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:
74112
Service:
DTV
Call Sign:
WTOG
Channel:
19 (UHF)
File Number:
0000027117
FRN:
0028930774
Date Submitted:
09/09/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

CBS OPERATIONS INVESTMENTS INC.

Doing Business As: CBS OPERATIONS INVESTMENTS INC.

Daniel G. Ryson

2020 M. St., NW - Licensing DEPT

WASHINGTON, DC 20036

United States

+1 (202) 457-4505 DRYSON@CBS.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

Daniel G Ryson

ViacomCBS

Daniel G. Ryson

2020 M. St., NW - Licensing DEPT

Washington, DC 20036

United States

+1 (202) 457-4074 dryson@cbs.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Temporarily move to an interim site with a broadband antenna. Install a broadband transmitter capable of operating on pre and post transition channels for use when primary site is rebuilt with new antenna, transmission line, and transmitter equipment.

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 DCX
Year 2001
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 ULXTED-80
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 50.6 kW
Justification for New Transmitter Comark will not re-tune any IOT transmitter (see Attachment 1). Proposed "upgraded" transmitter (see Attachment 15) costs more than "non-upgraded" transmitter (see Attachment 3) which is basis for reimbursement.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 200.0 feet
Other Electrical Service Yes
Description 100 linear feet of 4-inch conduit.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 15 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 3200.0 square feet
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Reproof Transmitter

Adjust primary transmitter to operate at final (revised) output power. Conduct new Proof of Performance at adjusted power level. Please see estimate provided as Attachment 157.

Florida State Sales Tax

Florida State Sales Tax

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model ULXTE-60
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 30 kW
Justification for New Transmitter Interim transmitter and site required while main tower is reinforced and main site is rebuilt. Broadband PAs specified. See Statement 2.

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 Yes
Size 3 inches
Length 100.0 feet
Other Electrical Service Yes
Description Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc.
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? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Sales Tax

State of Florida Sales Tax

Antennas

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

Auxiliary Antenna

Back to Top

Add Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Auxiliary (Backup)
Description of Use Emergency Only
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? No
Is this 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 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: 298.0 kW
Manufacturer
Model SW-16
Year 1988

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Auxiliary (Post Transition)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 298.0 kW
Manufacturer
Model TFU-24DSC-R O4
Year 2019
Justification for New Antenna Existing auxiliary antenna is narrowband and not suitable for use on channel 19.

Auxiliary 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 6 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

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? 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 Bottom
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: 550.0 kW
Manufacturer
Model TFU-30E
Year 1987

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Bottom
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 700.0 kW
Manufacturer
Model TFU-24EBT/VP-R O6
Year 2021
Justification for New Antenna Present owned antenna is narrowband and will not work on post-transition 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 7 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

Feed Through Complex

Feed Through Complex for Upper Antenna in Stack

Mounting Adapter

Two Mounting Adapters required to support stacked antennas.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Rent Temporary
Ownership Leased
Owner Florida West Coast Public Broadcasting, Inc.
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 Top Mount
Antenna position in stack Bottom
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 1
Number of Panels/Bays 12
Lower Limit 470.00 MHz
Upper Limit 713.00 MHz
Design power capacity in use 0.0 %
Other Antenna Type N/A
ERP: 417.0 kW
Manufacturer
Model TUP-05-12-60-1
Year 2006
Justification for New Antenna Renting Existing 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

Name Description

Test Adapter

Test adapter for detailed measurement of interim antenna and line.

Transmission Line

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

Auxiliary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Backup
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
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1000 feet per run

Auxiliary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Auxiliary (Backup)
Description of Use Backup
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1330 feet per run
Justification for New Transmission Line Please see Statement 2 and Attachment 90. Note: We propose to replace 1,000 feet of 8 3/16-inch line with a greater length of less expensive 6 1/8-inch line to maintain pre-transition coverage without excessive transmitter power or tower windloading.

Auxiliary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Waveguide
Diameter N/A
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 1492 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 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1600 feet per run
Justification for New Transmission Line WTOG owns no transmission line on the leased tower. Existing WTOG tower found structurally insufficient for repack.

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 20'
Other Segment Length
Number of parallel runs 1
Length 100 feet per run
Justification for New Transmission Line Required for interconnect to interim antenna.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Interim
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 No
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1211242
Coordinates (NAD83) Latitude (NAD83) 27° 50' 51.5" N-
Longitude (NAD83) 082° 15' 49.4" W-
Overall Structure Height 1571.83 feet
Support Structure Height 1451.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 76.11 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Florida West Coast Public Broadcasting, Inc.
Date Constructed 12/07/1999

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
21808 WEDU DTV

Auxiliary Tower

Back to Top

Tower Modification Costs

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

Auxiliary Tower

Back to Top

Tower Rigging Costs

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

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

FL State Use Tax

Florida 8.5% State Use Tax

Rent

Monthly Rental Fee for existing Tower, Antenna, Line, and Transmitter Room.

