Skip to main content Skip to footer and contact information
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:
36504
Service:
DTV
Call Sign:
WTVF
Channel:
36 (UHF)
File Number:
0000027250
FRN:
0002710192
Date Submitted:
09/27/2021

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

SCRIPPS BROADCASTING HOLDINGS LLC

David Giles

C/O SCRIPPS MEDIA, INC.

312 WALNUT ST., 28TH FLOOR

CINCINNATI, OH 45202

United States

 +1 (513) 977-3000 DAVE.GILES@SCRIPPS.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

Ray Thurber

Vice President Engineering

SCRIPPS BROADCASTING HOLDINGS LLC

Ray Thurber

312 Walnut St.

Cincinnati, OH 45202

United States

 +1 (248) 827-9202 ray.thurber@scripps.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 WTVF must replace its main antenna and transmitter in order to move it its new channel. It will need to install interim facilities in order to be able to replace the main facility. See attached narrative for a more detailed explanation.

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-2
Year 2001
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 60 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 ULXTE-120
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 75 kW
Justification for New Transmitter Current transmitter is no longer supported by the manufacturer except for maintenance. Available parts are in very limited supply and in some cases are no longer available. Manufacturer says it cannot be re-tuned.

Primary Transmitter

Back to Top ↑

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 25 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top ↑

Other Transmitter Cost Not Listed

Name Description

Ice Bridge and Concrete Pad

Concrete pad needed for new transmitter heat exchangers and ice bridge to cover them.

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 Full Power
Mounting Top Mount
Antenna position in stack Top
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: 1000.0 kW
Manufacturer
Model ATW24HS3-ETOX-25H
Year 2012

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? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Top
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: 1000.0 kW
Manufacturer
Model ATW24HS3-ETO-36H
Year 2019
Justification for New Antenna Existing main antenna is a coaxial slot antenna that is channel specific and cannot be reused on the new channel. Though this equipment is upgraded, the upgraded equipment is less expensive than the like-for-like equipment that WTVF is entitled to install

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?
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

Tennessee Sales Tax

Tennessee Sales Tax for Antenna

Primary Antenna- Road Repairs

Road Repairs necessary for the primary antenna to be delivered

Interim Antenna

Back to Top ↑

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model ATW16H3-HSOX-36H
Year 2019
Justification for New Antenna WTVF needs to provide service from an interim antenna while replacing the main antenna for the new channel.

Interim Antenna

Back to Top ↑

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim 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 Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1170 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 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1170 feet per run
Justification for New Transmission Line Larger transmission line is needed due to the change in power handling capability as a result of the channel change. There is not enough headroom in 6-1/8" line on the new channel.

Primary Transmission Line

Back to Top ↑

Other Transmission Line Expenses Not Listed

Name Description

Tennessee Sales Tax

Tennessee Sales Tax for Transmission Line

Transmission Line System Design and Survey

Needed to determine the exact length of the line, the type and number of hangers and obstruction avoidance.

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 780 feet per run
Justification for New Transmission Line WTVF needs to provide service from an interim antenna while replacing the main antenna for the new channel. It will need new transmission line to do that.

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 ↑

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex?
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? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1041373
Coordinates (NAD83) Latitude (NAD83) 36° 16' 05.0" N-
Longitude (NAD83) 086° 47' 16.0" W-
Overall Structure Height 1178.14 feet
Support Structure Height 1011.80 feet
Ground Elevation Above Mean Sea Level (AMSL) 869.08 feet
Structure Type LTOWER - Lattice Tower
Tower Owner NewsChannel 5 Network, LLC
Date Constructed 11/01/2012


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 documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Name Description

Tennessee Sales Tax

Tennessee Sales Tax for Rigging and Tower Equipment

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 595
Explanation Project manager needed to manage all work at transmitter site required to transition to new channel (both the main and interim facilities). With the size of the current engineering staff, WTVF cannot spare personnel to ensure these tasks are completed.
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 Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
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 Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements 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

Site Survey

GatesAir performed a site survey to access changes to facility as necessary to transition to new channel including, power and HVAC requirements, available transmitter room space and existing antenna and transmission line RF characteristics at new channel.

Tennessee Sales Tax

Tennessee Sales Tax on Professional Serivces

Other Expenses

Back to Top ↑
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application 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

Name Description

Digital Translator Antenna Dismantle and Install

Digital Translator Antenna Dismantle and Install

Employee Time

Time needed by Scripps corporate and WTVF employees to work on the transition to a new channel.

