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:
22093
Service:
DTV
Call Sign:
WINK-TV
Channel:
31 (UHF)
File Number:
0000028545
FRN:
0004078598
Date Submitted:
11/06/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FORT MYERS BROADCASTING COMPANY

Doing Business As: FORT MYERS BROADCASTING COMPANY

James L. Davis, Jr.

2824 PALM BEACH BLVD.

FORT MYERS, FL 33916

United States

+1 (239) 479-5504 jim.davis@fmbcmail.com Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Joseph Belisle

Belisle Law Firm PA

Joseph Belisle

PO Box 970620

Miami, FL 33197

United States

+1 (305) 978-7675 joe@belislelaw.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 Replace top-mounted FM/TV stack with side-mounted antenna for TV and simple top-mounted FM antenna for WINK-FM. Replace TV transmission line. Upgrade existing IOT transmitter to Solid State. Remove old. Please see attached document.

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 Retune Existing
Use Auxiliary (Backup)
Ownership Owned
Owner 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 Comark
Model LPTV-8000
Year 2015
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 0.5 kW

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

Facility ID Call Sign
61504 WXCW

Auxiliary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power 1.5 kW
Other Power N/A
New Exciter Is a new exciter needed? No

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) 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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Paragon
Year 2012
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? No
Manufacturer
Model ULXTE-72
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 44.5 kW
Justification for New Transmitter Please See Attached Transition Plan. FMBC proposes reimbursement in the amount of savings by moving to a side-mount antenna and credit for retune expenses not incurred. See attachment "fffffffQuote_Q-78897r1_WINK ULXTE-50 TFU-26 Max 2018-12-17.pdf"

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) No
Power N/A
Rigid Conduit and Wiring Yes
Size 3 inches
Length 50.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Removal

Removal and disposition of existing transmitter

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model ULXTE-60
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.8 kW
Justification for New Transmitter WINK needs a temporary location to install new primary facility.

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 6.13 inches
Length 60.0 feet
Other Electrical Service Yes
Description HVAC, Computer, Phone, STL, Ethernet, ENG, UPS,
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? Yes
Size 250.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Cable

DIE101873-025

Installation and Proof

UTXTE-INST-H-060

Mask Filter

FLUA-22000-6AT

Exciter

XTE-EXCITER-MS

RF Accessories

Accessories

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 Emergency Backup
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? No
Existing Antenna Manufacturer and Type Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 2
Design power capacity in use 100.0 %
Lower Limit 470.00 MHz
Upper Limit 860.00 MHz
Other Antenna Type N/A
ERP: 1.6 kW
Manufacturer Dielectric
Model TUA-C2-01/02M-T
Year 2015

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

Facility ID Call Sign
61504 WXCW

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? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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 Top Mount
Antenna position in stack Bottom
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 TFU-24-JBH/VP-R 08 SP
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? 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 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 TFU29JSC/VP-R 4C130
Year 2019
Justification for New Antenna Channel Change. Existing antenna is not broadband.

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New 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/Bays 4
Lower Limit 407.00 MHz
Upper Limit 806.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 700.0 kW
Manufacturer
Model SWDDP4-0-0-0/ 50-31-32
Year 2019
Justification for New Antenna Facilitate operation of WINK-TV on pre-transition channel 50 during tower work. NOTE: existing auxiliary is designed to reach cable head-ends only and not suitable for extended operation required for tower work.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 3 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? 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

Name Description

RF Patch Panel

To place Interim antenna on the air

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use Emergency backup
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Flexible Air
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 200 feet per run

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

Facility ID Call Sign
61504 WXCW

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 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 1500 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1500 feet per run
Justification for New Transmission Line Existing stick length of 19.5' is not compatible with post-transition channel 31

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 1200 feet per run
Justification for New Transmission Line Feed interim antenna used to facilitate tower work.

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

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 Studio Transmitter Link
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 26° 39' 05.3" N-
Longitude (NAD83) 081° 51' 18.3" W-
Overall Structure Height 201.00 feet
Support Structure Height 201.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 5.90 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Ft. Myers Broadcasting Co.
Date Constructed 03/23/1954

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
61504 WXCW DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change 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? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
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 1019724
Coordinates (NAD83) Latitude (NAD83) 26° 48' 02.2" N-
Longitude (NAD83) 081° 45' 47.3" W-
Overall Structure Height 1519.01 feet
Support Structure Height 1432.07 feet
Ground Elevation Above Mean Sea Level (AMSL) 29.86 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner FORT MYERS BROADCASTING COMPANY
Date Constructed 07/01/1988

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
22094 WINK-FM FM

Primary Tower

Back to Top

Tower Modification Costs

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

Radio Antenna Support

A replacement support pole for WINK-FM is necessary due to removal of stacked antenna system.