Primary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
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? 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? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1030952
Coordinates (NAD83) Latitude (NAD83) 27° 49' 47.1" N-
Longitude (NAD83) 082° 15' 58.3" W-
Overall Structure Height 1574.13 feet
Support Structure Height 1451.75 feet
Ground Elevation Above Mean Sea Level (AMSL) 74.80 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers LLC
Date Constructed 02/01/2018


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 Permit Packages

Construction drawings for tower, ground and building. Required for local permits.

Rigging Sales Tax

Sales Tax for Tower Rigging

Structural Engineering Primary Tower

Structural Analysis of Proposed Tower Loading

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 250
Explanation Company lacks sufficient internal resources.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility 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 No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare and file Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
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 No
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements 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

Architect Mechanical Electrical

Architect, Mechanical, and Electrical Engineering for Interim Site.

Electrical Engineering - Primary Transmitter

Electrical Engineering for WTOG Transmitter Installation design, drawings for electrical permits.

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? 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

UPS Units

Replicate Small Percentage of Prior Site UPS Capability.

Waveguide Switch Controller

Unit that controls the transmitter/antenna system waveguide switch.

Florida State Sales Tax

Florida State Sales Tax

Microwave Frequency Coordination

Required Frequency Coordination for Relocation of the WTOG studio-to-transmitter microwave link.

STL and TSL FCC Fees

Application Processing Fees for License Application to relocate studio to transmitter and transmitter to studio microwave equipment. Please see Attachment 109 for a "quotation" of Fees.

Tower Decommission

Tower Decommissioning and Hazardous Materials Removal. See Attachment 115.

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 $2,987,659.07 $2,980,529.51 N/A $2,680,023.67 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Interim Transmitter ULXTE-60 $1,219,241.16 $1,229,073.38 $1,101,379.94
Sales Tax $61,260.16 $61,260.16 State of Florida Sales Tax. Please see Attachment 59 ($60,005.85) plus Attachment 88 ($1,254.31). $61,260.16 N/A
UHF inside RF system including switching $147,500.00 $143,500.00 Includes Attachment 21 Item C. There will also be some labor involved to install switching and transmission line. $100,047.68 N/A
Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc. $32,731.00 $32,731.00 See Attachment 50 for electrical engineering drawings necessary to seek bids for actual wiring. See Attachment 64 for proposal of interim transmitter electrical installation. $15,492.40 N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $9,007.62 See Attachment 21, Item D $9,007.62 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $977,574.60 Includes Attachment 21 Items A,B, E and change orders shown in Attachment 22. Does not include RF Accessories, Step-Down transformer, and shipping shown elsewhere. $915,572.08 N/A
Primary Transmitter ULXTED-80 $1,768,417.91 $1,751,456.13 $1,578,643.73
Reproof Transmitter $1,996.00 $1,996.00 Adjust primary transmitter to operate at final (revised) output power. Conduct new Proof of Performance at adjusted power level. Please see estimate provided as Attachment 157. $1,996.00 N/A
Other -- Building Addition Size: 3200.0 $91,200.00 $91,200.00 2 story building with tiltup walls to match existing broadcast facility. Includes galvanized stairs, steel doors, and concrete block walls for separate tenant suites. See Attachments 5 and 6. N/A N/A
15 Ton system $55,800.00 $42,400.00 See Attachment 5. N/A N/A
Other Electrical Service: 100 linear feet of 4-inch conduit. $3,840.00 $3,840.00 100' L/F of 4" conduit and larger conductor to adequately bring an additional 500 KVA power needed for the new transmitters, HVAC, Air handlers, and house power. See Attachment 5. N/A N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $460.00 Additional lights at transmitter and receptacles at switching section. Please see Attachment 118 for quotation. $460.00 N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $18,400.00 Install 500 KVA transformer to support transmitter, heat exchangers and other equipment on the new repack frequency into the broadband antenna. See Attachment 5. N/A N/A
Switchgear - industrial 800 amp $38,200.00 $78,298.22 Labor and Materials for WTOG transmitter replacement. See Attachments 55 ($28,731.00) 97A ($47,863.02), and 129 ($1704.20). $66,805.82 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $5,480.00 Pro rata cost. See Attachment 5. N/A N/A
Florida State Sales Tax $89,753.53 $89,753.53 See statement and Table 1 in Attachment 80B. Also sales tax on new change orders shown in Attachment 89. $89,753.53 N/A
UHF - Liquid Cooled Solid State Transmitter 50.6 kW $1,419,628.38 $1,419,628.38 Please See Statement 2A. Includes installation; excludes freight. Also includes change orders shown in Attachment 89. $1,419,628.38 Sub total is equal to estimated cost.

