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:
3228
Service:
DTV
Call Sign:
WFXG
Channel:
36 (UHF)
File Number:
0000025076
FRN:
0028123180
Date Submitted:
06/28/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

AUGUSTA TV LLC

Doing Business As: AUGUSTA TV LLC

220 SALTERS CREEK ROAD

HAMPTON, VA 23661

United States

+1 (757) 726-0136 DHANNA@LOCKWOODBROADCAST.COM Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Samuel Hariton

Widelity

4301 University Drive

Ste. 100

Fairfax, VA 22030

United States

+1 (339) 222-8107 sam.hariton@widelity.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 Install interim antenna and line Install new top mounted antenna and connect to existing line Retune main and backup transmitters.

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 Retune Existing
Use Primary (Main)
Ownership Owned
Owner 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 GatesAir
Model ULXT40AT
Year 2016
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31 kW

Primary 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 60 kW
Other Power N/A
New Exciter Is a new exciter needed? No

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 No
Size N/A
Length N/A
Other Electrical Service Yes
Description Power for the reject load cooling fans and other electrical work as necessary.
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

Primary Transmitter - Site Survey and Installation

Primary Transmitter - Site Survey and Installation

Auxiliary Transmitter

Back to Top

Add 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? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer GatesAir
Model UAXT-3AT
Year 2016
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 2.5 kW

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 3 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.

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-50
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31.7 kW
Justification for New Transmitter Due to lack of availability for manufacturer to retune existing primary transmitter, the previous repack plan would result a loss of approx 49% of current market coverage during a retuning delay of at least 6 months. Interim transmitter prevents this loss

Interim Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description New panel, breakers, wire, power supply and labor
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A
Inside RF System Is an additional interior RF system required to support this interim transmitter? No

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

RF Accessories

Additional RF parts outlined in GatesAir Quote Q-79384.

Interim Transmitter - Distilled Water

Interim Transmitter - Distilled Water

Mask Filter System

Mask Filter required for interim transmitter to function on antenna system. See GatesAir Quote Q-79384.

Interim Transmitter Installation

Costs of interim transmitter installation outline in GatesAir Quote Q-79384

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 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: 413.0 kW
Manufacturer
Model TFU-30GTH O4
Year 2016

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 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: 27.5 kW
Manufacturer
Model TFU-26JTH/VP-R
Year 2019
Justification for New Antenna Existing antenna can not be retuned Station is licensed v-pol.

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

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? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 413.0 kW
Manufacturer
Model TFU-8WB
Year 2019
Justification for New Antenna Interim antenna for use thru transition. Needed due to removal of existing top mount antenna.

Interim Antenna

Back to Top

Other Antenna Costs

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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Add 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 this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
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 1250 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Transmission Line Expenses

This category is a result of an LMS bug that requires an estimated cost when utilizing existing line.

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 4 1/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 980 feet per run
Justification for New Transmission Line interim line to be used during new antenna installation and connection to existing line

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 1045869
Coordinates (NAD83) Latitude (NAD83) 33° 25' 01.0" N-
Longitude (NAD83) 081° 50' 05.0" W-
Overall Structure Height 1154.84 feet
Support Structure Height 1099.07 feet
Ground Elevation Above Mean Sea Level (AMSL) 400.26 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Southeastern Media Holdings, Inc.
Date Constructed 09/14/1990


Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower N/A
Helicopter Services Required Are helicopter services required? Yes

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 300
Explanation Pattern analysis Antenna Spec Transmitter Spec Building drawings Installation Supervision Accounting Internal Legal
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 No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Attorney Fees - Other Matters

Legal 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 No
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
FCC Special Temporary Authority Application No
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

