Skip to main content Skip to footer and contact information
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:
10549
Service:
DCA
Call Sign:
WRCF-CD
Channel:
16 (UHF)
File Number:
0000026373
FRN:
0020907150
Date Submitted:
08/02/2021

Applicant Information

Back to Top ↑

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIVISION LOCAL MEDIA, INC.

Doing Business As: Univision Local Media, Inc.

Christopher G. Wood

5999 Center Drive

Los Angeles, CA 90045

United States

 +1 (310) 348-3600 cwood@univision.net Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 

Preparer Contact Information

Back to Top ↑

Preparer Contact Name and Information

Applicant Address Phone Email

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

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. Yes
Briefly describe transition plan WRCF-CD will relocate to American Tower's Bithlo RT site, where it will share the transmitter room of WOTF-DT. All equipment downstream from the existing power distribution panels will be separate, not shared

Transmitters

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

Primary Transmitter

Back to Top ↑

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Retune Existing
Use Primary (Main)
Ownership Owned
Owner 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 Pineapple
Model DTX-PRO
Year 2013
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.2 kW

Primary Transmitter

Back to Top ↑

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power 1.5 kW
Other Power N/A
New Exciter Is a new exciter needed? No

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 DTX-PRO
Year 2013
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 1.2 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 TMU9-4
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 2.4 kW
Justification for New Transmitter WRCF did replace its transmitter but is only eligible for reimbursement of the equivalent mask filter. Only the cost of the mask filter will be requested in reimbursement.

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

Name Description

Mask Filter

Reimbursable mask filter costs

Antennas

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

Primary Antenna

Back to Top ↑

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Class A
Mounting Side 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: 15.0 kW
Manufacturer
Model PSILP16OI SPECIAL
Year 2013

Primary Antenna

Back to Top ↑

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
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: 15.0 kW
Manufacturer
Model ALP8L2-HSH-16
Year 2017
Justification for New Antenna Existing slot antenna is for channel 35 - will not work on channel 16

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? No
Broadband or Single Channel? N/A
Feed Line Size N/A
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

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? No

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 Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1212124
Coordinates (NAD83) Latitude (NAD83) 28° 35' 12.6" N-
Longitude (NAD83) 081° 04' 57.5" W-
Overall Structure Height 1682.07 feet
Support Structure Height 1574.13 feet
Ground Elevation Above Mean Sea Level (AMSL) 66.93 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Tower, LLC
Date Constructed 03/18/2002

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
5802 WVEN-TV DTV

Primary Tower

Back to Top ↑

Tower Modification Costs

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

Primary Tower

Back to Top ↑

Tower Rigging Costs

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

Primary Tower

Back to Top ↑

Other Tower Expenses Not Listed

Name Description

Structural Analysis

ATC structural analysis fee

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 635
Explanation WRCF-CD does not have full-time local technical staff available to oversee and coordinate equipment replacement. Also, Please see the attached quote from Widelity.
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 Yes
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 Yes
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

Name Description

Engineering Study for New Channel Assignment and Antenna Development

An engineering study needed for the new channel assignment.

Environmental Assessment - Tower Nest Review

Environmental Assessment - Tower Nest Review

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 Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? No
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

American Tower Admin Fee

Bithlo tower is owned by American Tower - their standard repack is quoted as $9,480

Internal Labor

Internal Univision Labor directly associated with 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 $238,450.00 $8,238.66 N/A $6,815.71 N/A
Total for all systems $761,229.71 $322,438.82 N/A $292,336.82 N/A
Primary Transmitter DTX-PRO $105,200.00 $988.66 $988.66
UHF and VHF - minor banding issues $105,200.00 $988.66 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $988.66 Invoices match the estimated cost in this locked category.
Primary Transmitter TMU9-4 $133,250.00 $7,250.00 $5,827.05
Mask Filter $7,250.00 $7,250.00 Although WRCF replaced its transmitter, only the cost of the mask filter will be requested in reimbursement: Please see Rohde & Schwarz quote 392433.0, plus sales tax of $349.05 and shipping of $108.00 $5,827.05 N/A
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW $126,000.00 $0.00 Although WRCF replaced its transmitter, only the cost of the mask filter will be requested in reimbursement N/A N/A

