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:
41225
Service:
DTV
Call Sign:
WOFL
Channel:
33 (UHF)
File Number:
0000027525
FRN:
0005795067
Date Submitted:
06/15/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FOX TELEVISION STATIONS, LLC

Ann West Bobeck

101 Constitution Avenue NW

Suite 200 West

WASHINGTON, DC 20001

United States

+1 (202) 824-6503 ann.bobeck@fox.com Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Dennis Wallace

Managing Partner

Meintel, Sgrignoli & Wallace, LLC

Dennis Wallace

1282 Smallwood Drive

Suite 372

Waldorf, MD 20603

United States

+1 (202) 251-7589 Dennis.Wallace@mswdtv.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 The WOFL Tower will require replacement in order to meet current structural standards. A new Aux Transmitter would be installed at Aux site. Then new main site antenna, line, and Transmitter would be installed. Narrative Attached.

Transmitters

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

Auxiliary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? Yes
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Innovator HX
Year 2007
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 10 kW

Facility ID's and Call Signs of all stations with whom the transmitter is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model THU9-20 EVO 31kW
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 31 kW
Justification for New Transmitter Current aux transmitter is obsolete and manufacturer is no longer in business. Transmitter needs replacement for operation on new channel.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 200.0 feet
Other Electrical Service Yes
Description Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 10 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Power Conditioner

Power conditioner. 50/50 split with WRBW

Remote Control Wiring

Wire up existing remote control to new aux transmitter.

Coax

Coax for install

Fencing

Fencing required around transmitter

Site Survey

Site Survey

Remove Existing Equipment

Remove Existing Equipment

Installation

Install, commissioning, proof

Steel Structure Install

Steel structure install

Channel Change and Retune

Transmitter channel change, reproof and filter and combiner retune

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-2H
Year 2000
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 45 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 THU9-72 EVO
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 106 kW
Justification for New Transmitter Existing transmitter is obsolete and no longer supported by its manufacturer. Thus, replacement is required. Comark IOT Quote is attached as directed by Reimbursement Contractor.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 500 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 300.0 feet
Other Electrical Service Yes
Description Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 20 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Probe and Connection Kit

Probe and Connection Kit

Power Conditioner

Precision Power Conditioner

Generator Site Work

Concrete pads for generator

STL Install

Installation of STL equipment

Structural Supports

Steel fabrication for structural supports for filter. Includes freight and storage fee.

Site Prep

Remove and install floor tiles that were dented to allow for even surface for install

Remote Control

Hardware, software

Output switch

Output switch to antenna line

UPS

UPS Leibert system

Battery Cabinets

Battery Cabinets

Generator Rental

Generator rental needed because in delay in primary generator arrival

Transmitter Control Hardware

Hardware

Remote Control Wiring

Wire up existing remote control to new transmitter.

Transmitter Room Roof

Roof repair

Microwave

Microwave

UPS site prep

Remove old tiles, lay new tiles under heavy UPS units

Generator - Primary

Primary generator for WOFL

Removal of Existing Equipment

Removal of Existing Equipment.

Antennas

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

Auxiliary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Retune Existing
Antenna Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? Yes
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 32
Design power capacity in use 100.0 %
Lower Limit 518.00 MHz
Upper Limit 524.00 MHz
Other Antenna Type N/A
ERP: 227.0 kW
Manufacturer Dielectric
Model TUA-C4-10/32MSP-1-S
Year 2008

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A

Enter a list of RF channel numbers.

RF Channel Number
28
33

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Layout and Install

Layout of combiner and Installation. Develop layout and installation drawings and permit package for mechanicals.

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 Licensed Aux Facility
Ownership Owned
Owner N/A
Site N/A
Is this antenna currently shared with any other stations? Yes
Is this antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels 32
Design power capacity in use 100.0 %
Lower Limit 518.00 MHz
Upper Limit 524.00 MHz
Other Antenna Type N/A
ERP: 227.0 kW
Manufacturer
Model TUA-C4-10/32MSP-1-S
Year 2008

Facility ID's and Call Signs of all stations with whom the antenna is shared.

Facility ID Call Sign
54940 WRBW

Auxiliary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? Yes
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Broadband Slot
Number of Stations Supported 2
Number of Panels/Bays 24
Lower Limit 554.00 MHz
Upper Limit 590.00 MHz
Design power capacity in use 50.0 %
Other Antenna Type N/A
ERP: 433.0 kW
Manufacturer
Model SBB-EPD-24C170
Year 2019
Justification for New Antenna Current Aux antenna is outside the operating range of the current Aux antenna. It isalso insufficient to support simultaneously backing up the shared station.

Auxiliary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? No
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? 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

Enter a list of RF channel numbers.

RF Channel Number
33
28

Auxiliary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Combiner Layout and Install

Layout of combiner and installation. Develop layout and installation drawings and permit package for mechanicals.