Site Security

Security of transmitter site during tower crew 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 $1,401,375.66 $1,162,819.80 N/A $1,098,631.83 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Interim Transmitter ULXTE-50 $1,096,692.82 $1,080,437.03 $1,024,625.59
Other Electrical Service: New panel, breakers, wire, power supply and labor $27,024.04 $27,024.04 see Estimated Cost Justification WFXG-180-New Interim Transmitter - Other Electrical Services v0 $2,163.57 N/A
Interim Transmitter Installation $68,899.73 $68,899.73 see Estimated Cost Justification WFXG-180-New Interim Transmitter - Installation and Proofing v0 $68,899.72 N/A
Mask Filter System $38,622.24 $38,622.24 see Estimated Cost Justification WFXG-180-New Interim Transmitter - Mask Filter System v0 $38,622.24 N/A
Interim Transmitter - Distilled Water $312.58 $312.58 Please see WFXG Interim Transmitter Distilled Water Budget Revision Justification Letter $172.58 N/A
RF Accessories $67,805.82 $67,805.82 see Estimated Cost Justification WFXG-180-New Interim Transmitter - RF Accessories v0 $67,805.82 N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $9,294.21 see Estimated Cost Justification WFXG-180-New Interim Transmitter - Electrical Costs - Transformer 150 KVA v0 $9,281.21 invoices
UHF - Liquid Cooled Solid State Transmitter 31.7 kW $867,471.20 $867,471.20 see Estimated Cost Justification WFXG-180-New Interim Transmitter - GatesAir ULXTE-50 v0 $836,673.24 N/A
Other Electrical Service: Surge Suppressor $1,007.21 $1,007.21 ***System Notice: Estimate adjusted and locked because line has been superseded.***see Estimated Cost Justification WFXG-180-New Interim Transmitter - Surge Suppressor v0 $1,007.21 invoices
Primary Transmitter ULXT40AT $195,327.84 $71,241.17 $70,790.96
Other Electrical Service: Power for the reject load cooling fans and other electrical work as necessary. $690.00 $690.00 Please see WFXG Primary Transmitter- Electrical Budget Revision Justification Letter $690.00 N/A
60 kW mask filter $89,400.00 $0.00 included in main tx quote N/A N/A
UHF and VHF - minor banding issues $105,200.00 $70,513.33 Please see Estimated Cost Justification WFXG-110-1st Primary Transmitter - Retune Existing Transmitter, Minor Banding Issues v0 $70,063.32 N/A
Primary Transmitter - Site Survey and Installation $37.84 $37.84 Please see WFXG Primary Transmitter- Site Survey Installation Budget Revision Justification Letter $37.64 N/A
Auxiliary Transmitter UAXT-3AT $109,355.00 $11,141.60 $3,215.28
3 kW mask filter $4,155.00 $0.00 included in backup tx quote N/A N/A
UHF and VHF - minor banding issues $105,200.00 $11,141.60 Quote attached $3,215.28 N/A

Components

Actual Information Description File Name
Other Electrical Service: New panel, breakers, wire, power supply and labor

Component Description:
WFXG-180-New Interim Transmitter - Other Electrical
Amount:
$25.88

Component Description:
Boxes, 220v 20 amp cord body, 220v 20 amp outlet
Amount:
$1,513.22

Component Description:
Other Electrical
Amount:
$624.47
Interim Transmitter Installation

Component Description:
WFXG-180-New Interim Transmitter - Installation and Proofing
Amount:
$21,060.47

Component Description:
WFXG-180-New Interim Transmitter - Installation and Proofing:
Amount:
$21,060.47

Component Description:
WFXG-180-New Interim Transmitter - Installation and Proofing
Amount:
$26,114.98

Component Description:
Home Depot Hand Trucks for Transmitter
Amount:
$213.80

Component Description:
Travel and Setup
Amount:
$450.00
Mask Filter System

Component Description:
WFXG-180-New Interim Transmitter - Mask Filter System
Amount:
$11,734.32

Component Description:
WFXG-180-New Interim Transmitter - Mask Filter System
Amount:
$11,734.32

Component Description:
WFXG-180-New Interim Transmitter - Mask Filter System
Amount:
$603.04

Component Description:
Mask Filter
Amount:
$14,550.56
Interim Transmitter - Distilled Water

Component Description:
5 Gallon Distilled water for Cooling System
Amount:
$172.58
RF Accessories

Component Description:
WFXG-180-New Interim Transmitter - RF Accessories
Amount:
$20,600.96

Component Description:
WFXG-180-New Interim Transmitter - RF Accessories
Amount:
$20,600.96

Component Description:
WFXG-180-New Interim Transmitter - RF Accessories
Amount:
$1,058.71

Component Description:
RF Accessories
Amount:
$25,545.19
Transformer 3 phase/480v - 150 KVA

Component Description:
Transformer
Amount:
$3,098.68

Component Description:
WFXG-180-New Interim Transmitter - Electrical Costs - Transformer 150 KVA
Amount:
$2,498.93

