| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
ION MEDIA LICENSE COMPANY, LLC Doing Business As: ION MEDIA LICENSE COMPANY, LLC |
Bianca Frye 601 Clearwater Park Road West Palm Beach, FL 33401 United States |
+1 (561) 682-4110 | BiancaFrye@ionmedia.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| 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 | Install and operate from broadband interim antenna on pre repack channel utilizing current non retunable transmitter and existing transmission line. Replace current top mount antenna, transmission line and transmitter for operation on post repack channel |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX | |
| Year | 2003 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Two | |
| Power Capacity | 40 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | THU9-16 EVO | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 25.5 kW | |
| Justification for New Transmitter | See attached Transmitter Exhibits. See attached Transmitter Upgrade Disclaimer. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | Yes | |
| Power | 300 kVA | |
| 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? | Yes |
| Type | Cooling Only | |
| 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? | Yes |
| Size | 3200.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
Removal of Existing Equipment |
Removal of existing transmitters and equipment / Site Prep |
RF Interconnect |
Interconnect between RF System and transmission line |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| 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 | Top | |
| 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: | 257.0 kW | |
| Manufacturer | ||
| Model | TFU-24GTH-R 04 | |
| Year | 2003 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | No | |
| Will antenna be located on or in close proximity to an antenna farm? | Yes | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Top | |
| 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: | 218.0 kW | |
| Manufacturer | ||
| Model | TFU-21JTH/VP-R-O6 | |
| Year | 2019 | |
| Justification for New Antenna | Current slot antenna can not be re-channeled. Please refer to the SOW tab in the attached AT Repack Cost Estimate Worksheet as WXPX is planning on a separate antenna stacked above the broadband antenna. |
| 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 |
| Name | Description |
|---|---|
Input Complex |
Includes the necessary line sections, hangers, elbows, and engineering design to to get the line from inside the tower up through to the antenna input located at the top of the stack. |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Interim |
| Description of Use | N/A | |
| Change Type | Lease New | |
| Ownership | Leased | |
| Owner | American Tower | |
| 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 Type | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Broadband Slot | |
| Number of Stations Supported | 3 | |
| Number of Panels/Bays | 8 | |
| Lower Limit | 470.00 MHz | |
| Upper Limit | 698.00 MHz | |
| Design power capacity in use | 75.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 250.0 kW | |
| Manufacturer | ||
| Model | I230EH | |
| Year | 2017 | |
| Justification for New Antenna | Broadband interim antenna needed to complete channel repack for 3 stations. |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
| Type | New | |
| Number of channels supported | 3 | |
| 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? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 6 1/8 inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| RF Channel Number |
|---|
| 29 |
| 18 |
| 19 |
| Name | Description |
|---|---|
Interim Antenna Rent |
ATC is working with 4 repack stations on the Riverview 1 tower. The interim Main side mount antenna will allow the broadcasters to minimize their OTA disruption, maintain their coverage contour, complete the tower work in a safe and timely manner. |
Combiner Installation |
Installation of combiner; Dual chain of 3 high power constant impedance wave-guide modules, and/or dual chains of 3 directional filter modules per Dielectric layout. required for broadband antenna system |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| 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 | 1650 feet per run |
| 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 | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1705 feet per run | |
| Justification for New Transmission Line | See attached Transmission Line Exhibit |
| Name | Description |
|---|---|
Sweep existing transmission line |
Sweep existing transmission line |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| 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? | Candelabra | |
| 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? | No | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1057473 | |
| Coordinates (NAD83) | Latitude (NAD83) | 27° 49' 10.8" N- |
| Longitude (NAD83) | 082° 15' 38.0" W- | |
| Overall Structure Height | 1592.83 feet | |
| Support Structure Height | 1443.88 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 75.13 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | American Towers, LLC. | |
| Date Constructed | 09/07/2011 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 11125 | WCLF | DTV |
| 53819 | WMOR-TV | DTV |
| 23078 | WMTX | FM |
| 29732 | WFLZ-FM | FM |
| 66013 | WPOI | FM |
| 11290 | WTSP | DTV |
| 47459 | WMNF | FM |
| 74200 | WWRM | FM |
| 63984 | WFUS | FM |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | Candelabra |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Construction project management Tower Modification reinforcements and facilities |