In-Building Deconstruction

Work necessary to disassemble and remove existing transmitter, beam supplies, step starts, heat exchangers and mask filter.

Tennessee Sales Tax

Tennessee Sales Tax on Other Expenses

VSWR Sweep of the Operating Channels

VSWR Sweep of the Operating Channels

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 $2,767,421.66 $2,337,796.65 N/A $1,736,125.19 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Primary Transmitter ULXTE-120 $2,767,421.66 $2,337,796.65 $1,736,125.19
25 Ton system $91,500.00 $57,113.00 See attached justification for the HVAC unit. $57,113.00 N/A
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor. $49,456.00 $49,456.00 see Estimated Cost Justification WTVF-110-1st Primary Transmitter - Other Electrical Service v0 $14,841.50 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $9,886.50 Please see E.W. Scripps WTVF PowerTek LLC REVISED 20180712 Transformer Budget Revision and Cost Breakdown and associated allocation $9,886.50 N/A
Switchgear - industrial 800 amp $38,200.00 $0.00 included in Other Electrical Service estimated cost $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW $1,999,000.00 $1,668,875.49 Estimated Cost Justification WTVF-110-1st Primary Transmitter - UHF Liquid Cooled Solid State, 68.5 -75 kW V0 $1,101,818.53 N/A
Ice Bridge and Concrete Pad $28,548.00 $28,548.00 N/A $28,548.00 N/A
UHF - Liquid Cooled Solid State Transmitter 62.9 kW $523,917.66 $523,917.66 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $523,917.66 N/A

Components

Actual Information Description File Name
25 Ton system

Component Description:
HVAC unit for transmitter site
Amount:
$30,000.00

Component Description:
Application for Payment
Amount:
$27,113.00
Other Electrical Service: Necessary conduit, wiring and fuse disconnects as quoted by electrical contractor.

Component Description:
Electrical Service
Amount:
$14,841.50
Transformer 3 phase/480v - 300 KVA

Component Description:
Transformer
Amount:
$9,886.50
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW

Component Description:
A. Transmitter
Amount:
$504,005.66

Component Description:
ULXTE-100
Amount:
$114,533.49

Component Description:
Invoice should not have been submitted
Amount:
N/A

Component Description:
ULXTE-100 Transmitter
Amount:
$18,526.43

Component Description:
invoice moved to correct category
Amount:
N/A

Component Description:
Transmitter
Amount:
$464,752.95
Ice Bridge and Concrete Pad

Component Description:
Contract-Ice Bridge addition
Amount:
$28,548.00
UHF - Liquid Cooled Solid State Transmitter 62.9 kW

Component Description:
SNMP Manager for V5 ARC Plus Touch
Amount:
$539.00

Component Description:
Gates Air WTVF Transmitter 1st installment. Per the note upon review, we are requesting 1/3rd of the $1,495,951.98.
Amount:
$498,650.66

Component Description:
In accordance with our quotation dated July 12, 2018
Amount:
$24,728.00

Cost Information

Back to Top ↑

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $558,959.45 $480,738.47 N/A $480,738.47 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Interim Antenna ATW16H3-HSOX-36H $224,229.45 $213,708.95 $213,708.95
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $3,500.00 Please see WTVF Pattern Scatter Analysis Revision Justification Cover Letter $3,500.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $10,352.00 Please see Estimated Cost Justification WTVF-280-Interim Antenna - Side Mount Brackets (Custom) v0 $10,352.00 N/A
Sweep test of existing antenna $6,730.00 $10,767.50 see Estimated Cost Justification WTVF-280-Interim Antenna - Sweep Test v0 $10,767.50 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized $31,589.45 $31,589.45 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see Estimated Cost Justification WTVF-280-Interim Antenna - UHF High Power Side Mount, H-POL v0 $31,589.45 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized $52,500.00 $52,500.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see attached ERI Proposal 20170627-949 $52,500.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized $105,000.00 $105,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see attached ERI Proposal 20170627-949 $105,000.00 N/A
Primary Antenna ATW24HS3-ETO-36H $334,730.00 $267,029.52 $267,029.52
Primary Antenna- Road Repairs $38,500.00 $38,500.00 Please see James Moseley DBA J C Paving Estimate #09132018 $38,500.00 N/A
Tennessee Sales Tax $0.00 $0.00 This cost has been allocated to the 399 budget category for the equipment or work taxed. $0.00 N/A
Sweep test of existing antenna $6,730.00 $6,678.84 See Estimated Cost Justification WTVF-210-Primary Antenna - Sweep Test V0 $6,678.84 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $221,850.68 See Estimated Cost Justification WTVF-210-Primary Antenna - UHF High Power Top Mount, E-POL V0 $221,850.68 N/A

