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:
69571
Service:
DTV
Call Sign:
KZJO
Channel:
36 (UHF)
File Number:
0000028106
FRN:
0005795067
Date Submitted:
06/30/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

FOX TELEVISION STATIONS, LLC

Doing Business As: FOX TELEVISION STATIONS, LLC

Joseph M. DiScipio

400 NORTH CAPITOL STREET, NW

SUITE 890

WASHINGTON, DC 20001

United States

+1 (202) 824-6522 JOE.DISCIPO@FOX.COM Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Dennis Wallace

Managing Partner

Meintel, Sgrignoli & Wallace, LLC

Dennis Wallace

1282 Smallwood Drive

Suite 372

Waldorf, MD 20603

United States

+1 (202) 251-7589 Dennis.Wallace@mswdtv.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Replace current top mount antenna and TX line Replace current transmitter Due to anticipated delays the Main antenna may need to be changed post P7. KZJO will need to operate on Interim antenna longer than initially planned.

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Auxiliary
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 Elite
Year 2010
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 9 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model ULXTE-10
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 6.2 kW
Justification for New Transmitter Thompson transmitter is not re-tunable or supported.

Auxiliary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) 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

Auxiliary 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 DCX-2
Year 2000
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 50 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 ULXTE-120
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 76 kW
Justification for New Transmitter The current transmitter is not re-tunable as state by the manufacturer. ULXTE-120 is the required size with or with our E-pole.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring Yes
Size 2 inches
Length 200.0 feet
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

Name Description

HVAC

Fresh air hood for new transmitters

Water line

Had to move waterline for new transmitters

Electrical work

Install panels, xfmr, power, etc. to xmtrs

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? No
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: 1000.0 kW
Manufacturer
Model TFU20-GTH 04
Year 2001

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? No
Will antenna be located on or in close proximity to an antenna farm? No
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: 1000.0 kW
Manufacturer
Model TFU-22JTH/VP-R 04
Year 2019
Justification for New Antenna Current antenna will not work on assigned channel

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Elbows

Elbow 8-75 EIA DIGIT 12x24

Tax

Washington State Taxes

Feed through

Elbow complex to antenna connection 6" line

Bird Cage

Antenna Mounting adapter (wedding cake)

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 470.00 MHz
Upper Limit 602.00 MHz
Design power capacity in use 25.0 %
Other Antenna Type N/A
ERP: 200.0 kW
Manufacturer
Model TFU-WB16
Year 2019
Justification for New Antenna Interim antenna to stay on the air during transition

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
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? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim 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 737 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 8 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 737 feet per run
Justification for New Transmission Line Current line is not the correct section length

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 6 1/8 inches
Segment Length 19 ¾ '
Other Segment Length
Number of parallel runs 1
Length 575 feet per run
Justification for New Transmission Line To feed interim antenna

Interim 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? Terrain Constrained
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1226015
Coordinates (NAD83) Latitude (NAD83) 47° 36' 56.3" N-
Longitude (NAD83) 122° 18' 30.4" W-
Overall Structure Height 682.08 feet
Support Structure Height 569.87 feet
Ground Elevation Above Mean Sea Level (AMSL) 410.10 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Tribune Broadcasting Seattle, LLC
Date Constructed 07/10/2001


Primary Tower

Back to Top

Tower Modification Costs

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

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
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 400
Explanation Outside management of the project
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 2
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 No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare and file Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
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 No
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 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 Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Security

Security costs for the tower site

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 $2,498,035.20 $2,464,735.20 N/A $2,298,263.83 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Primary Transmitter ULXTE-120 $2,224,535.20 $2,221,735.20 $2,111,039.48
Electrical work $160,000.00 $160,000.00 N/A $159,809.05 N/A
Water line $2,587.35 $2,587.35 N/A $2,587.35 N/A
HVAC $14,147.85 $14,147.85 install fresh air hoods for new transmitters $7,541.85 N/A
2" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $5,000.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 76 kW $1,990,000.00 $1,990,000.00 N/A $1,921,283.23 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $19,818.00 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A
Auxiliary Transmitter ULXTE-10 $273,500.00 $243,000.00 $187,224.35
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW $273,500.00 $243,000.00 N/A $187,224.35 N/A