Components

Actual Information Description File Name
Sales Tax

Component Description:
Transmitter RF Accessories Sales Tax. Please see Attachment 88.
Amount:
$1,254.31

Component Description:
Invoice is for transmitter progress payment. The portion shown here is the State of Florida Sales Tax only.
Amount:
$60,005.85
UHF inside RF system including switching

Component Description:
RF Accessories. Please see Exhibit 88.
Amount:
$17,124.73

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for item C only.
Amount:
$20,952.66

Component Description:
Invoice is for transmitter progress payment. The portion shown here is the split appropriate for item C only.
Amount:
$41,857.66

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for item C only.
Amount:
$20,112.63
Other Electrical Service: Prepare electrical engineering drawings for work required at Interim Site. Install electrical wiring for transmitter, racks, etc.

Component Description:
40% down payment for WTOG transmitter installation and materials. See quote in Attachment 64.
Amount:
$11,492.40

Component Description:
Invoice is for Electrical Engineering drawings at the WTOG Interim site.
Amount:
$4,000.00
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA

Component Description:
Invoice is for transmitter progress payment. The portion shown here is the split appropriate for line item D only.
Amount:
$2,464.24

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items D only. (Fractional cent rounded up to assure split cost equals total invoice.)
Amount:
$3,338.62

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items D only.
Amount:
$3,204.76
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items A&B only.
Amount:
$323,412.99

Component Description:
Interim transmitter installation and proof. RF Accessories, Shipping, and Sales Tax shown separately. Please see Exhibit 88.
Amount:
$57,311.25

Component Description:
Invoice is for transmitter down payment originally based on Attachment 21 items A, B, C, D, E. The portion shown here is the split appropriate for items A&B only.
Amount:
$310,446.81

Component Description:
Invoice is for transmitter progress payment. The portion shown here is the split appropriate for items A&B only.
Amount:
$224,401.03
Reproof Transmitter

Component Description:
Adjust primary transmitter to operate at final (revised) output power. Conduct new Proof of Performance at adjusted power level. Please see estimate provided as Attachment 157.
Amount:
$1,996.00
Other -- Building Addition Size: 3200.0 Information not provided.
15 Ton system Information not provided.
Other Electrical Service: 100 linear feet of 4-inch conduit. Information not provided.
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Lights at transmitter. Receptacles in switching section. Please see Attachment 118 for quote.
Amount:
$460.00
Transformer 3 phase/480v - 500 KVA Information not provided.
Switchgear - industrial 800 amp

Component Description:
Electrical materials for installation of primary transmitter. Please see Attachments 97 and 98.
Amount:
$8,000.00

Component Description:
Down Payment for WTOG Primary Transmitter New Electrical Panel and Circuits.
Amount:
$17,238.60

Component Description:
Electrical installation of Primary WTOG Transmitter.
Amount:
$41,567.22
Service entrance 3 phase/800 amp/208 volt Information not provided.
Florida State Sales Tax

Component Description:
Please see Statement and Table 1 in Attachment 80B.
Amount:
$81,763.40

Component Description:
Invoice is for transmitter change orders, installation, freight, and sales tax. This is sales tax. Other items listed separately.
Amount:
$7,990.13
UHF - Liquid Cooled Solid State Transmitter 50.6 kW

Component Description:
Invoice is for transmitter change orders, installation, freight, and sales tax. This is change orders. Other items listed separately.
Amount:
$17,568.77

Component Description:
Invoice is for main transmitter progress payment.
Amount:
$668,164.41

Component Description:
Invoice is for transmitter change orders, installation, freight, and sales tax. This is comparable installation. Other items listed separately. Please see Attachment 89A.
Amount:
$75,690.77

Component Description:
Invoice is for main transmitter down payment originally based on Attachment 2, which has since been superseded by Attachment 2A. See Statement 2.
Amount:
$430,923.86

Component Description:
Please see Statement in Attachment 80B.
Amount:
$227,280.57

