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:
81509
Service:
DTV
Call Sign:
KFPX-TV
Channel:
36 (UHF)
File Number:
0000028379
FRN:
0001808468
Date Submitted:
07/30/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

ION TELEVISION LICENSE, LLC

Doing Business As: ION TELEVISION LICENSE, LLC

Bianca Frye

601 CLEARWATER PARK ROAD

WEST PALM BEACH, FL 33401

United States

+1 (561) 682-4110 BIANCAFRYE@IONMEDIA.COM Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Relocate from ASR #1053076 to ASR #1016799. Construct post-repack facilities pursuant to CP authorization. No interim facilities required. Install new transmitter, RF system, transmission line, and antenna on post-repack channel.

Question Response
Sharee Station Facility ID 33710
Call Sign KCCI
Type Commercial
Licensee Name HEARST PROPERTIES INC.
Status LICENSED
DTS No
Community of License DES MOINES, IA
Pre-auction RF Channel 8
Post-auction RF Channel 8
Neilsen DMA Des Moines-Ames
Network Affiliation

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 Ultimate
Year 2003
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power Capacity 2.5 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 HPTV-PRLX-U12
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 20 kW
Justification for New Transmitter See attached Ultimate and Optimum Transmitter Exhibit.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Electrical Installation for replacement transmitter.
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Heating and Cooling
Size 5 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

Removal of Existing Equipment

Removal of existing transmitters and equipment / Site Prep

RF Interconnect

Interconnect between RF System and transmission line

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 Top 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: 116.0 kW
Manufacturer
Model TFU-31JTT-R P220
Year 1998

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? Yes
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: 270.0 kW
Manufacturer
Model TFU-20DSC/VP-R P230
Year 2018
Justification for New Antenna Current slot antenna cannot be re-channeled.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

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 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 550 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 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1900 feet per run
Justification for New Transmission Line See attached Transmission Line Exhibit

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep existing transmission line

Sweep existing transmission line

RTT675

TEST TRANSITION 6-75

RTLSCR675-20

T/L 6-75 EIA LENGTH 15' TO 20' FIXED FLG 1 END/ SWIVEL FLG 1 END

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

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
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 1016799
Coordinates (NAD83) Latitude (NAD83) 41° 48' 35.0" N-
Longitude (NAD83) 093° 37' 17.0" W-
Overall Structure Height 1999.98 feet
Support Structure Height 1883.18 feet
Ground Elevation Above Mean Sea Level (AMSL) 970.13 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Hearst Properties Inc.
Date Constructed 01/01/1974

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
33710 KCCI DTV

Primary Tower

Back to Top

Tower Modification Costs

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

Tower Structural Study

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1053076
Coordinates (NAD83) Latitude (NAD83) 41° 49' 04.5" N-
Longitude (NAD83) 093° 12' 35.3" W-
Overall Structure Height 499.99 feet
Support Structure Height 499.99 feet
Ground Elevation Above Mean Sea Level (AMSL) 957.99 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 09/03/1998


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 analysis

Structural analysis

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 180
Explanation Required by tower Landlord.
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 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

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 Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
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

Information not provided.

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 $825,341.60 $666,329.87 N/A $616,329.87 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Primary Transmitter HPTV-PRLX-U12 $825,341.60 $666,329.87 $616,329.87
Removal of Existing Equipment $25,000.00 $25,000.00 N/A N/A N/A
Other -- HVAC Service Type: H Size:5 (Other) $44,212.60 $44,212.60 See attached Premier Mechanical Services, Inc. #180257 / Quote Pages 2 - 3. Taxes of $2,502.60 included in estimate. $44,212.60 N/A
Other Electrical Service: Electrical Installation for replacement transmitter. $47,129.00 $47,129.00 See attached Baker Electric #98977-01 Quote located on Pages 2-4. $47,129.00 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $524,988.27 See attached Hitachi Comark Quote #P3490PRLXU12-020118-R3 (Revised) and #P#3537MISCAUX-031618. Estimated cost includes $26,589.90 in taxes and $7,700.00 in freight, and $6,833.00 in additional unplanned shipping charges (Invoice S10182-3B). $524,988.27 Additional shipping costs for Comark transmitter
RF Interconnect $25,000.00 $25,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Removal of Existing Equipment Information not provided.
Other -- HVAC Service Type: H Size:5 (Other)

Component Description:
Cost of labor and materials to install one (5 ton) HVAC system. Supporting documentation attached. This invoice has been paid.
Amount:
$44,212.60
Other Electrical Service: Electrical Installation for replacement transmitter.

