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:
22245
Service:
DTV
Call Sign:
WFXU
Channel:
17 (UHF)
File Number:
0000025749
FRN:
0018223693
Date Submitted:
02/11/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GRAY TELEVISION LICENSEE, LLC

Doing Business As: WFXU-TV

WFXU

4370 PEACHTREE RD NE

ATLANTA, GA 30319

United States

+1 (404) 504-9828 allfcclms@gray.tv 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 Harington

Widelity

Samuel Harington

4031 University Dr, Ste. 100

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 Replace transmitter and antenna using existing line. Acquire interim antenna system for use during assigned phase.

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 DFX-200/U
Year 2010
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 1 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model TRN-U-1000-FA
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.1 kW
Justification for New Transmitter Re-tuning the existing main transmitter is not an option because the manufacturer does not produce the parts necessary for re-tuning.

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 No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class 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: 22.0 kW
Manufacturer
Model SWEDM24BFS / 48-DT
Year 2010

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? Yes
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: 13.4 kW
Manufacturer
Model TLP-16J
Year 2019
Justification for New Antenna The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned 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? 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? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary 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

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 Flexible Air
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 570 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 Flexible Air
Diameter 1 5/8 inches
Other Diameter N/A
Segment Length N/A
Other Segment Length N/A
Number of parallel runs 1
Length 600 feet per run
Justification for New Transmission Line The new transmission line is necessary because of the new tower height of the new antenna.

Primary 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 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? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1056705
Coordinates (NAD83) Latitude (NAD83) 30° 33' 00.8" N-
Longitude (NAD83) 083° 00' 47.0" W-
Overall Structure Height 505.90 feet
Support Structure Height 500.98 feet
Ground Elevation Above Mean Sea Level (AMSL) 77.10 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 04/15/1999


Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Load Study

Tower Load Study for Undocumented / Poorly Documented Tower

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 711
Explanation It will be necessary to schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects.
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 Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service Yes
Number of Days 17
Justification It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

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 Yes
FCC License to Cover Application Yes
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

Legal Expenses

Legal Expenses related to Repack

Use Tax

Use Tax

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 $126,000.00 $35,960.00 N/A $35,960.00 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Primary Transmitter TRN-U-1000-FA $126,000.00 $35,960.00 $35,960.00
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $35,960.00 Please see attached revised Anywave Proposal 7417-02-9-11-2019, Option 2 $35,960.00 N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW

Component Description:
"102917.01 -TRN-U-1000-FA Transmitter UHF Air Cooled Specify Channel with order -CH17 (488-494 MHz)"
Amount:
$35,960.00

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 $73,210.53 $71,730.53 N/A $43,771.03 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Primary Antenna TLP-16J $73,210.53 $71,730.53 $43,771.03
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $22,000.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 13 kW input, directional,, elliptically or circularly polarized $43,330.53 $43,330.53 Please see Estimated Cost Justification WFXU-210-New Primary Antenna V0 $37,371.03 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Sweep test of existing antenna

Component Description:
WFXU-210-Sweep test for New Primary Antenna
Amount:
$6,400.00
UHF - High Power, Side Mount, basic slot antenna, 13 kW input, directional,, elliptically or circularly polarized

Component Description:
UHF - LOW POWER SIDE MOUNT
Amount:
$37,371.03

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 $19,800.00 $18,662.01 N/A $18,662.01 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Primary Transmission Line $19,800.00 $18,662.01 $18,662.01
Flexible Air Transmission Line - dielectric, 1 5/8" $19,800.00 $18,662.01 see Estimated Cost Justification WFXU-310-New Primary Transmission Line V2 $18,662.01 see submitted invoices

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 1 5/8"

Component Description:
WFXU-310-New Primary Transmission Line
Amount:
$13,505.08

Component Description:
R66788 - Dehydrator
Amount:
$3,623.30

Component Description:
TAXES DUE - DIE
Amount:
$1,533.63

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 $668,275.00 $635,475.00 N/A $59,095.63 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Primary Tower GTOWER $668,275.00 $635,475.00 $59,095.63
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A $17,440.12 N/A
Major tower reinforcement/modifications $421,000.00 $400,000.00 N/A $8,307.00 N/A
Tall Tower (greater than 500') $210,500.00 $200,000.00 N/A $22,873.51 N/A
Tower Load Study $10,475.00 $10,475.00 Please see attached WFXU 302766 Jasper FL Repack Cost Estimate 10172019 and WFXU Purchase Order 1930 $10,475.00 N/A