Installation

Removal of old antenna, install of new antenna

Elbows, flanges

Elbows, flanges, cut pieces for install

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? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 607.0 kW
Manufacturer
Model TFU-26JTH/VP-R 06
Year 2009

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? No
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 770.0 kW
Manufacturer
Model ATW29H4-ETO-33H
Year 2017
Justification for New Antenna Existing main antenna will not work on new channel. Antenna replacement is required.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 8 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Nitrogen Generation System

Nitrogen Generation System

Sales Tax and Freight

Sales Tax and Freight on ERI antenna, transmission, sweep and nitrogen system

Antenna repair

Antenna repair, removal, staff costs, reinstall, sweep, plumb and tension

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

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Auxiliary (Backup)
Description of Use Licensed Aux Site
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? Yes
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1450 feet per run

Facility ID's and Call Signs of all stations with whom the transmission line is shared.

Facility ID Call Sign
54940 WRBW

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 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 1500 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1500 feet per run
Justification for New Transmission Line Existing line is incorrect length for new channel. Line replacement required.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Layout

ERI Transmission Line Layout. Develop layout for new transmission line runs building/ice bridge/Tower

Transmission Bridge Footing

Transmission Bridge Footing Installation

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

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Licensed Aux Facility
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 1040401
Coordinates (NAD83) Latitude (NAD83) 28° 34' 51.9" N-
Longitude (NAD83) 081° 04' 31.2" W-
Overall Structure Height 1605.95 feet
Support Structure Height 1602.67 feet
Ground Elevation Above Mean Sea Level (AMSL) 65.94 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 04/16/2008

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
54940 WRBW DTV
59976 WRUM FM
53457 WTKS-FM FM
41225 WOFL DTV
51983 WJRR FM
47746 WOMX-FM FM

Auxiliary 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 tower with candelabra
Tower Reinforcements Please select whether tower reinforcements are needed: Serious 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

Tower Mapping

Tower mapping

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Construct New
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1032097
Coordinates (NAD83) Latitude (NAD83) 28° 36' 14.0" N-
Longitude (NAD83) 081° 05' 10.0" W-
Overall Structure Height 1473.08 feet
Support Structure Height 1407.46 feet
Ground Elevation Above Mean Sea Level (AMSL) 62.99 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Fox Television Stations, LLC
Date Constructed 12/01/1973


Primary Tower

Back to Top

Tower Construction Costs

Section Question Response
Construct New Tower Use Primary (Main)
Description of Use N/A
Is this a request for upgraded equipment? No
Height 1473.00 feet
Justification for New Tower Existing tower will not pass structural analysis under REV G.. Modification of the tower is not considered viable solution. See attached letter and quote from ERI regarding tower replacement.

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

Structural Decommissioning

Tower de-stack/structural decommissioning required for new tower to be built

Site Survey

Site Survey

Microwave Antenna Tuning

Microwave Antenna Tuning for new tower STL

Additional Destack

12 additional destack days to stabilize tower

Tower Site Work

Site work to prep for 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 1000
Explanation Outside project management will be required for replacement tower project as well as other aspects of the transition for both the main and aux sites.
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 Yes
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 Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Electrical Drawings

Electrical engineering drawings.

Field Measurements

Post repack signal measurement

Local Zoning Attorney Fees

Local Zoning Attorney Fees - See attached quote.

Prepare and File FCC Progress Report

Prepare and file FCC Progress Reports - see attached quote.

Structural Engineering

Structural Engineering Drawing

Civil Engineering

Civil engineering for concrete pad

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Call Center

Customer Service reps to man phones to assist viewers with channel change and re-tuning