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,041,075.11 $840,799.48 N/A $824,105.86 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Interim Antenna TUP-05-12-60-1 $374,144.11 $11,099.11 $11,099.11
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $0.00 Renting an existing but unused antenna. N/A N/A
Sweep test of existing antenna $6,730.00 $6,185.00 Please see estimates in Attachment 34 (preliminary measurement) and Attachment 36 (final measurement). $6,185.00 N/A
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. $115,500.00 $0.00 Antenna Rental Cost included in Tower Rent. N/A N/A
Test Adapter $4,914.11 $4,914.11 See Attachment 30 for quote. Also Includes shipping shown in invoice 237003, Attachment 33B. $4,914.11 Includes shipping.
Primary Antenna TFU-24EBT/VP-R O6 $392,491.00 $631,630.37 $628,945.50
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $545,241.37 See Attachment 137 for statement and reconciliation. Includes Prior Antenna write-down cost ($148,000 minus $18,609.63 for non-reimbursable V-Pol) plus Future Antenna estimated cost ($415,851.00). Excludes $23,850 for non-reimbursable V-Pol. $544,759.40 N/A
Mounting Adapter $45,600.00 $45,600.00 Please see Attachment 138 line items 2 ($20,175.00) and 3 ($25,425.00) for two mounting adapters required for this bottom-stacked antenna. $45,600.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 See Attachment 13 - Line item 24 $6,400.00 N/A
Feed Through Complex $21,511.00 $21,511.00 Required to support existing, top-mounted stacked antenna after replacing bottom-mounted stacked antenna. Please see Attachment 138, line 5 for quote. $19,395.90 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $653.30 With a change in line size, the elbow complex changed. The estimated $653.30 represents the increase in estimated cost (see Attachment 138 line item 4) over the value of prior reimbursements in a now-locked cost category. $565.50 N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $12,224.70 ***System Notice: Estimate adjusted and locked because line has been superseded.***See Attachment 138 Line Item 4. $12,224.70 N/A
Auxiliary Antenna TFU-24DSC-R O4 $274,440.00 $198,070.00 $184,061.25
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $21,750.00 See Attachment 19A for the Dielectric TFU-24DSC-R O4 side mount bracket estimate. $21,750.00 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,260.00 Per Cost Catalog $1,750.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,710.00 See Attachment 16A Line Item 4. This is for the comparable Dielectric TFU-16DSC-R O4 antenna, not the upgraded Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that we're installing. $10,710.00 N/A
Sweep test of existing antenna $6,730.00 $9,675.00 Existing Auxiliary and Interim antenna were measured at the same time so measurement cost was split 50/50 between cost categories. Also includes new antenna measurements. See Attachments 38 and 16A. $6,155.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $150,675.00 See Attachment 19A Line Item 1. This is for the Dielectric TFU-24DSC-R O4 antenna (Attachment 19A) that is now serving as an interim antenna. Cost shown here excludes V-Pol upgrade. $143,696.25 N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized Information not provided.
Sweep test of existing antenna

Component Description:
See Attachment 34 for quotation
Amount:
$2,910.00

Component Description:
Interim and Aux antenna and line were measured in the same trip so measurement cost was divided between cost categories. (Note: The company name includes an ampersand that Form won't accept.)
Amount:
$3,275.00
Interim antenna rental and installation - Cost will depend on antenna size and height and/or complexity of tower. Information not provided.
Test Adapter

Component Description:
Test adapter for 7-inch line. Required to determine that WEDU antenna and transmission line are viable and do not need to be replaced.
Amount:
$4,914.11
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
Invoice is progress payment for antenna, Mounting Adapters, Elbow Complex, Feedthru complex, transmission line and sweep test. This cost is antenna H-Pol. Please see Attachment 141A for statement and reconciliation.
Amount:
$299,626.27

Component Description:
Invoice is for primary antenna. Deductions for prior down-payment and remaining 10% of non-reimbursable V-Pol. Please see Attachment 144.
Amount:
$62,568.13

Component Description:
Primary Antenna Minus V-Pol down payment. See Attachment 13 for quote.
Amount:
$88,782.75

Component Description:
Primary Antenna Minus V-Pol progress payment. Includes Change Orders. See Attachment 52 for details.
Amount:
$93,782.25
Mounting Adapter

Component Description:
Invoice is for Antenna Sweep. Cost split among three categories due to Dielectric cost juggling. Please see explanation in attachment 161.
Amount:
$4,560.00

Component Description:
Invoice is progress payment for antenna, Mounting Adapters, Elbow Complex, Feedthru complex, transmission line and sweep test. This cost is antenna mounting adapter. Please see Attachment 141A for statement and reconciliation.
Amount:
$29,430.00

Component Description:
Mounting Adapter Down Payment. See Exhibit 13 for quote.
Amount:
$11,610.00
Sweep test of existing antenna

Component Description:
Invoice is for Antenna Sweep. Cost split among three categories due to Dielectric cost juggling. Please see explanation in attachment 161.
Amount:
$640.00

Component Description:
Sweep Test of New Antenna and Transmission Line - Progress Payment. See Attachment 52 for details.
Amount:
$2,880.00

Component Description:
Sweep Test down payment. See Attachment 13 for quote.
Amount:
$2,880.00
Feed Through Complex

Component Description:
Invoice is progress payment for antenna, Mounting Adapters, Elbow Complex, Feedthru complex, transmission line and sweep test. This cost is antenna feed through complex. Please see Attachment 141A for statement and reconciliation.
Amount:
$19,395.90
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Invoice is for Antenna Sweep. Cost split among three categories due to Dielectric cost juggling. Please see explanation in attachment 161.
Amount:
$1,200.00

Component Description:
Invoice is progress payment for antenna, Mounting Adapters, Elbow Complex, Feedthru complex, transmission line and sweep test. This is a cost adjustment for a less expensive elbow complex. Please see Attachment 141A for statement and reconciliation.
Amount:
($634.50)
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Elbow complex progress payment. See Attachment 52 for details.
Amount:
$6,112.35

Component Description:
Elbow Complex down payment. See Attachment 13 for quote.
Amount:
$6,112.35
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Invoice is down-payment for auxiliary antenna, line, and accessories including some upgrades. This cost is for comparable brackets. Please see Attachment 62.
Amount:
$7,391.25

