Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Mission Broadcasting, Inc. |
Dennis Thatcher 901 Indiana Avenue Suite 375 Wichita Falls, TX 76301 United States |
+1 (940) 228-7861 | missionbroadcasting@gmail.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Henry Gola Wiley Rein LLP |
1776 K Street, N.W. Washington, DC 20006 United States |
+1 (202) 719-7561 | hgola@wiley.law |
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 | WJET & WFXP are co-located. The initial 399 requested to share the same antenna and line; however, the azimuth patterns are directional and significantly different. Accordingly, both facilities are filing amendments to budget and operate independently. |
Question | Response |
---|---|
Sharee Station Facility ID | 65749 |
Call Sign | WJET-TV |
Type | Commercial |
Licensee Name | Nexstar Media Inc. |
Status | LICENSED |
DTS | No |
Community of License | ERIE, PA |
Pre-auction RF Channel | 28 |
Post-auction RF Channel | 28 |
Neilsen DMA | Erie |
Network Affiliation |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | QXD1U Quantum | |
Year | 2008 | |
Type | Inductive Output Tube | |
IOT Power Type | Single | |
Power Capacity | 30 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9evo-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 19.0 kW | |
Justification for New Transmitter | Existing transmitter cannot be converted to repacked channel per manufacturer. Station has greater than 10% TPO Headroom and is eligible for the 1-Step-Up Allowance. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 500 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 300.0 feet | |
Other Electrical Service | Yes | |
Description | See attached electrical quotes for new building addition. NOTE: New building addition and associated costs will be shared with WJET. | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 15 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 | 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 |
---|---|
Transmitter Site Security System |
Transmitter Site Key Card Entry and Video Surveillance |
Transmitter Building Permit |
Transmitter Building Permit |
Wiring and Signal Cabling |
Wiring and signal cabling from one building to the transmitter building and internal signal wiring |
Transmitter Electrical and Installation |
Transmitter Electrical and Installation |
Additional Transmitter Costs |
Additional transmitter costs |
Halo Ground System |
Grounding and Surge Suppression for New Transmitter Building. Shared Cost with WJET |
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? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels | N/A | |
Design power capacity in use | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Other Antenna Type | N/A | |
ERP: | 850.0 kW | |
Manufacturer | ||
Model | TFU-24DSB-E | |
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? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 930.0 kW | |
Manufacturer | ||
Model | TFU-24DSB-E/VP-R | |
Year | 2019 | |
Justification for New Antenna | Existing coaxial slot antenna is not designed to operate on repacked channel. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Additional Antenna Costs |
Additional Antenna Costs |
Section | Question | Response |
---|---|---|
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? | No | |
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: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-16DSB-E-R BB | |
Year | 2019 | |
Justification for New Antenna | An interim antenna is necessary to keep the station on air during primary antenna replacement and for the duration of the assigned phase. Licensed ERP is 850 kW but 1,000 kW will be required for replication due to lower height of interim antenna. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | 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 |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Utilize Existing |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 3 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 805 feet per run |
Name | Description |
---|---|
Additional Line |
Additional transmission line required from new building addition to base of tower. |
Transmission Line Sweep |
Sweep is required to verify that existing line measures well on new post-transition channel. |
Additional Transmission Line Components |
Additional Transmission Line Components |
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 | 550 feet per run | |
Justification for New Transmission Line | New interim transmission line is required for operation of the new interim facility since the existing line will be repurposed for post-transition operation. |
Name | Description |
---|---|
Additional Transmission Line Components |
Additional Transmission Line Components |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1033280 | |
Coordinates (NAD83) | Latitude (NAD83) | 42° 02' 25.0" N- |
Longitude (NAD83) | 080° 04' 08.0" W- | |
Overall Structure Height | 816.59 feet | |
Support Structure Height | 750.98 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 1305.10 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 01/01/1997 |
Facility ID | Call Sign | Service |
---|---|---|
65749 | WJET-TV | DTV |
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 | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Ice Bridge |
Ice bridge from new building addition to base of tower required (see attached PCI quote) |
Rerouting of Transmission Lines feeding Main Antenna |
Extend 4' Feedline to main antenna, and removal of 300' of 3' transmission line Please see Addendum to Proposal 19364-5ADD attached |
Tower Crew Weather Delay Costs |
Tower Crew Weather Delay Costs June and July 2019 |