(80) hours on Modification project management |
Tower Permit Drawing Package |
The generation of a construction drawing package for one (1) broadcasters/customers. |
Tower Load Study |
Rigorous Structural analysis to access the structural capacity and modifications needed to accommodate the repacked equipment. |
Interim antenna and transmission line installation |
Rigging cost for the new side mount interim antenna and transmission line installation |
Ground and Building A and E Permit Drawing Package |
The generation of a construction drawing package for one (1) broadcasters/customers. |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 95 | |
| Explanation | Required by tower landlord. 94.8hrs x $100hr | |
| 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 |
| Name | Description |
|---|---|
Migratory Bird Assessment and Permitting |
Migratory Bird Assessment / Permitting (if needed) (Cost per customer) |
RF System Test |
RF System Test per landlord |
Site Coordination Meeting |
Site coordination meetings with all broadcasters, contractors and vendors involved with the site project. |
| 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 |
| Name | Description |
|---|---|
Obtain building permits from local zoning authorities |
The cost of preparation and submission of the needed forms for permits, on behalf of the one broadcaster for jurisdictional permits, required for electrical, building and other tasks assoc. with the install of the the equipment in the transmitter spaces. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,088,488.44 | $803,155.44 | N/A | $712,630.19 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Primary Transmitter THU9-16 EVO | $1,088,488.44 | $803,155.44 | $712,630.19 | ||
| RF Interconnect | $29,038.44 | $29,038.44 | Please see attached Rohde & Schwarz Quotes #274076.0 and #25553.1 | $29,038.44 | N/A |
| Transformer 3 phase/480v - 300 KVA | $36,800.00 | $45,350.00 | Please see Total Electric Service Quote #30072019 | $45,350.00 | N/A |
| 5 Ton system | $20,250.00 | $19,250.00 | N/A | N/A | N/A |
| Other -- Building Addition Size: 3200.0 | $30,400.00 | $30,400.00 | See AT exhibit for more information. | N/A | N/A |
| Removal of Existing Equipment | $25,000.00 | $25,000.00 | N/A | $10,097.41 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $654,117.00 | N/A | $628,144.34 | N/A |
| Actual Information Description | File Name |
|---|---|
| RF Interconnect | |
| Transformer 3 phase/480v - 300 KVA | |
| 5 Ton system | Information not provided. |
| Other -- Building Addition Size: 3200.0 | Information not provided. |
| Removal of Existing Equipment | |
| UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $519,858.80 | $367,346.80 | N/A | $98,261.80 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Interim Antenna I230EH | $194,603.80 | $137,761.80 | $98,261.80 | ||
| New combiner, cost per channel (without antenna) | $84,200.00 | $33,000.00 | See AT exhibit for more information. | N/A | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 250 kW input, directional,, elliptically or circularly polarized | $44,925.00 | $44,925.00 | Please see attached Dielectric Quote #900070CMZ WXPX ION INTERIM with Change Order | $44,925.00 | N/A |
| Interim Antenna Rent | $41,548.80 | $41,548.80 | Please see American Tower WXPX Temporary Site License 2019, plus tax | $41,548.80 | N/A |
| Combiner Installation | $3,500.00 | $3,500.00 | See AT exhibit for more information. | N/A | N/A |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $11,788.00 | Please see Dielectric Quote #900070CMZ WXPX ION INTERIM with Change Order | $11,788.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $3,000.00 | See AT exhibit for more information. | N/A | N/A |
| Primary Antenna TFU-21JTH/VP-R-O6 | $325,255.00 | $229,585.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $0.00 | N/A |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $195,750.00 | Main antenna and wedding cake. V-Pol cost not included in reimbursement request. Please see attached Dielectric Quote #DMS038-3-WXPX. | $0.00 | N/A |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,710.00 | N/A | $0.00 | N/A |
| Input Complex | $16,725.00 | $16,725.00 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| New combiner, cost per channel (without antenna) | Information not provided. |
| UHF - High Power, Side Mount, basic slot antenna, 8 bay,, 250 kW input, directional,, elliptically or circularly polarized | |
| Interim Antenna Rent | |
| Combiner Installation | Information not provided. |
| Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
| Sweep test of existing antenna | Information not provided. |
| Sweep test of existing antenna | |
| UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
| Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
| Input Complex |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $350,810.00 | $308,312.10 | N/A | $0.00 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Primary Transmission Line | $350,810.00 | $308,312.10 | $0.00 | ||
| Sweep existing transmission line | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Rigid Transmission Line - copper, 6 1/8" | $344,410.00 | $301,912.10 | N/A | $0.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep existing transmission line | Information not provided. |
| Rigid Transmission Line - copper, 6 1/8" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,087,700.00 | $1,087,217.23 | N/A | $910,727.23 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Primary Tower GTOWER | $1,087,700.00 | $1,087,217.23 | $910,727.23 | ||
