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

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

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

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027525
FRN:
0005795067
Facility ID:
41225
Repack Channel:
33 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/31/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FOX TELEVISION STATIONS, LLC

Joseph M. Di Scipio

400 N. CAPITOL STREET, NW

SUITE 890

WASHINGTON, DC 20001

United States

+1 (202) 824-6522 JDISCIPIO@21CF.COM Limited Liability Company

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

Dennis Wallace

Managing Partner

Meintel, Sgrignoli & Wallace, LLC

Dennis Wallace

1282 Smallwood Drive

Suite 372

Waldorf, MD 20603

United States

+1 (202) 251-7589 Dennis.Wallace@mswdtv.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 The WOFL Tower will require replacement in order to meet current structural standards. A new Aux Transmitter would be installed at Aux site. Then new main site antenna, line, and Transmitter would be installed. Narrative Attached.

Transmitters

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

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? Yes
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Innovator HX
Year 2007
Type Solid state
IOT Power Type  
Description  
Power capacity  
Solid State Cooling Air
Solid State Power Capacity 10 kw
Other Transmitter Type  

Facility ID's and Call Signs of all stations with whom the transmitter is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9EVO-8
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 10 kw
Other Transmitter Type  
Justification for New Transmitter Current aux transmitter is obsolete and manufacturer is no longer in business. Transmitter needs replacement for operation on new channel.

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) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 200.0 feet
Other Electrical Service Yes
Description Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Remove Existing Equipment

Remove Existing Equipment

Remote Control Wiring

Wire up existing remote control to new aux transmitter.

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  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DCX-2H
Year 2000
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 45 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9EVO-36
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 45 kw
Other Transmitter Type  
Justification for New Transmitter Existing transmitter is obsolete and no longer supported by its manufacturer. Thus, replacement is required. Comark IOT Quote is attached as directed by Reimbursement Contractor.

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) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 300.0 feet
Other Electrical Service Yes
Description Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Remote Control Wiring

Wire up existing remote control to new transmitter.

Removal of Existing Equipment

Removal of Existing Equipment.

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? Yes
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 32
Design power capacity in use 100.0 %
Lower Limit 518.00 MHz
Upper Limit 524.00 MHz
Other Antenna Type N/A
ERP: 227.00 kW
Manufacturer Dielectric
Model TUA-C4-10/32MSP-1-S
Year 2008

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Auxiliary Antenna

Back to Top

Other Antenna 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

Enter a list of RF channel numbers.

RF Channel Number
28
33

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Layout and Install

Layout of combiner and Installation. Develop layout and installation drawings and permit package for mechanicals.

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? No
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 single
Antenna position in stack Not in Stack
Polarization Elliptical
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: 607.00 kW
Manufacturer
Model TFU-26JTH/VP-R 06
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? No
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Type Class Full Power
Mounting Top-mount single
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: 770.00 kW
Manufacturer
Model ATW30H4-ETO-33H
Year 2017
Justification for New Antenna Existing main antenna will not work on new channel. Antenna replacement is required.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 8 3/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use Licensed Aux Site
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 6 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1450 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 8 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1500 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 8 3/16 inches
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 1500 feet per run
Justification for New Transmission Line Existing line is incorrect length for new channel. Line replacement required.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Layout

ERI Transmission Line Layout. Develop layout for new transmission line runs building/ice bridge/Tower

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Ownership Leased
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? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1040401
Coordinates (NAD83) Latitude (NAD83) 28° 34' 51.9" N-
Longitude (NAD83) 081° 04' 31.2" W-
Overall Structure Height 1605.95 feet
Support Structure Height 1602.67 feet
Ground Elevation Above Mean Sea Level (AMSL) 65.94 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 04/16/2008

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
41225 WOFL DTV
51983 WJRR FM
53457 WTKS-FM FM
54940 WRBW DTV
59976 WRUM FM
47746 WOMX-FM FM

Auxiliary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: No study needed
Tower Reinforcements Please select whether tower reinforcements are needed: No reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? 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? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1032097
Coordinates (NAD83) Latitude (NAD83) 28° 36' 14.0" N-
Longitude (NAD83) 081° 05' 10.0" W-
Overall Structure Height 1473.08 feet
Support Structure Height 1407.46 feet
Ground Elevation Above Mean Sea Level (AMSL) 62.99 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Fox Television Stations, LLC
Date Constructed 12/01/1973


Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 1473.00 feet
Justification for New Tower Existing tower will not pass structural analysis under REV G.. Modification of the tower is not considered viable solution. See attached letter and quote from ERI regarding tower replacement.

