $5,200.00 | N/A |
| Switchgear - industrial 800 amp | $38,200.00 | $29,700.00 | See Rohde & Schwarz Quote Number 116131.0 | $29,700.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $1,244,070.21 | N/A | $1,244,070.21 | N/A |
| Primary Transmitter THU9EVO-36 | $3,841,506.98 | $1,807,396.38 | $1,766,075.68 | ||
| Additional Installation Costs | $298,260.53 | $298,260.53 | WJXT portion of main transmitter and RF system installation costs. See attached R&S Quotes & Invoices. | $298,260.53 | N/A |
| Electrical | $181,170.00 | $181,170.00 | See attached Diamond Electric Quote & Invoice for required electric work | $181,170.00 | N/A |
| Ceiling Structure Mods | $44,865.75 | $44,865.75 | N/A | $44,865.75 | N/A |
| Remote Control | $31,210.70 | $31,210.70 | Required remote control mods. | $0.00 | N/A |
| Other -- Building Addition Size: 900.0 | $25,000.00 | $25,000.00 | N/A | $14,890.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | $1,788,000.00 | $993,139.40 | Quote: 975,000 Upgrade: 40,000 Tax: $58,139.40 Total: $993,139.40 | $993,139.40 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $233,750.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See attached Rohde & Schwarz quote (Quote Number 802-044377.3) and attached Invoice for Taxes (Invoice Number 9500092010). $935,000.00 for transmitter + $60,626.65 for Taxes = $995,626.65. | $233,750.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Split Configuration | |
| Tax | |
| Back-up Generator | |
| RF System Decom | |
| Remote Control | |
| RF System | |
| Temp HVAC Rental | |
| Internal UPS for Exciters | |
| 10 Ton system | |
| Other Electrical Service: Additional services required to install new transmitter at alternate site (see attached quotes for monthly lease expenses; transmitter building costs; and electrical services costs). | |
| Other -- Building Addition Size: 450.0 | |
| Transformer 3 phase/480v - 500 KVA | |
| Additional RF Components | |
| HEX Install | |
| Switchgear - industrial 800 amp | |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| Additional Installation Costs | |
| Electrical | |
| Ceiling Structure Mods | |
| Remote Control | |
| Other -- Building Addition Size: 900.0 | |
| UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW | |
| UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $767,580.34 | $627,958.35 | N/A | $606,366.86 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Interim Antenna TFU-24WB C160 | $207,210.00 | $199,664.00 | $199,664.00 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $17,520.00 | See attached Dielectric Quote 700143CMZ-7. Scatter study removed from 399 as a standalone component since it is included in Line 3 of Quote 700143CMZ-7. | $17,520.00 | N/A |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $15,264.00 | See attached Dielectric Quote | $15,264.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See Dielectric Invoice 213001 and Quote 700143CMZ-7 | $6,400.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 976 kW input, directional,, elliptically or circularly polarized | $160,480.00 | $160,480.00 | See attached Dielectric Quote Number 700143CMZ-7 and Invoices. Shipping was removed from 399 as a standalone component since it is included in Dielectric Invoice Number 209020. | $160,480.00 | N/A |
| Interim Antenna TLSV-8BB | $201,520.85 | $110,783.25 | $110,783.25 | ||
| Additional Parts | $18,355.85 | $18,355.85 | See attached Rohde & Schwarz Quotes and Invoices for additional parts needed inside transmitter room in order to connect horizontal run of transmission line to existing RF System. | $18,355.85 | The Sub-total is equal to the Estimated Cost |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $2,700.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. | $2,700.00 | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $5,760.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote. | $5,760.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $13,742.40 | R&S inv #9500085393 for $16,850.36 is a duplicate and should be deleted. | $13,742.40 | R&S inv #9500085393 is a duplicate and should be denied. |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 83 kW input, directional,, horizontally polarized | $63,825.00 | $63,825.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. See attached Dielectric Quote 700521CMZ-2 and ERI Change Orders 36156 & 36156B. | $63,825.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | See lease agreement for WTLV and WJXX with respect to reimbursement for interim VHF antenna. | $6,400.00 | N/A |
| Primary Antenna TFU-24GTH/VP-R TC O6SP | $358,849.49 | $317,511.10 | $295,919.61 | ||
| Antenna adapter | $19,252.00 | $19,252.00 | $21,472 (Line 2 Quote 700142CMZ-1) and $17,032.00 (Line 29 Confirmation Order). Sum is $38,504 and 50/50 Shared amount is $19,252. | $19,252.00 | N/A |
| Extension Pole | $55,437.52 | $55,437.52 | Cost: $152,630 (Line 3 Quote 700142CMZ-1) decreased to $93,759.00 (Line 4 Confirmation Order) since pole was reduced from 37 ft to 12.5 ft. Therefore, shared cost is $46,897.50. | $46,879.50 | N/A |
| Shipping | $13,033.47 | $13,033.47 | Freight Cost: $26,066.94 ; however, it is shared cost with WCWJ therefore, cost for WJXT is $13033.47. | $0.00 | N/A |
| Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) | $18,950.00 | $20,400.00 | Cost: $17,760; however, it is shared cost with WCWJ, therefore, cost for WJXT is $8,880. See attached Dielectric Quote. See attached / uploaded PDF file titled, "Die 223008 v200324pmv1". | $20,400.00 | N/A |
