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:
74112
Service:
DTV
Call Sign:
WTOG
Channel:
19 (UHF)
File Number:
0000027117
FRN:
0003475902
Date Submitted:
05/08/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

CBS OPERATIONS INC.

Doing Business As: CBS OPERATIONS INC.

Daniel G. Ryson

1725 DESALES ST NW

SUITE 501

WASHINGTON, DC 20036

United States

+1 (202) 457-4505 dryson@cbs.com Corporation

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

Daniel G Ryson

CBS

Daniel G. Ryson

1725 DeSales Street NW

Suite 501

Washington, DC 20036

United States

+1 (202) 457-4074 dryson@cbs.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. Yes
Briefly describe transition plan Temporarily move to an interim site with a broadband antenna. Install a broadband transmitter capable of operating on pre and post transition channels for use when present site is rebuilt with new antenna, transmission line, and transmitter equipment.

Transmitters

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

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 DCX
Year 2001
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 50 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? Yes
Manufacturer
Model ULXTED-80
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 50.6 kW
Justification for New Transmitter Comark will not re-tune any IOT transmitter (see Attachment 1). Proposed "upgraded" transmitter (see Attachment 15) costs more than "non-upgraded" transmitter (see Attachment 3) which is basis for reimbursement.

Primary Transmitter

Back to Top

Other Transmitter Costs

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 2 inches
Length 200.0 feet
Other Electrical Service Yes
Description 100 linear feet of 4-inch conduit.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
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 3200.0 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

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model ULXTE-60
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 30 kW
Justification for New Transmitter Interim transmitter and site required while main tower is reinforced and main site is rebuilt. Broadband PAs specified. See Statement 2.

Interim 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 150 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 100.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? 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
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use Emergency Only
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? No
Is this antenna directional? No
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: 298.0 kW
Manufacturer
Model SW-16
Year 1988

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Auxiliary (Post Transition)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
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? 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: 298.0 kW
Manufacturer
Model TFU-24DSC-R O4
Year 2019
Justification for New Antenna Existing auxiliary antenna is narrowband and not suitable for use on channel 19.

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

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Bottom
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: 550.0 kW
Manufacturer
Model TFU-30E
Year 1987

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? Yes
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? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top 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: 700.0 kW
Manufacturer
Model TFU-27ETT/VP-R O6
Year 2019
Justification for New Antenna Present owned antenna is narrowband and will not work on post-transition 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? 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 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

Name Description

Mounting Adapter

Five foot Mounting Adapter allows antenna to mount onto tower top plate.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Rent Temporary
Ownership Leased
Owner Florida West Coast Public Broadcasting, Inc.
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 12
Lower Limit 470.00 MHz
Upper Limit 713.00 MHz
Design power capacity in use 0.0 %
Other Antenna Type N/A
ERP: 417.0 kW
Manufacturer
Model TUP-05-12-60-1
Year 2006
Justification for New Antenna Renting Existing Antenna.

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? 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Test Adapter

Test adapter for detailed measurement of interim antenna and line.

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

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Backup
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1000 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Backup
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1000 feet per run
Justification for New Transmission Line Please see Statement 2.

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 Waveguide
Diameter N/A
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 1492 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
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1540 feet per run
Justification for New Transmission Line Present waveguide will not work on post-transition channel and must be removed to reduce tower windloading. (Line Length reduced from 1600 to 1540 feet after 3/2019 site survey)

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 6 1/8 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 100 feet per run
Justification for New Transmission Line Required for interconnect to interim antenna.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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

Add 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? 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? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1030952
Coordinates (NAD83) Latitude (NAD83) 27° 49' 47.1" N-
Longitude (NAD83) 082° 15' 58.3" W-
Overall Structure Height 1574.13 feet
Support Structure Height 1451.75 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.80 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers LLC
Date Constructed 02/01/2018


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 undocumented/poorly documented tower
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 N/A
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Packages

Construction drawings for tower, ground and building. Required for local permits.

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 250
Explanation Company lacks sufficient internal resources.
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 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 No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare and file Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement No
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 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

Information not provided.

