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:
60556
Service:
DTV
Call Sign:
WQHS-DT
Channel:
36 (UHF)
File Number:
0000028218
FRN:
0003771052
Date Submitted:
03/31/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIVISION CLEVELAND LLC

Doing Business As: UNIVISION CLEVELAND LLC

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 CWOOD@UNIVISION.NET 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

Theodore Stoner

VP Distribution Technology Strategy

Univision Communications Inc

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308 tstoner@univision.net

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Install new antenna in aperture occupied by retired analog antenna, replace waveguide with coax line, replace alternate-main transmitters and mask filters, remove obsolete equipment; see attached Implementation Plan for details.

Transmitters

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

Primary Transmitter

Back to Top

Add 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 T644KA
Year 2002
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 25 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model Ignore, please remove
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 0 kW
Justification for New Transmitter Please ignore or remove this transmitter category

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

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 TK644KA
Year 2002
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 25 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 THU9-24 Evo
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 37 kW
Justification for New Transmitter No service or support available for Italian transmitter; see attached IOT Replacment Analysis document.

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 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinets, conduit/wiring to ancillary equipment.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Concrete Pad

Concrete Pad Addition

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? Yes
Existing Antenna Manufacturer and Type 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 N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 525.0 kW
Manufacturer
Model ATW24HS3-ESOC-34H
Year 2002

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 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: 780.0 kW
Manufacturer
Model SAA23-WQHS-E400-ET6R-36
Year 2018
Justification for New Antenna Existing single-channel antenna is not capable of operation on post auction channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 6 1/8 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

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 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1065 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 1120 feet per run
Justification for New Transmission Line Maintain continuity of operation throughout cutover process; channel is below cutoff frequency of existing rigid to tower top; rigid removal needed to reduce tower structural loading.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
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 Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1012992
Coordinates (NAD83) Latitude (NAD83) 41° 22' 58.0" N-
Longitude (NAD83) 081° 42' 06.0" W-
Overall Structure Height 1029.84 feet
Support Structure Height 981.62 feet
Ground Elevation Above Mean Sea Level (AMSL) 1019.02 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Univision Television Group, Inc.
Date Constructed 09/03/1980

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
28525 WDOK FM

Other Types of Users

Users
W224CD
WLFM-LP

Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 915
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility 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 No
Quantity N/A
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 No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

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

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Displaced FM Station Antenna

Rental FM antenna for displaced FM station during WQHS repack.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,610,650.00 $1,135,330.90 N/A $1,117,596.93 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Primary Transmitter Ignore, please remove $0.00 $0.00 $0.00
UHF - Air Cooled Solid State Transmitter 0 kW $0.00 $0.00 PLEASE IGNORE OR REMOVE THIS DUPLICATED TRANSMITTER CATEGORY N/A N/A
Primary Transmitter THU9-24 Evo $1,610,650.00 $1,135,330.90 $1,117,596.93
Other Electrical Service: 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinets, conduit/wiring to ancillary equipment. $135,000.00 $135,000.00 See attached Electrical Distribution Cost document. Justifying Quote - WQHS London Electric tx install $135,000.00 N/A
Concrete Pad $2,650.00 $2,650.00 per London Road Electric Co. Proposal $2,650.00 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $997,680.90 Per Estimated_Cost_Justification_WQHS-DT-1st_Primary_Transmitter-UHF_Liquid_Cooled_Solid_State_21-31_kW_v1 $979,946.93 N/A

Components

Actual Information Description File Name
UHF - Air Cooled Solid State Transmitter 0 kW Information not provided.
Other Electrical Service: 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinets, conduit/wiring to ancillary equipment.

Component Description:
Labor and material billing for the electrical work
Amount:
$135,000.00

Component Description:
Other Electric Services
Amount:
$1,385.10
Concrete Pad

Component Description:
Concrete Pad
Amount:
$2,650.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
WQHS 1st Primary Transmitter
Amount:
$282,634.92

Component Description:
Fabricated and installed a secondary drain pan
Amount:
$1,679.00

Component Description:
Demo- 50% Deposit
Amount:
$16,804.91

Component Description:
THU9-24 with active reserve
Amount:
$329,740.74

Component Description:
DP
Amount:
$331,731.65

Component Description:
INSTALL 9027.5298.02
Amount:
$550.80

Component Description:
WQHS Parma, Ohio
Amount:
$16,804.91

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 $308,530.00 $195,387.50 N/A $183,687.50 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Primary Antenna SAA23-WQHS-E400-ET6R-36 $308,530.00 $195,387.50 $183,687.50
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,700.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,250.00 N/A $6,250.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $177,437.50 Please see attached RFS Quote 20062716 $177,437.50 N/A

