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:
70419
Service:
DCA
Call Sign:
WBXN-CD
Channel:
36 (UHF)
File Number:
0000028062
FRN:
0013697719
Date Submitted:
04/06/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

BELO TV, INC.

Denise Branson, Sr. Paralegal

TEGNA Inc.

8350 Broad Street, Suite 2000

Tysons, VA 22102

United States

+1 (703) 873-6606 dbranson@TEGNA.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

Gary Davis

Regional Head of Technology and Operations

TEGNA, Inc.

Gary Davis

8350 Broad Street

Suite 2000

Tysons, VA 22102

United States

+1 (404) 873-9199 gadavis@tegna.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 Change WBXN antenna and transmitter to new assignment

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 MX1501U
Year 2013
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity .15 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 UAXTE-3R23
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.8 kW
Justification for New Transmitter Current transmitter manufacturer is out of business. Transmitter cannot be re-tuned.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring Yes
Size 2 inches
Length 100.0 feet
Other Electrical Service Yes
Description Additional electrical services required for transmitter installation.
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

Interior RF

Interior RF

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 4.0 kW
Manufacturer
Model PSILP24BF
Year 2004

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? No
New Antenna Manufacturer and Types Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 5.92 kW
Manufacturer
Model TFU-12DSB-R-P300BNT
Year 2019
Justification for New Antenna Licensed side-mount antenna cannot be re-tuned for new post-transition frequency and must be replaced.

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 3 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Side Mount Brackets

Side Mount Brackets

Shipping

$5,400

Reducer

Reducer

Adapter

Adapter

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 Utilize Existing
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 Dielectric
Type Flexible Air
Diameter 3 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 950 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

TX Line Sweep

Sweep required to verify post-transition channel measures well on existing line.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? 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 Yes
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1220144
Coordinates (NAD83) Latitude (NAD83) 29° 54' 22.9" N-
Longitude (NAD83) 090° 02' 22.1" W-
Overall Structure Height 1047.89 feet
Support Structure Height 1047.89 feet
Ground Elevation Above Mean Sea Level (AMSL) 0.98 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner WWL-TV, Inc.
Date Constructed 12/14/2001

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

Facility ID Call Sign Service
74192 WWL-TV DTV

Other Types of Users

Users
WWL TV

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 155
Explanation Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x155hrs($23250), a new OES component has been created & funded with part of the $ removed from PM, & "Prepare & or review reimbursement form" has been increased
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 5
Justification $2,500 per site visit including expenses x 5 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Other Legal Services

Other Legal Services related to the DTV Repack

Other Engineering Services

Other Engineering Services related to the DTV Repack

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Internal Labor

Local and Corporate 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 $157,570.00 $120,138.53 N/A $92,638.53 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Primary Transmitter UAXTE-3R23 $157,570.00 $120,138.53 $92,638.53
Interior RF $3,970.00 $3,970.00 See attached invoices and quote $3,970.00 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $88,668.53 See attached / uploaded PDF file titled Gates US0333304 v200130jgv1.pdf" $88,668.53 N/A
2" Rigid Conduit and Wiring (Cost per foot) $2,600.00 $2,500.00 N/A N/A N/A
Other Electrical Service: Additional electrical services required for transmitter installation. $25,000.00 $25,000.00 Additional electrical services required for transmitter installation. N/A N/A

Components

Actual Information Description File Name
Interior RF

Component Description:
Osborn 36548 v200513pmv2
Amount:
$704.80

Component Description:
Osborn 35822 V200423pmv1
Amount:
$663.60

Component Description:
Osborn 35407 V200423pmv1
Amount:
$2,601.60
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
Inv JW30004452-1 WBXN Primary Transmitter 1 3rd dp UL20180719jg v1
Amount:
$26,466.96