Concrete Testing

Concrete Testing

Consolidation and Last Mile Delivery

Consolidation and Last Mile Delivery

Engineering

Civil Engineering for concrete pad

Equipment Rental

Equipment rental

Fire Alarm Service

Equipment, install, labor

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $5,343,727.45 $3,762,057.14 N/A $3,447,911.49 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Primary Transmitter THU9-72 EVO $4,108,465.99 $2,727,698.33 $2,487,237.68
Generator Site Work $38,899.50 $38,899.50 N/A $38,899.50 Gen
STL Install $63,077.82 $63,077.82 ERI STL install quote attached to invoices. $63,077.82 STL
Transmitter Room Roof $89,757.01 $89,757.01 Roof labor, repair, materials $0.00 N/A
Removal of Existing Equipment $15,000.00 $15,000.00 Removal of existing main transmitter. $2,181.50 N/A
Generator - Primary $237,172.00 $237,172.00 Primary transmitter generator. Station chose to upgrade from a 400kW to a 800kW so invoices include variance sheets. $237,172.00 xx
UPS site prep $6,750.00 $6,750.00 N/A $6,750.00 N/A
Microwave $95,805.48 $95,805.48 fixed microwave equipment for the new tower providing the studio to transmitter link. $95,805.48 N/A
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter N/A N/A
Transmitter Control Hardware $11,001.48 $11,001.48 N/A $11,001.48 Hardware
Generator Rental $30,104.36 $30,104.36 N/A $0.00 N/A
Battery Cabinets $57,649.68 $57,649.68 N/A $57,649.68 N/A
UPS $26,017.88 $26,017.88 N/A N/A N/A
Output switch $15,855.74 $15,855.74 N/A $15,855.74 N/A
Remote Control $17,562.90 $17,562.90 N/A $0.00 N/A
Site Prep $6,420.00 $6,420.00 External, interior painting and prep for transmitter room $6,420.00 site work
Structural Supports $32,007.41 $32,007.41 N/A $32,007.41 xx
Power Conditioner $96,532.70 $96,532.70 Precision Power Conditioner $96,532.70 N/A
Probe and Connection Kit $4,205.10 $4,205.10 N/A $4,205.10 N/A
Other -- HVAC Service Type: C Size:20 (Other) $70,948.00 $70,948.00 2, 20 ton HVAC units including install and duct work $70,948.00 HVAC
Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes. $370,472.77 $370,472.77 See quotes from Diamond Electrical attached to invoices. $370,472.77 Electrical
3" Rigid Conduit and Wiring (Cost per foot) $15,600.00 $14,700.00 Catalog N/A N/A
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW $2,630,000.00 $1,252,532.34 N/A $1,252,532.34 N/A
Transformer 3 phase/480v - 500 KVA $48,400.00 $46,000.00 Catalog N/A N/A
Generator $125,726.16 $125,726.16 ***System Notice: Estimate adjusted and locked because line has been superseded.***See quote #O1804-0105 TAW Power Systems, attached to invoice $125,726.16 N/A
Auxiliary Transmitter THU9-20 EVO 31kW $1,235,261.46 $1,034,358.81 $960,673.81
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $753,727.35 Transmitter. Quote didn't include tax (found on invoices) $753,727.35 Quote didn't include tax
Power Conditioner $30,437.17 $30,437.17 Power conditioner plus freight $30,437.17 N/A
Remove Existing Equipment $15,000.00 $15,000.00 Removal of existing Aux transmitter. $10,415.00 N/A
Steel Structure Install $9,800.00 $9,800.00 N/A $0.00 N/A
Coax $2,306.79 $2,306.79 N/A $2,306.79 N/A
Fencing $1,102.50 $1,102.50 N/A $1,102.50 N/A
Channel Change and Retune $14,500.00 $14,500.00 N/A $14,500.00 N/A
Remote Control Wiring $3,500.00 $3,500.00 Wire up existing remote control to new transmitter. N/A N/A
Installation $28,000.00 $28,000.00 N/A $28,000.00 N/A
3" Rigid Conduit and Wiring (Cost per foot) $10,400.00 $9,800.00 Catalog N/A N/A
Site Survey $9,250.00 $9,250.00 N/A $9,250.00 N/A
10 Ton system $38,900.00 $34,270.00 N/A $34,270.00 N/A
Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed. $76,665.00 $76,665.00 See attached vendor quote for electrical installation of new transmitter. Aux electrical costs will be similar to main transmitter costs. $76,665.00 Aux electrical
Transformer 3 phase/480v - 500 KVA $48,400.00 $46,000.00 Catalog N/A N/A

Components

Actual Information Description File Name
Generator Site Work

Component Description:
Roofing cover for concrete pad
Amount:
$17,625.00

Component Description:
generator pad site work
Amount:
$925.00

Component Description:
Concrete pads for generator, site prep
Amount:
$3,052.50

Component Description:
Concrete work for generator slab
Amount:
$17,297.00
STL Install

Component Description:
20% due upon substantial completion of STL equipment install plus tax
Amount:
$14,838.41

Component Description:
Cabling for STL install
Amount:
$1,845.02

Component Description:
ERI STL Install. 50% at time of order.
Amount:
$27,997.00

Component Description:
Hangers, Adapers for STL install
Amount:
$1,599.19

Component Description:
30% prior to mobilization STL equipment install
Amount:
$16,798.20
Transmitter Room Roof

Component Description:
roof repair, labor, materials
Amount:
$89,757.01
Removal of Existing Equipment

Component Description:
Progress payment, HVAC removal
Amount:
$2,181.50
Generator - Primary

Component Description:
Main transmitter generator. Station chose to upgrade from 400kW to 800kW so variance is included.
Amount:
$71,151.60

Component Description:
30% upon delivery of primary transmitter generator. Station upgraded from 400kW to 800kW generator so variance is included.
Amount:
$71,151.60

Component Description:
30% at release for production. Primary Transmitter Generator. Station chose to upgrade from 400kW to 800kW so variance is included.
Amount:
$71,151.60

Component Description:
Final 10% for generator. Includes variance.
Amount:
$23,717.20
UPS site prep

Component Description:
Remove and relay tile for UPS
Amount:
$6,750.00
Microwave

Component Description:
New fixed microwave equipment for the new tower providing the studio to transmitter link. 50/50 split between WOFL and WRBW
Amount:
$95,805.48
Remote Control Wiring Information not provided.
Transmitter Control Hardware

Component Description:
Hardware
Amount:
$45.03

Component Description:
Hardware
Amount:
$84.96

Component Description:
Transmitter control hardware
Amount:
$8,532.02

Component Description:
Hardware
Amount:
$2,339.47
Generator Rental

Component Description:
Generator Rental
Amount:
$15,502.68

Component Description:
Generator Rentals
Amount:
$14,601.68
Battery Cabinets

Component Description:
Battery Cabinets
Amount:
$57,649.68
UPS

Component Description:
Leibert UPS plus tax and freight
Amount:
$26,107.88
Output switch