Components

Actual Information Description File Name
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
WQHS-DT-210-Primary Antenna - Sweep Test
Amount:
$3,125.00

Component Description:
WQHS-DT-210-Primary Antenna - Sweep Test
Amount:
$3,125.00
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
top mounted, elliptically polarized, Channel 36 RF Star Series antenna with
Amount:
$72,437.50

Component Description:
WQHS- SAA23-WQHS-E400-ET6R-36- 30%
Amount:
$52,500.00

Component Description:
WQHS Antenna- SAA23-WQHS-E400-ET6R-36- 30%
Amount:
$52,500.00

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $226,240.00 $190,000.00 N/A $148,447.53 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Primary Transmission Line $226,240.00 $190,000.00 $148,447.53
Rigid Transmission Line - copper, 6 1/8" $226,240.00 $190,000.00 N/A $148,447.53 N/A

Components

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

Component Description:
6-1/8" UNEQUAL ELBOW ALUMINUM
Amount:
$4,879.17

Component Description:
6-1/8" 75 OHM ALUMINUM LINE TO 60"
Amount:
$5,074.25

Component Description:
OHM ALUMINIUM SYSTEM
Amount:
$11,057.23

Component Description:
6 1/8" 75 OHM ALUMINUM LINE 20'
Amount:
$3,172.32

Component Description:
TRANSMISSION LINE LAYOUT AND DESIGN
Amount:
$60,596.94

Component Description:
Provide fork lift & Labor to off-load equipment on site.
Amount:
$3,500.00

Component Description:
50% payment with order
Amount:
$60,167.62

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 $381,100.00 $358,386.78 N/A $206,661.62 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Primary Tower TOWER $381,100.00 $358,386.78 $206,661.62
Structural engineering tower load study for well documented tower $12,600.00 $5,000.00 N/A $2,525.00 N/A
Minor tower reinforcement/modifications $158,000.00 $150,000.00 N/A $749.84 N/A
Tall Tower (greater than 500') $210,500.00 $203,386.78 per WQHS-DT-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment Verified Budget Increase Justification v0 $203,386.78 N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
Structural Analysis of an Existing Tower
Amount:
$2,250.00

Component Description:
8300 - PE Letter
Amount:
$275.00
Minor tower reinforcement/modifications

Component Description:
SSAC SCR9L Alarm Relay for LED Obstruction Light
Amount:
$749.84
Tall Tower (greater than 500')

Component Description:
1/2" x 2-7/8" SS U-bolts, nuts, FW, LW; field technician
Amount:
$8,050.40

Component Description:
Dozer fee and Geotechnical Survey and Report
Amount:
$6,800.00

Component Description:
Tower Rigging for installing and removing lines and antennas as part of repack from Channel 34 to Channel 36
Amount:
$96,436.38

Component Description:
Downpayment for installing and removing lines and antennas as part of repack from Channel 34 to Channel 36
Amount:
$92,100.00

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 $166,920.00 $182,465.00 N/A $101,172.71 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Outside Professional Services $166,920.00 $182,465.00 $101,172.71
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $2,500.00 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 $1,125.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,170.00 N/A $1,000.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Project management of the transition $144,570.00 $163,545.00 Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources. $99,047.71 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

Components

Actual Information Description File Name
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application 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:
preparation of antenna orientation CP mod
Amount:
$625.00

Component Description:
WQHS-DT-530-RF Eng - Construction Permit Application (Main)
Amount:
$500.00
Perform engineering study for new channel assignment and antenna development

Component Description:
"Engineering study work for new channel assignment and antenna development (Off-the-shelf Antenna). Preparation of the engineering portion of FCC Form 2100."
Amount:
$1,000.00
Prepare and or review reimbursement form Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$2,446.95

Component Description:
Project management services
Amount:
$1,500.00

Component Description:
Project Management
Amount:
$2,254.50

Component Description:
Project management Services
Amount:
$903.75

Component Description:
Project Management
Amount:
$4,139.55

Component Description:
Project Management Services
Amount:
$531.00

Component Description:
Project Management
Amount:
$3,661.85

Component Description:
Project management Services
Amount:
$219.70

Component Description:
Project management Services
Amount:
$868.75

Component Description:
Project Management Services
Amount:
$200.20

Component Description:
K. Lahm - AC power distribution discussion
Amount:
$100.00