Component Description:
Full cost of electrical installation of primary transmitter. Supporting documentation attached. This invoice has been paid.
Amount:
$47,129.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Explanation of variance form attached. 20% "proof of performance" payment on Comark transmitter. Supporting documentation attached. This invoice has been paid.
Amount:
$102,134.38

Component Description:
Explanation of variance form attached. Additional shipping on Comark transmitter. Supporting documentation attached. This invoice has been paid.
Amount:
$6,832.77

Component Description:
Cost of additional components for transmitter. Supporting documentation is attached. This invoice has been paid.
Amount:
$7,483.60

Component Description:
50% "progress" payment on Comark transmitter. Cover letter and revised supporting documentation attached. This invoice has been paid.
Amount:
$255,335.95

Component Description:
30% "deposit" payment for Comark transmitter. Supporting documentation attached. This invoice has been paid.
Amount:
$153,201.57
RF Interconnect 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 $501,440.00 $237,135.50 N/A $170,373.00 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Primary Antenna TFU-20DSC/VP-R P230 $501,440.00 $237,135.50 $170,373.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $16,425.00 See attached Dielectric Quote #700469CMZ-2 $16,425.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,298.00 See attached Dielectric Quote #700469CMZ-2. $10,298.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $137,250.00 See attached Dielectric Quote #700469CMZ-2. Excludes any costs for vertical polarization. $75,487.50 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 See attached Dielectric Quote #700469CMZ-2 $6,400.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $61,762.50 ***System Notice: Estimate adjusted and locked because line has been superseded.***Cost of vertical polarization not included in estimate. See attached Dielectric Quote #700469CMZ-2 $61,762.50 N/A

Components

Actual Information Description File Name
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
45% "down payment" for primary antenna side mount brackets. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$7,391.25

Component Description:
45% "prior to ship" payment for side mount brackets. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$7,391.25

Component Description:
Remaining balance due on primary antenna side mount brackets. Explanation of variance form, supporting documentation, and detailed cost breakout attached.
Amount:
$1,642.50
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Remaining balance due on primary elbow complex. Explanation of variance form, supporting documentation, and detailed cost breakout attached.
Amount:
$1,029.80

Component Description:
45% "prior to ship" payment for primary elbow complex. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$4,634.10

Component Description:
45% "down payment" for primary antenna elbow complex. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$4,634.10
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
Remaining balance due on primary side mount antenna. Explanation of variance form, supporting documentation, and detailed cost breakout attached.
Amount:
$13,725.00

Component Description:
45% "prior to ship" payment for primary side mount antenna. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$61,762.50
Sweep test of existing antenna

Component Description:
45% "down payment" for repack sweep of primary operations. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$2,880.00

Component Description:
45% "prior to ship" payment for repack sweep of primary antenna operations. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$2,880.00

Component Description:
Remaining balance due on repack sweep of primary antenna operations. Supporting documentation and detailed cost breakout attached.
Amount:
$640.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
45% "down payment" for primary side mount antenna. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$61,762.50

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 $394,037.00 $159,131.65 N/A $155,501.65 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Primary Transmission Line $394,037.00 $159,131.65 $155,501.65
RTLSCR675-20 $1,719.00 $1,719.00 See attached Dielectric Quote #700469CMZ-2 $1,719.00 N/A
RTT675 $2,118.00 $2,118.00 See attached Dielectric Quote #700469CMZ-2 $2,118.00 N/A
Sweep existing transmission line $6,400.00 $6,400.00 N/A $2,770.00 N/A
Rigid Transmission Line - copper, 6 1/8" $383,800.00 $148,894.65 See attached KCCI-TV invoice #04132018 and Dielectric invoices #134001 & #178002. $148,894.65 N/A

Components

Actual Information Description File Name
RTLSCR675-20

Component Description:
45% "prior to ship" payment for flanges for primary transmission line. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$773.55

Component Description:
Remaining balance due on transmission line cut pieces (flanges). Supporting documentation and detailed cost breakout attached.
Amount:
$171.90

Component Description:
45% "down payment" for flanges for primary transmission line. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$773.55
RTT675

Component Description:
Remaining balance due on Transition Test for primary operations. Explanation of variance form, supporting documentation, and detailed cost breakout attached.
Amount:
$211.80

Component Description:
45% "down payment" for Transition Test for primary operations. Supporting documentation and explanation of variance attached. This invoice has been paid.
Amount:
$953.10

