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:
54940
Service:
DTV
Call Sign:
WRBW
Channel:
28 (UHF)
File Number:
0000027496
FRN:
0005795067
Date Submitted:
03/24/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FOX TELEVISION STATIONS, LLC

Joseph M. Di Scipio

400 N. CAPITOL STREET, NW

SUITE 890

WASHINGTON, DC 20001

United States

+1 (202) 824-6652 Joe.Discipio@fox.com Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Dennis Wallace

Managing Partner

Meintel, Sgrignoli & Wallace, LLC

Dennis Wallace

1282 Smallwood Drive

Suite 372

Waldorf, MD 20603

United States

+1 (202) 251-7589 Dennis.Wallace@mswdtv.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan WRBW will replace its antenna, transmission line, and transmitter at the main and auxiliary sites. Aux site will be done first on new channel. Then main site will be changed to new channel.

Transmitters

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

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

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

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

Facility ID Call Sign
41225 WOFL

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9EVO-8
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 10 kW
Justification for New Transmitter Existing Aux transmitter is obsolete and no longer supported. Manufacturer is out of business.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 200.0 feet
Other Electrical Service Yes
Description Transmitter Electrical Installation
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 10 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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Power Conditioner

Power Conditioner, 50/50 split with WOFL

Removal of Existing Aux Equipment

Removal of Existing Aux Transmitter Equipment.

Band Filter

Harmonic Band Filter

Fencing

Fencing required by American Tower around equipment pad

UPS transport and install

UPS transport and install

Coax

Coax plus tax

Remote Control Wiring

Wire Up existing remote control to new transmitter

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use 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 SIGMA CD
Year 1999
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 46 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 THU9-EVO 106kW
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 106 kW
Justification for New Transmitter Existing transmitter is obsolete and no longer supported by its manufacturer.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 200.0 feet
Other Electrical Service Yes
Description Transmitter Electrical Installation
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 20 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

Hardware

Hardware

Site Prep

Remove and install floor tiles that were dented to allow for even surface for install

Remote Control Wiring

Wire up existing remote control to new transmitter

Concrete Pads - Generator

WRBW share of cost for concrete pads for generator

Microwave

New fixed microwave equipment for the new tower providing the studio to transmitter link. 50/50 split between WOFL and WRBW

Structural Supports

Steel fabrication for ceiling supports for filter

Transmitter Control Software

transmitter control software

Removal of Existing Equipment

Removal of Existing Equipment

Power Conditioner

Power Conditioner

HVAC Duct Work

Demo, fabricate, install duct work for HVAC

Measurement Probe

Additional measurement probe

Generator - Primary

Primary transmitter generator

Leibert UPS

Leibert UPS

Battery Cabinets

Battery Cabinets

Generator - Interim

Interim generator. 50/50 split with WOFL

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 THU9-20 EVO
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31 kW
Justification for New Transmitter Interim transmitter needed while main site is being built.

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 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? No

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Retune

Channel and Filter retune

Site survey

Site survey, drawings, precision line length measurements

Installation

Installation

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Licensed Aux Site
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? Yes
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 32
Design power capacity in use 100.0 %
Lower Limit 632.00 MHz
Upper Limit 638.00 MHz
Other Antenna Type N/A
ERP: 255.0 kW
Manufacturer Dielectric
Model TUA-C4-10/32MSP-1-S
Year 2007

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

Facility ID Call Sign
41225 WOFL

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

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

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
33
28

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 Licensed Aux Facility
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? Yes
Is this antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 32
Design power capacity in use 100.0 %
Lower Limit 632.00 MHz
Upper Limit 638.00 MHz
Other Antenna Type N/A
ERP: 255.0 kW
Manufacturer
Model TUA-C4-10/32MSP-1-S
Year 2007

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

Facility ID Call Sign
41225 WOFL

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Slot
Number of Stations Supported 2
Number of Panels/Bays 24
Lower Limit 554.00 MHz
Upper Limit 590.00 MHz
Design power capacity in use 50.0 %
Other Antenna Type N/A
ERP: 450.0 kW
Manufacturer
Model SBB-EPD-24C170
Year 2019
Justification for New Antenna Current Aux antenna is outside the operating range of the current Aux antenna. It is also insufficient to support simultaneously backing up the shared station.

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? No
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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Enter a list of RF channel numbers.