Components

Actual Information Description File Name
UHF and VHF - minor banding issues

Component Description:
PRESS CAP 4-50 W/CONN CLEARANCE CU
Amount:
$721.00

Component Description:
FREIGHT, SHIPPING, AND HANDLING
Amount:
$267.66
Mask Filter

Component Description:
Remainder of tax owing on this order
Amount:
$122.18

Component Description:
35% due upon FAT
Amount:
$2,001.66

Component Description:
30% down payment
Amount:
$1,715.71

Component Description:
35% Final Payment
Amount:
$1,987.50
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW Information not provided.

Cost Information

Back to Top ↑

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate 		Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $33,030.00 $26,000.00 N/A $21,589.82 N/A
Total for all systems $761,229.71 $322,438.82 N/A $292,336.82 N/A
Primary Antenna ALP8L2-HSH-16 $33,030.00 $26,000.00 $21,589.82
Sweep test of existing antenna $6,730.00 $4,500.00 N/A $2,236.50 N/A
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $21,500.00 see Estimated Cost Justification WRCF-CD-210-Primary Antenna - UHF Lower Power Side Mount Class A v0 $19,353.32 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
System Sweep
Amount:
$2,236.50
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
Antenna
Amount:
$9,554.52

Component Description:
Antenna ALP8L2-HSH-16
Amount:
$1,290.30

Component Description:
Antenna & Installation of Antenna
Amount:
$8,508.50

Cost Information

Back to Top ↑

Transmission Line

Information not provided.

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 $241,550.00 $89,063.45 N/A $85,063.45 N/A
Total for all systems $761,229.71 $322,438.82 N/A $292,336.82 N/A
Primary Tower GTOWER $241,550.00 $89,063.45 $85,063.45
Tall Tower (greater than 500') $210,500.00 $77,722.85 Please see Estimated Cost Justification WRCF-CD-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment v3 $73,722.85 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $6,590.60 Please see the attached ATC invoice # 460207446 $6,590.60 N/A
Structural Analysis $4,750.00 $4,750.00 Please see the attached ATC invoice # 460207445 $4,750.00 N/A

Components

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

Component Description:
ANTENNA RELOCATION
Amount:
$9,493.97

Component Description:
Balance due upon completion per Quote # SJR-20-0122-02B
Amount:
$16,566.66

Component Description:
WRCF-CD-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment
Amount:
$16,944.78

Component Description:
WRCF-CD-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment
Amount:
$3,935.92

Component Description:
Additional Florida tax
Amount:
$19.67

Component Description:
WRCF-CD-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment
Amount:
$18,478.50

Component Description:
1/3 due upon signed SOW & PO
Amount:
$8,283.35
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
BROADCAST TOWER MAPPING - ORLANDO - BITHLO FL
Amount:
$6,590.60
Structural Analysis

Component Description:
BROADCAST STRUCTURAL - ORLANDO - BITHLO FL
Amount:
$4,750.00

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 $213,775.00 $174,302.00 N/A $164,588.13 N/A
Total for all systems $761,229.71 $322,438.82 N/A $292,336.82 N/A
Outside Professional Services $213,775.00 $174,302.00 $164,588.13
Environmental Assessment - Tower Nest Review $1,335.00 $1,335.00 Please see WRCF-CD Environmental Assessment - Tower Nest Review Budget Revision Justification Letter $1,335.00 N/A
Engineering Study for New Channel Assignment and Antenna Development $1,350.00 $1,350.00 Please see the combined justification document for WH Beam Associates, LLC - New Channel Assignment and Antenna Development N/A N/A
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 $1,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $1,000.00 N/A $750.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $1,350.00 WRCF Justification Letter for WH Beam Associates, LLC - New Channel Assignment and Antenna Development N/A N/A
Prepare and or review reimbursement form $2,630.00 $1,500.00 N/A $522.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $1,360.00 Please see WRCF-CD A.H. Systems quote 200205-A2 $1,360.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $2,000.00 N/A $1,228.05 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $1,500.00 N/A N/A N/A
Project management of the transition $100,330.00 $159,407.00 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $159,393.08 N/A