Component Description:
45% "prior to ship" payment for Transition Test for primary operations. Supporting documentation and explanation of variance form attached. This invoice has been paid.
Amount:
$953.10
Sweep existing transmission line

Component Description:
Cost of sweeping existing transmission line. Supporting documentation attached. This invoice has been paid.
Amount:
$2,770.00
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Full cost of dehydrator & assembly kit required to keep transmission line pressurized and remove moisture. Supporting documentation attached. This invoice has been paid.
Amount:
$10,062.75

Component Description:
Cost to purchase Dielectric Transmission Line from KCCI-TV. This invoice has been paid.
Amount:
$125,000.00

Component Description:
Cost to purchase Dielectric Transmission Line from KCCI-TV. Per RFI, this invoice has been revised to provide more technical details regarding the transmission line purchase. This invoice has been paid.
Amount:
$125,000.00

Component Description:
Cost to purchase Dielectric Transmission Line. Cover letter and supporting documentation package has been revised and attached. This invoice has been paid.
Amount:
$125,000.00

Component Description:
Cost of dehydrator & assembly kit required to keep transmission line pressurized and remove moisture as part of transmission line refurbishment. Per FCC reviewer's request, cover letter and revised supporting documentation attached.
Amount:
$10,062.75

Component Description:
Cost of Dielectric materials needed for transmission line refurbishment. Per FCC reviewer's request, cover letters and revised supporting documentation attached. This invoice has been paid.
Amount:
$13,831.90

Component Description:
Full cost of Dielectric materials needed for transmission line refurbishment. Cover letter and revised supporting documentation attached. This invoice has been paid.
Amount:
$13,831.90

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 $320,800.00 $368,168.61 N/A $356,168.61 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Primary Tower TOWER $231,600.00 $179,632.61 $167,632.61
Tall Tower (greater than 500') $210,500.00 $159,132.61 See attached Worldwide Communications Quote #S-18-915. Also included in cost estimate are $26,000 charged for weather delays. Please see attached Worldwide Communications Invoice #2232, 2235, 2244, and 2252. $159,132.61 N/A
Tower Structural Study $8,500.00 $8,500.00 See Elevated Structural Consultants Quote #01 $8,500.00 N/A
Structural engineering tower load study for well documented tower $12,600.00 $12,000.00 N/A N/A N/A
Primary Tower GTOWER $89,200.00 $188,536.00 $188,536.00
Short Tower (less than 500') $84,200.00 $183,536.00 See attached Coast to Coast Tower Services Quote #03301809T. Please also see attached Coast to Coast Tower Service #2087 for final true-up invoice including weather delays ($48,496.00). $183,536.00 N/A
Structural analysis $5,000.00 $5,000.00 Cost of structural analysis to review the removal of the antenna and line from old site. Please see attached Elevated Structural Consultants Quote dated 1-13-2019. $5,000.00 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500')

Component Description:
Weather delay payment for tower services for six workers for three days at approved rate of $650 per day. Supporting documentation is attached. This invoice has been paid.
Amount:
$11,700.00

Component Description:
"Balance due" payment for tower services. Supporting documentation is attached. This invoice has been paid.
Amount:
$46,596.41

Component Description:
Weather delay payment for tower services for five workers for one day at approved rate of $650 per day. Supporting documentation is attached. This invoice has been paid.
Amount:
$3,250.00

Component Description:
Weather delay payment for tower services for five workers for one day at approved rate of $650 per day. Supporting documentation is attached. This invoice has been paid.
Amount:
$3,250.00

Component Description:
Weather delay payment for tower services for six workers for two days at approved rate of $650 per day. Supporting documentation is attached. This invoice has been paid.
Amount:
$7,800.00

Component Description:
65% "deposit" for tower service. Supporting documentation attached. This invoice has been paid.
Amount:
$86,536.20
Tower Structural Study

Component Description:
Cost of tower structural study. Supporting documentation attached.
Amount:
$8,500.00
Structural engineering tower load study for well documented tower Information not provided.
Short Tower (less than 500')

Component Description:
Final true-up invoice for tower service, including 12 days of weather delays and inspection/testing of antenna system. Supporting documentation is attached. This invoice has been paid.
Amount:
$48,496.00

Component Description:
Deposit payment for Tower Service with Coast to Coast Tower Services, Inc. Supporting documentation attached. This invoice has been paid.
Amount:
$47,265.00

Component Description:
Progress billing #1 for tower service. Supporting documentation attached.
Amount:
$40,000.00

Component Description:
Final progress payment for tower service. Supporting documentation attached.
Amount:
$20,000.00

