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:
2325
Service:
DTV
Call Sign:
WPXJ-TV
Channel:
24 (UHF)
File Number:
0000028307
FRN:
0030297451
Date Submitted:
10/07/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

INYO Broadcast Licenses, LLC

Doing Business As: INYO Broadcast Licenses, LLC

Michelle Brester

3110 W California Avenue

Suite C

Salt Lake City, UT 84104

United States

+1 (435) 414-1338 MBrester@inyotv.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

The Preparer is same as the reimbursement contact.

 

 

 

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Relocate from ASR #1059111 to ASR #1045315. Replace non-retunable transmitter, install top mounted antenna and transmission line to operate on post-repack channel.

Question Response
Sharee Station Facility ID 67784
Call Sign WNYO-TV
Type Commercial
Licensee Name New York Television, Inc.
Status LICENSED
DTS No
Community of License BUFFALO, NY
Pre-auction RF Channel 16
Post-auction RF Channel 16
Neilsen DMA Buffalo
Network Affiliation

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model Millennium
Year 1999
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 20 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model HPTV-PRLX-U24
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 40 kW
Justification for New Transmitter See attached Transmitter Exhibits. See attached Transmitter Upgrade Disclaimer. ION is only seeking reimbursement for 22.7kW transmitter cost.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Electrical Installation for replacement transmitter
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size Other
Other Size 12 tons
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

RF interconnect

Interconnect between RF System and transmission line

Removal of existing equipment

Removal of existing transmitters and equipment / Site prep

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 455.0 kW
Manufacturer
Model ATW 18HS2-HTPX-23S
Year 2009

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: 500.0 kW
Manufacturer
Model ATW23H3-ETO10-24H
Year 2019
Justification for New Antenna Current slot antenna can not be re-channeled

Primary Antenna

Back to Top

Other Antenna Costs

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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 698.00 MHz
Design power capacity in use 25.0 %
Other Antenna Type N/A
ERP: 150.0 kW
Manufacturer
Model TFU-WB-8
Year 2017
Justification for New Antenna ION planned on installing interim antenna as a contingency to ensure WPXJ would make phase 4 deadline. Interim never used. Main operation transitioned in time.

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? S
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

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 4 1/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1121 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? Yes
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1060 feet per run
Justification for New Transmission Line See attached Transmission Line Exhibit

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep existing transmission line

Sweep existing transmission line

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex?
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1045315
Coordinates (NAD83) Latitude (NAD83) 42° 46' 58.0" N-
Longitude (NAD83) 078° 27' 27.0" W-
Overall Structure Height 1048.87 feet
Support Structure Height 997.04 feet
Ground Elevation Above Mean Sea Level (AMSL) 1399.92 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner ION Media Television, Inc.
Date Constructed 06/01/1987

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
67784 WNYO-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: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural analysis

Structural analysis

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? No
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1059111
Coordinates (NAD83) Latitude (NAD83) 42° 53' 42.1" N-
Longitude (NAD83) 078° 00' 55.0" W-
Overall Structure Height 1001.96 feet
Support Structure Height 949.79 feet
Ground Elevation Above Mean Sea Level (AMSL) 943.89 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 06/25/1999


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 Study

Structural study required by landlord

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 180
Explanation Required by tower landlord
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Impact Study

Cost of LPTV Impact Analysis

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

Information not provided.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,689,744.00 $804,719.00 N/A $793,466.00 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Primary Transmitter HPTV-PRLX-U24 $2,689,744.00 $804,719.00 $793,466.00
Removal of existing equipment $27,500.00 $27,500.00 Please see Skyline Equipment Removal EST21351 $27,500.00 N/A
RF interconnect $25,000.00 $25,000.00 N/A $13,747.00 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $8,615.00 Remainder of transmitter expenses were reimbursed under Other Transmitter model. $8,615.00 N/A
Other -- HVAC Service Type: C Size:12 (Other) $47,880.00 $47,880.00 Please see attached Mollenberg-Betz Quote #SS19-0017. $47,880.00 N/A
Other Electrical Service: Electrical Installation for replacement transmitter $169,364.00 $169,364.00 Please see attached Ferguson Electric Quote #PD19930 and Ferguson Electric Quote #PD20224. $169,364.00 N/A
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW $947,000.00 $526,360.00 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $526,360.00 N/A