Weather Delays, Additional Charges |
Weather Delays, Additional Charges |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 750 | |
Explanation | It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | Yes | |
Negotiation of Lease and other Matter for Shared Locations | No | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | No | |
Additional Field Engineering Service | Yes | |
Number of Days | 15 | |
Justification | It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | Yes | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Sales and Use Tax Due |
Sales and Use Tax Due |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,118,462.00 | $746,537.00 | N/A | $621,882.88 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Primary Transmitter THU9evo-12 | $1,118,462.00 | $746,537.00 | $621,882.88 | ||
Halo Ground System | $15,000.00 | $15,000.00 | N/A | $13,674.00 | N/A |
Additional Transmitter Costs | $28,158.00 | $28,158.00 | See Rohde & Schwarz quote 199622.2 | $28,158.00 | N/A |
Transmitter Electrical and Installation | $76,300.00 | $76,300.00 | See Land Communications quote 1020 | $76,300.00 | N/A |
Wiring and Signal Cabling | $5,000.00 | $5,000.00 | N/A | $325.00 | N/A |
Transmitter Building Permit | $354.00 | $354.00 | Summit Township permit fee, 50% shared cost with WJET | $354.00 | N/A |
Transmitter Site Security System | $1,650.00 | $1,650.00 | Transmitter Site Security Key Card Entry and Video Surveillance. Please see Mobilecom TX Site Security Quote attached | $1,627.50 | N/A |
Other -- Building Addition Size: 900.0 | $73,500.00 | $73,500.00 | Insufficient space in existing building for new RF systems. New building addition is required. Total costs for new building addition is $118,300; however, costs are shared with WJET. See attached Quote (Frontier General Contracting), change orders, paint | $73,467.50 | N/A |
15 Ton system | $88,400.00 | $10,125.00 | Insufficient space in existing building for new RF systems. HVAC required for new building addition. Total costs for new HVAC is 20,250; however, costs are shared with WJET. See attached Building Addition HVAC Quote (KEEP Heating & Cooling). | $10,125.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $15,600.00 | $15,000.00 | N/A | N/A | N/A |
Transformer 3 phase/480v - 500 KVA | $48,400.00 | $47,100.00 | N/A | $0.00 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | $0.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,050.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $393,650.00 | Cost reduced from $666000 to $393650; see Rohde & Schwarz quote 133636.2 | $393,650.00 | N/A |
Other Electrical Service: See attached electrical quotes for new building addition. NOTE: New building addition and associated costs will be shared with WJET. | $29,500.00 | $29,500.00 | Total electrical costs for new building addition is $59,000; however, costs are shared with WJET. See attached Building Addition Electrical Quote (Connecto Electric). | $24,201.88 | N/A |
Actual Information Description | File Name |
---|---|
Halo Ground System | |
Additional Transmitter Costs | |
Transmitter Electrical and Installation | |
Wiring and Signal Cabling | |
Transmitter Building Permit | |
Transmitter Site Security System | |
Other -- Building Addition Size: 900.0 | |
15 Ton system | |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Transformer 3 phase/480v - 500 KVA | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Other Electrical Service: See attached electrical quotes for new building addition. NOTE: New building addition and associated costs will be shared with WJET. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $270,072.00 | $239,042.00 | N/A | $216,319.00 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Interim Antenna TFU-16DSB-E-R BB | $109,480.00 | $89,715.00 | $72,445.00 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $4,005.00 | Cost reduced from $22500 to $4005; see Dielectric quote 900048CMZ-2. | $4,005.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | $62,040.00 | $62,040.00 | Cost Catalog Pricing - Waiting on quote from Dielectric; cost reduced from $185500 to $62040. See Dielectric quote 900048CMZ-2 | $62,040.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | $6,400.00 | N/A |
Primary Antenna TFU-24DSB-E/VP-R | $160,592.00 | $149,327.00 | $143,874.00 | ||
Additional Antenna Costs | $23,650.00 | $23,650.00 | See Dielectric order confirmations 1770120,1929271,1929343 and quote 1929458 | $23,638.90 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $12,017.00 | See Dielectric Quote (Quote No. DMS173-4) ELBOW COMPLEX: $10,298.00 T/L 6-75 EIA LENGTH: $1,719.00 TOTAL: $12,017.00 | $11,845.10 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $12,488.00 | See Dielectric Quote (Quote No. DMS173-4) | $12,488.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 930 kW input, directional,, elliptically or circularly polarized | $89,502.00 | $89,502.00 | See Dielectric Quote (Quote No. DMS173-4); total antenna cost $98,502 less vpol cost ($9,000) which is not reimbursable | $89,502.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | $6,400.00 | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
Sweep test of existing antenna | |
Additional Antenna Costs | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - High Power, Side Mount, basic slot antenna, 930 kW input, directional,, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $151,000.00 | $139,106.70 | N/A | $128,667.00 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Interim Transmission Line | $89,600.00 | $77,706.70 | $75,099.70 | ||
Additional Transmission Line Components | $11,500.00 | $11,500.00 | See Dielectric order confirmation 1698398 | $11,175.00 | N/A |