RF Channel Number
28
33

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Antenna sweep

Antenna sweep

Combiner Layout and Install

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

Install

Antenna install includes demo of old antenna, mobilization

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Middle
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: 763.0 kW
Manufacturer
Model TFU-30GTH 06
Year 1999

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? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Middle
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: 587.0 kW
Manufacturer
Model ATW28H3-ETO-28H
Year 2017
Justification for New Antenna Existing antenna will not work on new channel. Antenna requires replacement.

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? 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?
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

Nitrogen Generation System

Nitrogen Generation System

Sales Tax and Freight

Sales Tax and Freight for antenna, transmission line, nitrogen generation system

Equipment Removal

Removal of old antenna at Brown Road

Antenna repair

Antenna repair - remove, re-install, sweep, plumb and tension tower

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

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

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

Facility ID Call Sign
54940 WRBW
41225 WOFL

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Licensed Aux Site
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 1450 feet per run
Justification for New Transmission Line Existing line will not work on new channels. Replacement is required.

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Layout Installation Drawings

Layout and installation drawings.

Cut pieces

Transmission line cut pieces plus freight. 50/50 split with WOFL

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 7 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1800 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 1800 feet per run
Justification for New Transmission Line Existing transmission line lengths will not work for new channel. Replacement is required.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Layout Installation Drawings

Transmission line layout and installation drawings.

Custom cut pieces

Custom cut pieces

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Licensed Aux Site
Ownership Leased
Is this tower consider Complex?
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1040401
Coordinates (NAD83) Latitude (NAD83) 28° 34' 51.9" N-
Longitude (NAD83) 081° 04' 31.2" W-
Overall Structure Height 1605.95 feet
Support Structure Height 1602.67 feet
Ground Elevation Above Mean Sea Level (AMSL) 65.94 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 04/16/2008

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
51983 WJRR FM
53457 WTKS-FM FM
54940 WRBW DTV
59976 WRUM FM
41225 WOFL DTV
47746 WOMX-FM FM

Auxiliary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Candelabra
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1063249
Coordinates (NAD83) Latitude (NAD83) 28° 36' 36.0" N-
Longitude (NAD83) 081° 03' 34.0" W-
Overall Structure Height 1694.86 feet
Support Structure Height 1623.01 feet
Ground Elevation Above Mean Sea Level (AMSL) 52.49 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner BROWN ROAD TOWER, L.L.C.
Date Constructed 03/05/2001

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
12171 WDSC-TV DTV
6744 WEFS DTV
54940 WRBW DTV
71293 WKMG-TV DTV
25738 WESH DTV

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 Candelabra
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 750
Explanation Outside project management of both main and aux site equipment removal, installation, and verification.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 2
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 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 No
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

Electrical Drawings

Engineering, electrical drawings

FCC Progress Reports Prep and File

Prepare and File FCC Progress Reports

Field Measurements

Post repack signal measurements

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 Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Filter Drawings