Component Description:
Gates US0333304 v200714pmv2
Amount:
$48,968.09

Component Description:
Gates inv #JW30004452-1A Primary Transmitter pmt 2 UL20190416jgv3
Amount:
$13,233.48
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: Additional electrical services required for transmitter installation. 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 $53,704.00 $79,468.00 N/A $74,068.00 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Primary Antenna TFU-12DSB-R-P300BNT $53,704.00 $79,468.00 $74,068.00
Sweep test of existing antenna $6,730.00 $6,400.00 Per Widelity estimate $6,400.00 N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $58,842.00 Required peanut pattern IS NOT an off-the-shelf antenna. See attached / uploaded PDF titled "FDH SIN000484 v200423pmv1". $58,842.00 N/A
Shipping $5,400.00 $5,400.00 N/A N/A N/A
Reducer $378.00 $378.00 N/A $378.00 N/A
Adapter $546.00 $546.00 N/A $546.00 N/A
Side Mount Brackets $6,750.00 $6,750.00 N/A $6,750.00 N/A
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed) $7,600.00 $1,152.00 N/A $1,152.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Die 763047 v200515pmvv1
Amount:
$640.00

Component Description:
Die MAN01183 v190808pmv1
Amount:
$2,880.00

Component Description:
Die MAN00920 v190723pmv1
Amount:
$2,880.00
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
FDH SIN002485 v200626pmv1
Amount:
$7,000.50

Component Description:
Die 553018 v190808pmv1
Amount:
$4,484.10

Component Description:
Die MAN01183 v190808pmv1
Amount:
$20,178.45

Component Description:
Die MAN00920 v190723pmv1
Amount:
$20,178.45

Component Description:
FDH SIN000484 v200423pmv1
Amount:
$7,000.50
Shipping Information not provided.
Reducer

Component Description:
Die 553018 v190808pmv1
Amount:
$37.80

Component Description:
Die MAN01183 v190808pmv1
Amount:
$170.10

Component Description:
Die MAN00920 v190723pmv1
Amount:
$170.10
Adapter

Component Description:
Die 553018 v190808pmv1
Amount:
$54.60

Component Description:
Die MAN01183 v190808pmv1
Amount:
$245.70

Component Description:
Die MAN00920 v190723pmv1
Amount:
$245.70
Side Mount Brackets

Component Description:
Die 553018 v190808pmv1
Amount:
$675.00

Component Description:
Die MAN01183 v190808pmv1
Amount:
$3,037.50

Component Description:
Die MAN00920 v190723pmv1
Amount:
$3,037.50
Elbow complex, single channel, at antenna input, per 3 1/8. feedline (if needed)

Component Description:
Die 553018 v190808pmv1
Amount:
$115.20

Component Description:
Die MAN01183 v190808pmv1
Amount:
$518.40

Component Description:
Die MAN00920 v190723pmv1
Amount:
$518.40

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $6,400.00 $6,400.00 N/A $0.00 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Primary Transmission Line $6,400.00 $6,400.00 $0.00
TX Line Sweep $6,400.00 $6,400.00 N/A N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $657,800.00 $312,500.00 N/A $0.00 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Primary Tower TOWER $657,800.00 $312,500.00 $0.00
Tall Tower (greater than 500') $210,500.00 $100,000.00 Shared expense with WWL N/A N/A
Major tower reinforcement/modifications $421,000.00 $200,000.00 Shared expense with WWL N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $12,500.00 Shared expense with WWL N/A N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $205,587.50 $169,717.50 N/A $46,054.51 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Outside Professional Services $205,587.50 $169,717.50 $46,054.51
Other Engineering Services $14,217.50 $14,217.50 Engineering services not included in any other Form 399 OPS section $14,217.50 N/A
Other Legal Services $10,000.00 $10,000.00 Other Legal Services related to the DTV Repack $424.09 N/A
Additional Field Engineering Service, 5 Days $12,500.00 $12,500.00 $2,500 per site visit including expenses x 5 days. It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. N/A N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $20,000.00 Add to WWL test. N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A 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
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $13,750.00 Fewer PM tasks are needed & OES & 399 work are needed, so the PM total has been reduced to $150x155hrs($23250), a new OES component has been created & funded with part of the $ removed from PM, & "Prepare & or review reimbursement form" has been increased $13,470.00 N/A
Project management of the transition $24,490.00 $45,000.00 It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399s. Station does not have available personnel or personnel trained in project management for such complex projects. $17,942.92 N/A

