Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
73130
Service:
DTV
Call Sign:
WJCT
Channel:
9 (High VHF)
File Number:
0000025124
FRN:
0001823111
Date Submitted:
11/12/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WJCT, INC.

Valerie Strickland-Smith

100 FESTIVAL PARK AVENUE

JACKSONVILLE, FL 32202

United States

+1 (904) 358-6371 vsmith@wjct.org Not-for-Profit

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Ryan Wilhour

ConsultingEngineer

Kessler and Gehman Associates, Inc.

507 NW 60 Street

Suite D

Gainesville, FL 32607

United States

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

Broadcaster Information and Transition Plan

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

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Alternate Main
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 PTCD10P1-I
Year 2007
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 2.53 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model VAXTE-6R37
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 4.8 kW
Justification for New Transmitter The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

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 Yes
Description Disconnect existing transmitter and connect new transmitter.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model PTCD10P1-I
Year 2007
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 2.53 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model VAXTE-6R37
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 4.8 kW
Justification for New Transmitter The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Disconnect existing transmitter and connect new transmitter.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Group 2 Transmitter

Group 2 Transmitter

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Top
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: 18.0 kW
Manufacturer
Model THV-6A7 C140
Year 2009

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Top
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: 18.0 kW
Manufacturer
Model THV-6A9/VP-R C140
Year 2018
Justification for New Antenna The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Trans Test 6-75

Trans Test 6-75

Elbow

Elbow

Feed Through Complex

Feed Through Complex

TLSCRs

TLSCRs

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? 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 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: 7.5 kW
Manufacturer
Model TLS-V4BB
Year 2018
Justification for New Antenna An interim antenna is necessary to keep station on the air during primary antenna replacement and for the duration of the assigned phase. Station will attempt to rent if renting is available at time of acquisition.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Other Antenna Cost

Other Antenna Cost

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1010 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep Tests

Sweep line to verify performance on assigned channel

Interim Transmission Line

Back to Top

New Transmission Line

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 20'
Other Segment Length
Number of parallel runs 1
Length 960 feet per run
Justification for New Transmission Line An interim transmission line is necessary for the interim antenna to keep station on the air during primary antenna replacement and for the duration of the assigned phase. Station will attempt to rent if renting is available at time of acquisition.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

TLSCRs

TLSCRs

Flex Line

Flex Line

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
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? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1235223
Coordinates (NAD83) Latitude (NAD83) 30° 16' 51.9" N-
Longitude (NAD83) 081° 34' 12.2" W-
Overall Structure Height 1042.97 feet
Support Structure Height 925.84 feet
Ground Elevation Above Mean Sea Level (AMSL) 7.87 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner SBA Towers II LLC
Date Constructed 01/19/2006

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
51975 WJBT FM
67243 WKSL FM
29728 WQIK-FM FM
51974 WWJK FM
73125 WJCT-FM FM

Other Types of Users

Users
Many RPU antenn

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 24
Explanation Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 24 hrs ($3,600 at $150/hr), & a new OES category has been created & funded with the money removed from PM.
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 21
Justification It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Other Engineering Services

Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 24 hrs ($3,600 at $150/hr), & a new OES category has been created & funded with the money removed from PM.

Other Legal Services

Other Legal Services

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $361,104.40 $361,104.40 N/A $264,012.54 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Primary Transmitter VAXTE-6R37 $210,348.88 $210,348.88 $136,105.02
Group 2 Transmitter $51,413.86 $51,413.86 See attached / uploaded PDF file titled "Gates US0335780 v200908jgv3.pdf" Amount comes from $125,755.53 minus Aux payments 1 ($37,170.83) and 2 ($37,170.83), then rounded down to the nearest $0.01 N/A N/A
Other Electrical Service: Disconnect existing transmitter and connect new transmitter. $25,000.00 $25,000.00 N/A $2,170.00 N/A
High VHF - Air Cooled Solid State Transmitter 4.8 kW $133,935.02 $133,935.02 See attached / uploaded PDF files titled "Gates JW30004660-1 v190620jgv1.pdf", "Gates JW30004660-2 v200115jgv1.pdf" and "Gates US0335780 v201006jgv4.pdf" $133,935.02 N/A
Auxiliary Transmitter VAXTE-6R37 $150,755.52 $150,755.52 $127,907.52
High VHF - Air Cooled Solid State Transmitter 4.8 kW $125,755.52 $125,755.52 See attached / uploaded PDF files titled "Gates JW30004660-1 v190620jgv1.pdf", "Gates JW30004660-2 v200115jgv1.pdf" and "Gates US0335780 v201006jgv4.pdf" $125,755.52 N/A
Other Electrical Service: Disconnect existing transmitter and connect new transmitter. $25,000.00 $25,000.00 N/A $2,152.00 N/A

Components

Actual Information Description File Name
Group 2 Transmitter Information not provided.
Other Electrical Service: Disconnect existing transmitter and connect new transmitter.