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
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 1000
Explanation Outside project management will be required for replacement tower project as well as other aspects of the transition for both the main and aux sites.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
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 No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Local Zoning Attorney Fees

Local Zoning Attorney Fees - See attached quote.

Prepare and File FCC Progress Report

Prepare and file FCC Progress Reports - see attached quote.

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 Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
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

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 $2,161,940.00 $2,113,740.00 N/A $0.00 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Primary Transmitter THU9EVO-36 $1,559,720.00 $1,524,320.00 $0.00
Removal of Existing Equipment $15,000.00 $15,000.00 Removal of existing main transmitter. N/A N/A
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter N/A N/A
Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes. $45,120.00 $45,120.00 Quote attached from Vendor for electrical installation of new transmitter. N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $15,000.00 $14,700.00 Catalog N/A N/A
Transformer 3 phase/480v - 500 KVA $47,100.00 $46,000.00 Catalog N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,434,000.00 $1,400,000.00 Catalog N/A N/A
Auxiliary Transmitter THU9EVO-8 $602,220.00 $589,420.00 $0.00
Remove Existing Equipment $15,000.00 $15,000.00 Removal of existing Aux transmitter. N/A N/A
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter. N/A N/A
Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed. $45,120.00 $45,120.00 See attached vendor quote for electrical installation of new transmitter. Aux electrical costs will be similar to main transmitter costs. N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $10,000.00 $9,800.00 Catalog N/A N/A
Transformer 3 phase/480v - 500 KVA $47,100.00 $46,000.00 Catalog N/A N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $481,500.00 $470,000.00 Catalog N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $417,750.00 $410,300.00 N/A $0.00 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Primary Antenna ATW30H4-ETO-33H $302,900.00 $295,900.00 $0.00
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $14,850.00 $14,500.00 Catalog N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $281,500.00 $275,000.00 Catalog N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 Catalog N/A N/A
Auxiliary Antenna TUA-C4-10/32MSP-1-S $114,850.00 $114,400.00 $0.00
Combiner Layout and Install $15,000.00 $15,000.00 Install combiner and interconnecting coaxial lines at Aux site. $ 2,500/Day x 6 Days. N/A N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,300.00 $13,000.00 Catalog N/A N/A
New combiner, cost per channel (without antenna) $80,000.00 $80,000.00 Catalog N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 Catalog N/A N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 227 horizontally polarized $0.00 $0.00 N/A N/A N/A

Components

Information not provided.

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 $518,375.00 $506,375.00 N/A $0.00 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Primary Transmission Line $518,375.00 $506,375.00 $0.00
Layout $11,375.00 $11,375.00 ERI Estimate for T/L layout and plan. See attached quote. N/A N/A
Rigid Transmission Line - copper, 8 3/16" $507,000.00 $495,000.00 Catalog N/A N/A
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

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 $4,180,880.00 $3,747,885.00 N/A $1,850,121.55 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Primary Tower TOWER $0.00 $0.00 $0.00
Auxiliary Tower GTOWER $205,000.00 $0.00 $0.00
Tall Tower (greater than 500') $205,000.00 $0.00 N/A N/A N/A
Primary Tower $3,975,880.00 $3,747,885.00 $1,850,121.55
New tower between 1000' and 1500' without elevator, presumptive soil conditions $3,770,880.00 $3,747,885.00 See ERI Quote Attached. Replacement of tower required due to Rev G of Structural Standard. $1,850,121.55 N/A
Tall Tower (greater than 500') $205,000.00 $0.00 Catalog N/A N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500') Information not provided.
New tower between 1000' and 1500' without elevator, presumptive soil conditions

Component Description:
ERI- Tower Corrosion Assessment
Amount:
$11,130.00

Component Description:
ERI- tower reinforcement 50% deposit
Amount:
$55,959.55

Component Description:
ERI- Tower with T bar 50% deposit- WOFL
Amount:
$1,767,032.00

Component Description:
ASM- Updated boundary survey Tower site and transmission bldg. Resubmitted to include the correct vendor quote
Amount:
$5,000.00

Component Description:
ERI- Phase 2 tower permitting 50% deposit
Amount:
$5,500.00

Component Description:
ERI- Phase 2 Tower permitting remaining 50% due.
Amount:
$5,500.00
Tall Tower (greater than 500') Information not provided.