Components

Actual Information Description File Name
Removal of existing equipment

Component Description:
Cost to remove old transmitter equipment. Supporting documentation is attached and explanation of variance attached.
Amount:
$27,500.00
RF interconnect

Component Description:
Cost of pieces for interconnect to transmission line. Supporting documentation is attached.
Amount:
$13,747.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
Cost of surge suppressor for new transmitter. Supporting documentation attached. Invoice has been paid.
Amount:
$8,615.00
Other -- HVAC Service Type: C Size:12 (Other)

Component Description:
Progress payment for labor and installation for HVAC. Supporting documentation is attached.
Amount:
$45,486.00

Component Description:
Balance payment for labor and installation for HVAC. Supporting documentation is attached. This invoice has been paid.
Amount:
$2,394.00
Other Electrical Service: Electrical Installation for replacement transmitter

Component Description:
Cost of installation and connection of surge suppressor. Supporting documentation is attached.
Amount:
$33,764.00

Component Description:
Cost of transmitter building interior electrical work for transmitter installation. Supporting documentation is attached.
Amount:
$135,600.00
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW

Component Description:
Cost of surge suppressor for new transmitter package. Supporting documentation is attached.
Amount:
$10,915.00

Component Description:
50% "progress" payment on Comark transmitter. Supporting documentation attached.
Amount:
$263,180.00

Component Description:
30% "deposit" payment for Comark Transmitter. Supporting documentation attached.
Amount:
$157,908.00

Component Description:
20% "due upon proof of performance" payment for new transmitter. Supporting documentation is attached.
Amount:
$105,272.00

Component Description:
This Invoice will be resubmitted under updated transmitter section.
Amount:
N/A

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 $416,960.00 $237,259.00 N/A $171,499.90 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Interim Antenna TFU-WB-8 $108,430.00 $5,517.00 $5,517.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $3,367.00 Please see WPXJ interim antenna equipment justification. $3,367.00 N/A
Sweep test of existing antenna $6,730.00 $2,150.00 Please see WPXJ interim antenna equipment justification. $2,150.00 N/A
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized $89,400.00 $0.00 ION used previously purchased antenna for interim operations. N/A N/A
Primary Antenna ATW23H3-ETO10-24H $308,530.00 $231,742.00 $165,982.90
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,700.00 N/A $9,829.40 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,250.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $213,642.00 V-Pol cost not included in reimbursement request $149,903.50 N/A

Components

Actual Information Description File Name
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
Cost of equipment for interim elbow complex. Supporting documentation attached. Invoice has been paid.
Amount:
$1,242.00

Component Description:
Cost of equipment for interim elbow complex. Supporting documentation attached. Invoice has been paid.
Amount:
$2,125.00
Sweep test of existing antenna

Component Description:
Cost for sweep of existing transmission line and antenna for interim operations. Supporting documentation attached. Invoice has been paid.
Amount:
$2,150.00
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
15% "payment with order" for primary antenna elbow complex. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$1,474.41

Component Description:
35% payment "upon manufacturing" for primary antenna elbow complex. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$3,440.29

Component Description:
10% "net invoice after proof of performance" for primary elbow complex. Explanation of variance form and supporting documentation is attached.
Amount:
$982.94

Component Description:
40% "invoiced prior to shipment" for primary elbow complex. Explanation of variance form and supporting documentation is attached.
Amount:
$3,931.76

Component Description:
15% "payment with order" for primary antenna elbow complex. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$1,474.41

Component Description:
35% payment "upon manufacturing" for primary antenna elbow complex. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$3,440.29
Sweep test of existing antenna

Component Description:
35% payment "upon manufacturing" for repack sweep of primary antenna operations. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$2,187.50

Component Description:
10% "net invoice after proof of performance" for repack sweep of primary antenna operations. Explanation of variance form and supporting documentation is attached.
Amount:
$625.00

Component Description:
15% "payment with order" for repack sweep of primary antenna operations. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$937.50

Component Description:
35% payment "upon manufacturing" for repack sweep of primary antenna operations. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$2,187.50

Component Description:
40% "invoiced prior to shipment" for repack sweep operations. Explanation of variance form and supporting documentation is attached.
Amount:
$2,500.00

Component Description:
15% "payment with order" for repack sweep of primary antenna operations. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$937.50
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
10% "net invoice after proof of performance" of primary antenna. Explanation of variance form and supporting documentation is attached.
Amount:
$14,612.35