Components

Actual Information Description File Name
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Broadcast Tower Mapping - Jasper
Amount:
$17,440.12
Major tower reinforcement/modifications

Component Description:
CAPITAL CONTRIBUTION - JASPER FL
Amount:
$8,307.00
Tall Tower (greater than 500')

Component Description:
FM ANTENNA SWAP OUT
Amount:
$22,873.51
Tower Load Study

Component Description:
Broadcast Structural
Amount:
$10,475.00

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 $181,258.00 $207,562.50 N/A $141,552.70 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Outside Professional Services $181,258.00 $207,562.50 $141,552.70
Project management of the transition $112,338.00 $135,000.00 Initial entry was a typo, please see attached Widelity Strategic Support Quote $121,448.90 N/A
Additional Field Engineering Service, 17 Days $34,000.00 $34,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A $251.60 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $627.70 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $662.00 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $250.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,800.00 Please see Estimated Cost Justification WFXU-530-RF Eng CP v0 $3,800.00 See KGA Repack Services Proposal - WFXU attached for Fixed Fees.
Prepare and or review reimbursement form $2,630.00 $2,937.50 Attorney fees in the amount of $437.50 were also incurred for reviewing the Schedule 399 that was prepared by the Consulting Engineer for a fixed fee of $2,500.00. $2,937.50 Unanticipated legal fees of $437.50 for consultation and review of the Schedule 399 was incurred as well as the preparation of the 399 for a fixed fee of $2,500 by the consulting engineer.
Perform engineering study for new channel assignment and antenna development $7,360.00 $11,575.00 see Estimated Cost Justification WFXU-530-RF Eng Study v3 $11,575.00 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

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project Management
Amount:
$3,458.70