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $704,400.43 | Please see Coast to Coast Tower Services Agreement. Plus Licensing and permit fees on Coast to Coast bill #2329. Cost includes $20,000 deposit on Worldwide bill #2011, that should have been submitted under interim antenna installation costs. | $704,400.43 | N/A |
| Interim antenna and transmission line installation | $185,000.00 | $185,000.00 | Please see Worldwide Communications Quote #S-19-936_Updated. $20,000 deposit was incorrectly submitted under Complex Tower section (Worldwide invoice #2011) | $167,800.00 | N/A |
| Construction project management Tower Modification reinforcements and facilities | $10,000.00 | $10,000.00 | See AT exhibit for more information. | $5,410.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $13,416.80 | See AT Exhibit for more information. Cost estimate includes sales tax. | $13,416.80 | N/A |
| Major tower reinforcement/modifications | $421,000.00 | $150,000.00 | See AT Exhibit for more information. | N/A | N/A |
| Ground and Building A and E Permit Drawing Package | $4,700.00 | $4,700.00 | See AT exhibit for more information. | N/A | N/A |
| Tower Load Study | $15,000.00 | $15,000.00 | See AT exhibit for more information. | $15,000.00 | N/A |
| Tower Permit Drawing Package | $4,700.00 | $4,700.00 | See AT Exhibit for more information. | $4,700.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Interim antenna and transmission line installation | |
| Construction project management Tower Modification reinforcements and facilities | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Major tower reinforcement/modifications | Information not provided. |
| Ground and Building A and E Permit Drawing Package | Information not provided. |
| Tower Load Study | |
| Tower Permit Drawing Package |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $183,158.00 | $151,085.00 | N/A | $15,847.99 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Outside Professional Services | $183,158.00 | $151,085.00 | $15,847.99 | ||
| Site Coordination Meeting | $1,500.00 | $1,500.00 | See AT exhibit for more information. | N/A | N/A |
| RF System Test | $5,000.00 | $5,000.00 | See AT exhibit for more information. | N/A | N/A |
| Migratory Bird Assessment and Permitting | $438.00 | $438.00 | See AT exhibit for more information. | N/A | N/A |
| RF Exposure Measurements | $21,050.00 | $3,750.00 | See AT exhibit for more information. | 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 | $167.00 | See AT exhibit for more information. | 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 |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
| Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | See AT exhibit 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 |
| Project management of the transition | $15,010.00 | $9,480.00 | See AT Exhibit for more information. | $9,480.00 | N/A |
| NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | 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 |
| Actual Information Description | File Name |
|---|---|
| Site Coordination Meeting | Information not provided. |
| RF System Test | Information not provided. |
| Migratory Bird Assessment and Permitting | Information not provided. |
| 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. |
| Attorney Fees - Prepare and File request for Special Temporary Authorization | 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 | |
| NEPA Section 106 environmental review, if needed | 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 | |
| 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 | |
| Perform engineering study for new channel assignment and antenna development |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $91,190.00 | $84,585.00 | N/A | $8,000.00 | N/A |
| Total for all systems | $3,321,205.24 | $2,801,701.57 | N/A | $1,745,467.21 | N/A |
| Other Expenses | $91,190.00 | $84,585.00 | $8,000.00 | ||
| Obtain building permits from local zoning authorities | $1,000.00 | $1,000.00 | Please see American Tower Quote WXPX 23506 Riverview Broadcast Permitting | $1,000.00 | N/A |
| MVPD Notification of Channel Change | $2,000.00 | $2,000.00 | N/A | $2,000.00 | N/A |
| Develop and air announcement of upcoming channel change | $0.00 | $0.00 | 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 | N/A | N/A |
| Equipment Delivery and Handling Charges | $10,000.00 | $10,000.00 | N/A | N/A | 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 |
| FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | 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 |
| DTV Medical Facility Notification | $11,550.00 | $5,000.00 | N/A | $5,000.00 | N/A |
| FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
| Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Obtain building permits from local zoning authorities | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | Information not provided. |
| Equipment Delivery and Handling Charges | Information not provided. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
| Non-zoning permits | Information not provided. |
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
| DTV Medical Facility Notification | |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| Local Zoning | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $3,321,205.24 | $2,801,701.57 | $1,745,467.21 |
| 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 |
| 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. |
|
| 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 04/17/2020 |
| 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). |
|
| 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 04/17/2020 |