Components

Actual Information Description File Name
Electrical work

Component Description:
electrical work
Amount:
$62,757.00

Component Description:
final invoice
Amount:
$97,052.05
Water line

Component Description:
Had to move waterline for new KZJO transmitter
Amount:
$2,587.35
HVAC

Component Description:
Final billing - fresh air hoods for new KZJO transmitter
Amount:
$7,541.85

Component Description:
progress billing - fresh air hoods for new KZJO transmitter
Amount:
$6,606.00
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
UHF - Liquid Cooled Solid State Transmitter 76 kW

Component Description:
4th payment - ULXTE-120
Amount:
$102,184.62

Component Description:
certification label on primary transmitter ULXTE-120
Amount:
$2,400.00

Component Description:
ULXTE-120 2nd payment
Amount:
$571,106.09

Component Description:
payment ULXTE-120
Amount:
$676,886.43

Component Description:
deposit for ULXTE-120
Amount:
$571,106.09
Switchgear - industrial 800 amp

Component Description:
12% completion on electrical work
Amount:
$19,818.00
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW

Component Description:
certification label on aux transmitter ULXTE-10
Amount:
$2,600.00

Component Description:
deposit ULXTE-10
Amount:
$53,710.40

Component Description:
payment ULXTE-10
Amount:
$34,873.71

Component Description:
ULXTE-10 2nd payment
Amount:
$53,710.40

Component Description:
ULXTE-10
Amount:
$44,929.84

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 $603,170.00 $433,220.00 N/A $309,849.83 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Interim Antenna TFU-WB16 $233,080.00 $171,360.00 $110,692.79
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $140,000.00 N/A $97,306.53 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $12,000.00 N/A $6,986.26 N/A
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) $13,700.00 $12,960.00 N/A $0.00 N/A
Primary Antenna TFU-22JTH/VP-R 04 $370,090.00 $261,860.00 $199,157.04
Tax $5,000.00 $5,000.00 N/A $1,112.72 N/A
Bird Cage $20,000.00 $20,000.00 N/A $16,497.00 N/A
Feed through $22,000.00 $22,000.00 N/A $18,815.62 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $5,760.00 N/A
Elbows $12,960.00 $12,960.00 N/A $12,960.00 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $13,500.00 N/A $12,224.70 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $182,000.00 N/A $131,787.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
sweep test
Amount:
$640.00

Component Description:
Sweep test - deposit
Amount:
$2,880.00

Component Description:
Sweep test - 2nd payment
Amount:
$2,880.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
monies applied here because of zero balance invoice.
Amount:
$5,574.03

Component Description:
TFU-16WB C16 - 2nd payment
Amount:
$45,866.25

Component Description:
TFU-16WB C16 - Deposit
Amount:
$45,866.25
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Mounts - deposit
Amount:
$3,493.13

Component Description:
Mounts - 2nd payment
Amount:
$3,493.13
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
elbow 8-75
Amount:
N/A
Tax

Component Description:
Washington State Taxes
Amount:
$1,370.87

Component Description:
Washington State Taxes
Amount:
$465.41

Component Description:
Washington State Taxes
Amount:
$467.02

Component Description:
Washington State Taxes
Amount:
$369.68

Component Description:
Washington State Taxes
Amount:
$180.29
Bird Cage

Component Description:
BIRDCAGE
Amount:
$8,248.50

Component Description:
Birdcage - deposit
Amount:
$8,248.50
Feed through

Component Description:
feed through - deposit
Amount:
$9,407.81

Component Description:
FEED THROUGH
Amount:
$9,407.81
Sweep test of existing antenna