Drawing revision to include filter

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 $5,609,536.85 $3,835,371.05 N/A $3,161,086.37 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Interim Transmitter THU9-20 EVO $997,850.00 $804,648.20 $804,648.20
Site survey $9,250.00 $9,250.00 N/A $9,250.00 N/A
Retune $13,600.00 $13,600.00 Filter and Transmitter retune $13,600.00 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $753,798.20 N/A $753,798.20 Transmitter plus tax
Installation $28,000.00 $28,000.00 N/A $28,000.00 N/A
Primary Transmitter THU9-EVO 106kW $3,889,846.74 $2,341,012.74 $2,205,613.06
Generator - Interim $125,726.16 $125,726.16 400kW interim generator. 50/50 split with WOFL. $125,726.16 N/A
Battery Cabinets $57,649.68 $57,649.68 Battery Cabinets $0.00 N/A
Leibert UPS $26,017.88 $26,017.88 N/A $26,017.88 N/A
Measurement Probe $4,205.10 $4,205.10 N/A $4,205.10 N/A
HVAC Duct Work $11,618.00 $11,618.00 Demo, fabricate, install duct work for HVAC $11,618.00 N/A
Removal of Existing Equipment $25,000.00 $25,000.00 Removal of existing transmitter equipment $6,550.00 N/A
Transmitter Control Software $17,562.90 $17,562.90 N/A $17,562.90 N/A
Structural Supports $38,362.50 $38,362.50 N/A $38,362.50 fabrication plus structural design
Microwave $95,805.47 $95,805.47 New fixed microwave equipment for the new tower providing the studio to transmitter link. 50/50 split between WOFL and WRBW $95,805.47 N/A
Concrete Pads - Generator $20,350.00 $20,350.00 N/A $20,350.00 N/A
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter N/A N/A
Site Prep $2,001.23 $2,001.23 Remove and install floor tiles that were dented to allow for even surface for install (required) $2,001.23 N/A
Hardware $11,001.46 $11,001.46 N/A $11,001.46 N/A
Other -- HVAC Service Type: C Size:20 (Other) $61,511.50 $61,511.50 Remove old units, new install $61,511.50 N/A
Other Electrical Service: Transmitter Electrical Installation $242,713.16 $242,713.16 Transmitter Electrical Installation $242,713.16 Electrical
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW $2,630,000.00 $1,084,166.00 N/A $1,084,166.00 N/A
3" Rigid Conduit and Wiring (Cost per foot) $10,400.00 $9,800.00 Catalog N/A N/A
Power Conditioner $96,532.70 $96,532.70 N/A $96,532.70 N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $46,000.00 Catalog N/A N/A
Generator - Primary $361,489.00 $361,489.00 N/A $361,489.00 N/A
Auxiliary Transmitter THU9EVO-8 $721,840.11 $689,710.11 $150,825.11
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter N/A N/A
Coax $3,169.44 $3,169.44 N/A $3,169.44 N/A
UPS transport and install $8,485.00 $8,485.00 N/A $8,485.00 N/A
Fencing $1,102.50 $1,102.50 N/A $1,102.50 N/A
Removal of Existing Aux Equipment $20,000.00 $20,000.00 Remove existing aux transmitter $10,415.00 N/A
Power Conditioner $30,437.17 $30,437.17 1 power conditioner, 50/50 split with WOFL $30,437.17 N/A
10 Ton system $38,900.00 $34,270.00 N/A $34,270.00 N/A
Other Electrical Service: Transmitter Electrical Installation $59,950.00 $59,950.00 Aux Transmitter Electrical Installation $59,950.00 Electrical
3" Rigid Conduit and Wiring (Cost per foot) $10,400.00 $9,800.00 Catalog N/A N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $46,000.00 Catalog N/A N/A
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $494,500.00 $470,000.00 Catalog N/A N/A
Band Filter $2,996.00 $2,996.00 N/A $2,996.00 N/A

Components

Actual Information Description File Name
Site survey

Component Description:
Site survey
Amount:
$9,250.00
Retune

Component Description:
Retune of transmitter and filter
Amount:
$13,600.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
50% down upon execution of proposal interim transmitter.
Amount:
$355,215.50

Component Description:
Final 50% for interim transmitter plus tax
Amount:
$398,582.70
Installation

Component Description:
Interim transmitter install
Amount:
$28,000.00
Generator - Interim

Component Description:
Interim 400kW generator. Invoice shows WRBW portion. 50/50 split with WOFL.
Amount:
$125,726.16
Battery Cabinets

Component Description:
Battery cabinets
Amount:
$57,649.68
Leibert UPS

Component Description:
Leibert UPS plus tax
Amount:
$26,017.88
Measurement Probe

Component Description:
Additional probe
Amount:
$4,205.10
HVAC Duct Work

Component Description:
Demo, fabricate, install HVAC duct work
Amount:
$11,618.00
Removal of Existing Equipment

Component Description:
Transmitter demo
Amount:
$6,550.00
Transmitter Control Software

Component Description:
Transmitter control software
Amount:
$17,562.90
Structural Supports

Component Description:
Ceiling structural design
Amount:
$3,435.00

Component Description:
Steel frame install to support filters and other ceiling mounted equipment
Amount:
$9,800.00

Component Description:
Steel fabrication for ceiling supports
Amount:
$25,127.50
Microwave

Component Description:
New fixed microwave equipment for the new tower providing the studio to transmitter link. 50/50 split between WOFL and WRBW
Amount:
$95,805.47
Concrete Pads - Generator

Component Description:
Progress payment. Concrete pads for Generator.
Amount:
$15,262.50

Component Description:
Progress payment. Concrete slab for Generator.
Amount:
$5,087.50
Remote Control Wiring Information not provided.
Site Prep

Component Description:
Remove and install floor tiles that were dented to allow for even surface for install. 50/50 split with WOFL
Amount:
$2,001.23
Hardware