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 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? 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 $2,770,760.00 $2,701,272.22 N/A $1,112,392.33 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Interim Transmitter ULXTE-60 $1,125,250.00 $1,135,082.22 $681,468.47
UHF inside RF system including switching $147,500.00 $143,500.00 Includes Attachment 21 Item C. There will also be some labor involved to install switching and transmission line. $41,065.29 N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $9,007.62 See Attachment 21, Item D $6,543.38 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $977,574.60 Includes Attachment 21 Items A,B, E and change orders shown in Attachment 22. Does not include RF Accessories, Step-Down transformer, and shipping shown elsewhere. $633,859.80 N/A
Primary Transmitter ULXTED-80 $1,645,510.00 $1,566,190.00 $430,923.86
Other -- Building Addition Size: 3200.0 $91,200.00 $91,200.00 2 story building with tiltup walls to match existing broadcast facility. Includes galvanized stairs, steel doors, and concrete block walls for separate tenant suites. See Attachments 5 and 6. N/A N/A
15 Ton system $55,800.00 $42,400.00 See Attachment 5. N/A N/A
Other Electrical Service: 100 linear feet of 4-inch conduit. $3,840.00 $3,840.00 100' L/F of 4" conduit and larger conductor to adequately bring an additional 500 KVA power needed for the new transmitters, HVAC, Air handlers, and house power. See Attachment 5. N/A N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $2,000.00 This cost includes 200 L/F of 2" conduit and conductor to adequately supply the HVAC, Airhandlers and House power. The existing power supply is inadequate for the additional power demands of the new repack equipment. See Attachment 5. N/A N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $18,400.00 Install 500 KVA transformer to support transmitter, heat exchangers and other equipment on the new repack frequency into the broadband antenna. See Attachment 5. N/A N/A
Switchgear - industrial 800 amp $38,200.00 $14,400.00 New Switchgear required accommodating additional repack equipment. This switch is used with the addition of the 500 KVA transformer installation. This space does lacks required power for multiple transmitters. See Attachment 6. N/A N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $5,480.00 Pro rata cost. See Attachment 5. N/A N/A
UHF - Liquid Cooled Solid State Transmitter 50.6 kW $1,388,470.00 $1,388,470.00 See Statement 2 and Attachment 3. Comparable IOT pricing is less expensive than solid state transmitter being proposed. $430,923.86 N/A

Components

Actual Information Description File Name
UHF inside RF system including switching

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for item C only.
Amount:
$20,952.66

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for item C only.
Amount:
$20,112.63
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items D only. (Fractional cent rounded up to assure split cost equals total invoice.)
Amount:
$3,338.62

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items D only.
Amount:
$3,204.76
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items A&B only.
Amount:
$310,446.81

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items A&B only.
Amount:
$323,412.99
Other -- Building Addition Size: 3200.0 Information not provided.
15 Ton system Information not provided.
Other Electrical Service: 100 linear feet of 4-inch conduit. Information not provided.
2" 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 50.6 kW

Component Description:
Invoice is for main transmitter down payment originally based on Attachment 2, which has since been superseded by Attachment 2A. See Statement 2.
Amount:
$430,923.86

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 $980,604.11 $511,252.11 N/A $123,759.21 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Interim Antenna TUP-05-12-60-1 $374,144.11 $123,599.11 $11,099.11
Test Adapter $4,914.11 $4,914.11 See Attachment 30 for quote. Also Includes shipping shown in invoice 237003, Attachment 33B. $4,914.11 Includes shipping.
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. $115,500.00 $112,500.00 Cost is preliminary. Still being negotiated. N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $0.00 Renting an existing but unused antenna. N/A N/A
Sweep test of existing antenna $6,730.00 $6,185.00 Please see estimates in Attachment 34 (preliminary measurement) and Attachment 36 (final measurement). $6,185.00 N/A
Primary Antenna TFU-27ETT/VP-R O6 $337,280.00 $243,078.00 $109,385.10
Mounting Adapter $25,800.00 $25,800.00 See Attachment 13 Line Item 2 $11,610.00 N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $13,583.00 See Attachment 13 Line Item 3 $6,112.35 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 See Attachment 13 - Line item 24 $2,880.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $197,295.00 See Attachment 13 Line 1 minus $29,175 for non-reimbursable V-Pol contribution. $88,782.75 N/A
Auxiliary Antenna TFU-24DSC-R O4 $269,180.00 $144,575.00 $3,275.00
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $16,425.00 See Attachment 16 Line Item 3. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19) that we're installing. N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $9,150.00 See Attachment 16 Line Item 4. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19) that we're installing. N/A N/A
Sweep test of existing antenna $6,730.00 $3,275.00 Auxiliary and Interim antenna were measured at the same time so measurement cost was split 50/50 between cost categories. See Attachment 38. $3,275.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $115,725.00 See Attachment 16 Line Item 1. This is for the comparable Dielectric TFU-16DSC-R O4 H-Pol antenna, not the upgraded (due to higher gain) Dielectric TFU-24DSC-R O4 antenna (Attachment 19) that we're installing. N/A N/A

Components

Actual Information Description File Name
Test Adapter

Component Description:
Test adapter for 7-inch line. Required to determine that WEDU antenna and transmission line are viable and do not need to be replaced.
Amount:
$4,914.11
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized Information not provided.
Sweep test of existing antenna

Component Description:
See Attachment 34 for quotation
Amount:
$2,910.00

Component Description:
Interim and Aux antenna and line were measured in the same trip so measurement cost was divided between cost categories. (Note: The company name includes an ampersand that Form won't accept.)
Amount:
$3,275.00
Mounting Adapter