Components

Actual Information Description File Name
Other Engineering Services

Component Description:
MSW 7322 v210329jgv2
Amount:
$6,625.00

Component Description:
Osborn 38619 v200714pmv1
Amount:
$727.50

Component Description:
Osborn 37036 v210406pmv1
Amount:
$330.00

Component Description:
Osborn 35404 v191222jgv1
Amount:
$6,097.50

Component Description:
Osborn inv #29841 Other Eng Srvcs UL20190322jgv1
Amount:
$437.50
Other Legal Services

Component Description:
Covington inv #60796723 Various Legal UL20181024jgv1
Amount:
$174.42

Component Description:
Covington 60801029 v190712jgv2
Amount:
$144.71

Component Description:
Covington 60801032 v190530jgv2
Amount:
$70.43

Component Description:
Covington 60801032 v190715jgv2
Amount:
$70.43

Component Description:
Covington 60805585 v190513pmv1
Amount:
$34.53

Component Description:
Covington 60801029 v190513pmv1
Amount:
$164.44
Additional Field Engineering Service, 5 Days Information not provided.
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
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.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Osborn 33846 v200707pmv2
Amount:
$615.00

Component Description:
Osborn 37931 v210406pmv1
Amount:
$1,005.00

Component Description:
Osborn 39384 v201116pmv1
Amount:
$920.00

Component Description:
Osborn 40958 v201216pmv1
Amount:
$50.00

Component Description:
Osborn 38619 v200714pmv1
Amount:
$95.00

Component Description:
Osborn 37036 v210406pmv1
Amount:
$120.00

Component Description:
Osborn 42164 v210406pmv1
Amount:
$150.00

Component Description:
Osborn 40005 v201216pmv1
Amount:
$1,050.00

Component Description:
Osborn 35404 v191222jgv1
Amount:
$1,165.00

Component Description:
Osborn 30015 v191217jgv1
Amount:
$360.00

Component Description:
Osborn 35009 v191217jgv1
Amount:
$400.00

Component Description:
Osborn 36547 V200424pmv1
Amount:
$125.00

Component Description:
Osborn 34589 v190808jgv1
Amount:
$1,100.00

Component Description:
Osborn 32209 v200116jgv2
Amount:
$350.00

Component Description:
Osborn 39679 v210127jgv2
Amount:
$310.00

Component Description:
Osborn 36195 v191217jgv1
Amount:
$300.00

Component Description:
Osborn 41444 v210406pmv1
Amount:
$60.00

Component Description:
Osborn 41739 v210406pmv1
Amount:
$360.00

Component Description:
Osborn 33672 v190618pmv1
Amount:
$2,927.50

Component Description:
Osborn 40293 v201216pmv1
Amount:
$30.00

Component Description:
Osborn 33863 v191217jgv1
Amount:
$828.50

Component Description:
Osborn 31138 v191222jgv1
Amount:
$250.00

Component Description:
Osborn 38322 v200724pmv1
Amount:
$150.00

Component Description:
Osborn inv #29002 Amend 399 Form UL20190322jgv1
Amount:
$3,200.00

Component Description:
Osborn 38985 v200714pmv1
Amount:
$650.00

Component Description:
Osborn 35818 v191217jgv1
Amount:
$655.00
Project management of the transition

Component Description:
Osborn inv #28592 Proj mgt thru 180330 UL20190322jgv1
Amount:
$225.00

Component Description:
Osborn inv #26017 Prof srvcs 170607 - 170728 UL20181107jg v1
Amount:
$7,157.42