Components

Actual Information Description File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)

Component Description:
ANTENNA SCATTERING STUDY
Amount:
$3,500.00
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
WTVF-28-Interim Antenna - Side Mount Brackets (Custom)
Amount:
$2,880.00

Component Description:
WTVF-280-Interim Antenna - Side Mount Brackets (Custom)
Amount:
$2,880.00

Component Description:
WTVF-280-Interim Antenna - Side Mount Brackets (Custom)
Amount:
$2,880.00

Component Description:
WTVF-280-Interim Antenna - Side Mount Brackets (Custom)
Amount:
$1,712.00
Sweep test of existing antenna

Component Description:
WTVF-280-Interim Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
WTVF-280-Interim Antenna - Sweep Test
Amount:
$1,142.50

Component Description:
WTVF-280-Interim Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
WTVF-280-Interim Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
Overnight climb on WTVF tower
Amount:
$4,000.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, horizontally polarized

Component Description:
Interim Antenna System
Amount:
$31,589.45
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized

Component Description:
Interim Antenna System ATW16H3-HSOX-36H
Amount:
$52,500.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, horizontally polarized

Component Description:
ATW16H3-HSOX-36H
Amount:
$52,500.00

Component Description:
ATW16H3-HSOX-36H
Amount:
$52,500.00
Primary Antenna- Road Repairs

Component Description:
Road Repairs
Amount:
$38,500.00

Component Description:
PAVING PROJECT
Amount:
$38,500.00
Tennessee Sales Tax Information not provided.
Sweep test of existing antenna

Component Description:
WTVF-210-Primary Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
WTVF-210-Primary Antenna - Sweep Test
Amount:
$1,053.84

Component Description:
WTVF-210-Primary Antenna - Sweep Test
Amount:
$1,875.00

Component Description:
WTVF-210-Primary Antenna - Sweep Test
Amount:
$1,875.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
ATW24HS3-ETO-36H
Amount:
$61,908.00

Component Description:
Antenna and Installation
Amount:
$61,908.00

Component Description:
ANTENNA ATW24HS3-ETO-36H
Amount:
$61,908.00

Component Description:
ANTENNA
Amount:
$36,126.68

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 $505,610.00 $481,738.64 N/A $472,272.86 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Interim Transmission Line $157,560.00 $134,243.60 $134,243.60
Rigid Transmission Line - copper, 6 1/8" $157,560.00 $134,243.60 per Lester Bach review 5.17.2021 $134,243.60 N/A
Primary Transmission Line $348,050.00 $347,495.04 $338,029.26
Transmission Line System Design and Survey $8,750.00 $8,750.00 N/A N/A N/A
Tennessee Sales Tax $0.00 $0.00 This cost has been allocated to the 399 budget category for the equipment or work taxed. $0.00 N/A
Rigid Transmission Line - copper, 7 3/16" $339,300.00 $338,745.04 See Estimated Cost Justification WTVF-310-Primary Transmission Line Rigid Copper V1 $338,029.26 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 6 1/8"

Component Description:
WTVF-380-Interim Transmission Line - 6 1/8" Rigid Copper
Amount:
$5,737.20

Component Description:
MACXLINE 6 1/8" 75 OHM CUSTOM SECTION
Amount:
$2,001.79

Component Description:
WTVF-380-Interim Transmission Line - 6 1/8" Rigid Copper
Amount:
$35,539.63

Component Description:
WTVF-380-Interim Transmission Line - 6 1/8" Rigid Copper
Amount:
$21,124.17

Component Description:
WTVF-380-Interim Transmission Line - 6 1/8"" Rigid Copper
Amount:
$35,539.63

Component Description:
WTVF-380-Interim Transmission Line - 6 1/8"" Rigid Copper
Amount:
$34,301.18
Transmission Line System Design and Survey Information not provided.
Tennessee Sales Tax Information not provided.
Rigid Transmission Line - copper, 7 3/16"

Component Description:
WTVF-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$90,429.61

Component Description:
WTVF-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$52,054.72

Component Description:
FREIGHT COST
Amount:
$11,088.54

Component Description:
WTVF-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$90,429.61

Component Description:
FREIGHT COSTS
Amount:
$3,597.17

Component Description:
WTVF-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$90,429.61

