| Applicant | Address | Phone | 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 |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | Relocate from ASR #1059876 to ASR #1037278. Install interim antenna to meet repack deadline. Replace non-retunable transmitter, install side mounted antenna and transmission line to operate on post-repack channel. |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 77496 |
| Call Sign | WVUA |
| Type | Commercial |
| Licensee Name | THE BOARD OF TRUSTEES OF THE UNIVERSITY OF ALABAMA |
| Status | LICENSED |
| DTS | No |
| Community of License | TUSCALOOSA, AL |
| Pre-auction RF Channel | 6 |
| Post-auction RF Channel | 6 |
| Neilsen DMA | Birmingham (Ann and Tusc) |
| Network Affiliation |
| Section | Question | Response |
|---|---|---|
| Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmitter Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is this transmitter currently shared with another station? | No | |
| Is this transmitter currently in operating condition? | Yes | |
| Existing Transmitter Manufacturer and Type | Manufacturer | |
| Model | DCX | |
| Year | 2002 | |
| Type | Inductive Output Tube | |
| IOT Power Type | Single | |
| Power Capacity | 20 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Manufacturer | ||
| Model | HPTV-PRLX-U12 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Liquid Cooled | |
| Solid State Power capacity | 20 kW | |
| Justification for New Transmitter | See attached Transmitter Exhibits. See attached Transmitter Upgrade Disclaimer. |
| Section | Question | Response |
|---|---|---|
| Electrical Service | Service Entrance (3 phases 800A 208V) | No |
| Switchgear (industrial 800 amp) | No | |
| Transformer (480V) | No | |
| Power | N/A | |
| Rigid Conduit and Wiring | No | |
| Size | N/A | |
| Length | N/A | |
| Other Electrical Service | Yes | |
| Description | Electrical installation of replacement transmitter | |
| HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
| Type | Cooling Only | |
| Size | 5 tons | |
| Other Size | N/A | |
| Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
| Size | 300.0 square feet | |
| Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
| Is a channel 14 Mask Filer needed? | N/A | |
| Is additional field engineering time needed? | N/A | |
| Number of Days | N/A |
| Name | Description |
|---|---|
RF Interconnect |
Interconnect between RF system and transmission line |
Removal of Existing Equipment |
Removal of existing transmitters and equipment / Site Prep |
| Section | Question | Response |
|---|---|---|
| Antenna Related Expenses | Do you have antenna related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Antenna Description | Type of change | Purchase New |
| Antenna Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing antenna shared with another station or stations? | No | |
| Is the existing antenna directional? | 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 | 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: | 225.0 kW | |
| Manufacturer | ||
| Model | TFU-18DSC-R C170 | |
| Year | 2002 |
| Section | Question | Response |
|---|---|---|
| New Antenna Description | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | Yes | |
| Ownership | Owned | |
| Owner | N/A | |
| Is antenna shared? | No | |
| Is antenna directional? | Yes | |
| Will antenna be located on or in close proximity to an antenna farm? | No | |
| New Antenna Manufacturer and Types | Class | Full Power |
| Mounting | Side Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Elliptical | |
| Type | Slotted Coaxial | |
| Number of Stations Supported | N/A | |
| Number of Panels/Bays | N/A | |
| Lower Limit | N/A | |
| Upper Limit | N/A | |
| Design power capacity in use | N/A | |
| Other Antenna Type | N/A | |
| ERP: | 295.0 kW | |
| Manufacturer | ||
| Model | TFU-18DSC/VP-R C170 | |
| Year | 2019 | |
| Justification for New Antenna | See attached Antenna Exhibit |
| 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 | 4 1/16 inches inches | |
| 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 |
| Name | Description |
|---|---|
Input Complex |
Includes the necessary line sections, hangers, elbows, and engineering design to get the line from inside the tower up through the support pole to the antenna input |
Support pole and brackets |
Top Mount support pole and antenna mounting brackets |
| 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 | Other | |
| 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 | Wide Band (WB) | |
| ERP: | 20.0 kW | |
| Manufacturer | ||
| Model | TFU-8WB C160 | |
| Year | 2019 | |
| Justification for New Antenna | Interim antenna needed to meet repack deadline. The main antenna was not delivered in time to make the phase date. The only way to stay on the air was to install an interim operation, we will continue operating on the interim until main is operational. |
| Section | Question | Response |
|---|---|---|
| Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
| Broadband or Single Channel? | B | |
| Feed Line Size | 4 1/16 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 |
| Section | Question | Response |
|---|---|---|
| Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Transmission Line Description | Type of change | Purchase New |
| Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| Owner | N/A | |
| Site | N/A | |
| Is the existing transmission line shared with another station or stations? | No | |
| Is Transmission Line in operating condition? | Yes | |
| Existing Transmission Line Manufacturer and Type | Manufacturer | |
| Type | Rigid | |