Interim Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Interim
Description of Use N/A
Height 1200.00 feet
Justification for New Tower To move primary antenna.

Interim Tower

Back to Top

Tower Rigging Costs

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

Interim Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural Analysis for Interim

Structural Analysis for Interim

Tower Mapping for Interim

Tower Mapping for Interim

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 20
Explanation These hours are estimated for the preparation and submission of the station's FCC Form 387 transition plan progress reports
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review 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 No
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

Other Legal Services

Other Legal Services

Other Engineering Services

Other Engineering Services

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? No
Does this relocation require Equipment Storage? No
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

Project Oversight

Cost to cover time of employees exclusively dedicated to the repack.

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 $4,865,912.87 $2,880,050.95 N/A $1,673,485.82 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Interim Transmitter ULXTE-60 $2,884,714.96 $1,376,674.12 $717,871.28
RF Accessories $57,947.28 $57,947.28 N/A $38,631.52 N/A
Exciter $15,000.00 $15,000.00 N/A N/A N/A
Mask Filter $45,220.71 $45,220.71 N/A $30,147.14 N/A
Installation and Proof $58,543.75 $58,543.75 N/A $39,029.16 N/A
UHF inside RF system including switching $147,500.00 $143,500.00 N/A N/A N/A
Other -- Building Addition Size: 250.0 $15,000.00 $15,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 31.8 kW $604,018.82 $604,018.82 N/A $302,009.40 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $14,050.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $37,150.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $8,899.76 N/A $5,933.20 N/A
6.13" Rigid Conduit and Wiring $10,000.00 $10,000.00 N/A N/A N/A
Other Electrical Service: HVAC, Computer, Phone, STL, Ethernet, ENG, UPS, $50,000.00 $50,000.00 N/A N/A N/A
Other -- HVAC Service Type: C Size:20 (Other) $15,000.00 $15,000.00 N/A N/A N/A
Cable $334.40 $334.40 Cable DIE101873-025 $111.46 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $302,009.40 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $302,009.40 N/A
Primary Transmitter ULXTE-72 $1,872,967.91 $1,482,171.83 $955,614.54
Removal $10,000.00 $10,000.00 Disassembly and removal of dual IOT transmitter. N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $2,600.00 $2,450.00 N/A N/A N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $1,084,253.92 The amount entered is the ULXTE-72 purchase price of $1,433,421.83 less the original $349,167.91 pmt in inv JW30004472-1 when model ULXTE-50 was being purchased. $606,446.63 N/A
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $349,167.91 $349,167.91 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $349,167.91 N/A
Auxiliary Transmitter LPTV-8000 $108,230.00 $21,205.00 $0.00
UHF and VHF - minor banding issues $105,200.00 $21,205.00 N/A N/A N/A
1.5 kW mask filter $3,030.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
RF Accessories

Component Description:
Gates JW30004569-2 Int TX RF acc 1-3rd pmt 2 v190819jgv2
Amount:
$19,315.76

Component Description:
Gates JW30004569-1 Int TX RF acc 1-3rd pmt 1 v190729jgv1
Amount:
$19,315.76
Exciter Information not provided.
Mask Filter

Component Description:
Gates JW30004569-2 Int TX mask filter 1-3rd pmt 2 v190819jgv2
Amount:
$15,073.57

Component Description:
Gates JW30004569-1 Int TX mask filter 1-3rd pmt 1 v190729jgv1
Amount:
$15,073.57
Installation and Proof

Component Description:
Gates JW30004569-1 Int TX install 1-3rd pmt 1 v190729jgv1
Amount:
$19,514.58

Component Description:
Gates JW30004569-2 Int TX install 1-3rd pmt 2 v190819jgv2
Amount:
$19,514.58
UHF inside RF system including switching Information not provided.
Other -- Building Addition Size: 250.0 Information not provided.
UHF - Liquid Cooled Solid State Transmitter 31.8 kW

Component Description:
Gates JW30004569-2 Int TX 1-3rd pmt 2 v190819jgv2
Amount:
$302,009.40
Service entrance 3 phase/800 amp/208 volt Information not provided.
Switchgear - industrial 800 amp Information not provided.
Transformer 3 phase/480v - 150 KVA

