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:
70852
Service:
DTV
Call Sign:
WAND
Channel:
20 (UHF)
File Number:
0000028625
FRN:
0009134289
Date Submitted:
02/16/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WAND(TV) PARTNERSHIP

Ricky Joseph

904 W. Southside Drive

DECATUR, IL 62521

United States

+1 (217) 706-9501 ricky.joseph@wandtv.com Limited Partnership

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

Greg Yadon

Assistant Chief Engineer

WAND(TV) Partnership

Greg Yadon

904 Southside Drive

Decatur, IL 62521

United States

+1 (217) 706-9545 Greg.Yadon@wandtv.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan New transmitter will be placed in existing building. A side mount antenna will be placed on existing tower until time to shut down current transmitter and put new TX online and correct primary antenna placed on top of the tower.

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Refurbished HP50DDW
Year 2006
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 50 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-90
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 50 kW
Justification for New Transmitter Existing unit is outdated and can not be re-tuned to new specs.

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 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Parallel Surge Suppressor for 3PH WYE or DELTA (Lightning and surge protection).
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

RF Accessories

RF system components necessary for the interim use and permanent install of the new transmitter

Shipping

Shipping charges for transmitter components

Installation services

Fees for installing the transmitter and inside RF system.

Mask Filter

Filter for preventing out of band emmisions

State and local sales tax on transmitter

State and Local Sales tax on the new transmitter.

Transmitter Electrical Work

Electrical work for installation of GatesAir transmitter

State and local sales tax on materials needed for electrical service

State and Local Sales tax on materials relating to electrical installation

Building Electrical work

Install electrical system components in building by ALLTECH Electric

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Circular
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-31JTH/VP-R T110C
Year 2011

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack 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 ATW30H3-ETTX-20H
Year 2017
Justification for New Antenna Changing from channel 17 to channel 20. Current equipment cannot be used for the new channel.

Primary Antenna

Back to Top

Other Antenna Costs

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

Reducer

Transmission line reducer-two needed

State and Local Sales Tax

State and local sales tax in the amount of 9.25% is calculated on the total cost, bringing the total amount to 627937.32

Top Plate Adapter

Top Plate Adapter

Transformer

Matching transformer for new transmission line-two needed

Primary Antenna - Other Expenses

Primary Antenna - Other Expenses

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 16
Lower Limit 470.00 MHz
Upper Limit 695.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 435.3 kW
Manufacturer
Model ATW16H9-ESO-17/20L
Year 2017
Justification for New Antenna Interim side mount antenna to be put in place while primary antenna and feedline is replaced to minimize loss of on air time.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? S
Feed Line Size 6 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Sales Tax

State and local sales tax is calculated at 9.25% on the amount of the total sale, bringing the total cost to 383011.38

Transformer

Matching transformer for new transmission line.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1350 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 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1200 feet per run
Justification for New Transmission Line Current equipment cannot be used for the new channel.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 1350 feet per run
Justification for New Transmission Line Current transmission line cannot be used with new channel assignment of channel 20

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1009651
Coordinates (NAD83) Latitude (NAD83) 39° 57' 08.6" N-
Longitude (NAD83) 088° 49' 56.6" W-
Overall Structure Height 1313.96 feet
Support Structure Height 1243.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 686.02 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner WAND(TV) Partnership
Date Constructed 10/01/1980


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: No reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Rigging - Drawings

Top plate tower drawings required for repack

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 595
Explanation WDRB does not have sufficient resource capacity and expertise in house to handle all of the reimbursement filing.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility 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 Yes
ASR Modification Yes
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 Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

RF Eng - RF Consultant

RF Eng - RF Consultant

Attorney Fees and Other Matters

Other re-pack legal services.

Attorney Fees - Prepare and File FCC Form 2100 Auxiliary - License to Cover Application

Attorney expenses related to auxiliary license to cover application

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 No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? No
Does this relocation require Equipment Storage? No
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? No
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Rental of heavy equipment

rental of forklift or sky-jack to off load transmitter antennas and transmission line and other equipment.