Component Description:
Sweep test
Amount:
$2,880.00

Component Description:
Sweep test - deposit
Amount:
$2,880.00
Elbows

Component Description:
Elbows
Amount:
$12,960.00
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Elbow complex - deposit
Amount:
$6,112.35

Component Description:
Elbow complex
Amount:
$6,112.35
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
TFU-22JTH/VP-R 06 - Deposit
Amount:
$65,893.50

Component Description:
TFU-22JTH/VP-R 06
Amount:
$65,893.50

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 $371,889.00 $329,000.00 N/A $284,320.40 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Interim Transmission Line $116,150.00 $145,000.00 $101,271.60
Rigid Transmission Line - copper, 6 1/8" $116,150.00 $145,000.00 N/A $101,271.60 N/A
Primary Transmission Line $255,739.00 $184,000.00 $183,048.80
Rigid Transmission Line - copper, 8 3/16" $255,739.00 $184,000.00 N/A $183,048.80 N/A

Components

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

Component Description:
transmission line - deposit
Amount:
$48,978.68

Component Description:
TLSCR'S - Deposit
Amount:
$1,657.12

Component Description:
TLSCR'S - Deposit
Amount:
$1,657.12

Component Description:
Transmission line - 2nd payment
Amount:
$48,978.68
Rigid Transmission Line - copper, 8 3/16"

Component Description:
4 cut pieces
Amount:
$4,608.00

Component Description:
cut piece needed to make deadline
Amount:
$4,648.00

Component Description:
2 cut pieces
Amount:
$4,624.00

Component Description:
TLSCR 7/75 1 @ 15.750 inches
Amount:
$1,785.00

Component Description:
transmission line - deposit
Amount:
$80,554.50

Component Description:
TLSCR'S - Deposit
Amount:
$3,137.40

Component Description:
TLSCR'S
Amount:
$3,137.40

Component Description:
transmission line
Amount:
$80,554.50

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 $605,300.00 $548,757.00 N/A $535,984.90 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Primary Tower TOWER $605,300.00 $548,757.00 $535,984.90
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $406,000.00 N/A $405,608.40 N/A
Minor tower reinforcement/modifications $158,000.00 $117,257.00 N/A $117,256.50 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,500.00 N/A $13,120.00 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
rigging costs
Amount:
$213,373.80

Component Description:
deposit for rigging costs
Amount:
$185,628.60

Component Description:
weather days
Amount:
$6,606.00
Minor tower reinforcement/modifications

Component Description:
tower work.
Amount:
$66,885.75

Component Description:
Aux Antenna work
Amount:
$50,370.75
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Engineering costs
Amount:
$352.00

Component Description:
drawings and specs
Amount:
$718.75

Component Description:
Engineering costs
Amount:
$3,168.00

Component Description:
Engineering costs
Amount:
$1,125.00

Component Description:
drawings and specs
Amount:
$3,406.25

Component Description:
Engineering costs
Amount:
$2,437.50

Component Description:
Engineering costs
Amount:
$3,375.00

Component Description:
Drawings and specs
Amount:
$1,375.00

Component Description:
Engineering costs
Amount:
$1,912.50

Component Description:
Engineering costs
Amount:
$6,055.50

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $100,445.00 $94,500.00 N/A $10,776.07 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Outside Professional Services $100,445.00 $94,500.00 $10,776.07
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 N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A N/A N/A
Project management of the transition $63,200.00 $60,000.00 N/A $10,776.07 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A N/A N/A

Components

Actual Information Description File Name
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 Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Project management of the transition