Component Description:
Output switch to 8" antenna line connection
Amount:
$15,855.74
Remote Control

Component Description:
Hardware and Software for remote control
Amount:
$17,562.90
Site Prep

Component Description:
Exterior transmitter room power wash, caulk, paint
Amount:
$3,905.50

Component Description:
Painting for transmitter room
Amount:
$2,514.50

Component Description:
Remove and install floor tiles that were dented to allow for even surface for install. 50/50 split with WRBW
Amount:
$2,001.24
Structural Supports

Component Description:
Structural inspection, mapping, analysis
Amount:
$6,879.91

Component Description:
Structural support fabrication for filter, freight and storage
Amount:
$25,127.50
Power Conditioner

Component Description:
Precision Power Conditioner
Amount:
$96,532.70
Probe and Connection Kit

Component Description:
Connection kid and probes
Amount:
$4,205.10
Other -- HVAC Service Type: C Size:20 (Other)

Component Description:
HVAC units plus install. Progress payment
Amount:
$25,042.00

Component Description:
Additional duct work for HVAC
Amount:
$11,618.00

Component Description:
HVAC, install, progress payment
Amount:
$6,734.00

Component Description:
20 ton train HVAC with installation. Progress payment.
Amount:
$21,008.00

Component Description:
HVAC testing, new duct work, delivery
Amount:
$6,546.00
Other Electrical Service: Electrical for New Transmitter Installation. Firm quotes will not be available until electrical drawings are completed and installation layout is completed. New transmitter will require extensive changes.

Component Description:
Progress payment on electrical including buried conduits and panel tray install. 50/50 split with WRBW.
Amount:
$25,285.44

Component Description:
Grounding
Amount:
$4,027.00

Component Description:
WOFL share of electrical work for non UPS loads
Amount:
$8,470.00

Component Description:
Wiring for UPS
Amount:
$7,890.00

Component Description:
3rd payment on electrical - buried conduits, cable tray installs. 50/50 split with WRBW
Amount:
$8,441.00

Component Description:
Underground service. Duke Energy not able to provide formal quote.
Amount:
$57,883.38

Component Description:
Electrical work for transmitter
Amount:
$102,546.00

Component Description:
Electrical to relocate UPS units and add battery cabinets wiring
Amount:
$31,732.00

Component Description:
Installation of surge protection, wiring and grounding
Amount:
$5,683.50

Component Description:
Drawing revisions to include power conditioning
Amount:
$2,500.00

Component Description:
Panels and transformer for non-UPS loads
Amount:
$8,470.00

Component Description:
Relocate circuits
Amount:
$4,970.00

Component Description:
Electrical install of staco units
Amount:
$45,150.00

Component Description:
Transmitter electrical
Amount:
$11,394.00

Component Description:
Grounding
Amount:
$20,907.00

Component Description:
Milestone 2 for electrical - buried conduits, cable tray installations. 50/50 split with WRBW
Amount:
$11,523.45

Component Description:
Receive, install, wire battery cabinets
Amount:
$13,600.00
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Liquid Cooled Solid State Transmitter 86.8 . 106 kW

Component Description:
Transmitter 50% down. Includes upgrade. Variance and quotes attached.
Amount:
$633,820.22

Component Description:
30% upon delivery plus tax. Includes variance sheet, like for like and upgrade quotes.
Amount:
$371,227.28

Component Description:
Final 20% milestone payments plus tax. Includes variance sheet, like for like and upgrade quotes.
Amount:
$247,484.84
Transformer 3 phase/480v - 500 KVA Information not provided.
Generator

Component Description:
Main transmitter generator
Amount:
$125,726.16
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Final 50% of aux transmitter plus tax
Amount:
$398,511.85

Component Description:
50% down on aux transmitter
Amount:
$355,215.50
Power Conditioner

Component Description:
Freight for power conditioner. 50/50 split with WRBW
Amount:
$6,304.00

Component Description:
Power Conditioner, 50/50 split with WRBW
Amount:
$24,133.17
Remove Existing Equipment

Component Description:
50/50 share with WRBW. Removal of old generator and concrete pad
Amount:
$10,415.00
Steel Structure Install

Component Description:
Steel Fab and install
Amount:
$9,800.00
Coax

Component Description:
Coax for install
Amount:
$2,306.79
Fencing

Component Description:
WOFL share of fencing required around equipment pad/transmitter
Amount:
$1,102.50
Channel Change and Retune

Component Description:
Transmitter channel change and proof, filter and combiner retune
Amount:
$14,500.00
Remote Control Wiring Information not provided.
Installation

Component Description:
Install, commissioning, proof
Amount:
$28,000.00
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Site Survey

Component Description:
Site Survey
Amount:
$9,250.00
10 Ton system

Component Description:
Demo and furnish 10 ton HVAC. Progress payment
Amount:
$13,294.50

Component Description:
Demo and furnish new 10 ton HVAC. Progress payment.
Amount:
$20,975.50
Other Electrical Service: Aux Transmitter Electrical Installation. Good faith estimated based upon similar projects. Total electrical costs will not be known until electrical distribution and installation drawings are completed.