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 $400,130.00 $437,280.00 N/A $67,301.25 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Outside Professional Services $400,130.00 $437,280.00 $67,301.25
Local Zoning Attorney Fees $55,000.00 $55,000.00 Estimate for attorneys for zoning and permitting for new tower. See attached quote from Holland & Knight. $20,111.39 N/A
Comprehensive coverage verification via field study, if needed $81,900.00 $80,000.00 Catalog $24,277.36 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $7,000.00 Catalog N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,095.00 $4,000.00 Catalog N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 Catalog N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $4,000.00 Catalog N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 Catalog N/A N/A
Prepare request for Special Temporary Authorization $1,535.00 $3,000.00 Catalog N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 Catalog N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 Catalog N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 Catalog N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 Catalog N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 Catalog N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 Catalog N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 Catalog N/A N/A
Project management of the transition $154,000.00 $150,000.00 Catalog Estimate 1,000 hours $22,912.50 N/A
Prepare and File FCC Progress Report $27,030.00 $27,030.00 Prepare and file quarterly reports. See attached vendor quote. N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,000.00 Catalog Estimate N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 New Tower N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,240.00 $50,000.00 Good Faith Estimate of environmental studies and assessments required by State of Florida for construction of new tower. $250/Hour X 200 hours N/A N/A
NEPA Section 106 environmental review, if needed $6,140.00 $6,000.00 Catalog N/A N/A
RF Exposure Measurements $20,500.00 $20,000.00 Catalog N/A N/A

Components

Actual Information Description File Name
Local Zoning Attorney Fees

Component Description:
Tower zoning variance legal fees
Amount:
$270.00

Component Description:
Tower Zoning Variance srvs 8/1/18 - 8/31/18
Amount:
$4,065.00

Component Description:
Tower Zoning Variance srvs 6/12/18 - 7/31/18
Amount:
$5,516.39

Component Description:
Tower Zoning Variance srvs 6/6/18 - 6/30/18
Amount:
$3,780.00

Component Description:
Tower Zoning Variance srvs 5/7/18 - 5/31/18
Amount:
$502.50

Component Description:
Tower zoning variance legal fees
Amount:
$472.50

Component Description:
tower zoning variance legal fees
Amount:
$5,505.00
Comprehensive coverage verification via field study, if needed

Component Description:
WOFL full site survey
Amount:
$24,277.36
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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
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 Information not provided.
Project management of the transition

Component Description:
RF consulting services- WOFL
Amount:
$22,912.50
Prepare and File FCC Progress Report 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.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
RF Exposure Measurements 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 $243,421.14 $243,158.14 N/A $1,560.00 N/A
Total for all systems $7,922,496.14 $7,458,738.14 N/A $1,918,982.80 N/A
Other Expenses $243,421.14 $243,158.14 $1,560.00
Disposal Costs (for equipment and other waste, net of any salvage value) $80,000.00 $80,000.00 Removal and disposal of old tower and guy materials, $45K. Disposal Main TX $ 20K. Disposal Aux TX $ 15K See attached vendor Quote. N/A N/A
Non-zoning permits $56,205.00 $56,205.00 Estimated building permit fee for new tower. Orange County, Florida. 1.5% of tower project total cost. ($3,747,000 x 1.5%) = $56,205. N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 Catalog N/A N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,500.00 $1,500.00 N/A N/A N/A
Equipment Storage $13,500.00 $13,500.00 On Site Cargo Container Storage for transmission line materials, tower materials, transmitter. $1,500 x 9 Months = $13,500. N/A N/A
Equipment Delivery and Handling Charges $69,368.14 $69,368.14 Tower and Guy Wire and materials delivery from Indiana to Florida per ERI. See attached ERI Freight Quote. N/A N/A
Local Zoning $5,000.00 $5,000.00 Replacement tower zoning submittals. $1,560.00 N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 Catalog N/A N/A

Components

Actual Information Description File Name
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Local Zoning

Component Description:
WOFL Special exception Fee for Communication Tower- Zoning Application
Amount:
$1,560.00
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $7,922,496.14 $7,458,738.14 $1,918,982.80

Construction Status

Back to Top
Question Response
Is construction complete? 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.

Angelo Servedio

Vice President Controller


01/31/2019

Certification

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

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

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

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

  3. The above-named entity certifies that 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).

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

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

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

  7. 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.

Angelo Servedio

Vice President Controller


01/31/2019

Attachments

Back to Top