Component Description:
Monitoring hardware
Amount:
$2,469.44

Component Description:
Cisco switch hardware
Amount:
$8,532.02
Other -- HVAC Service Type: C Size:20 (Other)

Component Description:
Additional work for HVAC demo, fabrication, install
Amount:
$2,181.50

Component Description:
Additional work needed to install HVAC
Amount:
$6,546.00

Component Description:
Progress payment for HVAC. Includes HVAC, install, removal of old units.
Amount:
$21,008.00

Component Description:
Progress Payment HVAC unit includes demo and removal of old unit, install, etc
Amount:
$25,042.00

Component Description:
HVAC installation additional demo, install, fabrication etc
Amount:
$6,734.00
Other Electrical Service: Transmitter Electrical Installation

Component Description:
Installation and wiring of Staco units
Amount:
$45,150.00

Component Description:
Progress payment on buried conduits and cable tray install
Amount:
$15,421.38

Component Description:
Cost to relocate 2 Staco UPS units. Not requesting cost to reconnect battery cabinets.
Amount:
$23,572.00

Component Description:
Wiring for WRBW portion of project including panels with breakers, conduit and wiring, power conduit and wiring
Amount:
$105,310.00

Component Description:
Wall closure around coolant line hoses
Amount:
$1,514.66

Component Description:
Cable tray install
Amount:
$3,833.50

Component Description:
Furnish and install direct buried conduits, cable trays and supports
Amount:
$42,228.62

Component Description:
Electrical install for surge protector, breaker, grounding
Amount:
$5,683.00
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW

Component Description:
Milestone 2 on transmitter plus tax. Includes variance due to upgrades.
Amount:
$344,764.78

Component Description:
50% down main transmitter, includes upgrade/variance sheet
Amount:
$553,870.50

Component Description:
30% down plus tax for main transmitter. Includes variance.
Amount:
$352,261.63

Component Description:
Milestone 3 and 4 for transmitter. Includes variance due to upgrades.
Amount:
$185,530.72

Component Description:
Final 20% of main transmitter and tax. Includes variance.
Amount:
$201,608.87
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Power Conditioner

Component Description:
Power Conditioner
Amount:
$96,532.70
Transformer 3 phase/480v - 500 KVA Information not provided.
Generator - Primary

Component Description:
Main generator. 30% at release for production. Includes upgrade variance.
Amount:
$108,446.70

Component Description:
30% upon delivery of 800kW generator. Includes upgrade variance.
Amount:
$108,446.70

Component Description:
Final 10% for generator up to like-for-like amount
Amount:
$36,148.90

Component Description:
Main generator 30% at contract. Includes upgrade variance
Amount:
$108,446.70
Remote Control Wiring Information not provided.
Coax

Component Description:
Coax
Amount:
$3,169.44
UPS transport and install

Component Description:
Transport and Install UPS
Amount:
$8,485.00
Fencing

Component Description:
WRBW share of fencing required around transmitter
Amount:
$1,102.50
Removal of Existing Aux Equipment

Component Description:
50/50 split with WOFL. Removal of old generator and concrete pad
Amount:
$10,415.00
Power Conditioner

Component Description:
WRBW share of 1 power conditioner. 50/50 split with WOFL.
Amount:
$24,133.17

Component Description:
Freight on power conditioner. 50/50 split with WOFL.
Amount:
$6,304.00
10 Ton system

Component Description:
Progress payment for HVAC, old unit removal, install
Amount:
$13,294.50

Component Description:
HVAC progress payment. Includes removal of old unit and new install
Amount:
$20,975.50
Other Electrical Service: Transmitter Electrical Installation

Component Description:
Demo and remove old switchgear. Install electrical and new switchgear.
Amount:
$59,950.00
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 500 KVA Information not provided.
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW Information not provided.
Band Filter