Component Description:
WFXG-180-New Interim Transmitter - Electrical Costs - Transformer 150 KVA
Amount:
$2,498.93

Component Description:
WFXG-180-New Interim Transmitter - Electrical Costs - Transformer 150 KVA
Amount:
$128.42

Component Description:
SECURED AND LOCKED GENERATOR OUT
Amount:
$1,056.25
UHF - Liquid Cooled Solid State Transmitter 31.7 kW

Component Description:
1/3 down payment ULXTE-50 Transmitter
Amount:
$259,565.30

Component Description:
ULXTE-50 Transmitter
Amount:
$259,565.31

Component Description:
ULXTE-50 Transmitter
Amount:
$57,082.26

Component Description:
WFXG-180-New Interim Transmitter - GatesAir ULXTE-50
Amount:
$10,788.06

Component Description:
WFXG-180- New Interim Transmitter - GatesAir ULXTE-50
Amount:
$3,025.00

Component Description:
Transmitter
Amount:
$246,647.31
Other Electrical Service: Surge Suppressor

Component Description:
WFXG-180-New Interim Transmitter - Surge Suppressor
Amount:
$503.60

Component Description:
WFXG-180-New Interim Transmitter - Surge Suppressor
Amount:
$503.61
Other Electrical Service: Power for the reject load cooling fans and other electrical work as necessary.

Component Description:
Added 15amp 208v receptacle
Amount:
$690.00
60 kW mask filter Information not provided.
UHF and VHF - minor banding issues

Component Description:
MASK 2OKW 6P UHF ATSC/6 TUNED
Amount:
$21,925.80

Component Description:
Channel change ULXT-40AT
Amount:
$6,418.34

Component Description:
Channel change ULXT-40AT
Amount:
$9,627.50

Component Description:
Channel Change ULXT-40AT
Amount:
$32,091.68
Primary Transmitter - Site Survey and Installation

Component Description:
Fastenal (10( 2 Hole CRNRAN90LONG
Amount:
$15.40

Component Description:
Meyer Electric
Amount:
$22.24
3 kW mask filter Information not provided.
UHF and VHF - minor banding issues

Component Description:
FREIGHT
Amount:
$429.88

Component Description:
Channel Change & Proof
Amount:
$1,671.24

Component Description:
channel change UAXT-3AT
Amount:
$1,114.16

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 $492,460.00 $393,405.90 N/A $299,256.96 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Interim Antenna TFU-8WB $196,230.00 $169,815.90 $77,385.96
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $163,415.90 Please see the attached quote from DIELECTRIC # 575001 $70,985.96 N/A
Primary Antenna TFU-26JTH/VP-R $296,230.00 $223,590.00 $221,871.00
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $217,190.00 Please see the attached quote from DIELECTRIC # 570001 $215,471.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Other Includes one field engineer on site
Amount:
$960.00

Component Description:
WFXG-280-Interim Antenna - Sweep Test
Amount:
$1,600.00

Component Description:
Interim Antenna
Amount:
$640.00

Component Description:
WFXG-280-Interim Antenna - Sweep Test
Amount:
$3,200.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
Other REDUCER 6-50 EIA X 4-50 EIA CU "QS"
Amount:
$8,362.13

Component Description:
Freight and Shipping
Amount:
$7,410.15

Component Description:
QO disconnect 200 amp
Amount:
$2,107.88

Component Description:
Other - elbow complex, broadband, at antenna input
Amount:
$1,388.25

Component Description:
Interim Antenna, Elbow Complex, Reducer
Amount:
$5,574.75

Component Description:
ANTENNA
Amount:
$13,936.87

Component Description:
ANTENNA
Amount:
$27,873.75

Component Description:
Freight and Shipping
Amount:
$881.94

Component Description:
GA Sales Tax
Amount:
$3,450.24
Sweep test of existing antenna

Component Description:
WFXG-210-Primary Antenna - Sweep Test
Amount:
$960.00

Component Description:
WFXG-210-Primary Antenna - Sweep Test
Amount:
$640.00

Component Description:
WFXG-210-Primary Antenna - Sweep Test
Amount:
$1,600.00

Component Description:
WFXG-210-Primary Antenna - Sweep Test
Amount:
$3,200.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
INCLUDES ONE FIELD ENGINEER ON-SITE FOR ONE DAY, TRAVEL, EXPENSES AND REPORT
Amount:
$5,440.00