| New combiner, cost per channel (without antenna) | $84,200.00 | $44,941.61 | Total Cost of Main Combiner: $84,600.00 Shared Cost of Main Combiner: $42,300.00 Shared Cost of Tax: 2,641.61 Shared expense between WJXT and WCWJ Main Facilities. See Rohde & Schwarz Quote Number 107818.2 | $44,941.61 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,200.00 | Shared expense with WCWJ | $3,200.00 | N/A |
| UHF - High Power Top Mount Two Station antenna elliptically or circularly polarized | $161,246.50 | $161,246.50 | Cost: $350,093 (Quote 700142CMZ-1). Subtract $27,600 Vpol (non-reimbursable) which equates to $322,493.00. Shared 50/50 cost equates to $161,246.50. | $161,246.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 976 kW input, directional,, elliptically or circularly polarized | |
| Additional Parts | |
| Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| New combiner, cost per channel (without antenna) | |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 83 kW input, directional,, horizontally polarized | |
| Sweep test of existing antenna | |
| Antenna adapter | |
| Extension Pole | |
| Shipping | Information not provided. |
| 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 | $945,145.00 | $475,266.30 | N/A | $468,151.04 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Interim Transmission Line | $126,325.00 | $101,487.02 | $94,371.76 | ||
| Rigid Transmission Line - copper, 4 1/16" broadband | $126,325.00 | $101,487.02 | See Dielectric quote for WJXX and WTLV combined interim facilities. | $94,371.76 | Component was not unlocked so added a new request. Please deny previous request under review in the amount of $9,437.17 and use most recent request which is based on the specified Dielectric filing guidelines. |
| Interim Transmission Line | $357,975.00 | $221,544.06 | $221,544.06 | ||
| Rigid Transmission Line - copper, 7 3/16" broadband | $357,975.00 | $221,544.06 | See Dielectric quote for WJXT interim facility | $221,544.06 | N/A |
| Primary Transmission Line | $460,845.00 | $152,235.22 | $152,235.22 | ||
| Rigid Transmission Line - copper, 8 3/16" broadband | $460,845.00 | $152,235.22 | See attached Quotes and Invoices | $152,235.22 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 4 1/16" broadband | |
| Rigid Transmission Line - copper, 7 3/16" broadband | |
| Rigid Transmission Line - copper, 8 3/16" broadband |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,762,371.52 | $1,084,329.52 | N/A | $808,535.80 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Auxiliary Tower TOWER | $669,085.44 | $417,078.65 | $254,578.65 | ||
| Transmission Line Bridge | $8,595.52 | $8,595.52 | Required in order to interconnect the transmission line run from the new interim container to the existing transmission line bridge at the interim site. | $8,595.52 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $85,434.84 | N/A | $85,434.84 | Error message indicates that Sub-total is greater than Estimated Cost; however, that is not correct. The Sub-total equals the Estimated Cost exactly. |
| Remove Interim Equipment | $150,000.00 | $150,000.00 | Interim tower must be rigged a second time after WJXT tower mods and main antenna installs are complete in order to have the interim antenna, interim line, STL dish and waveguide removed from tower and disposed. | N/A | N/A |
| Lead Based Paint Services | $9,412.50 | $9,412.50 | Professional Lead Based Paint Services are required before tower modification can be performed the repack | $9,412.50 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $12,500.00 | Shared expense with WCWJ | N/A | 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 |
| Interim Tower Lease | $93,677.42 | $93,677.42 | See attached InSite Tower LLC quote. Costs are based on leasing space on the interim tower at $8,000 per month. | $93,677.42 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $55,458.37 | N/A | $55,458.37 | N/A |
| Primary Tower TOWER | $1,093,286.08 | $667,250.87 | $553,957.15 | ||
| Existing Tower | $0.00 | $0.00 | This is just a note to state that the tower has an ASR (ASRN 1017604). The tower owner name was flagged when the 399 automatically pre-filled the ASR information. Therefore, we manually entered the data. | N/A | N/A |
| Tower Helicopter Lift | $0.00 | $0.00 | See Helicopter Site Staging Requirement component for helicopter prep required work. | $0.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $380,561.40 | Main antenna and transmission line plus contractual agreement equipment and services per-approved by the FCC. | $380,561.40 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $36,103.39 | N/A | $36,103.39 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | N/A | $5,218.75 | N/A |
| Helicopter Site Staging Requirement | $39,970.00 | $39,970.00 | See uploaded PDF files titled "WJXT Main Helicopter Pad Leveling (50% Shared Payment).pdf" & "Roberts Tree Svc 456877 v200306jgv1.pdf". Erickson requires a 200x200 clearing for lifts & the area must be clear-cut and also requires a Strong Plank Steel Mat. | $39,970.00 | N/A |
| Remove Tegna Interim Antenna and Line | $92,912.47 | $92,912.47 | Part of contractual obligation scope of work | N/A | N/A |
| Foundation Expansion | $92,103.61 | $92,103.61 | N/A | $92,103.61 | N/A |