Components

Actual Information Description File Name
Environmental Assessment - Tower Nest Review

Component Description:
On-Site Evaluation - Drone Review
Amount:
$135.00

Component Description:
On-Site Evaluation - Drone Review
Amount:
$1,200.00
Engineering Study for New Channel Assignment and Antenna Development Information not provided.
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:
Prepare Tech. Portion of CP Modification Professional Services
Amount:
$750.00
Perform engineering study for new channel assignment and antenna development Information not provided.
Prepare and or review reimbursement form

Component Description:
Legal Services
Amount:
$522.00
Comprehensive coverage verification via field study, if needed

Component Description:
Tuned Dipole Antenna
Amount:
$1,360.00
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Legal Services
Amount:
$142.20

Component Description:
Legal Services
Amount:
$418.50

Component Description:
Legal Services
Amount:
$437.40

Component Description:
WRCF-CD-550-Attorney - Negotiate Lease and Other Matters
Amount:
$98.55

Component Description:
Legal Services
Amount:
$229.95
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Project management of the transition

Component Description:
Project Management Services
Amount:
$280.00

Component Description:
Project Management Services
Amount:
$145.00

Component Description:
Project Management Services
Amount:
$226.85

Component Description:
Project Management Services
Amount:
$157.95

Component Description:
Project Management Services
Amount:
$225.00

Component Description:
Project Management Services
Amount:
$777.50

Component Description:
Project Management Services
Amount:
$422.50

Component Description:
Project Management Services
Amount:
$882.64

Component Description:
Project Management Services
Amount:
$2,808.30

Component Description:
Project Management Services
Amount:
$136.50

Component Description:
Project Management Services
Amount:
$518.75

Component Description:
Project Management
Amount:
$136.50

Component Description:
Project Management Services
Amount:
$241.80

Component Description:
Project Management Services
Amount:
$112.50

Component Description:
Project Management
Amount:
$2,236.95

Component Description:
Project Management Services
Amount:
$57.00

Component Description:
Project Management Services
Amount:
$1,017.16

Component Description:
Project management services
Amount:
$310.50

Component Description:
Project management
Amount:
$427.50

Component Description:
Project Management Services
Amount:
$1,125.90

Component Description:
Project Management Services
Amount:
$631.30

Component Description:
Project management
Amount:
$308.75

Component Description:
Project Management
Amount:
$40.50

Component Description:
Project Management Services
Amount:
$228.75

Component Description:
Project management -Travel_Adjusted
Amount:
$283.97

Component Description:
Project Management
Amount:
$4,285.95

Component Description:
Project management - Travel_Adjusted
Amount:
$245.96

Component Description:
Project Management Services
Amount:
$127.50

Component Description:
Project Management Services
Amount:
$517.50

Component Description:
Project management services
Amount:
$423.15

Component Description:
Project management Services
Amount:
$212.50

Component Description:
Project Management
Amount:
$4,321.20

Component Description:
Project management services
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$487.05

Component Description:
Project Management
Amount:
$6,401.15

Component Description:
Project management services
Amount:
$111.00

Component Description:
Project Management
Amount:
$3,211.75

Component Description:
Project management services
Amount:
$345.00

Component Description:
Project Management
Amount:
$449.58

Component Description:
Project Management Services
Amount:
$745.76

Component Description:
Project Management Services
Amount:
$211.25

Component Description:
Project Management Services
Amount:
$1,168.75

Component Description:
Project management
Amount:
$205.40

Component Description:
Project management Services
Amount:
$270.40

Component Description:
Project Management Services
Amount:
$558.14

Component Description:
Project Management Services
Amount:
$302.25

Component Description:
Project Management Services
Amount:
$313.95

Component Description:
Project management
Amount:
$267.80

Component Description:
Project Management Services
Amount:
$1,001.55

Component Description:
Project management services
Amount:
$219.05

Component Description:
Project management services
Amount:
$348.75

Component Description:
Project Management Services
Amount:
$640.74

Component Description:
Project Management Services
Amount:
$664.34

Component Description:
Project Management
Amount:
$2,829.05

Component Description:
Project Management Services
Amount:
$396.25

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
Project management Services
Amount:
$281.25

