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:
68403
Service:
DCA
Call Sign:
WTOO-CD
Channel:
22 (UHF)
File Number:
0000028850
FRN:
0024413338
Date Submitted:
07/23/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FIFTH STREET ENTERPRISES, LLC

Doing Business As: FIFTH STREET ENTERPRISES, LLC

Ron Bruno

975 Greentree Rd.

Pittsburgh, PA 15220

United States

+1 (412) 921-7577 dawn@thevideohouse.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

The Preparer is same as the reimbursement contact.

 

 

 

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 plan is for WTOO is to replace the existing channel 23 system with a new channel 22 antenna, new 1 5/8" foam line and new transmitter.

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 Retune Existing
Use Primary (Main)
Ownership Owned
Owner 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 Rohde & Schwarz
Model NV8306
Year 2011
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.9 kW

Primary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power
Other Power N/A
New Exciter Is a new exciter needed? No

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description 240V Single Phase
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size Other tons
Other Size 1 tons
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A 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.

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 NV8306
Year 2011
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 1.9 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 TMU9C
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 2.3 kW
Justification for New Transmitter A new transmitter is necessary because the existing transmitter does not have sufficient output power to drive the new, lower gain, antenna necessary due to tower structural limitations.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring Yes
Size 2 inches
Length 20.0 feet
Other Electrical Service Yes
Description The new main transmitter will require reconfiguration of the electrical service on site. The electrical work cost has been estimated based on verbal guidance from local electrical contractors.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 5 tons
Other Size N/A tons
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

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 TMU9evo-6
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 2.3 kW
Justification for New Transmitter In order to minimize disruption to the public, WTOO-CD must purchase an interim transmitter in order to avoid prolonged time off the air while the main transmitter is retuned and reconnected to the new antenna and transmission line.

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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description 240V single phase
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size Other tons
Other Size 1 tons
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? No

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Class A
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: 15.0 kW
Manufacturer
Model SWR-SWEDL8NCS/23
Year 2014

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? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Circular
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: 14.6 kW
Manufacturer
Model AL12W-22-PLC
Year 2017
Justification for New Antenna Existing antenna is a single channel antenna and is not capable of operating on the new channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? 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 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? Yes
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

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 Flexible Foam
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 250 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 Flexible Foam
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 250 feet per run
Justification for New Transmission Line Installing the new main antenna at the same height as the existing main antenna before removing the existing main antenna allows WTOO to avoid the use of an interim broadcast system.

Primary 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

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Terrain Constrained
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? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 40° 17' 24.0" N-
Longitude (NAD83) 078° 03' 46.0" W-
Overall Structure Height 161.00 feet
Support Structure Height 161.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 938.80 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Family Stations, Inc
Date Constructed 01/01/2008

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
91927 WUFR FM

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: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural Analysis

After the Mapping is complete, a structural analysis will be necessary.

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 2000
Explanation WTOO-CD does not have sufficient resource capacity and expertise in house to handle all of the Project Management related tasks necessary to facility on-time completion of the station's build by the Construction Deadline
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 No
Quantity N/A
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 No
Quantity N/A
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 Yes
Number of Days 8
Justification RF Project management of tower and transmitter installs

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 Yes
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? 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

Name Description

Additional Electrical

Additional Electrical for Transmitter

Internet

Internet Install at interim facility

Containment Wall

Environmental containment wall around transmitter

Vehicle Rentals

Required for equipment delivery.

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 $250,100.00 $214,215.00 N/A $99,565.00 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Interim Transmitter TMU9evo-6 $135,450.00 $99,565.00 $99,565.00
Other -- HVAC Service Type: C Size:1 (Other) $6,800.00 $6,800.00 N/A $6,800.00 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $90,115.00 N/A $90,115.00 N/A
Other Electrical Service: 240V single phase $2,650.00 $2,650.00 N/A $2,650.00 N/A
Primary Transmitter TMU9C $0.00 $0.00 $0.00
Primary Transmitter NV8306 $114,650.00 $114,650.00 $0.00
Other Electrical Service: 240V Single Phase $2,650.00 $2,650.00 N/A N/A N/A
Other -- HVAC Service Type: C Size:1 (Other) $6,800.00 $6,800.00 N/A $0.00 N/A
UHF and VHF - minor banding issues $105,200.00 $105,200.00 N/A N/A N/A

Components

Actual Information Description File Name
Other -- HVAC Service Type: C Size:1 (Other)

Component Description:
Griffith & Petz - HVAC - WTOO-CD 2-25-20
Amount:
$6,800.00
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Interim Transmitter Cover letter, 50% deposit invoice and full estimate- WTOO - Rohde & Schwarz 10-18-19
Amount:
$45,057.50

Component Description:
Rohde and Schwarz - Balance Due - WTOO Transmitter 12-19-19
Amount:
$45,057.50
Other Electrical Service: 240V single phase