Component Description:
Gates JW30004569-2 Int TX trnsfrmr 1-3rd pmt 2 v190819jgv2
Amount:
$2,966.58

Component Description:
Gates JW30004569-1 Int TX trnsfrmr 1-3rd pmt 1 v190729jgv1
Amount:
$2,966.62
6.13" Rigid Conduit and Wiring Information not provided.
Other Electrical Service: HVAC, Computer, Phone, STL, Ethernet, ENG, UPS, Information not provided.
Other -- HVAC Service Type: C Size:20 (Other) Information not provided.
Cable

Component Description:
Gates JW30004569-2 Int TX install 1-3rd pmt 2 v190819jgv2
Amount:
$111.46
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
Gates JW30004569-1 Int TX 1-3rd pmt 1 v190729jgv1
Amount:
$302,009.40

Component Description:
Moved to 31.8 kW component
Amount:
N/A
Removal Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Gates JW30004472-1A v191105jgv1
Amount:
$128,639.36

Component Description:
Gates JW30004472-2 v191105jgv1
Amount:
$477,807.27
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
Gates JW30004472-1 v190905jgv1
Amount:
$349,167.91
UHF and VHF - minor banding issues Information not provided.
1.5 kW mask filter Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $325,726.00 $323,635.00 N/A $0.00 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Interim Antenna SWDDP4-0-0-0/ 50-31-32 $41,331.00 $40,160.00 $0.00
RF Patch Panel $20,000.00 $20,000.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) $9,340.00 $8,759.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 700 horizontally polarized $1.00 $1.00 N/A N/A N/A
Primary Antenna TFU29JSC/VP-R 4C130 $277,665.00 $277,075.00 $0.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $265,675.00 $265,675.00 Dielectric list price quote. Includes Elbow Complex. N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Auxiliary Antenna TUA-C2-01/02M-T $6,730.00 $6,400.00 $0.00
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $373,800.00 $294,276.00 N/A $0.00 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Interim Transmission Line $70,800.00 $61,234.00 $0.00
Flexible Air Transmission Line - dielectric, 3" $70,800.00 $61,234.00 N/A N/A N/A
Primary Transmission Line $303,000.00 $233,042.00 $0.00
Rigid Transmission Line - copper, 6 1/8" $303,000.00 $233,042.00 N/A N/A N/A
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $4,987,658.59 $1,689,800.59 N/A $37,358.59 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Primary Tower TOWER $1,523,000.00 $1,675,840.00 $23,400.00
Serious tower reinforcement/modifications $1,052,000.00 $1,243,932.00 Per proposal, attached as exhibit 7 of Transition Plan. Covers cost to remove obsolete equipment and strengthen tower in order to support transition plan. $23,400.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $385,608.00 N/A N/A N/A
Structural engineering tower load study for well documented tower $12,600.00 $8,900.00 N/A N/A N/A
Radio Antenna Support $37,400.00 $37,400.00 Support for WINK-FM antenna made necessary by removal of antenna stack. N/A N/A
Auxiliary Tower TOWER $84,200.00 $0.00 $0.00
Short Tower (less than 500') $84,200.00 $0.00 N/A N/A N/A
Interim Tower $3,380,458.59 $13,960.59 $13,958.59
Tower Mapping for Interim $8,720.59 $8,720.59 Tower Mapping for Interim $8,720.59 Tower Mapping for Interim
Structural Analysis for Interim $5,238.00 $5,238.00 Structural Analysis for Interim $5,238.00 Structural Analysis for Interim
Tall Tower (greater than 500') $210,500.00 $1.00 N/A N/A N/A
New tower between 1000' and 1500' without elevator, presumptive soil conditions $3,156,000.00 $1.00 N/A N/A N/A

Components

Actual Information Description File Name
Serious tower reinforcement/modifications

Component Description:
PJF inv #210334 Foundation Mapping and Geotechnical Survey and Report UL20190121RCW1
Amount:
$23,400.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Structural engineering tower load study for well documented tower Information not provided.
Radio Antenna Support Information not provided.
Short Tower (less than 500') Information not provided.
Tower Mapping for Interim

Component Description:
WINK Tower Mapping at Temporary Tower Site
Amount:
$8,720.59
Structural Analysis for Interim