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 $591,600.00 $700,598.11 N/A $576,218.24 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Primary Tower LTOWER $591,600.00 $700,598.11 $576,218.24
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A $41,970.50 N/A
Structural engineering tower load study for well documented tower $12,600.00 $12,000.00 N/A N/A N/A
Tennessee Sales Tax $0.00 $0.00 This cost has been allocated to the 399 budget category for the equipment or work taxed. N/A N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $538,598.11 Please see Estimated Cost Justification WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower V2 $534,247.74 N/A

Components

Actual Information Description File Name
Minor tower reinforcement/modifications

Component Description:
WTVF-410-Existing Primary Tower - Minor Tower Reinforcement/Modifications
Amount:
$11,745.00

Component Description:
WTVF-410-Existing Primary Tower - Minor Tower Reinforcement/Modifications
Amount:
$6,735.50

Component Description:
WTVF-410-Existing Primary Tower - Minor Tower Reinforcement/Modifications
Amount:
$11,745.00

Component Description:
WTVF-410-Existing Primary Tower - Minor Tower Reinforcement/Modifications
Amount:
$11,745.00
Structural engineering tower load study for well documented tower Information not provided.
Tennessee Sales Tax Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$95,131.50

Component Description:
Weather day
Amount:
$17,550.00

Component Description:
RF Installation
Amount:
$1,442.10

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$20,001.30

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$11,414.07

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$20,001.30

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$95,131.50

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$152,143.17

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$20,001.30

Component Description:
WTVF-410-Existing Primary Tower - Tower Rigging, Complex Tower
Amount:
$95,131.50

Component Description:
Tree Pruning
Amount:
$6,300.00

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 $176,048.88 $176,973.88 N/A $123,026.38 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Outside Professional Services $176,048.88 $176,973.88 $123,026.38
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $281.00 N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $375.00 Please see WTVF Aux Construction Permit Application Revision Justification Cover Letter $0.00 N/A
Project management of the transition $94,010.00 $99,675.00 Widelity Strategic Quote $97,539.60 N/A
Tennessee Sales Tax $9,172.00 $9,172.00 N/A N/A N/A
Site Survey $19,001.88 $19,001.88 Please see Estimated Cost Justification WTVF-590-Site Survey v0 $19,001.88 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $1,231.40 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $150.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $225.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $600.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $150.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $450.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $3,397.50 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
Professional Services Rendered
Amount:
$281.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
Credit Memo - Some of the work performed is associated with the auxiliary CP
Amount:
($375.00)

Component Description:
WTVF-530-RF Eng - Construction Permit Application (Auxiliary)
Amount:
$375.00
Project management of the transition

Component Description:
Professional Services
Amount:
$150.00

Component Description:
Project Management
Amount:
$5,530.15

Component Description:
Project Management
Amount:
$4,581.80

Component Description:
Professional Services
Amount:
$150.00

Component Description:
Project Management
Amount:
$3,190.80

Component Description:
FOR SERVICES RENDERED THROUGH: 10/1/18-10/31/18
Amount:
$75.00

Component Description:
Project Management
Amount:
$6,284.95

Component Description:
Project Management
Amount:
$528.55

Component Description:
Project Management
Amount:
$7,998.05

Component Description:
FOR SERVICES RENDERED
Amount:
$1,050.00

Component Description:
Project Management
Amount:
$1,237.75

Component Description:
Project Management
Amount:
$3,691.65

Component Description:
Project Management
Amount:
$232.80

Component Description:
Project Management
Amount:
$4,575.15

Component Description:
FCC Repack
Amount:
$150.00

Component Description:
Project Management
Amount:
$1,855.20

Component Description:
FOR SERVICES RENDERED THROUGH: 6/1/19-6/30/19
Amount:
$300.00

Component Description:
WTVF-510-Project Management
Amount:
$75.00

Component Description:
Project Management
Amount:
$2,909.05

Component Description:
Project Management
Amount:
$2,910.75

Component Description:
Project Management
Amount:
$93.55

Component Description:
Project Management
Amount:
$2,850.45

Component Description:
Project Management
Amount:
$620.00

Component Description:
Project management
Amount:
$1,745.60

Component Description:
Project management
Amount:
$2,687.85

Component Description:
WTVF-510-Project Management
Amount:
$75.00

Component Description:
Project Management
Amount:
$4,479.55

Component Description:
Project Management
Amount:
$6,076.10

Component Description:
Project Management
Amount:
$6,424.95

Component Description:
Project Management
Amount:
$4,008.30

Component Description:
Professional Services
Amount:
$75.00

Component Description:
Project management
Amount:
$5,232.80

Component Description:
Project Management
Amount:
$64.95

Component Description:
Project Management
Amount:
$7,274.70

Component Description:
Project Management
Amount:
$2,617.20

Component Description:
Project Management
Amount:
$3,539.70

Component Description:
FCC Repack
Amount:
$150.00

Component Description:
FCC Repack
Amount:
$75.00

Component Description:
Project Management
Amount:
$1,642.70

Component Description:
Project Management
Amount:
$329.55
Tennessee Sales Tax Information not provided.
Site Survey