Internal Labor

Internal Labor

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 $1,959,327.90 $1,809,000.06 N/A $1,803,690.21 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Primary Transmitter ULXTE-90 $1,959,327.90 $1,809,000.06 $1,803,690.21
Building Electrical work $36,761.58 $36,761.58 see Estimated Cost Justification WAND-110-1st Primary Transmitter Building Electrical Work v1 $36,761.58 N/A
State and local sales tax on materials needed for electrical service $0.00 $0.00 N/A $0.00 N/A
Transmitter Electrical Work $12,101.82 $12,101.82 N/A $12,101.82 N/A
State and local sales tax on transmitter $106,055.20 $106,055.20 N/A $100,745.35 N/A
Mask Filter $56,125.88 $56,125.88 N/A $56,125.88 N/A
Installation services $102,755.25 $102,755.25 See Estimated Cost Justification WAND-110-1st Primary Transmitter Installation & Proof V1 $102,755.25 N/A
Shipping $13,500.00 $13,500.00 N/A $13,500.00 N/A
RF Accessories $122,228.17 $122,228.17 N/A $122,228.17 N/A
Other Electrical Service: Parallel Surge Suppressor for 3PH WYE or DELTA (Lightning and surge protection). $0.00 $0.00 N/A $0.00 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $0.00 N/A $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $1,359,472.16 N/A $1,359,472.16 N/A

Components

Actual Information Description File Name
Building Electrical work

Component Description:
Installation of Electrical Wiring
Amount:
$35,904.54

Component Description:
Additional Wiring for UPS
Amount:
$857.04
State and local sales tax on materials needed for electrical service Information not provided.
Transmitter Electrical Work

Component Description:
This is the electrical cost for the transmitter.
Amount:
$12,101.82
State and local sales tax on transmitter

Component Description:
Tax
Amount:
$100,745.35
Mask Filter

Component Description:
This is the line item for the Mask Filter System on the invoice.
Amount:
$56,125.88
Installation services

Component Description:
Field Service, TV
Amount:
$15,014.75

Component Description:
Commission, ULXTE-72
Amount:
$6,050.00

Component Description:
This is the line item for installation of the transmitter shown on the invoice.
Amount:
$81,690.50
Shipping

Component Description:
This is the line item for freight for the attached invoice.
Amount:
$13,500.00
RF Accessories

Component Description:
This is the line item for RF accessories on the attached invoice.
Amount:
$122,228.17
Other Electrical Service: Parallel Surge Suppressor for 3PH WYE or DELTA (Lightning and surge protection). Information not provided.
Transformer 3 phase/480v - 300 KVA Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
This invoice is for 2/3 of the transmitter cost and is now due. The final 1/3 will be due after installation.
Amount:
$1,167,449.15

Component Description:
Transmitter
Amount:
$192,023.01

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 $694,500.20 $565,885.14 N/A $459,493.36 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Interim Antenna ATW16H9-ESO-17/20L $309,506.88 $206,812.13 $166,083.69
Transformer $7,898.00 $7,898.00 Two transformers are required for impedance matching for interim antenna, primary antenna and transmitter. $0.00 N/A
Sales Tax $32,428.88 $32,428.88 N/A $0.00 N/A
Sweep test of existing antenna $6,730.00 $12,500.00 Please see Estimated Cost Justification WAND-280-Interim Antenna Sweep Test v0 $12,500.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $131,647.21 see Estimated Cost Justification WAND-280-Interim Antenna Lower Power Side Mount v0 $131,647.21 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $14,273.04 see Estimated Cost Justification WAND-280-Interim Antenna Side Mount Brackets v0 $14,273.04 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $8,065.00 Price quoted by manufacturer, quote attached. $7,663.44 N/A
Primary Antenna ATW30H3-ETTX-20H $384,993.32 $359,073.01 $293,409.67
Reducer $4,600.00 $4,600.00 N/A $0.00 N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $14,728.93 see Estimated Cost Justification WAND-210-Primary Antenna Elbow Complex 8 3_16 v1 $14,728.91 N/A
Sweep test of existing antenna $6,730.00 $6,250.00 N/A $6,250.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $264,580.76 see Estimated Cost Justification WAND-210-Primary Antenna High Power Top Mount v0 $264,580.76 N/A
Transformer $7,897.00 $7,897.00 Two transformers are required for impedance matching for interim antenna, primary antenna and transmitter. $0.00 N/A
Primary Antenna - Other Expenses $850.00 $850.00 Please see Electronics Research, Inc. proposal 20200612-807 $850.00 N/A
Top Plate Adapter $7,000.00 $7,000.00 Please see Malouf Top Plate Fee Quote and Malouf Structural Analysis Proposal Scope B $7,000.00 N/A
State and Local Sales Tax $53,166.32 $53,166.32 N/A $0.00 N/A