Component Description:
Demo and install new electrical for switchgear
Amount:
$59,970.00

Component Description:
Furnish and install new electrical panel at aux site
Amount:
$3,499.00

Component Description:
Electrical for aux transmitter
Amount:
$13,196.00
Transformer 3 phase/480v - 500 KVA Information not provided.

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,325,711.92 $1,113,020.42 N/A $333,579.15 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Primary Antenna ATW29H4-ETO-33H $958,524.69 $853,200.69 $262,485.67
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $185,406.00 N/A $185,406.00 ABC
Antenna repair $576,215.02 $576,215.02 Cost to remove, repair, reinstall, sweep ERI antenna. Includes staff costs and plumb and tension tower. $0.00 Antenna repair
Nitrogen Generation System $23,939.50 $23,939.50 N/A $23,939.50 N/A
Sales Tax and Freight $46,890.17 $46,890.17 N/A $46,890.17 N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $14,500.00 Catalog N/A N/A
Sweep test of existing antenna $6,730.00 $6,250.00 N/A $6,250.00 N/A
Auxiliary Antenna TUA-C4-10/32MSP-1-S $104,630.00 $0.00 $0.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $0.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $0.00 N/A N/A N/A
Combiner Layout and Install $0.00 $0.00 s. N/A N/A
Sweep test of existing antenna $6,730.00 $0.00 N/A N/A N/A
Auxiliary Antenna SBB-EPD-24C170 $262,557.23 $259,819.73 $71,093.48
Elbows, flanges $20,724.00 $20,724.00 N/A $20,724.00 N/A
Installation $46,376.98 $46,376.98 N/A $46,376.98 Install plus tax
Combiner Layout and Install $0.00 $0.00 N/A N/A N/A
New combiner, cost per channel (without antenna) $84,200.00 $84,200.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $3,992.50 N/A $3,992.50 sweep
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 433 kW input, directional,, elliptically or circularly polarized $104,526.25 $104,526.25 N/A $0.00 N/A

Components

Actual Information Description File Name
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
30% antenna, 30% payment 30 days ARO
Amount:
$55,621.80

Component Description:
30% of antenna, 30% due prior to shipment
Amount:
$55,621.80

Component Description:
30% of antenna, 30% due with order
Amount:
$55,621.80

Component Description:
Final 10%. 10% of antenna.
Amount:
$18,540.60
Antenna repair

Component Description:
Antenna repair, removal and re-install, sweep, plumb and tension tower
Amount:
$576,215.42
Nitrogen Generation System

Component Description:
30% payment prior to shipment, 30% of nitrogen system
Amount:
$7,181.85

Component Description:
30% deposit due with order. 30% of nitrogen system
Amount:
$7,181.85

Component Description:
30% payment 30 days ARO. 30% of nitrogen generation system
Amount:
$7,181.85

Component Description:
Final 10%. 10% of nitrogen system.
Amount:
$2,393.95
Sales Tax and Freight

Component Description:
Sales tax and freight
Amount:
$46,890.17
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
30% deposit due with order, 30% of sweep
Amount:
$1,875.00

Component Description:
30% payment 30 days ARO, 30% of sweep
Amount:
$1,875.00

Component Description:
30% payment prior to shipment, 30% of sweep
Amount:
$1,875.00

Component Description:
Final 10%. 10% of system sweep.
Amount:
$625.00
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Combiner Layout and Install Information not provided.
Sweep test of existing antenna Information not provided.
Elbows, flanges

Component Description:
50/50 split with WRBW. Elbows, cut pieces etc for antenna install
Amount:
$20,724.00
Installation

Component Description:
WOFL share of sales tax on antenna install
Amount:
$570.98

Component Description:
Removal of old antenna, install new antenna
Amount:
$45,806.00
Combiner Layout and Install Information not provided.
New combiner, cost per channel (without antenna) Information not provided.
Sweep test of existing antenna

Component Description:
WOFL share of sweep
Amount:
$800.00

Component Description:
WOFL share of sweep
Amount:
$3,192.50
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 433 kW input, directional,, elliptically or circularly polarized

Component Description:
WOFL share of antenna. 50/50 split with WRBW
Amount:
$104,526.25

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 $595,712.75 $466,224.54 N/A $454,849.54 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Primary Transmission Line $595,712.75 $466,224.54 $454,849.54
Layout $11,375.00 $11,375.00 ERI Estimate for T/L layout and plan. See attached quote. N/A N/A
Rigid Transmission Line - copper, 8 3/16" $520,500.00 $391,011.79 N/A $391,011.79 Transmission line
Transmission Bridge Footing $63,837.75 $63,837.75 N/A $63,837.75 Transmission bridge
Auxiliary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Layout Information not provided.
Rigid Transmission Line - copper, 8 3/16"

Component Description:
30% deposit due with order. 30% of transmission line.
Amount:
$110,663.85

Component Description:
Transmission line cut pieces
Amount:
$9,872.67

Component Description:
30% payment 30 days ARO. 30% of transmission line.
Amount:
$110,663.85

Component Description:
Cut pieces plus freight
Amount:
$3,185.55

Component Description:
Cut pieces
Amount:
$6,349.72

Component Description:
Final 10%. 10% of transmission
Amount:
$36,887.95

Component Description:
30% payment prior to shipment. 30% of transmission line.
Amount:
$110,663.85