Component Description:
Radio Works 2026 v201102jgv2
Amount:
$2,170.00
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
Gates JW30004660-2 v200115jgv1
Amount:
$41,106.49

Component Description:
Gates JW30004660-1 v190620jgv1
Amount:
$41,106.49

Component Description:
Gates US0335780 v201006jgv4
Amount:
$51,722.04
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
Gates US0335780 v201006jgv4
Amount:
$51,413.86

Component Description:
Gates JW30004660-2 v200115jgv1
Amount:
$37,170.83

Component Description:
Gates JW30004660-1 v190620jgv1
Amount:
$37,170.83
Other Electrical Service: Disconnect existing transmitter and connect new transmitter.

Component Description:
Radio Works 2012 v201102jgv2
Amount:
$2,152.00

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $400,829.00 $383,688.00 N/A $383,048.00 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Interim Antenna TLS-V4BB $83,135.00 $67,200.00 $66,560.00
Other Antenna Cost $16,695.00 $16,695.00 N/A $16,695.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $7,545.00 See attached PDF titled "Die MAN01428 v190926jgv1.pdf" $7,545.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 See attached / uploaded PDF file titled "Die MAN01428 v190926jgv1.pdf" $5,760.00 N/A
High VHF - High Power Side Mount One Station horizontally polarized $36,560.00 $36,560.00 See attached PDF titled "Die MAN01428 v190926jgv1.pdf" $36,560.00 N/A
Primary Antenna THV-6A9/VP-R C140 $317,694.00 $316,488.00 $316,488.00
Elbow $3,856.00 $3,856.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $3,856.00 N/A
Trans Test 6-75 $2,420.00 $2,420.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $2,420.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,424.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $11,424.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 See attached / uploaded PDF file titled "Die MAN01423 v190926jgv1.pdf" $6,400.00 N/A
High VHF - High Power Top Mount One Station horizontally polarized $272,612.00 $272,612.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $272,612.00 N/A
Feed Through Complex $16,056.00 $16,056.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $16,056.00 N/A
TLSCRs $3,720.00 $3,720.00 See attached PDF titled "Die MAN01423 v190926jgv1.pdf" $3,720.00 N/A

Components

Actual Information Description File Name
Other Antenna Cost

Component Description:
Die 773001 v201112pmv1
Amount:
$16,695.00
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Die MAN01564 Int side mt bkts 45 pct pmt 2 v200212jgv1
Amount:
$3,395.25

Component Description:
Die 750019 v200330pmv1
Amount:
$754.50

Component Description:
Die MAN01428 Int side mt bkts 45 pct pmt 1 v190926jgv1
Amount:
$3,395.25
Sweep test of existing antenna

Component Description:
Invoice is being applied to another component per C Hunt 10/30/20 RFI email.
Amount:
N/A

Component Description:
Die MAN01564 Int sweep 45 pct pmt 2 v200212jgv1
Amount:
$2,880.00

Component Description:
Die MAN01428 Int sweep 45 pct pmt 1 v190926jgv1
Amount:
$2,880.00
High VHF - High Power Side Mount One Station horizontally polarized

Component Description:
Die MAN01564 Int ant 45 pct pmt 2 v200212jgv1
Amount:
$16,452.00

Component Description:
Die 750019 v200330pmv1
Amount:
$3,656.00

Component Description:
Die MAN01428 Int ant 45 pct pmt 1 v190926jgv1
Amount:
$16,452.00
Elbow

Component Description:
Die MAN01563 Prim ant elbow 45 pct pmt 2 v200212jgv1
Amount:
$1,735.20

Component Description:
Die 723032 v200220v1
Amount:
$385.60

Component Description:
Die MAN01423 Prim ant elbow 45 pct pmt 1 v190926jgv1
Amount:
$1,735.20
Trans Test 6-75

Component Description:
Die MAN01563 Prim ant trans test 45 pct pmt 2 v200212jgv1
Amount:
$1,089.00

Component Description:
Die 723032 v200220v1
Amount:
$242.00

Component Description:
Die MAN01423 Prim ant trans test 45 pct pmt 1 v190926jgv1
Amount:
$1,089.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Die 723032 v200220v1
Amount:
$1,142.40