Component Description:
Invoice is for aux antenna, elbow complex, brackets, and line. This cost is side-mount bracket. Please see Attachment 91.
Amount:
$14,358.75
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost)

Component Description:
Create multiple coverage prediction maps based on five possible mounting configurations.
Amount:
$1,750.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Invoice is down-payment for auxiliary antenna, line, and accessories including some upgrades. This cost is for elbow complex. Please see Attachment 62.
Amount:
$4,819.50

Component Description:
Invoice is for aux antenna, elbow complex, brackets, and line. This cost is elbow complex. Please see Attachment 91.
Amount:
$5,890.50
Sweep test of existing antenna

Component Description:
Interim and Aux antenna and line were measured in the same trip so measurement cost was divided between cost categories. (Note: The company name includes an ampersand that Form won't accept.)
Amount:
$3,275.00

Component Description:
Invoice is down-payment for auxiliary antenna, line, and accessories including some upgrades. This cost is sweep measurements of antenna. Please see Attachment 62.
Amount:
$2,880.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
Invoice is down-payment for auxiliary antenna, line, and accessories including some upgrades. This cost is comparable H-Pol antenna. Please see Attachment 62.
Amount:
$55,046.25

Component Description:
Invoice is for aux antenna, elbow complex, brackets, and line. This cost is aux antenna. Please see Attachment 91.
Amount:
$88,650.00

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 $1,598,060.00 $514,988.61 N/A $499,504.31 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Interim Transmission Line $20,200.00 $340.86 $340.86
Rigid Transmission Line - copper, 6 1/8" $20,200.00 $340.86 Transmission Line Rent included in Tower Rent. One connector was required to interface to existing line. Please see Attachment 75. $340.86 N/A
Primary Transmission Line $1,019,200.00 $304,276.50 $290,395.20
Rigid Transmission Line - copper, 7 3/16" $464,000.00 $0.00 Due to a reduction in transmission line size, the newly estimated cost is $10,490.50 less than the total of prior reimbursements. Because the form will not accept a negative quotation, I've entered zero. ($13,881.30) N/A
Rigid Transmission Line - copper, 8 3/16" $555,200.00 $304,276.50 ***System Notice: Estimate adjusted and locked because line has been superseded.***See Attachment 13, Line Item 4 and Attachment 39. $304,276.50 N/A
Auxiliary Transmission Line $558,660.00 $210,371.25 $208,768.25
Rigid Transmission Line - copper, 6 1/8" $268,660.00 $110,852.29 We've replaced 1,000 feet of 8 3/16-inch line with 1,300 feet of less expensive 6 1/8-inch line to maintain pre-transition coverage with less tower loading and transmitter power. Cost shown excludes already reimbursed $99518.96 in locked cost category. $109,249.29 N/A
Rigid Transmission Line - copper, 7 3/16" $290,000.00 $99,518.96 ***System Notice: Estimate adjusted and locked because line has been superseded.***Please see quote provided as Attachment 19A and Changer Order Attachment 90. Note: We are replacing existing 8 3/16-inch line with less expensive 6 1/8-inch line. $99,518.96 N/A

Components

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

Component Description:
Please see Attachment 75
Amount:
$340.86

Component Description:
Connector Required to Attach Transmission Line to Antenna System.
Amount:
$340.86
Rigid Transmission Line - copper, 7 3/16"

Component Description:
Invoice is for custom-cut transmission line section. Please see explanation in Attachment 159.
Amount:
$2,137.50

Component Description:
Invoice is for Antenna V-Pol. Cost reimbursable as transmission line due to Dielectric cost juggling. Please see explanation in attachment 145A.
Amount:
$23,850.00

Component Description:
Invoice is progress payment for antenna, Mounting Adapters, Elbow Complex, Feedthru complex, transmission line and sweep test. This is a cost adjustment for less expensive transmission line. Please see Attachment 141A for statement and reconciliation.
Amount:
($39,868.80)
Rigid Transmission Line - copper, 8 3/16"

Component Description:
Primary Transmission Line. See Attachments 13 and 39 for quotes.
Amount:
$152,138.25

Component Description:
Primary Transmission Line Progress Payment. See Attachment 52 for details.
Amount:
$152,138.25
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Auxiliary Transmission Line Cut Sections. Please see Attachment 130.
Amount:
$5,155.50

Component Description:
Auxiliary transmission line saddle kit. Please see change order in Attachment 101B.
Amount:
$115.50

Component Description:
Cut length of transmission line. Please see Attachment 92.
Amount:
$1,718.50

Component Description:
Invoice is for aux antenna, elbow complex, brackets, and line. This cost is aux line. Please see Attachment 91.
Amount:
$102,259.79
Rigid Transmission Line - copper, 7 3/16"

Component Description:
Invoice is down-payment for auxiliary antenna, line, and accessories including some upgrades. This cost is transmission line. Please see Attachment 62.
Amount:
$99,518.96