Component Description:
ANTENNA - UHF TOP MOUNT ONE STATION (200 - 1,000KW)
Amount:
$25,419.50

Component Description:
ANTENNA - UHF TOP MOUNT ONE STATION
Amount:
$21,719.00

Component Description:
ANTENNA - UHF TOP MOUNT ONE STATION (200-1,000KW)
Amount:
$54,297.50

Component Description:
ANTENNA - UHF TOP MOUNT ONE STATION (200-1000KW)
Amount:
$108,595.00

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 $139,160.00 $142,624.17 N/A $128,668.91 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Interim Transmission Line $139,160.00 $142,624.17 $128,668.91
Rigid Transmission Line - copper, 4 1/16" $139,160.00 $142,624.17 Per Estimated Cost Justification WFXG-380-Interim Transmission Line - Rigid Copper v0; Attached quote to be modified to reflect 20' sections as opposed to broadband $128,668.91 N/A
Primary Transmission Line $0.00 $0.00 $0.00
Transmission Line Expenses $0.00 $0.00 This category is created due to an LMS bug requiring estimated costs for utilizing existing line. N/A N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16"

Component Description:
WFXG-380-Interim Transmission Line - Rigid Copper, 4 1/16"
Amount:
$16,150.26

Component Description:
T/L 4-50 EIA LENGTH 5' to 10' FIXED FLG 1 END/ SWIVEL FLG 1 END
Amount:
$5,358.64

Component Description:
RIGID TRANSMISSION LINE -COPPER
Amount:
$924.00

Component Description:
ELBOW 4-50 EIA 6.00 X 12.00 CU REINFORCED
Amount:
$3,075.74

Component Description:
Freight and Shipping
Amount:
$4,725.00

Component Description:
T/L 4-50 EIA LENGTH 10' TO 15' FIXED FLG
Amount:
$152.20

Component Description:
Other Freight and Shipping
Amount:
$6,621.17

Component Description:
WFXG-380-Interim Transmission Line - Rigid Copper, 4 1/16"
Amount:
$26,917.10

Component Description:
WFXG-380-Interim Transmission Line - Rigid Copper, 4 1/16"
Amount:
$143.76

Component Description:
Interim Transmission Line
Amount:
$10,766.84

Component Description:
WFXG-380-Interim Transmission Line - Rigid Copper, 4 1/16"
Amount:
$53,834.20
Transmission Line Expenses 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 $437,500.00 $434,990.00 N/A $331,990.00 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Primary Tower TOWER $437,500.00 $434,990.00 $331,990.00
Minor tower reinforcement/modifications $158,000.00 $100,000.00 N/A $0.00 N/A
Tower Helicopter Lift $56,400.00 $56,400.00 Please see the attached proposal C-19-009 and invoice #3281 from Tower King II, Inc $56,400.00 N/A
Structural engineering tower load study for well documented tower $12,600.00 $6,500.00 N/A $3,500.00 N/A
Tall Tower (greater than 500') $210,500.00 $272,090.00 Please see Estimated Cost Justification WFXG-410-Existing Primary Tower - Tower Rigging, Tall Tower v0 $272,090.00 N/A

Components

Actual Information Description File Name
Minor tower reinforcement/modifications

Component Description:
This invoice has been moved to another component.
Amount:
N/A
Tower Helicopter Lift

Component Description:
Tower Service
Amount:
$17,450.50

Component Description:
WFXG-410-Existing Primary Tower - Helicopter Lift
Amount:
$38,949.50
Structural engineering tower load study for well documented tower

Component Description:
POL
Amount:
$3,500.00
Tall Tower (greater than 500')

Component Description:
Transmission/antenna air leak investigation from 9/11-9/13
Amount:
$5,290.00

Component Description:
WFXG-410-Existing Primary Tower - Tower Rigging, Tall Tower
Amount:
$82,549.50