Component Description:
Cost to supply and install new LED beacon on top of antenna. Supporting documentation is attached.
Amount:
$3,780.00

Component Description:
15% "payment with order" for primary antenna. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$21,918.53

Component Description:
40% "invoiced prior to shipment" of primary antenna. Explanation of variance form and supporting documentation is attached.
Amount:
$58,449.40

Component Description:
35% payment "upon manufacturing" for primary antenna. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$51,143.22

Component Description:
15% "payment with order" for primary antenna. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$21,918.53

Component Description:
35% payment "upon manufacturing" for primary antenna. Explanation of variance form and supporting documentation attached. This invoice has been paid.
Amount:
$51,143.22

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 $220,520.00 $144,924.80 N/A $96,595.69 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Primary Transmission Line $220,520.00 $144,924.80 $96,595.69
Sweep existing transmission line $6,400.00 $6,400.00 N/A N/A N/A
Rigid Transmission Line - copper, 6 1/8" $214,120.00 $138,524.80 Please see attached Electronics Research, Inc. Quote #20180613-434 Rev B. $96,595.69 N/A

Components

Actual Information Description File Name
Sweep existing transmission line Information not provided.
Rigid Transmission Line - copper, 6 1/8"

Component Description:
10% "net invoice after proof of performance" for primary transmission line. Explanation of variance and supporting documentation is attached. Amount is based on 4 inch line baseline quote.
Amount:
$9,240.78

Component Description:
"Balance due prior to shipping" payment for air dryer. Supporting documentation is attached.
Amount:
$2,093.97

Component Description:
15% "payment with order" for primary transmission line. Explanation of variance and supporting documentation is attached. This invoice has been paid. Amount is based on 4 inch line baseline quote.
Amount:
$13,861.16

Component Description:
35% payment "upon manufacturing" for primary transmission line. Explanation of variance and supporting documentation is attached. This invoice has been paid. Amount is based on 4 inch line baseline quote.
Amount:
$32,342.71

Component Description:
40% "invoiced prior to shipment" for primary transmission line. Explanation of variance and supporting documentation is attached. Amount is based on 4 inch line baseline quote.
Amount:
$36,963.10

Component Description:
50% "deposit with order" for air dryer. Supporting documentation is attached.
Amount:
$2,093.97

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 $840,220.00 $666,430.01 N/A $560,170.01 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Primary Tower TOWER $625,800.00 $387,760.01 $281,500.01
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $13,410.00 N/A $7,150.00 N/A
Minor tower reinforcement/modifications $158,000.00 $100,000.00 N/A N/A N/A
Structural analysis $20,500.00 $20,500.00 Cost for structural analysis. Please see attached Elevated Structural Consultants Quote dated 8-2-2018, Elevated Structural Consultants Quote dated 8-13-2018, and Elevated Structural Consultants Quote dated 05-30-2019. $20,500.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $253,850.01 Cost for tower services. Please see attached Northeast Towers Quote #SSJR-19-0410-02B. One penny adjustment for rounding. $253,850.01 N/A
Primary Tower TOWER $214,420.00 $278,670.00 $278,670.00
Tall Tower (greater than 500') $210,500.00 $274,750.00 Please see attached WPXJ Northeast Tower Quote and Helicopter Justification. $50k deposit invoice was used to secure services on other tower $274,750.00 N/A
Structural Study $3,920.00 $3,920.00 Amount charged by landlord for structural study $3,920.00 N/A

Components

Actual Information Description File Name
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Cost of tower mapping. Supporting documentation is attached.
Amount:
$3,650.00

Component Description:
50% "deposit with order" for tower mapping. Supporting documentation is attached. This invoice has been paid.
Amount:
$3,500.00
Minor tower reinforcement/modifications Information not provided.
Structural analysis

Component Description:
Cost of structural re-analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$4,000.00

Component Description:
Cost for structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$13,500.00

Component Description:
Cost for structural analysis. Supporting documentation is attached.
Amount:
$3,000.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
1/3 "due when mobilize to job site" payment for tower services. Supporting documentation is attached.
Amount:
$84,616.67

Component Description:
1/3 "due antenna set" payment for tower services. Supporting documentation is attached.
Amount:
$84,616.67

Component Description:
"Balance due upon completion" payment for tower services. Supporting documentation is attached.
Amount:
$84,616.67
Tall Tower (greater than 500')