Component Description:
Project Management
Amount:
$3,255.90

Component Description:
Project Management Services
Amount:
$85.50

Component Description:
Project management Services
Amount:
$451.25

Component Description:
Project Management Services
Amount:
$739.50

Component Description:
Project Management
Amount:
$6,247.10

Component Description:
Project Management
Amount:
$3,390.75

Component Description:
Project management Services
Amount:
$397.15

Component Description:
Project Management Services
Amount:
$490.00

Component Description:
Project Management Services
Amount:
$706.25

Component Description:
Project management Services
Amount:
$417.50

Component Description:
Project Management
Amount:
$3,486.80

Component Description:
Project Management
Amount:
$4,112.70

Component Description:
Project management Services
Amount:
$335.00

Component Description:
Project management Services
Amount:
$307.50

Component Description:
Project Management Services
Amount:
$256.25

Component Description:
Project management Services
Amount:
$351.00

Component Description:
Invoice revisions to meet FCC submittal requirements
Amount:
$30.00

Component Description:
Project Management Services
Amount:
$190.50

Component Description:
Project management Services
Amount:
$393.75

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project Management Services
Amount:
$428.34

Component Description:
Project management Services
Amount:
$770.00

Component Description:
Project Management Services
Amount:
$21.00

Component Description:
Project Management Services
Amount:
$463.50

Component Description:
Project Management Services
Amount:
$790.60

Component Description:
Project Management
Amount:
$3,443.75

Component Description:
Project Management
Amount:
$3,579.20

Component Description:
Project Management Services
Amount:
$105.00

Component Description:
Project Management Services
Amount:
$139.50

Component Description:
Project Management Services
Amount:
$811.25

Component Description:
Project Management
Amount:
$6,402.80

Component Description:
Project Management Services
Amount:
$861.40

Component Description:
Project management Services
Amount:
$1,163.75

Component Description:
Project Management
Amount:
$3,929.65

Component Description:
Project management Services
Amount:
$222.30

Component Description:
Project Management Services
Amount:
$282.00

Component Description:
Project management Services
Amount:
$222.30

Component Description:
Project management Services
Amount:
$414.70

Component Description:
Project management Services
Amount:
$341.25

Component Description:
Project management Services
Amount:
$181.35

Component Description:
Project Management
Amount:
$1,926.10

Component Description:
Project Management
Amount:
$4,011.65

Component Description:
Project Management Services
Amount:
$804.00

Component Description:
Project Management Services
Amount:
$5,205.00

Component Description:
Project management services
Amount:
$1,420.50

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
Project management services
Amount:
$877.50

Component Description:
Project Management
Amount:
$708.00

Component Description:
Project management Services
Amount:
$78.00

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project Management Services
Amount:
$683.22

Component Description:
Project management Services
Amount:
$780.00

Component Description:
Project Management
Amount:
$2,838.80

Component Description:
Project management services
Amount:
$1,350.00

Component Description:
Project management Services
Amount:
$531.25

Component Description:
Project Management
Amount:
$1,295.05

Component Description:
Project management Services
Amount:
$1,416.25

Component Description:
Project management Services
Amount:
$418.60

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$450.00

Component Description:
Project management services
Amount:
$1,998.00

Component Description:
Project management Services
Amount:
$1,073.75

Component Description:
Project management Services
Amount:
$306.25

Component Description:
Project management Services
Amount:
$431.25

Component Description:
Project Management
Amount:
$6,388.75

Component Description:
Project management services
Amount:
$409.50

Component Description:
Project Management
Amount:
$1,073.75

Component Description:
Project management Services
Amount:
$299.00
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application 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 $51,899.00 $47,799.00 N/A $6,915.00 N/A
Total for all systems $2,745,339.00 $2,109,369.18 N/A $1,768,231.29 N/A
Other Expenses $51,899.00 $47,799.00 $6,915.00
DTV Medical Facility Notification $11,550.00 $7,500.00 N/A N/A N/A
Displaced FM Station Antenna $1,989.00 $1,989.00 Please see attached ERI Proposal 20180917-268 $0.00 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 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $36,915.00 $36,915.00 AERC quote for dual-IOT transmitter at sister station WAMI-DT attached. WQHS obsolete transmitter and ancillary equipment removal costs are expected to be similar; Vertical Technology Services, LLC. #18174-OH (Rev1) & Invoice #5030 $6,915.00 N/A

Components

Actual Information Description File Name
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing Complete per FCC Repack
Amount:
$3,750.00
Displaced FM Station Antenna

Component Description:
SHP-1AE RENTAL ON 102.1 MHz MOUNTING TBD
Amount:
$1,989.00
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
WQHS-DT-610-Disposal Costs
Amount:
$5,715.00

Component Description:
WQHS-DT-610-Disposal Costs
Amount:
$600.00

Component Description:
WQHS-DT-610-Disposal Costs
Amount:
$600.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,745,339.00 $2,109,369.18 $1,768,231.29

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.

JOSE E FRANCHI , FRANCHI .

VP FINANCE


03/31/2020

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.

JOSE E FRANCHI , FRANCHI .

VP FINANCE


03/31/2020

Attachments

Back to Top