Rigid Transmission Line - copper, 4 1/16" | $78,100.00 | $66,206.70 | Cost reduced from $75900 to $66206.70; see Dielectric quote 900048CMZ-2 | $63,924.70 | N/A |
Primary Transmission Line | $61,400.00 | $61,400.00 | $53,567.30 | ||
Transmission Line Sweep | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
Additional Transmission Line Components | $30,000.00 | $30,000.00 | See Dielectric order confirmations | $29,117.30 | N/A |
Additional Line | $25,000.00 | $25,000.00 | Additional transmission line required from new building addition to base of tower. | $24,450.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Transmission Line Components | |
Rigid Transmission Line - copper, 4 1/16" | |
Transmission Line Sweep | Information not provided. |
Additional Transmission Line Components | |
Additional Line |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $778,690.00 | $545,738.50 | N/A | $545,660.00 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Primary Tower TOWER | $778,690.00 | $545,738.50 | $545,660.00 | ||
Ice Bridge | $59,315.00 | $59,315.00 | A new building addition is required which necessitates an ice bridge from the new building addition to the base of the tower. Total costs for new Ice Bridge and Shield is $118,630; however, costs are shared with WJET. See attached Ice Bridge Quotes PCI | $59,315.00 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $147,588.50 | See PCI quote 19350-5; proposal is WFXP 50% share of cost with WJET; see also FDH Infrastructure P19_170813_001 for modification materials; proposal is 100% cost which will be split with WJET. | $147,588.50 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $263,260.00 | Interim antenna installation- see PCI quote 19351-5; main antenna installation - see PCI quote 19364-5 | $263,260.00 | N/A |
Weather Delays, Additional Charges | $7,000.00 | $7,000.00 | See PCI Addendum to Proposal 19338-5; 50% shared cost with WJET | $6,987.00 | N/A |
Rerouting of Transmission Lines feeding Main Antenna | $39,575.00 | $39,575.00 | Extend 4' Feedline to main antenna, and removal of 300' of 3' transmission line Please see Addendum to Proposal 19364-5ADD attached | $39,575.00 | N/A |
Tower Crew Weather Delay Costs | $15,000.00 | $15,000.00 | N/A | $15,000.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $14,000.00 | See related invoices | $13,934.50 | N/A |
Actual Information Description | File Name |
---|---|
Ice Bridge | |
Major tower reinforcement/modifications | |
Tall Tower (greater than 500') | |
Weather Delays, Additional Charges | |
Rerouting of Transmission Lines feeding Main Antenna | |
Tower Crew Weather Delay Costs | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $234,420.00 | $233,005.00 | N/A | $40,570.65 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Outside Professional Services | $234,420.00 | $233,005.00 | $40,570.65 | ||
Additional Field Engineering Service, 15 Days | $81,000.00 | $81,000.00 | 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 | $2,050.00 | 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 -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 | $4,500.00 | See related invoices | $4,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | $625.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,170.00 | N/A | N/A | 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 | $2,560.00 | N/A | $2,100.00 | N/A |
Project management of the transition | $118,500.00 | $115,500.00 | N/A | $33,345.65 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 15 Days | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | Information not provided. |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $172,220.00 | $165,908.00 | N/A | $54,161.41 | N/A |
Total for all systems | $2,724,864.00 | $2,069,337.20 | N/A | $1,607,260.94 | N/A |
Other Expenses | $172,220.00 | $165,908.00 | $54,161.41 | ||
Sales and Use Tax Due | $200.00 | $200.00 | Estimated tax due | $97.65 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | Costs to develop and produce spots and crawls for viewer notifications. | N/A | N/A |
Equipment Storage | $25,000.00 | $25,000.00 | N/A | $1,595.00 | N/A |
Equipment Delivery and Handling Charges | $50,500.00 | $50,500.00 | See related invoices | $50,480.76 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $333.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $6,000.00 | N/A | $1,988.00 | N/A |
AM Pattern Disturbance -- Remedy | $21,050.00 | $20,500.00 | N/A | N/A | N/A |
Local Zoning | $500.00 | $500.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $195.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,680.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales and Use Tax Due | |
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) | Information not provided. |
Non-zoning permits | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
DTV Medical Facility Notification | |
AM Pattern Disturbance -- Remedy | Information not provided. |
Local Zoning | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
AM Pattern Disturbance -- Impact study | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,724,864.00 | $2,069,337.20 | $1,607,260.94 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
Construction of final facilities or all necessary modifications are complete. | Yes |
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. | Yes |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Dennis P. Thatcher President 10/12/2021 |
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. | Dennis P. Thatcher President 10/12/2021 |
Section | Question | Response |
---|---|---|
Submission of Final Allocation or Accounting Information Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Dennis P. Thatcher President 10/12/2021 |