Component Description:
Tercek Electric Invoice and Proposal - WTOO-CD 11-18-19
Amount:
$2,650.00
Other Electrical Service: 240V Single Phase Information not provided.
Other -- HVAC Service Type: C Size:1 (Other)

Component Description:
Griffith & Petz - HVAC - WTOO-CD 2-24-20
Amount:
$6,800.00
UHF and VHF - minor banding issues 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 $33,030.00 $46,400.00 N/A $35,752.40 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Primary Antenna AL12W-22-PLC $33,030.00 $46,400.00 $35,752.40
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $795.00 N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $40,000.00 The following Breakdown of costs are necessary for the new antenna: Antenna - $13,945 Labor for Install - $10,121.94 Labor for removal of existing - $3710.00 Standoff Pole and Feed Line - $9969.46 $34,957.40 There is a difference between the subtotal and the estimate costs because of the various components necessary for the rebuild of WTOO exceed the pre-determined estimate cost. There is labor needed to remove the existing and install the new antenna.Thank

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
MultiComm - WTOO-CD Antenna Sweep 4-2-20
Amount:
$795.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
MultiComm Inc - Antenna Install WTOO-CD
Amount:
$10,121.94

Component Description:
WTOO-CD - ERI Standoff Pole and Feed line 50% Invoice and Proposal 11-6-19
Amount:
$4,984.73

Component Description:
WTOO - ERI Antenna (50% - $5578) and Freight (100%- 2498.82 - submitted in Freight Section) Invoice and Proposals revised 3-30-20
Amount:
$5,578.00

Component Description:
MultiComm Inc - Removal of existing Antenna - WTOO-CD Jan 2020
Amount:
$3,710.00

Component Description:
ERI - Balance Due Invoice for Feed Line and Standoff Pole - WTOO - 11-26-19
Amount:
$4,984.73

Component Description:
Electronics Research Inc- WTOO-CD - Antenna Balance Due 4-6-20
Amount:
$5,578.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $6,000.00 $5,750.00 N/A $0.00 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Primary Transmission Line $6,000.00 $5,750.00 $0.00
Flexible Foam Transmission Line - dielectric, 1 5/8" $6,000.00 $5,750.00 N/A N/A N/A

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 $459,300.00 $437,000.00 N/A $0.00 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Primary Tower TOWER $459,300.00 $437,000.00 $0.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $400,000.00 N/A N/A N/A
Structural Analysis $12,000.00 $12,000.00 N/A 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 $487,480.00 $463,750.00 N/A $47,092.70 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Outside Professional Services $487,480.00 $463,750.00 $47,092.70
Project management of the transition $316,000.00 $300,000.00 N/A $43,292.70 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $0.00 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,400.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $650.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
Additional Field Engineering Service, 8 Days $16,000.00 $16,000.00 N/A $750.00 N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
WTOO-CD - CTA Media Productions - October 2019 Project Management
Amount:
$1,050.00

Component Description:
Project Management - Revised Invoice with date added- 7-25-19
Amount:
$20.00

Component Description:
CTA Media Productions - Project Management - Dec 2019- WTOO-CD- UPDATED
Amount:
$937.50

Component Description:
CTA Media Productions - WTOO-CD - April 2020
Amount:
$787.50

Component Description:
Project Management - July 2019
Amount:
$1,087.50

Component Description:
CTA Media Productions - Project Management WTOO- CD June 2020
Amount:
$187.50

Component Description:
CTA Media Productions - WTOO-CD May 2020
Amount:
$150.00

Component Description:
CTA Media Productions- WTOO- March 2020
Amount:
$937.50

Component Description:
Project Management
Amount:
$1,147.35

Component Description:
Technical , Consultation and Planning Services. Attended a Conference at Rohde and Schwartz on 3/6/2017 concerning the 399 re-pack documentation.
Amount:
$75.00

Component Description:
Project Management
Amount:
$1,649.85

Component Description:
Re-pack consulting and updating.
Amount:
$75.00

Component Description:
Project Management
Amount:
$1,558.55

Component Description:
Technical , Consultation and Planning Services. Three conference calls .
Amount:
$75.00

Component Description:
Project Management
Amount:
$2,386.40

Component Description:
Project Management - May 2019
Amount:
$1,312.50

Component Description:
CTA Media Productions - Project Management - November 2019 WTOO-CD
Amount:
$1,275.00

Component Description:
CTA Media Productions - WTOO -Sept 2019
Amount:
$1,087.50

Component Description:
Project Management - Month of February 2019
Amount:
$2,008.55

Component Description:
Project Management
Amount:
$1,692.45

Component Description:
Project Management
Amount:
$4,287.60

Component Description:
Project Management - June 2019
Amount:
$1,200.00

Component Description:
Project Management
Amount:
$1,431.95

Component Description:
Project Management
Amount:
$1,301.65

Component Description:
Project Management - April 2019
Amount:
$1,672.50

Component Description:
CTA Media Productions - January 2020 Project Management - WTOO-CD
Amount:
$1,162.50