Component Description:
Down payment associated with securing tower service. Note that amount is not additional to cost of tower rigging and will be deducted from total cost of tower rigging at the time it is quoted. Supporting documentation attached.
Amount:
$50,000.00

Component Description:
Balance payment for tower services to remove old antenna equipment. Supporting documentation and justification for helicopter use attached.
Amount:
$74,916.67

Component Description:
1/3rd "due at Project Start" payment for tower services to remove old antenna equipment. Supporting documentation and justification for helicopter use attached.
Amount:
$74,916.66

Component Description:
1/3rd "due with signed order" payment for tower services to remove old antenna equipment. Supporting documentation and justification for helicopter use attached.
Amount:
$74,916.67
Structural Study

Component Description:
Cost of structural study required by landlord. Supporting documentation is attached.
Amount:
$3,920.00

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 $190,150.00 $171,780.00 N/A $6,805.49 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Outside Professional Services $190,150.00 $171,780.00 $6,805.49
Impact Study $500.00 $500.00 Please see du Treil invoice #243221 with hourly rates for LPTV impact study $500.00 N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $4,742.99 Duplicate line item. ION is only requesting reimbursement for Invoice Dated 5/1/2018.
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 $62.50 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A
Project management of the transition $28,440.00 $18,530.00 See AT Exhibit for more information. N/A N/A

Components

Actual Information Description File Name
Impact Study

Component Description:
Cost of LPTV impact study. Supporting documentation is attached. This invoice has been paid.
Amount:
$500.00
RF Exposure Measurements Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

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

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

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

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

Component Description:
Cost of engineering consultant work for new channel assignment ad antenna development. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$62.50
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 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 $104,494.94 $95,389.94 N/A $28,804.94 N/A
Total for all systems $4,462,088.94 $2,120,502.75 N/A $1,657,342.03 N/A
Other Expenses $104,494.94 $95,389.94 $28,804.94
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A $1,000.00 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 $25,304.94 $25,304.94 Actual amount charged by vendors for delivery of repack equipment. $25,304.94 Estimated cost and sub-total are same amount
Disposal Costs (for equipment and other waste, net of any salvage value) $15,000.00 $15,000.00 N/A N/A N/A
Local Zoning $25,000.00 $25,000.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
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 $2,500.00 N/A $2,500.00 N/A
Non-zoning permits $15,000.00 $15,000.00 N/A N/A N/A

Components

Actual Information Description File Name
MVPD Notification of Channel Change

Component Description:
Cost of MVPD notifications of channel change through Widelity Inc. Supporting documentation attached.
Amount:
$1,000.00
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges

Component Description:
Freight associated with air dryer. Supporting documentation is attached.
Amount:
$371.84

Component Description:
Cost of freight for interim elbow equipment. Supporting documentation attached. Invoice has been paid.
Amount:
$1,132.12

Component Description:
Cost of freight associated with main antenna package. Supporting documentation is attached.
Amount:
$9,293.77

Component Description:
Cost of "ship/handle" for main transmitter package. Supporting documentation is attached.
Amount:
$8,289.14

Component Description:
Cost of freight for interim elbow equipment. Supporting documentation attached. Invoice has been paid.
Amount:
$375.56

Component Description:
Freight and shipping for antenna package components. Supporting documentation is attached.
Amount:
$1,132.12

Component Description:
Freight and shipping for antenna package components. Supporting documentation and justification of expedited freight is attached. This invoice has been paid.
Amount:
$1,132.12

Component Description:
Cost of "ship/handle" for surge suppressor. Supporting documentation is attached.
Amount:
$167.51

Component Description:
Freight charges for TFU-8WB antenna. Supporting documentation is attached. This invoice has been paid.
Amount:
$5,675.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
Cost of medical notifications through Widelity Inc. Supporting documentation attached.
Amount:
$2,500.00
Non-zoning permits Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,462,088.94 $2,120,502.75 $1,657,342.03

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. Yes
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. Yes

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.

Grant Boren

Chief Financial Officer


10/07/2021

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  3. The above-named entity certifies that all costs identified as "actual costs" herein accurately represent the costs actually paid by the above-named entity, including any discounts, refunds, or rebates.

  4. 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.

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

  6. 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.

Grant Boren

Chief Financial Officer


10/07/2021

Attachments

Back to Top