Component Description:
WINK Structural Analysis at Temporary Tower Site
Amount:
$5,238.00
Tall Tower (greater than 500') Information not provided.
New tower between 1000' and 1500' without elevator, presumptive soil conditions Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $70,975.00 $78,745.00 N/A $34,958.50 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Outside Professional Services $70,975.00 $78,745.00 $34,958.50
Other Engineering Services $15,000.00 $15,000.00 Cost estimate for other engineering services such as RF calculations, evolving transition plan calculations and discussion, etc. $7,660.00 N/A
Other Legal Services $10,000.00 $10,000.00 See attached/uploaded Repack legal invoices $7,800.00 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 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
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $0.00 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 request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $1,500.00 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
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
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 $2,500.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $5,125.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $5,335.00 See attached Invoice and Quotation $5,335.00 Refer to Invoice and Estimate
Prepare and or review reimbursement form $2,630.00 $10,000.00 The cost estimate includes the initial 399 amendment, anticipated subsequent 399 amendments, and Actual Cost invoice prep and submission by KGA. $4,888.50 N/A
Project management of the transition $3,160.00 $3,160.00 N/A $150.00 N/A

Components

Actual Information Description File Name
Other Engineering Services

Component Description:
KGA 729-08 v190919jgv1
Amount:
$2,385.00

Component Description:
KGA 729-16 v191023jgv1
Amount:
$300.00

Component Description:
KGA 729-12 v190919jgv1
Amount:
$3,225.00

Component Description:
DLR 241462 v191106jgv1
Amount:
$1,750.00
Other Legal Services

Component Description:
Belisle 20190301BLF01 v190919jgv1
Amount:
$500.00

Component Description:
Belisle 20190701BLF01 v190919jgv1
Amount:
$325.00

Component Description:
Belisle 20180731BLF01 v190919jgv1
Amount:
$50.00

Component Description:
Belisle 20181031BLF01 v190919jgv1
Amount:
$75.00

Component Description:
Belisle 20171031BLF01 v190913pmv1
Amount:
$150.00

Component Description:
Belisle 20170531BLF01 v190913pmv1
Amount:
$775.00

Component Description:
Belisle 20190329BLF01 v190919jgv1
Amount:
$325.00

Component Description:
Belisle 20170801BLF01 v190913pmv1
Amount:
$3,350.00

Component Description:
Belisle 20170831BLF01 v190913pmv1
Amount:
$1,650.00

Component Description:
Belisle 20180201BLF01 v190919jgv1
Amount:
$225.00

Component Description:
Belisle 20190201BLF01 v190919jgv1
Amount:
$375.00
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.
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, License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
DLR 243176 v190927jgv1
Amount:
$500.00

Component Description:
DLR 243176 v190927jgv1
Amount:
$1,000.00
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
DLR 240817 v190913pmv1
Amount:
$2,500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
DLR 240331 v190913pmv1
Amount:
$1,125.00

Component Description:
DLR 243176 v190927jgv1
Amount:
$250.00

Component Description:
DLR 243176 v190927jgv1
Amount:
$500.00

Component Description:
DLR 240665 v190913pmv1
Amount:
$1,250.00

Component Description:
DLR 240817 v190913pmv1
Amount:
$1,500.00

Component Description:
DLR 240197 v190913pmv1
Amount:
$500.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
WINK Project Coordination and transition planning with all parties onsite and management of the timelines and schedules occurring during repack
Amount:
$5,335.00
Prepare and or review reimbursement form

Component Description:
KGA 729-14 v191023jgv1
Amount:
$675.00

Component Description:
KGA 729-10 v190919jgv1
Amount:
$768.50

Component Description:
KGA 729-13 v190919jgv1
Amount:
$1,150.00

Component Description:
KGA 729-19 v191023jgv1
Amount:
$2,295.00
Project management of the transition

Component Description:
KGA 729-11 v190919jgv1
Amount:
$150.00

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 $58,953.00 $58,348.00 N/A $0.00 N/A
Total for all systems $10,683,025.46 $5,324,855.54 N/A $1,745,802.91 N/A
Other Expenses $58,953.00 $58,348.00 $0.00
Project Oversight $28,763.00 $28,763.00 Employee cost for planning, coordination and oversight of the repack project. See Response to Administrator at Exhibit II. N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,000.00 $1,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $5,000.00 $5,000.00 N/A N/A N/A
Non-zoning permits $10,000.00 $10,000.00 Building permit for electrical and tower work. 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 See Response to Administrator for cost justification. N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $10,683,025.46 $5,324,855.54 $1,745,802.91

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

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

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

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

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

Jeffrey C Gehman

Engineering Associate


11/06/2019

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.

Jeffrey C Gehman

Engineering Associate


11/06/2019

Attachments

Back to Top