Components

Actual Information Description File Name
Transformer Information not provided.
Sales Tax Information not provided.
Sweep test of existing antenna

Component Description:
WAND-280-Interim Antenna Sweep Test
Amount:
$625.00

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

Component Description:
System Sweep
Amount:
$6,250.00

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

Component Description:
WAND-280-Interim Antenna Sweep Test
Amount:
$1,875.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
Interim Antenna & Installation
Amount:
$22,072.21

Component Description:
ATW16H9-ESO-17/20L w/Custom Mounts
Amount:
$36,525.00

Component Description:
Interim Antenna & Installation
Amount:
$36,525.00

Component Description:
Interim Antenna & Installation
Amount:
$36,525.00
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
WAND-280-Interim Antenna Side Mount Brackets
Amount:
$2,393.04

Component Description:
WAND-280-Interim Antenna Side Mount Brackets
Amount:
$3,960.00

Component Description:
WAND-280-Interim Antenna Side Mount Brackets
Amount:
$3,960.00

Component Description:
WAND-280-Interim Antenna Side Mount Brackets
Amount:
$3,960.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
WAND-280-Interim Antenna Elbow Complex 6 1/8"
Amount:
$1,284.87

Component Description:
WAND-280-Interim Antenna Elbow Complex 6 1/8"
Amount:
$2,126.19

Component Description:
WAND-280-Interim Antenna Elbow Complex 6 1/8"
Amount:
$2,126.19

Component Description:
WAND-280-Interim Antenna Elbow Complex 6 1/8"
Amount:
$2,126.19
Reducer Information not provided.
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
2. WAND-210-Primary Antenna Elbow Complex 8 3/16"
Amount:
$1,576.28

Component Description:
2. WAND-210-Primary Antenna Elbow Complex 8 3/16"
Amount:
$4,384.21

Component Description:
WAND-210-Primary Antenna Elbow Complex 6 1/8"
Amount:
$4,384.21

Component Description:
WAND-210-Primary Antenna Elbow Complex 6 1/8"
Amount:
$4,384.21
Sweep test of existing antenna

Component Description:
1. WAND-210-Primary Antenna Sweep Test
Amount:
$625.00

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

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

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

Component Description:
Main Antenna & Installation Services
Amount:
$74,025.00

Component Description:
Main Antenna and Installation Services
Amount:
$42,505.76

Component Description:
Main Antenna & Installation Service
Amount:
$74,025.00

Component Description:
Invoice moved to correct budget category.
Amount:
N/A

Component Description:
Main Antenna & Installation Services
Amount:
$74,025.00
Transformer Information not provided.
Primary Antenna - Other Expenses

Component Description:
Optimize Dielectric WR1500
Amount:
$850.00
Top Plate Adapter

Component Description:
WAND-210-Primary Antenna Top Plate Adapter
Amount:
$3,000.00

Component Description:
Design structural modifications for Top Plate
Amount:
$4,000.00
State and Local Sales Tax 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 $689,100.00 $586,995.49 N/A $563,544.44 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Interim Transmission Line $272,700.00 $205,349.49 $205,349.49
Rigid Transmission Line - copper, 6 1/8" $272,700.00 $205,349.49 Please see Estimated Cost Justification WAND-380-Interim Transmission Line 6 1_8_ v0 $205,349.49 N/A
Primary Transmission Line $416,400.00 $381,646.00 $358,194.95
Rigid Transmission Line - copper, 8 3/16" $416,400.00 $381,646.00 N/A $358,194.95 N/A