Component Description:
Project Management Services
Amount:
$79.50

Component Description:
Project management Services
Amount:
$222.30

Component Description:
Project Management Services
Amount:
$321.00

Component Description:
Project management Services
Amount:
$232.50

Component Description:
Project management Services
Amount:
$219.70

Component Description:
Project Management Services
Amount:
$268.75

Component Description:
Project management Services
Amount:
$282.75

Component Description:
Ant and coverage mtg
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$85.50

Component Description:
Project Management
Amount:
$2,405.60

Component Description:
Project management Services
Amount:
$408.75

Component Description:
Project Management
Amount:
$4,224.65

Component Description:
Project Management Services
Amount:
$313.95

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$187.50

Component Description:
Project management Services
Amount:
$645.00

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management Services
Amount:
$318.00

Component Description:
Project management Services
Amount:
$243.75

Component Description:
Project Management Services
Amount:
$213.85

Component Description:
Project Management Services
Amount:
$388.22

Component Description:
Project Management Services
Amount:
$480.26

Component Description:
Project management Services
Amount:
$288.75

Component Description:
Project management Services
Amount:
$542.50

Component Description:
Project Management
Amount:
$2,588.40

Component Description:
Project Management Services
Amount:
$420.00

Component Description:
Project management Services
Amount:
$341.25

Component Description:
Project Management Services
Amount:
$589.50

Component Description:
Project Management
Amount:
$37.50

Component Description:
Project management Services
Amount:
$526.25

Component Description:
Project management Services
Amount:
$398.45

Component Description:
Project Management Services
Amount:
$385.00

Component Description:
Project management services
Amount:
$309.40

Component Description:
Project Management Services
Amount:
$234.00

Component Description:
Project management - Travel
Amount:
$111.77

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project management Services
Amount:
$51.35

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project Management
Amount:
$2,649.15

Component Description:
Project Management Services
Amount:
$102.00

Component Description:
Line test plan, materials needed, tower work
Amount:
$375.00

Component Description:
Project Management
Amount:
$2,685.05

Component Description:
Project management services
Amount:
$49.50

Component Description:
Project Management
Amount:
$4,290.00

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$187.50

Component Description:
Process Univision invoices - Widelity
Amount:
$150.00

Component Description:
Project Management Services
Amount:
$781.50

Component Description:
Project management Services
Amount:
$306.25

Component Description:
Project Management
Amount:
$3,640.60

Component Description:
Project management services
Amount:
$90.00

Component Description:
Project Management Services
Amount:
$428.34

Component Description:
Project management services
Amount:
$46.50

Component Description:
Project Management Services
Amount:
$94.50

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$525.00

Component Description:
Project Management
Amount:
$4,648.70

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$75.00

Component Description:
Project Management
Amount:
$9.00

Component Description:
Project Management
Amount:
$2,692.10

Component Description:
Project management
Amount:
$376.25

Component Description:
Project Management Services
Amount:
$236.25

Component Description:
Project Management
Amount:
$444.86

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$37.50

Component Description:
Project Management Services
Amount:
$536.90

Component Description:
Project management Services
Amount:
$291.25

Component Description:
Project Management Services
Amount:
$463.50

Component Description:
Project Management
Amount:
$183.00

Component Description:
Project management
Amount:
$305.00

Component Description:
Project Management Services
Amount:
$217.50

Component Description:
Project management Services
Amount:
$243.75

Component Description:
Project management Services
Amount:
$240.50

Component Description:
Project management Services
Amount:
$51.35

Component Description:
Project Management Services
Amount:
$244.50

Component Description:
Project Management
Amount:
$3,189.50

Component Description:
Project management Services
Amount:
$202.15

Component Description:
Project management Services
Amount:
$247.50

Component Description:
Project management services
Amount:
$335.00

Component Description:
Project management
Amount:
$279.50

Component Description:
Project Management
Amount:
$124.50

Component Description:
Project management services
Amount:
$513.00

Component Description:
Project management
Amount:
$4,795.55

Component Description:
Project Management
Amount:
$2,298.40

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management Services, including: supervision
Amount:
$397.66