Component Description:
Technical , Consultation and Planning Services. Technical , Consultation and Planning Services with Sam Hariton (Widelity).
Amount:
$75.00

Component Description:
Project Management - August 2019 WTOO
Amount:
$1,125.00

Component Description:
Davis - Project Management - Inv 2008
Amount:
$136.00

Component Description:
CTA Media Productions - WTOO-CD - Production Management - Feb 2020
Amount:
$1,050.00

Component Description:
Project Management
Amount:
$1,694.55

Component Description:
Technical , Consultation and Planning Services. Review and answering technical questions through a telephone conference call for the follow up report for the Re-pack.
Amount:
$75.00

Component Description:
CTA Media Productions - WTOO-CD March 2019
Amount:
$1,875.00

Component Description:
Project Management
Amount:
$2,204.70

Component Description:
Project Management
Amount:
$2,682.20

Component Description:
Project Management
Amount:
$1,818.40
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Preparation of engineering portion of initial FCC Application for Construction Permit for repack facility; e-filing
Amount:
$1,750.00

Component Description:
Prep of revised engineering portion of initial FCC App for Construction Permit for repack for Ch 22
Amount:
$650.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Interference study of repack for Ch 22 ; prep of engineering portion of initial FCC App for Construction Permit.
Amount:
$650.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
Additional Field Engineering Service, 8 Days

Component Description:
Tech Services to change Frequency & power - Aug 2019
Amount:
$750.00

Component Description:
In The Stix Broadband - WTOO - Jan 2020
Amount:
N/A
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.

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 $122,567.00 $121,977.00 N/A $18,482.02 N/A
Total for all systems $1,454,277.00 $1,380,392.00 N/A $200,892.12 N/A
Other Expenses $122,567.00 $121,977.00 $18,482.02
Develop and air announcement of upcoming channel change $15,000.00 $15,000.00 N/A $1,500.00 N/A
Equipment Storage $10,000.00 $10,000.00 N/A $600.00 N/A
Equipment Delivery and Handling Charges $15,000.00 $15,000.00 N/A $3,700.02 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $10,000.00 $10,000.00 N/A N/A N/A
BLM or NFS Coordination $25,000.00 $25,000.00 N/A N/A N/A
Non-zoning permits $2,500.00 $2,500.00 N/A N/A N/A
Local Zoning $5,000.00 $5,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 N/A $335.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $10,275.00 N/A
Vehicle Rentals $5,000.00 $5,000.00 N/A N/A N/A
Containment Wall $1,272.00 $1,272.00 N/A $1,272.00 N/A
Internet $212.00 $212.00 N/A $212.00 N/A
Additional Electrical $588.00 $588.00 Additional Electrical for Transmitter - WTOO-CD Dec 2019/Jan 2020 $588.00 N/A
MVPD Notification of Channel Change $20,000.00 $20,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Develop and air announcement of upcoming channel change

Component Description:
Videohouse invoice and estimate - WTOO - Develop and air announcement of channel change - July 2019
Amount:
$1,500.00
Equipment Storage

Component Description:
Pro Service Inc - WTOO-CD Transmitter Storage - Dec 2019
Amount:
$600.00
Equipment Delivery and Handling Charges

Component Description:
Procopio - Delivery Charges for WTOO Transmitter with corrected mileage
Amount:
$801.20

Component Description:
ERI - 50% Antenna and 100% freight invoice -- 3-30-20
Amount:
$2,498.82

Component Description:
Bobs Radio Service- Quote and invoice for hoisting Transmitter up to 5th Floor - Revised Cover Letter - Labor Only 2-28-20
Amount:
$400.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
BLM or NFS Coordination Information not provided.
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Form 2100 license to cover application

Component Description:
The Videohouse - License to Cover Fee - WTOO-CD 1-24-20
Amount:
$335.00
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
DTV Notification
Amount:
$6,272.00

Component Description:
DTV Notification - Revised estimate attached with invoice to cover the difference between 1st invoice and the new estimate. Additional work was completed after 1st invoice submitted, therefore revising the estimate.
Amount:
$4,003.00
Vehicle Rentals Information not provided.
Containment Wall

Component Description:
Bob's Radio Service - WTOO-CD Containment Wall - 4-7-20
Amount:
$1,272.00
Internet

Component Description:
In the Styx - WTOO-CD Revised 3-13-20
Amount:
$212.00
Additional Electrical

Component Description:
Additional Electrical needed for transmitter Dec 2019 - Jan 2020
Amount:
$588.00
MVPD Notification of Channel Change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,454,277.00 $1,380,392.00 $200,892.12

Reimbursement Status

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

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.

Ron Bruno

Manager


07/23/2020

Certification

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

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

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

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

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

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

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

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

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

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

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

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

Ron Bruno

Manager


07/23/2020

Certification

Back to Top
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.

  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 representations.

  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 all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  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 acknowledges that overpayments or payments in error must be promptly refunded to the Commission.

  6. 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.

Ron Bruno

Manager


07/23/2020

Attachments

Back to Top