Component Description:
Die MAN01563 Prim ant elbow complex 45 pct pmt 2 v200212jgv1
Amount:
$5,140.80

Component Description:
Die MAN01423 Prim ant elbow complex 45 pct pmt 1 v190926jgv1
Amount:
$5,140.80
Sweep test of existing antenna

Component Description:
Die MAN01563 Prim ant sweep 45 pct pmt 2 v200212jgv1
Amount:
$2,880.00

Component Description:
Die 723032 v200220v1
Amount:
$640.00

Component Description:
Die MAN01423 Prim ant sweep 45 pct pmt 1 v190926jgv1
Amount:
$2,880.00

Component Description:
Invoice is being applied to another component per C Hunt 10/30/20 RFI email.
Amount:
N/A
High VHF - High Power Top Mount One Station horizontally polarized

Component Description:
Die 723032 v200220v1
Amount:
$27,261.20

Component Description:
Die MAN01423 Prim ant 45 pct pmt 1 v190926jgv1
Amount:
$122,675.40

Component Description:
Die MAN01563 Prim ant 45 pct pmt 2 v200212jgv1
Amount:
$122,675.40
Feed Through Complex

Component Description:
Die MAN01423 Prim ant feed thru complex 45 pct pmt 1 v190926jgv1
Amount:
$7,225.20

Component Description:
Die 723032 v200220v1
Amount:
$1,605.60

Component Description:
Die MAN01563 Prim ant feed thru complex 45 pct pmt 2 v200212jgv1
Amount:
$7,225.20
TLSCRs

Component Description:
Die MAN01423 Prim ant TLSCRs 45 pct pmt 1 v190926jgv1
Amount:
$1,674.00

Component Description:
Die MAN01563 Prim ant TLSCRs 45 pct pmt 2 v200212jgv1
Amount:
$1,674.00

Component Description:
Die 723032 v200220v1
Amount:
$372.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $148,139.28 $108,027.28 N/A $91,955.26 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Interim Transmission Line $141,739.28 $101,627.28 $91,955.26
Flex Line $1,507.28 $1,507.28 See attached PDF titled "Die MAN01428 v190926jgv1.pdf" $1,356.54 N/A
TLSCRs $3,912.00 $3,912.00 See attached PDF titled "Die MAN01428 v190926jgv1.pdf" $3,520.80 N/A
Rigid Transmission Line - copper, 4 1/16" $136,320.00 $96,208.00 See attached PDF titled "Die MAN01428 v190926jgv1.pdf" $87,077.92 N/A
Primary Transmission Line $6,400.00 $6,400.00 $0.00
Sweep Tests $6,400.00 $6,400.00 N/A N/A N/A

Components

Actual Information Description File Name
Flex Line

Component Description:
Die MAN01564 Int flex line 45 pct pmt 2 v200212jgv1
Amount:
$678.27

Component Description:
Die MAN01428 Int flex line 45 pct pmt 1 v190926jgv1
Amount:
$678.27
TLSCRs

Component Description:
Die MAN01564 Int TLSCRs 45 pct pmt 2 v200212jgv1
Amount:
$1,760.40

Component Description:
Die MAN01428 Int TLSCRs 45 pct pmt 1 v190926jgv1
Amount:
$1,760.40
Rigid Transmission Line - copper, 4 1/16"

Component Description:
Die MAN01564 Int TX line 45 pct pmt 2 v200212jgv1
Amount:
$43,293.60

Component Description:
Die 750019 v200330pmv1
Amount:
$490.72

Component Description:
Die MAN01428 Int TX line 45 pct pmt 1 v190926jgv1
Amount:
$43,293.60
Sweep Tests Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $862,000.00 $1,146,525.00 N/A $654,772.50 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Primary Tower GTOWER $862,000.00 $1,146,525.00 $654,772.50
Major tower reinforcement/modifications $421,000.00 $400,000.00 N/A N/A N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $19,000.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $727,525.00 See attached / uploaded PDF file titled "Intl Twrs 20-1604 v200204jgv1.pdf" $654,772.50 N/A

Components

Actual Information Description File Name
Major tower reinforcement/modifications Information not provided.
Structural engineering tower load study for a documented tower with candelabra Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
Intl Twrs 20-1620 v200408jgv1
Amount:
$218,257.50