Component Description:
Cut pieces plus freight and tax
Amount:
$2,724.35
Transmission Bridge Footing

Component Description:
Freight for new transmission bridge parts
Amount:
$3,491.75

Component Description:
Freight for transmission bridge mod
Amount:
$2,096.00

Component Description:
Transmission Bridge Footing install
Amount:
$58,250.00

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 $6,582,546.46 $5,420,067.86 N/A $5,406,080.36 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Auxiliary Tower GTOWER $1,289,084.40 $314,752.56 $308,752.56
Serious tower reinforcement/modifications $1,052,000.00 $302,930.66 N/A $296,930.66 See final true up for revised total. Does not include tax.
Tall Tower (greater than 500') $210,500.00 $0.00 N/A N/A N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $5,237.50 50/50 split with WRBW $5,237.50 N/A
Tower Mapping $6,584.40 $6,584.40 50/50 split with WRBW $6,584.40 N/A
Primary Tower TOWER $0.00 $0.00 $0.00
Primary Tower $5,293,462.06 $5,105,315.30 $5,097,327.80
Tower Site Work $569,943.06 $569,943.06 N/A $569,943.06 Tower construction
New tower between 1000' and 1500' without elevator, presumptive soil conditions $3,873,990.00 $3,896,343.24 See ERI Quote Attached. Replacement of tower required due to Rev G of Structural Standard. $3,896,343.24 Tower
Additional Destack $75,000.00 $75,000.00 N/A $75,000.00 N/A
Structural Decommissioning $550,694.00 $550,694.00 N/A $550,694.00 N/A
Site Survey $5,347.50 $5,347.50 N/A $5,347.50 N/A
Tall Tower (greater than 500') $210,500.00 $0.00 Catalog N/A N/A
Microwave Antenna Tuning $7,987.50 $7,987.50 N/A $0.00 N/A

Components

Actual Information Description File Name
Serious tower reinforcement/modifications

Component Description:
WOFL share of Milestone 3 tower reinforcement
Amount:
$62,900.00

Component Description:
WOFL share of final true up for tower reinforcement
Amount:
$27,200.66

Component Description:
WOFL share of milestone 2 reinforcement costs
Amount:
$137,800.00

Component Description:
WOFL share of Milestone 1 tower reinforcement
Amount:
$69,030.00
Tall Tower (greater than 500') Information not provided.
Structural engineering tower load study for a documented tower with candelabra

Component Description:
50/50 Split with WRBW. Structural Engineering
Amount:
$5,237.50
Tower Mapping

Component Description:
50/50 split with WRBW. Tower Mapping
Amount:
$6,584.40
Tower Site Work

Component Description:
Site work for tower
Amount:
$12,345.00

Component Description:
Mats used by concrete trucks for delivery for guy line anchor foundation. Trucks couldn't drive on sandy soil so mats were required.
Amount:
$90,539.00

Component Description:
Mats needed for concrete trucks pouring guy line anchors. Trucks could not drive on sandy soil.
Amount:
$65,463.25

Component Description:
Site work for tower - removal of old hardware, guide wire, tower pieces, etc from old tower
Amount:
$6,150.00

Component Description:
Site work for tower
Amount:
$6,695.00

Component Description:
Site work for tower
Amount:
$4,800.00

Component Description:
Demo of old RF building for tower
Amount:
$10,593.00

Component Description:
Site work for tower
Amount:
$6,850.00

Component Description:
Site prep for tower
Amount:
$43,350.00

Component Description:
Tower site work prep
Amount:
$80,840.00

Component Description:
Site work for tower
Amount:
$55,685.00

Component Description:
Tower site work
Amount:
$37,544.34

Component Description:
Site work for tower
Amount:
$33,745.97

Component Description:
Site work for tower
Amount:
$66,000.00

Component Description:
Form 2 concrete pads.
Amount:
$3,477.50

Component Description:
Site work for tower
Amount:
$2,976.00

Component Description:
Electrical work for tower - grounding
Amount:
$3,689.00

Component Description:
Site work for tower
Amount:
$4,000.00

Component Description:
Site work for tower
Amount:
$32,200.00

Component Description:
Site work to remove guide wires in mud
Amount:
$3,000.00
New tower between 1000' and 1500' without elevator, presumptive soil conditions

Component Description:
ERI- Phase 2 Tower permitting remaining 50% due.
Amount:
$5,500.00

Component Description:
ERI- Tower with T bar 50% deposit- WOFL
Amount:
$1,767,032.00

Component Description:
30% upon delivery of all products, tower reinforcement
Amount:
$59,378.85

Component Description:
ASM- Updated boundary survey Tower site and transmission bldg. Resubmitted to include the correct vendor quote
Amount:
$5,000.00

Component Description:
ENG mounts, installation of mounts, fiber and power cables. Install of dish with control cable.
Amount:
$28,125.00

Component Description:
ERI- tower reinforcement 50% deposit
Amount:
$55,959.55

Component Description:
ERI- Tower Corrosion Assessment
Amount:
$11,130.00

Component Description:
ERI- Phase 2 tower permitting 50% deposit
Amount:
$5,500.00