Component Description:
FIELD SERVICE, TV
Amount:
$19,001.88
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Professional Services Rendered
Amount:
$1,231.40
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
WTVF-530-RF Eng - Special Temporary Authorization
Amount:
$150.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
FCC Repack
Amount:
$225.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WTVF-530-RF Eng - Construction Permit Application (Main)
Amount:
$600.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
Call to Discuss Linking Stations Issue
Amount:
$150.00
Prepare and or review reimbursement form

Component Description:
WTVF-590-Prepare and/or Review Reimbursement Form
Amount:
$450.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Repack Conference Calls/Status Discussions
Amount:
$60.00

Component Description:
WACY - Calls w/ Repack Team, Info Gathering on Station, Coverage Maps
Amount:
$345.00

Component Description:
WMAR Repack Conference Call/Status Discussion
Amount:
$45.00

Component Description:
WTVF-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$150.00

Component Description:
Project management
Amount:
$1,072.50

Component Description:
FCC Repack
Amount:
$750.00

Component Description:
WTVF-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$225.00

Component Description:
Status Call
Amount:
$750.00
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 $283,240.42 $282,695.42 N/A $23,301.61 N/A
Total for all systems $4,882,880.41 $4,460,541.17 N/A $3,411,682.75 N/A
Other Expenses $283,240.42 $282,695.42 $23,301.61
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 Estimated Cost Justification WTVF-610-FCC Filing Fee - License to Cover Application v0 $335.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $200.00 Please see Estimated Cost Justification WTVF-610-FCC Filing Fee - Special Temporary Authorization v0 $200.00 N/A
VSWR Sweep of the Operating Channels $1,850.00 $1,850.00 Please see WTVF ERI Change Order 35318K_2 and Email dated Jan 25 2021 $1,850.00 N/A
Tennessee Sales Tax $9,805.00 $9,805.00 N/A N/A N/A
In-Building Deconstruction $25,000.00 $25,000.00 N/A $4,300.00 N/A
Employee Time $124,217.60 $124,217.60 N/A N/A N/A
Digital Translator Antenna Dismantle and Install $7,215.21 $7,215.21 Please see WTVF ERI Change Order 35318K_1 and Client Email $7,215.20 N/A
MVPD Notification of Channel Change $3,072.61 $3,072.61 see Estimated Cost Justification WTVF-610-MVPD Notifications v0 $3,072.61 N/A
Develop and air announcement of upcoming channel change $5,000.00 $5,000.00 N/A N/A N/A
Equipment Storage $20,000.00 $20,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A $2,184.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A N/A N/A
Non-zoning permits $25,000.00 $25,000.00 N/A $500.00 N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $3,644.80 N/A

Components

Actual Information Description File Name
FCC Filing Fees - Form 2100 license to cover application

Component Description:
WTVF-610-FCC Filing Fee - License to Cover Application
Amount:
$335.00
FCC Filing Fees - Special Temporary Authorization request

Component Description:
WTVF-610-FCC Filing Fee - Special Temporary Authorization
Amount:
$200.00
VSWR Sweep of the Operating Channels

Component Description:
SYSTEM SWEEP
Amount:
$1,850.00
Tennessee Sales Tax Information not provided.
In-Building Deconstruction

Component Description:
Permitting Submittal Package
Amount:
$4,300.00
Employee Time Information not provided.
Digital Translator Antenna Dismantle and Install

Component Description:
90 DEGREE FLANGED ELBOW
Amount:
$7,215.20
MVPD Notification of Channel Change

Component Description:
MVPD Notification Services
Amount:
$3,072.61
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Unload (1) 53' Trailer
Amount:
$2,184.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits

Component Description:
Scope of Services:
Amount:
$500.00
DTV Medical Facility Notification

Component Description:
Notification of Medical Facilities
Amount:
$3,644.80

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $4,882,880.41 $4,460,541.17 $3,411,682.75

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.

Sravan V Reddy , Reddy .

Senior Director, General Accounting


09/27/2021

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.

Sravan V Reddy , Reddy .

Senior Director, General Accounting


09/27/2021

Attachments

Back to Top ↑