Component Description:
Final Balance of Contract for WFXG-TV
Amount:
$184,250.50

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 $163,332.22 $254,880.84 N/A $119,819.22 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Outside Professional Services $163,332.22 $254,880.84 $119,819.22
Attorney Fees - Other Matters $3,652.22 $3,652.22 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $3,652.22 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $2,194.68 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $765.50 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 $1,803.62 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $1,803.62 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $750.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,000.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $6,068.87 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $620.74 N/A
Project management of the transition $47,400.00 $144,675.00 Widelity Strategic Support Quote $101,963.59 N/A

Components

Actual Information Description File Name
Attorney Fees - Other Matters

Component Description:
WFXG-550-Attorney - Other Matters
Amount:
$49.00

Component Description:
Professional Services Rendered
Amount:
$10.65

Component Description:
For Professional Services Rendered
Amount:
$297.53

Component Description:
Professional Services Rendered
Amount:
$3.48

Component Description:
Review FCC Public Notice regarding close out
Amount:
$52.20

Component Description:
Professional Services Rendered
Amount:
$70.14

Component Description:
Professional Services Rendered
Amount:
$29.90

Component Description:
Legal Services
Amount:
$49.00

Component Description:
RE: WFXG Repack Legal Services (3228)
Amount:
$49.00

Component Description:
Professional Services Rendered
Amount:
$127.88

Component Description:
WFXG-550-Attorney - Other Matters
Amount:
$490.00

Component Description:
For Professional Services Rendered
Amount:
$19.93

Component Description:
Professional Services Rendered
Amount:
$322.97

Component Description:
Professional services rendered
Amount:
$44.94

Component Description:
Professional Services Rendered
Amount:
$94.02

Component Description:
Professional Services Rendered
Amount:
$6.64

Component Description:
Professional Services Rendered
Amount:
$51.28

Component Description:
Professional Services Rendered
Amount:
$49.50

Component Description:
Professional Services Rendered
Amount:
$27.86

Component Description:
RE: WFXG Repack Legal Services (3228)
Amount:
$441.80

Component Description:
WFXG Repack Legal Services
Amount:
$345.60

Component Description:
Legal services
Amount:
$1,018.90
Comprehensive coverage verification via field study, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
RE: WFXG Repack Legal Services (3228)
Amount:
$2,168.10

Component Description:
WFXG-550-Attorney - Special Temporary Authorization
Amount:
$26.58
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
WFXG-550-Attorney - License to Cover Application (Main)
Amount:
$765.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
WFXG-550-Attorney - Special Temporary Authorization
Amount:
$53.62

Component Description:
Preparation of engineering portion of STA
Amount:
$1,750.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Preparation of engineering portion of FCC post-repack license application
Amount:
$750.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Preparation of Engineering Section FCC form 2100
Amount:
$2,000.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Project management
Amount:
$3,081.50

Component Description:
WFXG-530-RF Eng - Engineering Study for New Channel Assignment
Amount:
$375.00

Component Description:
RF Eng - Engineering Study for New Channel Assignment
Amount:
$1,000.00

Component Description:
Engineering study work for new channel assignment and antenna development; Preparation of the engineering section of FCC Form 2100 (90 day construction permit application).
Amount:
$250.00

Component Description:
Project management
Amount:
$1,362.37
Prepare and or review reimbursement form

Component Description:
RE: WFXG Repack Legal Services (3228)
Amount:
$49.00

Component Description:
WFXG-590-Prepare and/or Review Reimbursement Form
Amount:
$3.34

Component Description:
RE: WFXG Repack Legal Services (3228)
Amount:
$543.20

Component Description:
WFXG Repack Legal Services
Amount:
$25.20
Project management of the transition

Component Description:
Project Management
Amount:
$4,680.05

Component Description:
Project Management
Amount:
$4,262.75

Component Description:
Project Management
Amount:
$2,135.60

Component Description:
Project Management
Amount:
$510.76

Component Description:
Project Management
Amount:
$2,163.70

Component Description:
Project management
Amount:
$66.73

Component Description:
Project Management
Amount:
$2,026.85

Component Description:
Project Management
Amount:
$6,506.60

Component Description:
Project Management
Amount:
$4,139.80

Component Description:
Project Management
Amount:
$4,921.25

Component Description:
Project Management
Amount:
$3,193.75

Component Description:
Project Management- Reviewed interim transmitter specifications, checked installation requirements
Amount:
$1,614.43