Component Description:
Project Management
Amount:
$3,669.30

Component Description:
Project Management
Amount:
$3,534.55

Component Description:
Project Management
Amount:
$444.86

Component Description:
Project Management Services
Amount:
$6,904.50

Component Description:
Project Management Services
Amount:
$608.88

Component Description:
Project management services
Amount:
$112.50

Component Description:
Project management Services, including: invoice
Amount:
$209.30

Component Description:
Project management services
Amount:
$34.50

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$150.00

Component Description:
Project Management
Amount:
$4,262.65

Component Description:
Project Management Services
Amount:
$460.50

Component Description:
Project Management Services
Amount:
$204.00

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project management
Amount:
$576.25

Component Description:
Ant specs, spec TX line, loss calcs
Amount:
$712.50

Component Description:
Project Management Services
Amount:
$490.50

Component Description:
Project Management
Amount:
$2,462.50

Component Description:
Project Management
Amount:
$1,483.60

Component Description:
Project Management
Amount:
$3,683.95

Component Description:
Project Management Services
Amount:
$1,452.00

Component Description:
Project Management
Amount:
$281.25

Component Description:
Project management Services
Amount:
$323.75

Component Description:
Project Management Services
Amount:
$1,364.20

Component Description:
Project Management
Amount:
$3,005.35

Component Description:
Project Management
Amount:
$475.54

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project Management
Amount:
$2,055.75

Component Description:
Project Management
Amount:
$3,167.95

Component Description:
Project Management Services
Amount:
$204.00

Component Description:
Project management Services
Amount:
$271.05

Component Description:
Project management Services
Amount:
$342.50

Component Description:
Project management Services
Amount:
$310.00

Component Description:
Project Management
Amount:
$3,534.05

Component Description:
Project management Services
Amount:
$302.25

Component Description:
Project Management
Amount:
$112.50

Component Description:
Project management Services
Amount:
$393.75

Component Description:
Project management
Amount:
$517.50

Component Description:
Project Management
Amount:
$3,663.10

Component Description:
Project management
Amount:
$316.25

Component Description:
Project management Services
Amount:
$302.25

Component Description:
Project Management Services
Amount:
$329.22

Component Description:
Project Management
Amount:
$90.00

Component Description:
Project Management
Amount:
$512.50

Component Description:
Project management services
Amount:
$85.50

Component Description:
Project Management Services
Amount:
$356.85

Component Description:
Project management Services
Amount:
$219.70

Component Description:
Project Management Services
Amount:
$549.88

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 $34,424.71 $24,834.71 N/A $14,279.71 N/A
Total for all systems $761,229.71 $322,438.82 N/A $292,336.82 N/A
Other Expenses $34,424.71 $24,834.71 $14,279.71
American Tower Admin Fee $9,480.00 $9,480.00 American Tower Repack Services Admin Fee N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 N/A $335.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $195.00 N/A $190.00 N/A
DTV Medical Facility Notification $11,550.00 $2,000.00 Please see WRCF-CD RF Notifications Invoice 1316. $2,000.00 N/A
Internal Labor $11,754.71 $11,754.71 N/A $11,754.71 N/A

Components

Actual Information Description File Name
American Tower Admin Fee Information not provided.
FCC Filing Fees - Form 2100 license to cover application

Component Description:
License to Cover
Amount:
$335.00
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
FCC Filing Fees - Special Temporary Authorization request

Component Description:
STA Extension
Amount:
$190.00
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$2,000.00
Internal Labor

Component Description:
Internal Labor 2020_Revised
Amount:
$2,614.22

Component Description:
Internal Labor 2016
Amount:
$43.58

Component Description:
Internal Labor 2019
Amount:
$3,355.04

Component Description:
Internal Labor 2021_Revised
Amount:
$4,114.35

Component Description:
Internal Labor 2017_Revised
Amount:
$457.50

Component Description:
Internal Labor 2018_Revised1
Amount:
$1,170.02

Cost Information

Back to Top ↑

Grand Total

Predetermined
Cost Estimate 		Estimated Cost Actual Cost
Total for all systems $761,229.71 $322,438.82 $292,336.82

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 Franchi , Franchi .

VP Finance


08/02/2021

Attachments

Back to Top ↑