Component Description:
Custom Tower with T-Bar. 30% prior to mobilization.
Amount:
$540,384.20

Component Description:
20% of services upon substantial completion.
Amount:
$537,173.64

Component Description:
Custom tower with T-Bar. 50% prior to shipping.
Amount:
$881,160.00
Additional Destack

Component Description:
12 additional destack days required to stabilize tower
Amount:
$75,000.00
Structural Decommissioning

Component Description:
20% down upon substantial completion of structural decommissioning
Amount:
$110,138.80

Component Description:
50% down payment due with order for structural decommissioning
Amount:
$275,347.00

Component Description:
30% prior to mobilization. Structural decommission.
Amount:
$165,208.20
Site Survey

Component Description:
Site Survey
Amount:
$5,347.50
Tall Tower (greater than 500') Information not provided.
Microwave Antenna Tuning

Component Description:
Microwave Antenna Tuning for new tower STL
Amount:
$3,675.00

Component Description:
Microwave Antenna Tuning for new tower STL
Amount:
$4,312.50

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $474,874.50 $503,913.46 N/A $260,279.71 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Outside Professional Services $474,874.50 $503,913.46 $260,279.71
Civil Engineering $952.50 $952.50 N/A $952.50 N/A
Structural Engineering $1,375.00 $1,375.00 N/A $1,375.00 engineering
Prepare and File FCC Progress Report $27,030.00 $27,030.00 Prepare and file quarterly reports. See attached vendor quote. N/A N/A
Local Zoning Attorney Fees $55,000.00 $55,000.00 Estimate for attorneys for zoning and permitting for new tower. See attached quote from Holland & Knight. $19,368.89 N/A
Field Measurements $53,500.00 $53,500.00 N/A $53,500.00 N/A
Electrical Drawings $9,912.00 $9,912.00 N/A $9,912.00 N/A
RF Exposure Measurements $21,050.00 $20,000.00 Catalog N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 Catalog $24,277.36 N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 Catalog Estimate N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 New Tower N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $50,000.00 Good Faith Estimate of environmental studies and assessments required by State of Florida for construction of new tower. $250/Hour X 200 hours N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 Catalog N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $7,000.00 Catalog N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 Catalog N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 Catalog N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 Catalog N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 Catalog N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $3,000.00 Catalog N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,580.00 $1,500.00 Catalog N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 Catalog N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,105.00 $2,000.00 Catalog N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 Catalog N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 Catalog N/A N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 Catalog N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 Catalog N/A N/A
Project management of the transition $158,000.00 $150,893.96 Catalog Estimate 1,000 hours $150,893.96 mgmt

Components

Actual Information Description File Name
Civil Engineering

Component Description:
Civil engineering for concrete pad
Amount:
$952.50
Structural Engineering

Component Description:
Structural engineering drawings
Amount:
$1,375.00
Prepare and File FCC Progress Report Information not provided.
Local Zoning Attorney Fees

Component Description:
Tower zoning variance legal fees
Amount:
$472.50

Component Description:
Tower Zoning Variance srvs 5/7/18 - 5/31/18
Amount:
$502.50

Component Description:
Tower Zoning Variance srvs 6/6/18 - 6/30/18
Amount:
$3,780.00

Component Description:
Tower Zoning Variance srvs 8/1/18 - 8/31/18
Amount:
$4,065.00

Component Description:
Tower zoning variance legal fees
Amount:
$270.00

Component Description:
tower zoning variance legal fees
Amount:
$5,505.00

Component Description:
Tower Zoning Variance srvs 6/12/18 - 7/31/18
Amount:
$5,516.39
Field Measurements

Component Description:
Post repack signal measurement/field measurement
Amount:
$53,500.00
Electrical Drawings

Component Description:
Electrical engineering drawings. WOFL only.
Amount:
$9,912.00
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
WOFL full site survey
Amount:
$24,277.36
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare request for Special Temporary Authorization Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
Management and supervision of roof work
Amount:
$5,000.00

Component Description:
RF Consulting 8/1/21 - 8/31-21
Amount:
$1,292.50

Component Description:
RF Engineering/Project Management 9/1/21 - 9/30/21
Amount:
$158.75

Component Description:
Project Management/RF Engineering 1/4/18-12/31/18
Amount:
$594.03

Component Description:
RF Engineering, Project Management 1/1/21 - 6/26/21
Amount:
$41,066.25

Component Description:
Project Management/RF Consulting 1/1/19-12/31/19
Amount:
$1,077.08

Component Description:
RF Consulting
Amount:
$763.75

Component Description:
Project Management 10/1/21 - 10/31/21
Amount:
$617.50

Component Description:
Project Mgmt 2/1/22 - 2/28/22
Amount:
$1,815.00

Component Description:
Project Mgmt 12/1/21 - 12/31/21
Amount:
$4,510.00

Component Description:
Project Management/RF Engineering 1/5/2017 - 12/31/17
Amount:
$3,583.75