Component Description:
THU9-T9 Harmonic filter band
Amount:
$2,996.00

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 $1,595,025.62 $1,470,300.86 N/A $713,527.39 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Primary Antenna ATW28H3-ETO-28H $1,236,402.72 $1,122,837.96 $549,664.49
Antenna repair $573,023.47 $573,023.47 Antenna repair $0.00 N/A
Equipment Removal $268,604.87 $268,604.87 Antenna equipment removal at Brown Road $268,604.87 Antenna removal
Sales Tax and Freight $45,454.88 $45,454.88 N/A $45,454.88 N/A
Nitrogen Generation System $23,939.50 $23,939.50 N/A $23,939.50 Nitrogen Generation
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $0.00 added in error N/A N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $185,406.00 N/A $185,406.00 Antenna
Sweep test of existing antenna $6,730.00 $6,400.00 Catalog $6,250.00 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $20,009.24 ***System Notice: Estimate adjusted and locked because line has been superseded.***antenna output $20,009.24 antenna output
Auxiliary Antenna TUA-C4-10/32MSP-1-S $104,630.00 $99,400.00 $0.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $13,000.00 Catalog $0.00 N/A
New combiner, cost per channel (without antenna) $84,200.00 $80,000.00 Catalog N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 Catalog $0.00 N/A
Auxiliary Antenna SBB-EPD-24C170 $253,992.90 $248,062.90 $163,862.90
Install $45,806.00 $45,806.00 N/A $45,806.00 N/A
Combiner Layout and Install $9,538.15 $9,538.15 N/A $9,538.15 N/A
Antenna sweep $3,192.50 $3,192.50 N/A $3,192.50 N/A
New combiner, cost per channel (without antenna) $84,200.00 $84,200.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $800.00 N/A $800.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 450 kW input, directional,, elliptically or circularly polarized $104,526.25 $104,526.25 WRBW share of antenna $104,526.25 N/A

Components

Actual Information Description File Name
Antenna repair

Component Description:
Antenna repair, removal and re-install, sweep, plumb and tension tower
Amount:
$573,023.47
Equipment Removal

Component Description:
30% payment prior to mobilization removal of antenna system and top mount antenna and line
Amount:
$59,677.80

Component Description:
20% upon substantial completion of antenna removal. Includes change order for helicopter lift. Also includes tax.
Amount:
$101,172.89

Component Description:
Site work, remove and haul old transmission line, antenna, associated hardware
Amount:
$4,700.00

Component Description:
50% payment due with order remove of ENG antenna
Amount:
$1,686.00

Component Description:
50% payment due with order. Removal of antenna system and top mount antenna and line.
Amount:
$99,463.00

Component Description:
30% payment prior to mobilization ENG antenna removal
Amount:
$1,011.60

Component Description:
Final balance due on eng antenna removal for WRBW.
Amount:
$893.58
Sales Tax and Freight

Component Description:
Sales Tax and Freight
Amount:
$45,454.88
Nitrogen Generation System

Component Description:
30% payment due with order. Requesting 30% for Nitrogen Generation System.
Amount:
$7,181.85

Component Description:
30% prior to shipment. Requesting 30% of Nitrogen Generation System only.
Amount:
$7,181.85

Component Description:
30% Payment 30 day ARO. Requesting 30% of Nitrogen Generation System only.
Amount:
$7,181.85

Component Description:
10% Net Invoice. Requesting 10% of Nitrogen Generation System Only.
Amount:
$2,393.95
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
10% net invoice. Requesting 10% of antenna only.
Amount:
$18,540.60

Component Description:
30% Payment 30 days ARO. Requesting 30% of antenna only.
Amount:
$55,621.80

Component Description:
30% payment due with order - requesting 30% of antenna only.
Amount:
$55,621.80

Component Description:
30% Prior to Shipment. Requesting 30% of antenna only.
Amount:
$55,621.80
Sweep test of existing antenna

Component Description:
10% net invoice. Requesting 10% of sweep only.
Amount:
$625.00

Component Description:
30% payment 30 days ARO. Requesting 30% of sweep only.
Amount:
$1,875.00

Component Description:
30% payment with order. Requesting 30% of sweep only.
Amount:
$1,875.00

Component Description:
30% Prior to shipment. Requesting 30% of sweep only.
Amount:
$1,875.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Antenna output with including flanges, anchors, kit assy hardware, ceiling hanger kit
Amount:
$20,009.24
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Combiner output parts
Amount:
N/A
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna

Component Description:
50/50 split with WOFL. Line sweep aux antenna.
Amount:
N/A
Install

Component Description:
Demo of old antenna, install of new antenna. WRBW share of costs.
Amount:
$45,806.00
Combiner Layout and Install

Component Description:
Coax for combined install. WRBW only.
Amount:
$9,538.15
Antenna sweep

Component Description:
WRBW share of antenna sweep
Amount:
$3,192.50
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna

Component Description:
Line sweep, 50/50 split with WOFL
Amount:
$800.00
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 450 kW input, directional,, elliptically or circularly polarized

Component Description:
WRBW share of antenna cost
Amount:
$104,526.25

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 $1,027,506.95 $733,458.60 N/A $386,633.60 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Primary Transmission Line $659,007.95 $380,909.60 $365,909.60
Custom cut pieces $19,407.95 $19,407.95 Custom cut pieces $19,407.95 N/A
Layout Installation Drawings $15,000.00 $15,000.00 ERI Layout of T/L and Installation Drawings N/A N/A
Rigid Transmission Line - copper, 8 3/16" $624,600.00 $346,501.65 N/A $346,501.65 N/A
Auxiliary Transmission Line $368,499.00 $352,549.00 $20,724.00
Cut pieces $20,724.00 $20,724.00 Cut pieces of transmission line 50/50 split with WOFL $20,724.00 N/A
Layout Installation Drawings $11,375.00 $11,375.00 ERI Layout of Transmission line and installation drawings. N/A N/A
Rigid Transmission Line - copper, 6 1/8" broadband $336,400.00 $320,450.00 Catalog N/A N/A

Components

Actual Information Description File Name
Custom cut pieces

Component Description:
Custom cut pieces plus freight and tax.
Amount:
$6,349.73

Component Description:
Custom cut pieces plus freight and tax
Amount:
$9,872.67

Component Description:
Custom cut pieces plus tax
Amount:
$3,185.55
Layout Installation Drawings Information not provided.
Rigid Transmission Line - copper, 8 3/16"

Component Description:
30% due with order. 30% of transmission cost, includes variance.
Amount:
$103,950.49

Component Description:
30% Payment 30 days ARO for transmission line. Includes variance for upgrade.
Amount:
$103,950.49

Component Description:
Final 10% transmission line. Includes variance.
Amount:
$34,650.18

Component Description:
30% due prior to shipping for transmission line. Includes variance.
Amount:
$103,950.49
Cut pieces

Component Description:
Cut pieces of transmission line plus freight. 50/50 split with WOFL.
Amount:
$20,724.00
Layout Installation Drawings Information not provided.
Rigid Transmission Line - copper, 6 1/8" broadband 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 $1,736,600.00 $1,739,054.00 N/A $747,026.56 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Primary Tower TOWER $868,300.00 $825,000.00 $0.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $400,000.00 Catalog N/A N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 Catalog N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 Catalog N/A N/A
Auxiliary Tower GTOWER $868,300.00 $914,054.00 $747,026.56
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $489,054.00 Custom Guyed Tower with T Bar $489,054.00 Custom Guyed Tower with T Bar
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 Catalog $24,071.90 N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 Catalog $233,900.66 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Major tower reinforcement/modifications Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study Information not provided.
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
50% of Equipment prior to shipping. Custom Guyed Tower with T-Bar.
Amount:
$131,530.00

Component Description:
30% prior to mobilization. Custom Guyed Tower with T Bar.
Amount:
$67,798.20

Component Description:
WRBW- Tower and T Bar 50% deposit
Amount:
$244,527.00

Component Description:
20% of services ups substantial completion. Custom Guyed Tower with T Bar.
Amount:
$45,198.80
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Eval of tower, feasibility analysis, guy wires, candelabra etc. Final 50%
Amount:
$6,125.00

Component Description:
WRBW share of Tower Mapping. 50/50 split with WOFL
Amount:
$6,584.40

Component Description:
WRBW share of tower mapping, tower load study. 50/50 split with WOFL.
Amount:
$5,237.50

Component Description:
Feasibility Analysis of tower mast, guy wires, candelabra, foundation considerations. 50%
Amount:
$6,125.00

Component Description:
WRBW- Engineering costs- Full site survey
Amount:
$24,277.36
Major tower reinforcement/modifications

Component Description:
Milestone 2 payment for tower reinforcement. WOFL/WRBW 50/50 split.
Amount:
$137,800.00

Component Description:
Milestone payment 3 for tower reinforcement. WOFL/WRBW split.
Amount:
$68,900.00

Component Description:
Final milestone true up for tower reenforcement. WOFL/WRBW split, includes tax.
Amount:
$27,200.66