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 $715,917.10 $1,044,322.10 N/A $918,358.96 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Auxiliary Tower TOWER $454,860.00 $244,360.00 $242,331.18
Rent $227,500.00 $227,500.00 $17,500 per month rental fee for existing tower, antenna, transmission line, and transmitter room. Based on presumed 13 month construction period (May 1, 2019 through May 31, 2020). $226,916.57 N/A
FL State Use Tax $16,860.00 $16,860.00 Florida State Sales and Use Tax calculated using procedures explained in Attachment 69. Tax is $1,405.00 for most months. The total is based on a May 2019 through May 2020 construction period. $15,414.61 N/A
Tall Tower (greater than 500') $210,500.00 $0.00 No Rigging Necessary. Antenna and Line are existing. N/A N/A
Primary Tower GTOWER $261,057.10 $799,962.10 $676,027.78
Rigging Sales Tax $39,657.10 $39,657.10 7% Florida State Sales Tax on $539,880 (see Attachment 142) plus $1,865 in tax on weather delays (see Attachment 155). $32,098.78 N/A
Tower Permit Packages $9,400.00 $9,400.00 Generate construction drawings of tower, ground, and building for local permits. See Attachments 5 and 6. N/A N/A
Structural Engineering Primary Tower $1,500.00 $1,500.00 Please see Attachment 122 for Preliminary Structural Analysis Quote $1,500.00 N/A
Tall Tower (greater than 500') $210,500.00 $749,405.00 Please see quotes in Attachments 132 ($156,495.00 for auxiliary antenna), 134 ($27,380.00 for microwave antenna) 142 ($539,880 for main antenna) and 155 ($25,650 for actual weather delays). Excludes sales tax, listed separately. $642,429.00 N/A

Components

Actual Information Description File Name
Rent

Component Description:
January 2020 Rent
Amount:
$17,500.00

Component Description:
June 2019 Rent
Amount:
$17,500.00

Component Description:
Partial Reimbursement for interim antenna and transmitter room rent. Please see Attachment 102.
Amount:
$17,500.00

Component Description:
March 2020 Rent
Amount:
$17,500.00

Component Description:
December 2019 Rent
Amount:
$17,500.00

Component Description:
May 2019 Rent (Partial Month)
Amount:
$16,916.57

Component Description:
April 2020 Rent
Amount:
$17,500.00

Component Description:
October 2019 Rent
Amount:
$17,500.00

Component Description:
February 2020 Rent.
Amount:
$17,500.00

Component Description:
July 2019 Rent
Amount:
$17,500.00

Component Description:
August 2019 Rent
Amount:
$17,500.00

Component Description:
November 2019 Rent
Amount:
$17,500.00

Component Description:
September 2019 Rent.
Amount:
$17,500.00
FL State Use Tax

Component Description:
Tower Rental Florida Sales and Use Tax for November, 2019. Please see Attachment 73A.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for January, 2020. Please see Attachment 78.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for Partial May and Full June, 2019. Please see Attachment 68A.
Amount:
$2,792.16

Component Description:
Tower Rental Florida Sales and Use Tax for March, 2020. Please see Attachment 94.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for July, 2019. Please see Attachment 69A.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for October, 2019. Please see Attachment 72A.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for August, 2019. Please see Attachment 70A.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for September, 2019. Please see Attachment 71A.
Amount:
$1,405.00

Component Description:
Tower Rental Florida Sales and Use Tax for April, 2020. Please see Attachment 96.
Amount:
$1,382.45

Component Description:
Tower Rental Florida Sales and Use Tax for December, 2019. Please see Attachment 82.
Amount:
$1,405.00
Tall Tower (greater than 500') Information not provided.
Rigging Sales Tax

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is sales tax only.
Amount:
$7,558.32

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is sales tax only.
Amount:
$7,558.32

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is sales tax only.
Amount:
$7,558.32

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is sales tax only.
Amount:
$7,558.32

Component Description:
Invoice is for primary antenna system rigging weather days and sales tax. This cost is weather days tax only.
Amount:
$1,865.50
Tower Permit Packages Information not provided.
Structural Engineering Primary Tower

Component Description:
Preliminary Structural Analysis
Amount:
$1,500.00
Tall Tower (greater than 500')

Component Description:
Invoice includes aux antenna and line installation plus (as explained in quote) Florida state sales tax listed separately.
Amount:
$156,495.00

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is rigging progress payment only.
Amount:
$107,976.00

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is rigging progress payment only.
Amount:
$107,976.00

Component Description:
Invoice is for relocating STL microwave antenna to primary tower. Includes sales tax listed elsewhere.
Amount:
$27,380.00

Component Description:
Invoice is for primary antenna system rigging weather days and sales tax. This cost is weather days payment only.
Amount:
$26,650.00

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is rigging progress payment only.
Amount:
$107,976.00