Component Description:
Project Mgmt 1/1/22 - 1/31/22
Amount:
$1,383.75

Component Description:
Project Management 11/1/21 - 11/30/21
Amount:
$753.75

Component Description:
RF consulting services- WOFL
Amount:
$22,912.50

Component Description:
Project Mgmt 3/1/22 - 3/21/22
Amount:
$7,783.75

Component Description:
Travel costs associated with RF Engineering
Amount:
$710.35

Component Description:
RF Engineering, Project Management 1/1/20 - 12/31/20
Amount:
$21,621.25

Component Description:
Project Management/RF Engineering 1/1/19-12/31/19
Amount:
$17,096.25

Component Description:
Project Management/RF Consulting 1/1/18-12/31/18.
Amount:
$18,153.75

Component Description:
Project Management/RF Consulting 1/1/17-12/31/17
Amount:
$22,912.50

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $427,760.43 $430,545.43 N/A $201,629.95 N/A
Total for all systems $14,750,333.51 $11,695,828.85 N/A $10,130,438.08 N/A
Other Expenses $427,760.43 $430,545.43 $201,629.95
Disposal Costs (for equipment and other waste, net of any salvage value) $80,000.00 $80,000.00 Removal and disposal of old tower and guy materials, $45K. Disposal Main TX $ 20K. Disposal Aux TX $ 15K See attached vendor Quote. $25,421.69 N/A
Non-zoning permits $56,205.00 $56,205.00 Estimated building permit fee for new tower. Orange County, Florida. 1.5% of tower project total cost. ($3,747,000 x 1.5%) = $56,205. $28,399.03 N/A
Local Zoning $5,000.00 $5,000.00 Replacement tower zoning submittals. $4,235.30 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 Catalog N/A N/A
DTV Medical Facility Notification $11,550.00 $14,390.00 2 Notifications needed. First was for the market repack cutover in January 2020 from our interim site. Second was when we cutover to main site once completed in September 2020. $14,390.00 DTV Med Notification
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
Fire Alarm Service $6,515.14 $6,515.14 N/A $1,765.24 N/A
Equipment Storage $56,287.35 $56,287.35 On Site Cargo Container Storage for transmission line materials, tower materials, transmitter. $1,500 x 9 Months = $13,500. $0.00 Additional storage needed
Equipment Delivery and Handling Charges $69,368.14 $69,368.14 Tower and Guy Wire and materials delivery from Indiana to Florida per ERI. See attached ERI Freight Quote. $0.00 Storage
Equipment Rental $6,548.85 $6,548.85 N/A $0.00 N/A
Engineering $0.00 $0.00 N/A N/A N/A
Consolidation and Last Mile Delivery $127,295.09 $127,295.09 N/A $127,295.09 Consolidation
Concrete Testing $123.60 $123.60 N/A $123.60 N/A
MVPD Notification of Channel Change $5,000.00 $5,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,500.00 $1,500.00 N/A N/A N/A
Call Center $727.26 $727.26 N/A $0.00 N/A

Components

Actual Information Description File Name
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Dumpster service
Amount:
$24,421.69

Component Description:
Scrap metal removal. Vendor unable to provide a quote.
Amount:
$1,000.00
Non-zoning permits

Component Description:
COM submittal fee
Amount:
$1,355.00

Component Description:
Surcharges and fees for plans related to repack
Amount:
$27,044.03
Local Zoning

Component Description:
Permit fee extension for anchor location adjustment
Amount:
$38.00

Component Description:
Building permit
Amount:
$2,137.30

Component Description:
WOFL Special exception Fee for Communication Tower- Zoning Application
Amount:
$1,560.00

Component Description:
Write up for utility easement
Amount:
$500.00
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
DTV Notification Service for medical facilities
Amount:
$7,195.00

Component Description:
2nd DTV Medical Notification needed after final transition to main site.
Amount:
$7,195.00
FCC Filing Fees - Special Temporary Authorization request Information not provided.
Fire Alarm Service

Component Description:
Install fire alarm related components
Amount:
$4,749.90

Component Description:
Equipment, labor for fire alarm install
Amount:
$1,765.24
Equipment Storage

Component Description:
9 months of storage
Amount:
$56,287.35
Equipment Delivery and Handling Charges Information not provided.
Equipment Rental

Component Description:
Rental Equipment
Amount:
$6,548.85
Engineering Information not provided.
Consolidation and Last Mile Delivery

Component Description:
Consolidation and last mile delivery
Amount:
$20,032.66

Component Description:
Consolidation and Last Mile Delivery
Amount:
$50,975.08

Component Description:
9 months storage, consolidation
Amount:
$56,287.35
Concrete Testing

Component Description:
Concrete Testing
Amount:
$123.60
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Call Center

Component Description:
Call center support for channel change and re tune
Amount:
$122.40

Component Description:
Call center support for channel change and retune
Amount:
$81.60

Component Description:
Call Center support for channel change and re tune
Amount:
$120.36

Component Description:
Call Center support for channel change and retune
Amount:
$158.10

Component Description:
Call center support for change change and retune
Amount:
$244.80

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $14,750,333.51 $11,695,828.85 $10,130,438.08

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. No
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.

Angelo Servedio

SVP Controller


06/15/2022

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.

Angelo Servedio

SVP Controller


06/15/2022

Attachments

Back to Top