Components

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

Component Description:
WAND-380-Interim Transmission Line 6 1/8"
Amount:
$40,480.55

Component Description:
MACXLINE6 1/8" 75 OHM Custom Section
Amount:
$4,868.25

Component Description:
WAND-380-Interim Transmission Line 6 1/8"
Amount:
$52,731.48

Component Description:
6-1/8" Vertical Rigid Mount Assy
Amount:
$1,806.25

Component Description:
WAND-380-Interim Transmission Line 6 1/8""
Amount:
$52,731.48

Component Description:
WAND-380-Interim Transmission Line 6 1/8"
Amount:
$52,731.48
Rigid Transmission Line - copper, 8 3/16"

Component Description:
WAND-310-Primary Transmission Line 8 3/16
Amount:
$2,709.37

Component Description:
3. WAND-310-Primary Transmission Line 8 3/16"
Amount:
$57,088.96

Component Description:
WAND-310-Primary Transmission Line 8 3/16"
Amount:
$99,465.54

Component Description:
WAND-310-Primary Transmission Line 8 3/16"
Amount:
$99,465.54

Component Description:
WAND-310-Primary Transmission Line 8 3/16"
Amount:
$99,465.54

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 $225,100.00 $456,951.00 N/A $451,951.00 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Primary Tower TOWER $225,100.00 $456,951.00 $451,951.00
Tower Rigging - Drawings $2,000.00 $2,000.00 Please see WAND Tower Rigging - Drawings Revision Justification Cover Letter $2,000.00 N/A
Structural engineering tower load study for well documented tower $12,600.00 $8,000.00 N/A $3,000.00 N/A
Tall Tower (greater than 500') $210,500.00 $446,951.00 see Estimated Cost Justification WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower V3 $446,951.00 N/A

Components

Actual Information Description File Name
Tower Rigging - Drawings

Component Description:
Engineering Services
Amount:
$2,000.00
Structural engineering tower load study for well documented tower

Component Description:
Perform a Structural Tower Analysis
Amount:
$3,000.00
Tall Tower (greater than 500')

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$54,933.00

Component Description:
Electronic Research, Inc.
Amount:
$17,550.00

Component Description:
Weather day 5/8/20
Amount:
$3,250.00

Component Description:
Final PMT 50%
Amount:
$3,553.50

Component Description:
Misc installation service
Amount:
$17,500.00

Component Description:
Weather Day
Amount:
$5,200.00

Component Description:
Tower Top Plate
Amount:
$16,354.00

Component Description:
Down PMT 50%
Amount:
$3,553.50

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$39,834.30

Component Description:
4. WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$18,311.00

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$39,834.30

Component Description:
Weather Day
Amount:
$41,600.00

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$54,933.00

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$39,834.30

Component Description:
Tower Top Plate
Amount:
$14,699.00

Component Description:
WEATHER DAY
Amount:
$7,800.00

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$13,278.10

Component Description:
WAND-410-Existing Primary Tower Tower Equipment and Rigging - Tall Tower
Amount:
$54,933.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $297,650.81 $344,255.93 N/A $218,019.33 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Outside Professional Services $297,650.81 $344,255.93 $218,019.33
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $812.00 Please see WAND Attorney - Other Matters Budget Revision Justification Letter. The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $812.00 N/A
RF Eng - RF Consultant $35,765.71 $35,765.71 See WAND-530-RF Eng - RF Consultant Verified Budget Increase Justification v0 $35,765.71 N/A
Project management of the transition $94,010.00 $133,778.62 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $133,778.62 N/A
Attorney Fees - Prepare and File FCC Form 2100 Auxiliary - License to Cover Application $170.00 $170.00 Please see WAND Attorney Prepare and File License to Cover Application (Aux) Budget Revision Justification Letter $0.00 N/A
Attorney Fees and Other Matters $20,110.10 $20,110.10 Please see the attached invoices from COOLEY (Attorneys at law) # 1777272, 1793256 and 1800012 $19,124.50 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A $0.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A $0.00 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A $0.00 N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A $0.00 N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $23,444.00 Please see WAND Attorney STA Budget Revision Justification Letter $23,444.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $527.50 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $170.00 Please see WAND Attorney Prepare and File Construction Permit Application (Aux) Budget Revision Justification Letter $0.00 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
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $0.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $3,755.50 see Estimated Cost Justification WAND-590-Transition Timing and Coordination v0 $3,755.50 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $255.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $556.50 N/A