Component Description:
Invoice is for primary antenna system rigging progress payment and sales tax. This cost is rigging progress payment only.
Amount:
$107,976.00

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 $119,865.00 $82,404.50 N/A $47,179.72 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Outside Professional Services $119,865.00 $82,404.50 $47,179.72
Electrical Engineering - Primary Transmitter $4,000.00 $4,000.00 Transmitter installation electrical engineering design for permits. Please see Attachment 99. $4,000.00 N/A
ASR modification (prepare FCC Form 854) $2,105.00 $167.00 See Attachment 5. N/A N/A
Project management of the transition $39,500.00 $37,500.00 Company lacks sufficient internal resources. See also Attachment 5. $24,070.63 N/A
Architect Mechanical Electrical $17,500.00 $17,500.00 Architect, Mechanical, Electrical. Please see proposal provided as Attachment 84. Does not include expenses or additional hourly fees. $10,184.09 N/A
RF Exposure Measurements $21,050.00 $3,750.00 RF Exposure measurements to demonstrate RF fields are less than FCC limits. See Attachment 5. N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $1,350.00 See Attachment 5. N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $1,250.00 See Attachment 5. 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
Perform engineering study for new channel assignment and antenna development $7,360.00 $5,000.00 See Attachment 5. $3,537.50 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $4,337.50 Additional engineering work and Construction Permit modification was required when initial site became unavailable. See Exhibits 20, 27, 29, and 156. $4,337.50 Unexpected loss of main and interim site. See Statement 2.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,050.00 Cost Catalog Pricing. $1,050.00 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 request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Electrical Engineering - Primary Transmitter

Component Description:
Transmitter installation engineering and drawings for local permits. Note: Form 399 doesn't allow the ampersand in the actual company name.
Amount:
$4,000.00
ASR modification (prepare FCC Form 854) Information not provided.
Project management of the transition

Component Description:
Project Management of project through July, 2019. Please see Attachment 83.
Amount:
$3,450.00

Component Description:
roject Management - Through June 26, 2020.
Amount:
$4,237.50

Component Description:
Project Management - Through February 28, 2020.
Amount:
$2,620.35

Component Description:
Project Management through September 8, 2019.
Amount:
$3,150.60

Component Description:
Project Management - Through June 29, 2019.
Amount:
$3,450.00

Component Description:
Project Management of project through December, 2019. Please see Attachment 79A. Includes receipts.
Amount:
$3,861.40

Component Description:
Project Management of project through October, 2019. Please see Attachment 66.
Amount:
$4,618.66

Component Description:
Project Management.
Amount:
$2,132.12
Architect Mechanical Electrical

Component Description:
Architectural Services. Site visit. See Attachment 84 for proposal and Attachment 86 for invoice. Includes travel expenses but excludes expense markups. Note form won't accept ampersand in vendor name.
Amount:
$10,184.09
RF Exposure Measurements Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Study suitability of WEDU antenna as primary. See Statement 2.
Amount:
$812.50

Component Description:
Evaluate ATC Riverview-1 antenna and site.
Amount:
$937.50

Component Description:
Evaluate viability of existing Riverview-2 Site.
Amount:
$1,062.50

Component Description:
Preliminary evaluation of WEDU site suitability.
Amount:
$725.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare engineering portions of FCC construction permit modification application to show final power level.
Amount:
$1,025.00

Component Description:
Preliminary Engineering for CP at Riverview-2 site.
Amount:
$1,125.00

Component Description:
Prepare CP Engineering for Riverview-1 site.
Amount:
$1,387.50

Component Description:
Complete Engineering for CP Mod back to Riverview-2 site.
Amount:
$800.00
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application

Component Description:
Prepare Engineering Portions of CP Modification.
Amount:
$1,050.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.