| Diameter | 6 1/8 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 3/4 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1009 feet per run |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Primary (Main) |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Other Diameter | N/A | |
| Segment Length | 19 1/2 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 870 feet per run | |
| Justification for New Transmission Line | See attached Antenna Exhibit |
| Name | Description |
|---|---|
Sweep existing transmission line |
Sweep existing transmission line |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Flexible Air | |
| Diameter | 4 inches | |
| Segment Length | N/A | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 20 feet per run | |
| Justification for New Transmission Line | Interim transmission line needed for interim antenna to meet repack deadline |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | 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 | 1059876 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 53' 27.0" N- |
| Longitude (NAD83) | 086° 28' 13.0" W- | |
| Overall Structure Height | 1046.58 feet | |
| Support Structure Height | 994.08 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 1003.92 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | SpectraSite Communications, LLC. through American Towers, LLC. | |
| Date Constructed | 05/27/1998 |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Structural Study |
Structural study required by landlord. |
| 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? | Yes | |
| Is tower compliant with Rev G? | Unknown | |
| Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
| ASR Number | 1037278 | |
| Coordinates (NAD83) | Latitude (NAD83) | 33° 29' 02.0" N- |
| Longitude (NAD83) | 086° 48' 21.0" W- | |
| Overall Structure Height | 1133.84 feet | |
| Support Structure Height | 1076.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 915.34 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Nexstar Broadcasting, Inc. | |
| Date Constructed | 05/01/1983 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 77496 | WVUA | DTV |
| Section | Question | Response |
|---|---|---|
| Engineering Study | Please what type of engineering study is required, if any: | No study needed |
| Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | No |
| Name | Description |
|---|---|
Structural analysis |
Structural analysis |
| 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 |
| Name | Description |
|---|---|
Impact Study |
LPTV Impact Analysis |
| 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 | Yes | |
| BLM or NFS Coordination | No | |
| FCC Construction Permit Minor Change | No | |
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $879,879.00 | $761,897.35 | N/A | $736,799.05 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Primary Transmitter HPTV-PRLX-U12 | $879,879.00 | $761,897.35 | $736,799.05 | ||
| Removal of Existing Equipment | $28,500.00 | $28,500.00 | Please see WPXH Birmingham - Skyline Decommission Ground Work | $28,500.00 | N/A |
| RF Interconnect | $20,034.00 | $20,034.00 | See attached Dielectric RF interconnect quote. | $0.00 | N/A |
| Other -- Building Addition Size: 300.0 | $17,050.00 | $17,050.00 | Please see Stone Pointe Builders Quotes #1048 and #1132 | $17,050.00 | N/A |
| 5 Ton system | $20,250.00 | $33,440.35 | Please see attached MPE Services Quote Ductwork and MPE Services Quote HVAC. | $33,440.35 | N/A |
| Other Electrical Service: Electrical installation of replacement transmitter | $110,045.00 | $110,045.00 | Please see attached Miller Electric Quote and Miller Electric Change Order. | $110,045.00 | N/A |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $552,828.00 | See attached Hitachi Comark Quote #P3465PRLXU12-011818-R1. Please see attached Hitachi Comark Quote P3465R2 WPXH Change Order. | $547,763.70 | N/A |
| Actual Information Description | File Name |
|---|---|
| Removal of Existing Equipment | |
| RF Interconnect | Information not provided. |
| Other -- Building Addition Size: 300.0 | |
| 5 Ton system | |
| Other Electrical Service: Electrical installation of replacement transmitter | |
| UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $450,734.00 | $362,346.49 | N/A | $244,601.49 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Interim Antenna TFU-8WB C160 | $66,199.00 | $58,100.58 | $58,100.58 | ||
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | $10,950.00 | $3,181.58 | N/A | $3,181.58 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | $48,519.00 | $48,519.00 | Please see attached Dielectric Quote #900078CMZ WPXH ION INTERIM. Plus sales tax | $48,519.00 | N/A |
| Primary Antenna TFU-18DSC/VP-R C170 | $384,535.00 | $304,245.91 | $186,500.91 | ||
| Input Complex | $23,072.00 | $23,072.00 | See attached Dielectric quote. | N/A | N/A |
| Support pole and brackets | $118,163.00 | $118,163.00 | See attached Dielectric quote. | $23,490.00 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
| Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $20,420.75 | Please see attached Dielectric Quotes #DMS045-6, #1930654, and #1929341. Plus sales tax | $20,420.75 | N/A |
| UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $136,190.16 | Cost of primary antenna. V-Pol cost not included in reimbursement request. Please see attached Dielectric Quote #DMS045-6. Plus sales tax. | $136,190.16 | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | |
| Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) | |
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized | |
| Input Complex | Information not provided. |