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 $338,657.00 $348,702.20 N/A $213,817.56 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Outside Professional Services $338,657.00 $348,702.20 $213,817.56
Field Measurements $53,500.00 $53,500.00 N/A $53,500.00 N/A
FCC Progress Reports Prep and File $24,000.00 $24,000.00 N/A N/A N/A
Electrical Drawings $9,912.00 $9,912.00 N/A $0.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A $24,277.36 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $7,360.00 $7,000.00 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 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
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $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 $2,000.00 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 N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A N/A 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
Project management of the transition $118,500.00 $136,040.20 Project management, RF engineering, consulting $136,040.20 Project Management

Components

Actual Information Description File Name
Field Measurements

Component Description:
Field measurements
Amount:
$53,500.00
FCC Progress Reports Prep and File Information not provided.
Electrical Drawings Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Full Site Survey WRBW- resubmitted per reviewers request to split between stations. This inv for WRBW only. Discounted pricing per quote based on 2 stations. WOFL (fac ID 41225) inv submitted and reimb separately inv 9500078539.
Amount:
$24,277.36
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
RF Consulting and Project Mgmt
Amount:
$45,766.25

Component Description:
Project Management 10/1/21 - 10/31/21
Amount:
$617.50

Component Description:
Project Management 11/1/21 - 11/30/21
Amount:
$241.25

Component Description:
Project Mgmt 1/1/22 - 1/31/22
Amount:
$2,191.25

Component Description:
Project Mgmt 12/1/21 - 12/31-22
Amount:
$141.25

Component Description:
Project Mgmt 3/1/22 - 3/21/22
Amount:
$6,716.25

Component Description:
Project Management 2/1/22 - 2/28/22
Amount:
$4,741.25

Component Description:
RF Consulting 8/1/21 - 8/31/21
Amount:
$1,292.50

Component Description:
RF Consulting/Project Management 1/1/19 - 12/31/19
Amount:
$18,682.50

Component Description:
RF Consulting and Project Mgmt
Amount:
$14,100.00

Component Description:
RF Consulting 1/1/17 - 12/31/17
Amount:
$15,686.25

Component Description:
RF Consulting and Project Mgmt
Amount:
$763.75

Component Description:
RF Consulting/Project Management 1/5/17 - 12/31/17
Amount:
$3,583.75

Component Description:
WRBW- RF Consulting Services
Amount:
$15,686.25

Component Description:
RF Consulting/Project Management 1/4/18 - 12/31/18
Amount:
$594.02

Component Description:
RF Consulting/Project Management 1/1/18 - 12/31/18
Amount:
$18,976.25

Component Description:
RF Consulting/Project Mgmt 1/1/19 - 12/31/19
Amount:
$1,077.08

Component Description:
RF Consulting/Project Mgmt 1/1/19 - 12/31/19
Amount:
$18,682.50

Component Description:
RF Engineering/Project Management 9/1/21 - 9/30/21
Amount:
$158.75

Component Description:
RF Consulting travel
Amount:
$710.35

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 $214,790.09 $214,185.09 N/A $137,295.09 N/A
Total for all systems $10,522,116.51 $8,341,071.80 N/A $5,359,386.57 N/A
Other Expenses $214,790.09 $214,185.09 $137,295.09
Filter Drawings $2,805.00 $2,805.00 N/A $2,805.00 N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,500.00 $1,500.00 N/A N/A N/A
Equipment Storage $127,295.09 $127,295.09 Storage and staging of equipment. $127,295.09 storage
Equipment Delivery and Handling Charges $35,000.00 $35,000.00 Shipping, Transmission Line, Antenna, Transmitters, etc. N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $15,000.00 $15,000.00 Disposal of glycol & Beam Supplies N/A N/A
Non-zoning permits $15,000.00 $15,000.00 Mechanical Permits 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
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 $7,195.00 N/A

Components

Actual Information Description File Name
Filter Drawings

Component Description:
Drawing revisions for filter
Amount:
$2,805.00
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
9 months storage for main transmitter
Amount:
$56,287.35

Component Description:
2 months consolidation, last mile delivery for transmitter
Amount:
$50,975.08

Component Description:
3 months consolidation WRBW interim transmitter
Amount:
$20,032.66
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
DTV Medical Notification
Amount:
$7,195.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $10,522,116.51 $8,341,071.80 $5,359,386.57

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.

Angelo Servedio

SVP Controller


03/24/2022

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.

Angelo Servedio

SVP Controller


03/24/2022

Attachments

Back to Top