Component Description:
Project Management
Amount:
$38.75

Component Description:
Project Management
Amount:
$1,944.80

Component Description:
Project management
Amount:
$730.10

Component Description:
Project Management
Amount:
$2,198.90

Component Description:
Project Management
Amount:
$469.40

Component Description:
Project Management
Amount:
$2,053.75

Component Description:
Project Management
Amount:
$3,591.40

Component Description:
Project Management
Amount:
$28.20

Component Description:
Project Management
Amount:
$688.95

Component Description:
Project management
Amount:
$3,871.80

Component Description:
Project Management
Amount:
$3,109.10

Component Description:
Project Management
Amount:
$738.80

Component Description:
Project Management
Amount:
$581.25

Component Description:
Project Management
Amount:
$310.00

Component Description:
Project Management
Amount:
$2,388.55

Component Description:
Project Management
Amount:
$5,889.50

Component Description:
Project Management
Amount:
$1,868.45

Component Description:
Project Management
Amount:
$3,613.65

Component Description:
Project Management
Amount:
$2,222.55

Component Description:
Project Management
Amount:
$2,139.50

Component Description:
Project Management
Amount:
$2,707.15

Component Description:
Project Management
Amount:
$2,670.90

Component Description:
Project Management
Amount:
$2,248.75

Component Description:
Project Management
Amount:
$658.75

Component Description:
Project Management
Amount:
$1,694.35

Component Description:
PO LINE 2 - NTP - PROJ MGMT ATC SITE
Amount:
$9,480.00

Component Description:
Project Management
Amount:
$1,863.20

Component Description:
Project Management
Amount:
$112.95

Component Description:
Project Management
Amount:
$3,492.05

Component Description:
Project Management
Amount:
$1,707.60

Component Description:
Project Management
Amount:
$1,611.05

Component Description:
Project Management
Amount:
$4,285.45

Component Description:
Project Management
Amount:
$775.00

Component Description:
Project Management
Amount:
$2,048.35

Component Description:
Project Management
Amount:
$2,345.65

Component Description:
Project Management
Amount:
$3,109.75

Component Description:
Project Management
Amount:
$1,328.55

Component Description:
Project Management
Amount:
$2,671.65

Component Description:
Project Management
Amount:
$2,093.70

Component Description:
Project Management
Amount:
$1,850.65

Component Description:
Project Management
Amount:
$1,463.50

Component Description:
Project Management
Amount:
$1,852.50

Component Description:
Project Management
Amount:
$1,940.70

Component Description:
Project Management
Amount:
$733.30

Component Description:
Project Management
Amount:
$2,314.90

Component Description:
Project Management
Amount:
$3,013.15

Component Description:
Project Management
Amount:
$2,374.40

Component Description:
Project Management
Amount:
$1,992.65

Component Description:
Project Management
Amount:
$802.25

Component Description:
Project Management
Amount:
$1,773.60

Component Description:
Project Management
Amount:
$1,869.35

Component Description:
Project Management
Amount:
$1,926.85

Component Description:
Project Management
Amount:
$2,005.45

Component Description:
Project Management
Amount:
$881.20

Component Description:
Project Management
Amount:
$1,793.20

Component Description:
Project Management
Amount:
$1,856.30

Component Description:
Project Management
Amount:
$2,164.00
Additional Field Engineering Service, 17 Days Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization

Component Description:
WFXU-550-Attorney STA
Amount:
$251.60
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
Total Professional Services
Amount:
$503.20

Component Description:
For Professional Services Rendered
Amount:
$124.50
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Total Professional Services
Amount:
$124.50

Component Description:
Legal fees for this service are shown on the Statement as indicated by the use of "CP"
Amount:
$537.50
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Consulting Engineer - J. Davis
Amount:
$250.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Consulting Engineer: Develop parameters for final repack CH-17
Amount:
$800.00

Component Description:
Engineering services for CP application of Main facility for WFXU
Amount:
$3,000.00
Prepare and or review reimbursement form

Component Description:
Consultation and Review of Schedule 399 for WFXU
Amount:
$437.50

Component Description:
Preparation of Schedule 399 for WFXU
Amount:
$2,500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Consulting Engineer
Amount:
$1,100.00

Component Description:
Consulting Engineer
Amount:
$1,400.00

Component Description:
Discussions regarding main antenna configuration for repack Ch-17.
Amount:
$800.00

Component Description:
WFXU-530-RF Eng Study
Amount:
$400.00

Component Description:
channel study of post repack scenario
Amount:
$875.00

Component Description:
See KGA Repack Services Proposal - WFXU attached for Fixed Fees.
Amount:
$7,000.00
Address transition timing and coordination issues w/ other stations and wireless 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 $72,394.21 $71,878.21 N/A $12,371.76 N/A
Total for all systems $1,140,937.74 $1,041,268.25 N/A $311,413.13 N/A
Other Expenses $72,394.21 $71,878.21 $12,371.76
Use Tax $5,874.21 $5,874.21 Please see WFXU Use Tax Budget Justification Letter $5,120.26 N/A
Legal Expenses $1,525.00 $1,525.00 Legals fees associated for consultation related to the Repack procedures $1,525.00 N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A $2,000.00 N/A
Develop and air announcement of upcoming channel change $0.00 $0.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $20,000.00 $20,000.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 Please see WFXU Filing Fees - License to Cover Budget Justification Cover Letter $335.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,144.00 Please see attached Justification for Construction Permit Filing Fees - Wiley Rein LLP invoice #1529317 $1,144.00 N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,247.50 N/A

Components

Actual Information Description File Name
Use Tax

Component Description:
WFXU USE TAX
Amount:
$5,120.26
Legal Expenses

Component Description:
Legal fees for this service are shown on the Statement as indicated by the use of "Rpk"
Amount:
$1,525.00
MVPD Notification of Channel Change

Component Description:
Professional Services
Amount:
$2,000.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
FCC Filing Fees - Form 2100 license to cover application

Component Description:
WFXU-610-Filing Fees - License to Cover
Amount:
$335.00
FCC Filing Fees - Form 2100 minor change CP application

Component Description:
WFXU-610-Filing Fees- CP
Amount:
$1,144.00
Equipment Delivery and Handling Charges Information not provided.
DTV Medical Facility Notification

Component Description:
WFXU Medical Notification
Amount:
$2,247.50

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,140,937.74 $1,041,268.25 $311,413.13

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. Yes

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.

Robert Folliard , III .

Assistant Secretary


02/11/2022

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.

Robert Folliard , III .

Assistant Secretary


02/11/2022

Attachments

Back to Top