| Actual Information Description | File Name |
|---|---|
| Transmission Line Bridge | |
| Tall Tower (greater than 500') | |
| Remove Interim Equipment | Information not provided. |
| Lead Based Paint Services | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
| Structural engineering tower load study for well documented tower | |
| Interim Tower Lease | |
| Minor tower reinforcement/modifications | |
| Existing Tower | Information not provided. |
| Tower Helicopter Lift | Information not provided. |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Major tower reinforcement/modifications | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Helicopter Site Staging Requirement | |
| Remove Tegna Interim Antenna and Line | Information not provided. |
| Foundation Expansion |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $808,122.50 | $804,465.00 | N/A | $476,988.71 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Outside Professional Services | $808,122.50 | $804,465.00 | $476,988.71 | ||
| Other Engineering Services | $417,627.50 | $417,627.50 | 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. | $406,077.50 | N/A |
| Additional Field Engineering Service, 45 Days | $90,000.00 | $90,000.00 | N/A | $26,010.00 | N/A |
| RF Exposure Measurements | $21,050.00 | $10,250.00 | Shared expense with WCWJ | $4,850.00 | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $81,900.00 | N/A | N/A | N/A |
| FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,585.00 | N/A | N/A | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,095.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,535.00 | N/A | $1,500.00 | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $6,000.00 | See attached Invoices and Quotes. | $6,000.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $14,000.00 | See attaches Invoices and Quotes | $14,000.00 | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
| Prepare and or review reimbursement form | $2,630.00 | $7,137.50 | See attached Invoices and Quotes. | $7,137.50 | N/A |
| Project management of the transition | $134,300.00 | $130,900.00 | Fewer Project Management "PM" tasks are required & Outside Engineering Services "OES" are required, therefore the PM total has been reduced to 850 hrs & a new OES category has been created & funded with the money removed from PM. | $3,757.50 | N/A |
| Osborn Engineering Main Transmitter Facility | $8,590.00 | $8,590.00 | Shared cost with WCWJ. | N/A | N/A |
| Intermod Study at Interim Site | $2,355.00 | $2,355.00 | N/A | $2,355.00 | N/A |
| Topographic Survey | $870.00 | $870.00 | Shared cost with WCWJ | N/A | N/A |
| Other Legal Services | $10,000.00 | $10,000.00 | Other Legal Services related to the DTV Repack | $5,301.21 | N/A |
| Actual Information Description | File Name |
|---|---|
| Other Engineering Services | |
| Additional Field Engineering Service, 45 Days | |
| RF Exposure Measurements | |
| Comprehensive coverage verification via field study, if needed | 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 - Negotiation of lease and other matters for shared locations | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for new channel assignment and antenna development | |
| Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
| Prepare and or review reimbursement form | |
| Project management of the transition | |
| Osborn Engineering Main Transmitter Facility | Information not provided. |
| Intermod Study at Interim Site | |
| Topographic Survey | Information not provided. |
| Other Legal Services |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $294,845.69 | $294,545.69 | N/A | $78,106.64 | N/A |
| Total for all systems | $11,225,213.67 | $7,265,432.59 | N/A | $6,373,461.08 | N/A |
| Other Expenses | $294,845.69 | $294,545.69 | $78,106.64 | ||
| DTV Medical Facility Notification | $11,550.00 | $11,250.00 | N/A | $3,275.00 | N/A |
| Other | $825.00 | $825.00 | N/A | $825.00 | N/A |
| Sales Tax | $25,000.00 | $25,000.00 | Sales Tax | $8,023.75 | N/A |
| STL System | $85,895.19 | $85,895.19 | STL required at interim site. See attached STL quotes from Vernick Technology, Inc. and Data Flow Communications. | $46,929.98 | 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 | $8,515.60 | N/A |
| Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | $8,363.81 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $59,380.50 | $59,380.50 | See attached Rohde & Schwarz Quote Number 190380.0 (WJXT 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 | $195.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| DTV Medical Facility Notification | |
| Other | |
| Sales Tax | |
| STL System | |
| MVPD Notification of Channel Change | Information not provided. |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | Information not provided. |
| Local Zoning | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $11,225,213.67 | $7,265,432.59 | $6,373,461.08 |
| Question | Response |
|---|---|
| The facility has ceased operating on its pre-auction channel. | Yes |
| Construction of final facilities or all necessary modifications are complete. | No |
| All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | No |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | William T. Godfrey , Jr. . KGA - Consulting Engineers 10/09/2020 |
| 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. . KGA - Consulting Engineers 10/09/2020 |