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 $266,587.04 $271,877.04 N/A $222,077.24 N/A
Total for all systems $6,729,163.32 $5,734,921.24 N/A $5,191,249.76 N/A
Other Expenses $266,587.04 $271,877.04 $222,077.24
Tower Decommission $89,745.00 $89,745.00 Flat rate cost to remove hazardous materials from pre-transition WTOG site that could not economically support repack. Please see Attachment 115. $89,745.00 N/A
STL and TSL FCC Fees $340.00 $340.00 Two FCC Wireless Bureau License Modification Application Processing Fees - $170 each. Please see "quotation" in Attachment 109 the Wireless Bureau Fee Filing Guide. $340.00 N/A
Microwave Frequency Coordination $900.00 $900.00 Required Frequency Coordination for Relocating WTOG microwave equipment to the new tower. See quote as Attachment 107. $900.00 N/A
Florida State Sales Tax $12,870.65 $12,870.65 Florida State sales tax. Please see Attachments 132 ($10,954.65) and 134 ($1,916.60) for quotations. $12,871.25 Actually, sub-total equals estimated cost.
Waveguide Switch Controller $3,815.70 $3,815.70 Please see Attachment 125 for a quotation for the waveguide switch controller, cable, shipping, and tax. Required to safely control the switch. $3,815.70 N/A
UPS Units $4,482.96 $4,482.96 Uninterruptible Power Supply Units. Functionally replace a very large unit at the prior WTOG site that could not be rebuilt for repack. Includes tax and freight. Please see Attachment 120 for quotation. $4,482.96 N/A
MVPD Notification of Channel Change $1,950.00 $1,950.00 See quotation in Attachment 105 $1,950.00 N/A
Equipment Delivery and Handling Charges $99,892.73 $99,892.73 See Attachments 2A and 21 ($11,000 each) plus Attachment 43 ($2,925). Includes actual shipping shown in Attachments 88, 89, 101, 131, 146, and 153. $89,682.33 N/A
DTV Medical Facility Notification $11,550.00 $14,625.00 See Attachments 12, 103, and 150. Due to ongoing changes and construction delays, there have been three DTV Notification mailings at $3,750 and one at $3,375. $14,625.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $3,330.00 Please see "quote" - FCC Media Bureau Filing Fee Guide provided as Attachment 112. Applications were filed for both the main (two each) and the auxiliary antenna. $3,330.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 Please see "quote" FCC Media Bureau Fee Filing Guide Attachment 112. $335.00 N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Local Zoning $4,700.00 $4,700.00 N/A N/A N/A
Non-zoning permits $4,700.00 $4,700.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $30,000.00 $30,000.00 Assorted disposal cost for equipment and other waste. For example, see Attachments 10 and 11. N/A N/A

Components

Actual Information Description File Name
Tower Decommission

Component Description:
Hazardous Materials Removal. Please see Attachment 115 for quotation.
Amount:
$89,745.00
STL and TSL FCC Fees

Component Description:
FCC Application Processing Fee for Transmitter to Studio microwave link.
Amount:
$170.00

Component Description:
FCC Application Processing Fee for Studio to Transmitter microwave link.
Amount:
$170.00
Microwave Frequency Coordination

Component Description:
Necessary Frequency Coordination for relocation of WTOG microwave equipment to new tower. Please see Attachment 107 for quotation.
Amount:
$900.00
Florida State Sales Tax

Component Description:
Invoice is for relocation of WTOG STL microwave antenna. This cost is FL state sales tax.
Amount:
$1,916.60

Component Description:
Invoice is for Aux Antenna and line installation. This cost is Florida state sales tax.
Amount:
$10,954.65
Waveguide Switch Controller

Component Description:
Includes controller, cable, shipping, and tax. Please see Attachment 125 for quotation.
Amount:
$3,815.70
UPS Units

Component Description:
Two UPS Units. Please see Attachment 120 for a quotation.
Amount:
$4,482.96
MVPD Notification of Channel Change

Component Description:
MVPD Notification. Please see quote in Attachment 105.
Amount:
$1,950.00
Equipment Delivery and Handling Charges

Component Description:
Invoice is for expedited shipping of one cut line section. Please see justification in Attachment 160.
Amount:
$789.60

Component Description:
Antenna System Freight. Please see Attachment 146.
Amount:
$22,477.50

Component Description:
Invoice is for transmitter change orders, installation, freight, and sales tax. This is shipping. Other items listed separately. Please see Attachment 89A.
Amount:
$25,851.90

Component Description:
Antenna System Freight. Includes sales tax. Please see Attachment 153A.
Amount:
$1,641.89

Component Description:
Interim transmitter shipping. Actual shipping exceeded estimate. Please see Attachment 88.
Amount:
$21,693.50

Component Description:
Aux Antenna and Transmission Line Shipping. Please see Attachment 131.
Amount:
$14,180.00

Component Description:
Shipping of Aux Antenna Saddle Kit. Please see Attachment 101B.
Amount:
$122.94

Component Description:
Transport of Interim transmitter from storage to interim site.
Amount:
$2,925.00
DTV Medical Facility Notification

Component Description:
Health Care Notification - Third Mailing
Amount:
$3,750.00

Component Description:
Health Care Notification - Second Mailing.
Amount:
$3,750.00

Component Description:
Health Care Notification.
Amount:
$3,750.00

Component Description:
Health Care Notification Number Four. Please see Attachment 150 for quotation.
Amount:
$3,375.00
FCC Filing Fees - Form 2100 minor change CP application

Component Description:
Construction Permit Modification Application.
Amount:
$1,110.00

Component Description:
FCC Construction Permit Application Filing Fee.
Amount:
$1,110.00

Component Description:
FCC Application Processing Fee - WTOG Auxiliary Antenna Construction Permit.
Amount:
$1,110.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
FCC Filing Fee - WTOG Auxiliary Antenna License Application
Amount:
$335.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Local Zoning Information not provided.
Non-zoning permits Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $6,729,163.32 $5,734,921.24 $5,191,249.76

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.

Martha E Heller

VP, Government Relations and Regulatory


09/09/2021

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.

Martha E Heller

VP, Government Relations and Regulatory


09/09/2021

Attachments

Back to Top