Component Description:
Progress billing #2 for Tower Service. Supporting documentation attached.
Amount:
$27,775.00
Structural analysis

Component Description:
Cost of structural analysis to remove antenna and line from old site. Supporting documentation is attached. This invoice has been paid.
Amount:
$5,000.00

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 $189,650.00 $171,280.00 N/A $6,367.99 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Outside Professional Services $189,650.00 $171,280.00 $6,367.99
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $4,742.99 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $1,500.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $125.00 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
Project management of the transition $28,440.00 $18,530.00 See AT Exhibits for more information. N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A

Components

Actual Information Description File Name
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
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 - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Invoice for station's portion of general repack legal expenses incurred for 42 of the ION repack stations for period 2/1/2017 - 12/15/2017. Payee has corresponded with FCC staff and has provided corrected supporting documentation.
Amount:
$4,837.97

Component Description:
Invoice for KFPX's portion of general repack legal expenses incurred for 42 of the ION repack stations for period 2/1/2017 - 12/15/2017. Payee has corresponded with FCC staff. Cover letter, hourly supporting documentation and invoice attached.
Amount:
$4,742.99

Component Description:
Invoice for KFPX's portion of general repack legal expenses incurred for 42 of the ION repack stations for period 2/1/2017 - 12/15/2017. Payee has corresponded with FCC staff. Hourly supporting documentation and invoice attached.
Amount:
$4,742.99
Prepare request for Special Temporary Authorization Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Cost of engineering consultant preparation of engineering section of FCC Form 2100. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$1,500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Cost of engineering consultant work for new channel assignment and antenna development. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$125.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Project management of the transition Information not provided.
Prepare and or review reimbursement form 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 $86,077.99 $76,730.22 N/A $11,695.22 N/A
Total for all systems $2,317,346.59 $1,678,775.85 N/A $1,316,436.34 N/A
Other Expenses $86,077.99 $76,730.22 $11,695.22
MVPD Notification of Channel Change $800.00 $800.00 N/A $800.00 N/A
Develop and air announcement of upcoming channel change $0.00 $0.00 The amount is yet to be determined (TBD) and ION will submit on-air announcement costs when finalized. N/A N/A
Equipment Storage $10,000.00 $10,000.00 N/A $480.00 N/A
Equipment Delivery and Handling Charges $8,197.99 $8,197.99 See attached Dielectric #134001, Dielectric #183013, Dielectric #285011, Dielectric #299015. $8,197.99 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $15,000.00 $15,000.00 N/A N/A N/A
Non-zoning permits $15,000.00 $15,000.00 N/A N/A N/A
Local Zoning $25,000.00 $25,000.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $2,217.23 See attached Widelity #KFPX-MN-102618. $2,217.23 N/A

Components

Actual Information Description File Name
MVPD Notification of Channel Change

Component Description:
Cost of Widelity Medical Notifications. Supporting documentation attached. This invoice has been paid.
Amount:
$800.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
Cost of flatbed trailer storage for 2 week period during antenna installation. Supporting documentation and detailed cost breakout attached.
Amount:
$480.00
Equipment Delivery and Handling Charges

Component Description:
Full cost of freight of dehydrator & assembly kit required to keep transmission line pressured and remove moisture. Supporting documentation attached. This invoice has been paid.
Amount:
$674.40

Component Description:
Cost of freight, shipping, and handling related to Dielectric Invoice #299015 for transmission line cut piece. Supporting documentation and detailed cost breakout attached.
Amount:
$591.14

Component Description:
Cost of freight, shipping, & handling for Dielectric materials needed for transmission line refurbishment. Per FCC reviewers request, cover letter and revised supporting documentation attached. This invoice has been paid.
Amount:
$662.19

Component Description:
Full cost of freight, shipping, & handling for Dielectric materials needed for transmission line refurbishment. Cover letter and revised supporting documentation attached. This invoice has been paid.
Amount:
$662.19

Component Description:
Cost of freight, shipping, and handling related to 1010892 order. Supporting documentation and detailed cost breakout attached.
Amount:
$6,270.26

Component Description:
Cost of freight for dehydrator & assmebly kit. Per FCC reviewers request, cover letter and revised supporting documentation attached. This invoice has been paid.
Amount:
$674.40
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
Cost of Widelity MVPD Notifications. Supporting documentation attached. This invoice has been paid.
Amount:
$2,217.23

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,317,346.59 $1,678,775.85 $1,316,436.34

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Mario Vasquez

Vice President - Finance, Operations


07/30/2019

Attachments

Back to Top