| Support pole and brackets | |
| Sweep test of existing antenna | |
| Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | |
| UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $131,420.00 | $120,352.52 | N/A | $113,952.52 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Interim Transmission Line | $1,480.00 | $8,200.00 | $8,200.00 | ||
| Flexible Air Transmission Line - dielectric, 4" | $1,480.00 | $8,200.00 | Please see attached Dielectric Quote #900078CMZ WPXH ION INTERIM | $8,200.00 | N/A |
| Primary Transmission Line | $129,940.00 | $112,152.52 | $105,752.52 | ||
| Rigid Transmission Line - copper, 4 1/16" | $123,540.00 | $105,752.52 | Please see Dielectric Quotes #DMS045-6 and #1930654 plus sales tax | $105,752.52 | N/A |
| Sweep existing transmission line | $6,400.00 | $6,400.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Flexible Air Transmission Line - dielectric, 4" | |
| Rigid Transmission Line - copper, 4 1/16" | |
| Sweep existing transmission line | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $1,013,420.00 | $482,066.54 | N/A | $482,066.54 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Primary Tower TOWER | $635,420.00 | $133,920.00 | $133,920.00 | ||
| Structural Study | $3,920.00 | $3,920.00 | Structural study required by landlord. | $3,920.00 | N/A |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $110,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $110,000.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $20,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See AT Exhibit for more information. | $20,000.00 | N/A |
| Primary Tower TOWER | $378,000.00 | $348,146.54 | $348,146.54 | ||
| Tall Tower (greater than 500') | $210,500.00 | $290,115.54 | Cost of tower services for new tower. $20,000 of the cost (deposit) is currently in cost element for old tower. Please see attached Worldwide Communications Quote #S-19-933. Plus applicable weather delay charges. | $290,115.54 | N/A |
| Minor tower reinforcement/modifications | $158,000.00 | $48,531.00 | N/A | $48,531.00 | N/A |
| Structural analysis | $9,500.00 | $9,500.00 | Cost for structural analysis. Please see attached FDH Infrastructure Quote #P18_2010_002, Stainless Quote P19_2010_001 and Vertical Bridge Engineering, LLC Quote dated 11-5-2018. | $9,500.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural Study | |
| Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
| Tall Tower (greater than 500') | |
| Tall Tower (greater than 500') | |
| Minor tower reinforcement/modifications | |
| Structural analysis |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $190,150.00 | $171,780.00 | N/A | $7,431.89 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Outside Professional Services | $190,150.00 | $171,780.00 | $7,431.89 | ||
| Impact Study | $500.00 | $500.00 | Cost of LPTV impact analysis. Please see du Treil #243160 | $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 |
| 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 | $63.90 | N/A |
| Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,742.99 | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,000.00 | N/A |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $125.00 | N/A |
| 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 |
| ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Impact Study | |
| 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. |
| 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 | |
| Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
| Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
| Prepare request for Special Temporary Authorization | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
| Perform engineering study for new channel assignment and antenna development | |
| 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. |
| ASR modification (prepare FCC Form 854) | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $87,310.88 | $78,745.88 | N/A | $43,077.04 | N/A |
| Total for all systems | $2,752,913.88 | $1,977,188.78 | N/A | $1,627,928.53 | N/A |
| Other Expenses | $87,310.88 | $78,745.88 | $43,077.04 | ||
| 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 |
| DTV Medical Facility Notification | $11,550.00 | $3,000.00 | N/A | $3,000.00 | N/A |
| MVPD Notification of Channel Change | $1,200.00 | $1,200.00 | N/A | $1,200.00 | 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 | $4,200.00 | N/A |
| Equipment Delivery and Handling Charges | $34,030.88 | $34,030.88 | This is the cost ION has been billed by vendors to deliver equipment required for repack. | $34,030.88 | Sub-total and estimated costs are equal. |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $15,000.00 | $15,000.00 | N/A | $646.16 | N/A |
| Non-zoning permits | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
| FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
| DTV Medical Facility Notification | |
| MVPD Notification of Channel Change | |
| Develop and air announcement of upcoming channel change | Information not provided. |
| Equipment Storage | |
| Equipment Delivery and Handling Charges | |
| Disposal Costs (for equipment and other waste, net of any salvage value) | |
| Non-zoning permits | Information not provided. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $2,752,913.88 | $1,977,188.78 | $1,627,928.53 |
| 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 |
| Section | Question | Response |
|---|---|---|
| Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Grant Boren Chief Financial Officer 10/07/2021 |
| 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. |
|
| 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 |