Component Description:
Intl Twrs 20-1651 v201001jgv1
Amount:
$218,257.50

Component Description:
Intl Twrs 20-1604 v200204jgv1
Amount:
$218,257.50

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $226,422.00 $253,345.00 N/A $50,115.85 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Outside Professional Services $226,422.00 $253,345.00 $50,115.85
Other Legal Services $10,000.00 $10,000.00 This is an estimate of the various Repack legal services that may be required during the remainder of this Phase 9 station. $300.00 N/A
Other Engineering Services $26,250.00 $26,250.00 Fewer Project Management "PM" tasks are required & Other Engineering Services "OES" are required, therefore the PM total has been reduced to 24 hrs ($3,600 at $150/hr), & a new OES category has been created & funded with the money removed from PM. $4,579.50 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 - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 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 $1,500.00 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 $2,500.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $4,250.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Additional Field Engineering Service, 21 Days $42,000.00 $42,000.00 N/A $24,641.35 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $10,995.00 The Estimated Cost includes Form 399 submissions including ongoing Actual Cost invoice prep and submission, and amendments as needed. $10,995.00 N/A
Project management of the transition $3,792.00 $29,850.00 N/A $1,350.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 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 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Other Legal Services

Component Description:
GSB 718381 v190625jgv1
Amount:
$300.00
Other Engineering Services

Component Description:
KGA 106-70 v201109jgv1
Amount:
$100.00

Component Description:
KGA 106-69 v201109jgv1
Amount:
$825.00

Component Description:
KGA 160-74 v200925jgv1
Amount:
$400.00

Component Description:
KGA inv #106-40 RF Design and Calcs UL20190207jgv1
Amount:
$79.50

Component Description:
KGA 106-64 v200818jgv1
Amount:
$1,025.00

Component Description:
KGA 160-76 v200827jgv2
Amount:
$1,475.00

Component Description:
KGA 160-75 v200925jgv1
Amount:
$675.00
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

Component Description:
KGA 160-72 v200827jgv2
Amount:
$1,500.00
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

Component Description:
KGA inv #106-32 CP app and ant develop UL20190207jgv1
Amount:
$2,500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
KGA inv #106-32 CP app and ant develop UL20190207jgv1
Amount:
$4,250.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Additional Field Engineering Service, 21 Days

Component Description:
KGA inv #106-34 RF Field Eng Srvcs UL20190228jgv1
Amount:
$21,016.35

Component Description:
KGA inv #106-31 On site survey UL20190207jgv1
Amount:
$3,625.00
RF Exposure Measurements Information not provided.
Prepare and or review reimbursement form

Component Description:
KGA 106-71 v201109jgv1
Amount:
$2,075.00

Component Description:
KGA inv #106-33 Prepare or Review 399 reimbursement form UL20190207jgv1
Amount:
$2,500.00

Component Description:
KGA 106-73 v200814jgv1
Amount:
$625.00

Component Description:
KGA 106-66 v201008jgv1
Amount:
$3,185.00

Component Description:
KGA 106-70 v200814jgv1
Amount:
$435.00

Component Description:
KGA 106-63 v200925jgv1
Amount:
$25.00

Component Description:
KGA 106-61 v200925jgv1
Amount:
$2,150.00
Project management of the transition

Component Description:
KGA inv #106-38 Form 387 2018 Q2 UL20190207jgv1
Amount:
$150.00

Component Description:
KGA inv #106-39 Form 387 2018 Q3 UL20190207jgv1
Amount:
$150.00

Component Description:
KGA 106-62 v200925jgv1
Amount:
$150.00

Component Description:
KGA 106-71 v200814jgv1
Amount:
$150.00

Component Description:
KGA inv #10635 Form 387 2018 Q3 UL20190207jgv1
Amount:
$300.00

Component Description:
KGA inv #106-36 Form 387 2017 Q4 UL20190207jgv1
Amount:
$225.00

Component Description:
KGA inv #106-37 Form 387 2018 Q1 UL20190207jgv1
Amount:
$225.00
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.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $58,550.00 $58,000.00 N/A $1,392.69 N/A
Total for all systems $2,057,044.68 $2,310,689.68 N/A $1,445,296.84 N/A
Other Expenses $58,550.00 $58,000.00 $1,392.69
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A N/A N/A
Non-zoning permits $5,000.00 $5,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $15,000.00 $15,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A $1,392.69 N/A

Components

Actual Information Description File Name
MVPD Notification of Channel Change Information not provided.
DTV Medical Facility Notification Information not provided.
Non-zoning permits Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Die 876003 v200908pmv1
Amount:
$1,392.69

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,057,044.68 $2,310,689.68 $1,445,296.84

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. 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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  3. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

  7. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


11/12/2020

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

  3. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

  4. The above-named entity acknowledges the submission of the information herein creates no obligation on the part of the government to pay any amount.

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

  8. The above-named entity acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jeffrey C Gehman

Engineering Associate


11/12/2020

Attachments

Back to Top