Component Description:
Project Management
Amount:
$95.00

Component Description:
Project Management
Amount:
$3,580.54

Component Description:
Project management
Amount:
$1,250.00

Component Description:
Project Management
Amount:
$95.00

Component Description:
Project Management
Amount:
$380.00

Component Description:
Project Management
Amount:
$2,150.53

Component Description:
Project Management
Amount:
$475.00

Component Description:
Project management
Amount:
$1,250.00

Component Description:
pre and post construction site visits
Amount:
$2,000.00

Component Description:
pre and post site visits
Amount:
$750.00

Component Description:
Project Management
Amount:
$95.00
RF Exposure Measurements Information not provided.
Prepare request for Special Temporary Authorization 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 $207,018.15 $206,413.15 N/A $81,153.07 N/A
Total for all systems $4,385,857.35 $4,076,625.35 N/A $3,520,348.10 N/A
Other Expenses $207,018.15 $206,413.15 $81,153.07
Security $31,728.15 $31,728.15 N/A $31,728.15 N/A
MVPD Notification of Channel Change $11,000.00 $11,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $0.00 $0.00 N/A N/A N/A
Equipment Storage $25,000.00 $25,000.00 N/A $3,271.50 N/A
Equipment Delivery and Handling Charges $76,100.00 $76,100.00 N/A $40,738.74 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
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 $11,000.00 N/A $3,750.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 N/A $1,664.68 N/A
Non-zoning permits $15,000.00 $15,000.00 N/A $0.00 N/A
Local Zoning $10,000.00 $10,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Security

Component Description:
security for tower site
Amount:
$31,728.15
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
Storage fees
Amount:
$164.00

Component Description:
Storage fees
Amount:
$992.00

Component Description:
Storage fees
Amount:
$206.00

Component Description:
Storage fees
Amount:
$164.00

Component Description:
Storage fees
Amount:
$721.00

Component Description:
Storage fees
Amount:
$164.00

Component Description:
storage fees
Amount:
$504.50

Component Description:
Storage Fee
Amount:
$10,075.00

Component Description:
Storage fees
Amount:
$206.00

Component Description:
Dec. storage fees
Amount:
$150.00
Equipment Delivery and Handling Charges

Component Description:
Delivery fees
Amount:
$164.00

Component Description:
Delivery fees
Amount:
$583.50

Component Description:
Delivery fees
Amount:
$583.50

Component Description:
Delivery fees
Amount:
$748.00

Component Description:
Freight charges
Amount:
$17,300.00

Component Description:
Equipment Rental
Amount:
$1,882.71

Component Description:
Freight and Shipping
Amount:
$612.93

Component Description:
Equipment Rental
Amount:
$663.90

Component Description:
Freight and Shipping
Amount:
$2,917.92

Component Description:
Delivery fees
Amount:
$1,255.00

Component Description:
Freight and Shipping
Amount:
$3,798.32

Component Description:
Equipment Rental
Amount:
$1,453.32

Component Description:
Equipment Rental
Amount:
$1,453.32

Component Description:
Delivery fees
Amount:
$167.00

Component Description:
Freight and Shipping
Amount:
$7,651.24

Component Description:
Freight and Shipping
Amount:
$26,352.47

Component Description:
equipment rental
Amount:
$321.49

Component Description:
equipment rental
Amount:
$1,019.18

Component Description:
Equipment Rental
Amount:
$1,453.32

Component Description:
delivery charges
Amount:
$992.00

Component Description:
Delivery fees
Amount:
$670.50

Component Description:
Delivery charges
Amount:
$2,798.00

Component Description:
Delivery fees
Amount:
$658.00

Component Description:
Delivery fees
Amount:
$583.50
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
medical testing
Amount:
$3,750.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
disposal of waste
Amount:
$1,664.68

Component Description:
disposal of waste
Amount:
$2,081.87
Non-zoning permits

Component Description:
City of Seattle permits
Amount:
$603.25

Component Description:
Permits for City of Seattle and labor for permits.
Amount:
$4,351.25
Local Zoning Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,385,857.35 $4,076,625.35 $3,520,348.10

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

Angelo Servedio

SVP Controller


06/30/2020

Attachments

Back to Top