Components

Actual Information Description File Name
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Email with G. Yadon re FCC reimbursement issues
Amount:
$203.00

Component Description:
Email with G. Yadon and K. Wilkowski
Amount:
$609.00
RF Eng - RF Consultant

Component Description:
Consulting Engineering Services
Amount:
$2,693.00

Component Description:
Consulting Engineering Services
Amount:
$7,305.57

Component Description:
Consulting Engineering Services
Amount:
$3,884.35

Component Description:
Consulting Engineering Services
Amount:
$322.50

Component Description:
Consulting engineering services
Amount:
$5,617.22

Component Description:
Consulting Engineering Services
Amount:
$3,873.94

Component Description:
Consulting engineering services
Amount:
$4,245.79

Component Description:
Consulting engineering services
Amount:
$170.20

Component Description:
Consulting Engineering Services
Amount:
$2,817.05

Component Description:
Consulting Engineering Services
Amount:
$672.45

Component Description:
Consulting Engineering Services
Amount:
$1,861.44

Component Description:
Consulting Engineering Services
Amount:
$1,736.50

Component Description:
Consulting Engineering Services
Amount:
$565.70
Project management of the transition

Component Description:
Project Management
Amount:
$4,816.50

Component Description:
Project Management
Amount:
$3,477.65

Component Description:
Project Management
Amount:
$241.75

Component Description:
Project Management
Amount:
$5,472.50

Component Description:
Project Management
Amount:
$1,809.30

Component Description:
Project Management
Amount:
$3,660.60

Component Description:
Project Management
Amount:
$2,743.75

Component Description:
Project Management
Amount:
$1,135.20

Component Description:
Project Management
Amount:
$3,060.20

Component Description:
Project Management
Amount:
$2,480.45

Component Description:
Project Management
Amount:
$3,908.45

Component Description:
Project Management
Amount:
$4,388.80

Component Description:
Project Management
Amount:
$4,156.30

Component Description:
Project Management
Amount:
$4,691.15

Component Description:
Project Management
Amount:
$6,683.15

Component Description:
Project Management
Amount:
$3,798.95

Component Description:
Project Management
Amount:
$8,381.60

Component Description:
Project Management
Amount:
$4,113.90

Component Description:
Project Management
Amount:
$2,914.55

Component Description:
Project Management
Amount:
$1,586.00

Component Description:
Consulting Engineering Services
Amount:
$2,065.62

Component Description:
Project Management
Amount:
$2,710.05

Component Description:
Project Management
Amount:
$3,587.30

Component Description:
Project Management
Amount:
$5,615.95

Component Description:
Project Management
Amount:
$2,045.40

Component Description:
Project management
Amount:
$9,632.65

Component Description:
Project Management
Amount:
$1,324.00

Component Description:
Project Management
Amount:
$2,990.95

Component Description:
Project Management
Amount:
$7,549.60

Component Description:
Project Management
Amount:
$2,426.85

Component Description:
Project Management
Amount:
$8,279.45

Component Description:
Project Management
Amount:
$3,035.65

Component Description:
Project Management
Amount:
$1,496.00

Component Description:
Project Management
Amount:
$1,342.90

Component Description:
Project Management
Amount:
$3,016.40

Component Description:
Project Management
Amount:
$3,016.40

Component Description:
Project Management
Amount:
$3,139.10
Attorney Fees - Prepare and File FCC Form 2100 Auxiliary - License to Cover Application