Component Description:
Project Management
Amount:
$59.03

Component Description:
Project Management
Amount:
$2,689.10

Component Description:
Project Management
Amount:
$1,622.50

Component Description:
Project Management
Amount:
$1,038.75

Component Description:
Project Management
Amount:
$172.50

Component Description:
Project Management
Amount:
$1,287.25

Component Description:
Project Management
Amount:
$3,117.55

Component Description:
Project Management
Amount:
$2,398.85

Component Description:
Project Management
Amount:
$810.00

Component Description:
Project Management
Amount:
$2,511.40

Component Description:
Project Management
Amount:
$3,455.50

Component Description:
Project Management
Amount:
$2,236.95

Component Description:
Project management
Amount:
$2,140.25

Component Description:
Repack Engineering
Amount:
$2,492.80

Component Description:
Project Management
Amount:
$472.75

Component Description:
Project management
Amount:
$2,139.05

Component Description:
Project Management
Amount:
$668.75

Component Description:
Project Management
Amount:
$2,484.65

Component Description:
Project Management
Amount:
$2,597.49

Component Description:
Project Management
Amount:
$1,333.00

Component Description:
Project Management
Amount:
$2,793.75

Component Description:
Project Management
Amount:
$210.00

Component Description:
Project Management
Amount:
$9,099.15

Component Description:
Project Management
Amount:
$3,215.40

Component Description:
Project management
Amount:
$10,235.70

Component Description:
Project Management
Amount:
$4,459.20

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 $72,571.15 $64,083.65 N/A $40,118.50 N/A
Total for all systems $2,706,399.03 $2,452,804.36 N/A $2,018,485.42 N/A
Other Expenses $72,571.15 $64,083.65 $40,118.50
Develop and air announcement of upcoming channel change $2,850.00 $2,850.00 estimate for on air rescan announcement production Quote attached $245.00 N/A
Equipment Storage $20,000.00 $20,000.00 Estimate for Dielectric on site antenna storage Dielectric letter attached $8,720.00 N/A
Equipment Delivery and Handling Charges $19,261.15 $19,261.15 see Estimated Cost Justification WFXG-610-Equipment Delivery and Handling v2 $9,181.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $2,250.00 $2,250.00 Please see Estimated Cost Justification WFXG-610-Disposal Costs v1 $2,250.00 N/A
DTV Medical Facility Notification $11,550.00 $3,062.50 Per Estimated Cost Justification WFXG-610-Medical Facility Notification v0 $3,062.50 N/A
Site Security $16,660.00 $16,660.00 See attached WFXG Justification for Site Security - Powell Asset Protection Agency invoice #19-525-C2 $16,660.00 N/A
MVPD Notification of Channel Change $0.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Develop and air announcement of upcoming channel change

Component Description:
Review inquiry from Tiffany Humphrey
Amount:
$245.00
Equipment Storage

Component Description:
WFXG-610-Equipment Storage
Amount:
$5,850.00

Component Description:
WFXG-610-Equipment Storage
Amount:
$2,870.00
Equipment Delivery and Handling Charges

Component Description:
Forklift, Reach, 10k 56' Genie
Amount:
$737.00

Component Description:
RR Forklift, Reach, 8K 44'
Amount:
$3,615.00

Component Description:
RR Forklift, Reach, 8K 44'
Amount:
$3,831.00

Component Description:
Towing Service Truck Unload
Amount:
$300.00

Component Description:
RR Forklift, Reach, 5k 19'
Amount:
$698.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Landfill & hauling charges - 1.52 tons
Amount:
$425.00

Component Description:
Waste oil/water Pick up
Amount:
$1,400.00

Component Description:
Dumpster for Repack at Tower Site
Amount:
$425.00
DTV Medical Facility Notification

Component Description:
WFXG-610-Medical Facility Notification
Amount:
$112.50

Component Description:
Medical Notification
Amount:
$2,950.00
Site Security

Component Description:
06 - 20 August 2019 WFXG FOX 54 Tower Security
Amount:
$16,660.00
MVPD Notification of Channel Change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,706,399.03 $2,452,804.36 $2,018,485.42

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. Yes
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.

Bob Pectelidis

Director of Corporate Engineering


06/28/2021

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.

Bob Pectelidis

Director of Corporate Engineering


06/28/2021

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  3. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  4. 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.

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

  6. 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.

Bob Pectelidis

Director of Corporate Engineering


06/28/2021

Attachments

Back to Top