Component Description:
Osborn 37931 v210406pmv1
Amount:
$255.00

Component Description:
Osborn 37931 v210406pmv1
Amount:
$118.50

Component Description:
Osborn 39384 v201116pmv1
Amount:
$721.50

Component Description:
Osborn 32974 v190617pmv1
Amount:
$75.00

Component Description:
Osborn 37036 v210406pmv1
Amount:
$632.00

Component Description:
Osborn 37036 v210406pmv1
Amount:
$150.00

Component Description:
Osborn 31620 v191217jgv1
Amount:
$975.00

Component Description:
Osborn 30015 v191217jgv1
Amount:
$150.00

Component Description:
Osborn 35009 v191217jgv1
Amount:
$379.00

Component Description:
Osborn 36547 V200424pmv1
Amount:
$395.00

Component Description:
Osborn 36547 V200424pmv1
Amount:
$300.00

Component Description:
Osborn 31797 v191217jgv1
Amount:
$300.00

Component Description:
Osborn 34589 v190808jgv1
Amount:
$525.00

Component Description:
Osborn 32209 v200116jgv2
Amount:
$300.00

Component Description:
Osborn 39679 v210127jgv2
Amount:
$300.00

Component Description:
Osborn 39679 v210127jgv2
Amount:
$158.00

Component Description:
Osborn 36195 v191217jgv1
Amount:
$474.00

Component Description:
Inv 29220 WBXN Proj Mgt 180428-180525 UL20180706jg v1
Amount:
$300.00

Component Description:
Osborn 35404 v191222jgv1
Amount:
$316.00

Component Description:
Osborn 31138 v191222jgv1
Amount:
$600.00

Component Description:
Osborn 30695 v191217jgv1
Amount:
$225.00

Component Description:
Osborn 33672 v190716jgv2
Amount:
$900.00

Component Description:
Osborn 40005 v201216pmv1
Amount:
$316.00

Component Description:
Osborn 40293 v201216pmv1
Amount:
$158.00

Component Description:
Osborn inv #29002 Proj mgt 180331-180427 UL20190322jgv1
Amount:
$150.00

Component Description:
Osborn inv #29841 Proj mgt 180526-180629 UL20190322jgv1
Amount:
$1,387.50

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 $129,634.00 $129,029.00 N/A $15,085.71 N/A
Total for all systems $1,210,695.50 $817,253.03 N/A $227,846.75 N/A
Other Expenses $129,634.00 $129,029.00 $15,085.71
Internal Labor $21,744.00 $21,744.00 N/A N/A N/A
MVPD Notification of Channel Change $6,000.00 $6,000.00 Prepare notification for all MVPD's of upcoming changes and testing windows. $1,835.00 N/A
Develop and air announcement of upcoming channel change $6,000.00 $6,000.00 40 hours at $150 per hour to shoot, write, produce and edit informational spot. $3,270.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $3,275.00 N/A
Equipment Storage $7,500.00 $7,500.00 Per dielectric rate card. 6 months of storage. $3,295.00 N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A $3,410.71 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A N/A N/A
Non-zoning permits $25,000.00 $25,000.00 N/A N/A N/A
Local Zoning $200.00 $200.00 Building permit. 3 cents per 100 dollars of construction cost N/A N/A

Components

Actual Information Description File Name
Internal Labor Information not provided.
MVPD Notification of Channel Change

Component Description:
Osborn 36195 v191217jgv1
Amount:
$1,835.00
Develop and air announcement of upcoming channel change

Component Description:
2C Media inv #203806 Creation of channel change announcement UL20181016jgv1
Amount:
$3,270.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
RF Notifs 1354 v190925jgv1
Amount:
$3,275.00
Equipment Storage

Component Description:
Die 728006 v200515pmvv1
Amount:
$3,295.00
Equipment Delivery and Handling Charges

Component Description:
Die 728006 v200515pmvv1
Amount:
$3,029.00

Component Description:
Die 695011 v200515pmvv1
Amount:
$381.71
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
Local Zoning Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,210,695.50 $817,253.03 $227,846.75

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.

Jeffrey C Gehman

Engineering Associate


04/06/2021

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.

Jeffrey C Gehman

Engineering Associate


04/06/2021

Attachments

Back to Top