Component Description:
WAND-550-Attorney Prepare and File License to Cover Application (Aux) $170
Amount:
$170.00
Attorney Fees and Other Matters

Component Description:
Fees
Amount:
$762.00

Component Description:
WAND-590-Other Legal Services
Amount:
$203.00

Component Description:
Email with K. Wilkowski and station staff re FCC site visits
Amount:
$1,170.00

Component Description:
Email with station staff re FCC quarterly repack progress report
Amount:
$348.00

Component Description:
Telephone discussion with client
Amount:
$340.00

Component Description:
Fees
Amount:
$7,348.50

Component Description:
Email with engineering staff re second tranche of repack funding
Amount:
$90.00

Component Description:
Fees
Amount:
$5,743.00

Component Description:
Email with K. Wilkowski re FCC repack notice on potential fraud
Amount:
$90.00

Component Description:
WAND-590-Other Legal Services
Amount:
$1,827.00

Component Description:
Conference call and email with R. Gunther re quarterly repack progress report
Amount:
$1,093.00

Component Description:
Email with station engineers re FCC repack quarterly progress report
Amount:
$270.00

Component Description:
Emails re quarterly transition progress report and FCC update to cost catalog prices
Amount:
$180.00
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
Email with working group re STA request and project status
Amount:
$23,444.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
For Services Rendered
Amount:
$527.50
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application

Component Description:
WAND-550-Attorney Prepare and File Construction Permit Application (Aux) $170
Amount:
$170.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
WAND-590-Transition Timing and Coordination
Amount:
$3,755.50
Prepare and or review reimbursement form

Component Description:
WAND-590-Prepare and or review reimbursement Form
Amount:
$42.50

Component Description:
For Services Rendered
Amount:
$212.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
WAND-550-Attorney Prepare and File Construction Permit Application (Main)
Amount:
$85.00

Component Description:
WAND-550-Attorney Prepare and File Construction Permit Application (Main)
Amount:
$471.50

Component Description:
WAND-550-Attorney Prepare and File Construction Permit Application (Main)
Amount:
$1,612.50

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 $40,067.30 $38,282.30 N/A $37,475.30 N/A
Total for all systems $3,905,746.21 $3,801,369.92 N/A $3,534,173.64 N/A
Other Expenses $40,067.30 $38,282.30 $37,475.30
Internal Labor $16,651.30 $16,651.30 Please see WAND Internal Labor Budget Revision Justification Letter $16,651.30 N/A
Rental of heavy equipment $2,500.00 $2,500.00 N/A $2,208.00 N/A
MVPD Notification of Channel Change $8,538.00 $8,538.00 see Estimated Cost Justification WAND-610-MVPD Notification v0 $8,538.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $298.00 $298.00 Please see WAND Disposal Budget Justification Letter $298.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A $0.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A $0.00 N/A
DTV Medical Facility Notification $11,550.00 $9,780.00 see Estimated Cost Justification WAND-610-DTV Medical Facility Notification v0 $9,780.00 N/A

Components

Actual Information Description File Name
Internal Labor

Component Description:
Internal labor for Gregory Yadon, Jason Revis, Tynan Morvan, Alan Woodrum
Amount:
$16,651.30
Rental of heavy equipment

Component Description:
WAND-610-Heavy Equipment Rental
Amount:
$2,208.00
MVPD Notification of Channel Change

Component Description:
MVPD Notification Services
Amount:
$2,846.00

Component Description:
MVPD Notification Services
Amount:
$2,846.00

Component Description:
MVPD Notification Services
Amount:
$2,846.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Drum Disposal
Amount:
$298.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
Notification of Medical Facilities
Amount:
$4,890.00

Component Description:
DTV Notification
Amount:
$4,890.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,905,746.21 $3,801,369.92 $3,534,173.64

Reimbursement Status

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

KEITH WILKOWSKI

VP, Legal & Government Affairs


02/16/2021

Certification

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

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

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

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

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

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

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

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

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

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

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

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

KEITH WILKOWSKI

VP, Legal & Government Affairs


02/16/2021

Attachments

Back to Top