Component Description:
Mounting Adapter Down Payment. See Exhibit 13 for quote.
Amount:
$11,610.00
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Elbow Complex down payment. See Attachment 13 for quote.
Amount:
$6,112.35
Sweep test of existing antenna

Component Description:
Sweep Test down payment. See Attachment 13 for quote.
Amount:
$2,880.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Primary Antenna Minus V-Pol down payment. See Attachment 13 for quote.
Amount:
$88,782.75
Side mount brackets for high 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

Component Description:
Interim and Aux antenna and line were measured in the same trip so measurement cost was divided between cost categories. (Note: The company name includes an ampersand that Form won't accept.)
Amount:
$3,275.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized 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 $901,580.00 $695,785.00 N/A $152,138.25 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Interim Transmission Line $20,200.00 $19,700.00 $0.00
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $19,700.00 N/A N/A N/A
Primary Transmission Line $534,380.00 $338,085.00 $152,138.25
Rigid Transmission Line - copper, 8 3/16" $534,380.00 $338,085.00 See Attachment 13, Line Item 4 and Attachment 39. $152,138.25 N/A
Auxiliary Transmission Line $347,000.00 $338,000.00 $0.00
Rigid Transmission Line - copper, 8 3/16" $347,000.00 $338,000.00 Widelity Cost Catalog Price N/A N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8" Information not provided.
Rigid Transmission Line - copper, 8 3/16"

Component Description:
Primary Transmission Line. See Attachments 13 and 39 for quotes.
Amount:
$152,138.25
Rigid Transmission Line - copper, 8 3/16" 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 $667,200.00 $649,500.00 N/A $0.00 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Primary Tower GTOWER $667,200.00 $649,500.00 $0.00
Tall Tower (greater than 500') $210,500.00 $205,000.00 Cost Catalog Pricing. N/A N/A
Major tower reinforcement/modifications $421,000.00 $409,500.00 Cost Catalog Pricing. N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,600.00 Cost Catalog Pricing. N/A N/A
Tower Permit Packages $9,400.00 $9,400.00 Generate construction drawings of tower, ground, and building for local permits. See Attachments 5 and 6. N/A N/A

Components

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 $98,365.00 $59,879.50 N/A $8,982.12 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Outside Professional Services $98,365.00 $59,879.50 $8,982.12
RF Exposure Measurements $21,050.00 $3,750.00 RF Exposure measurements to demonstrate RF fields are less than FCC limits. See Attachment 5. N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $167.00 See Attachment 5. N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $1,250.00 See Attachment 5. N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $1,350.00 See Attachment 5. N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,050.00 Cost Catalog Pricing. N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,312.50 Additional engineering work and Construction Permit modification was required when initial site became unavailable. See Exhibits 20, 27, and 29. $3,312.50 Unexpected loss of main and interim site. See Statement 2.
Perform engineering study for new channel assignment and antenna development $7,360.00 $5,000.00 See Attachment 5. $3,537.50 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
Project management of the transition $39,500.00 $37,500.00 Company lacks sufficient internal resources. See also Attachment 5. $2,132.12 N/A

Components

Actual Information Description File Name
RF Exposure Measurements 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.
Prepare request for Special Temporary Authorization 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

Component Description:
Preliminary Engineering for CP at Riverview-2 site.
Amount:
$1,125.00

Component Description:
Prepare CP Engineering for Riverview-1 site.
Amount:
$1,387.50

Component Description:
Complete Engineering for CP Mod back to Riverview-2 site.
Amount:
$800.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Preliminary evaluation of WEDU site suitability.
Amount:
$725.00

Component Description:
Evaluate viability of existing Riverview-2 Site.
Amount:
$1,062.50

Component Description:
Study suitability of WEDU antenna as primary. See Statement 2.
Amount:
$812.50

Component Description:
Evaluate ATC Riverview-1 antenna and site.
Amount:
$937.50
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Project management of the transition

Component Description:
Project Management.
Amount:
$2,132.12

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 $74,480.00 $68,165.00 N/A $0.00 N/A
Total for all systems $5,492,989.11 $4,685,853.83 N/A $1,397,271.91 N/A
Other Expenses $74,480.00 $68,165.00 $0.00
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $22,000.00 $22,000.00 See Attachments 2A and Exhibit 21 ($11,000 each). N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 Assorted disposal cost for equipment and other waste. For example, see Attachments 10 and 11. N/A N/A
Non-zoning permits $4,700.00 $4,700.00 N/A N/A N/A
Local Zoning $4,700.00 $4,700.00 N/A 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 $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $5,250.00 See Attachment 12. N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,492,989.11 $4,685,853.83 $1,397,271.91

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. No
Construction of final facilities or all necessary modifications are complete. No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. No

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.

Andrew J Siegel

Assistant Secretary


05/08/2019

Attachments

Back to Top