| Applicant | Address | Phone | Applicant Type | |
|---|---|---|---|---|
|
ION MEDIA LICENSE COMPANY, LLC |
Bianca Frye 601 Clearwater Park Road West Palm Beach, FL 33401 United States |
+1 (561) 682-4110 | BiancaFrye@ionmedia.com | Limited Liability Company |
| Applicant | Address | Phone | |
|---|---|---|---|
|
[Confidential] |
|
|
|
| Applicant | Address | Phone | |
|---|---|---|---|
|
The Preparer is same as the reimbursement contact. |
|
|
|
| Question | Response |
|---|---|
| Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
| Briefly describe transition plan | Relocate from ASR #1022678 to ASR #1045602. Replace non-retunable transmitter, install side mounted antenna and transmission line to operate on post-repack channel. Call letters switched from WPME to WIPL. |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 73288 |
| Call Sign | WMTW |
| Type | Commercial |
| Licensee Name | HEARST PROPERTIES INC. |
| Status | LICENSED |
| DTS | No |
| Community of License | POLAND SPRING, ME |
| Pre-auction RF Channel | 8 |
| Post-auction RF Channel | 8 |
| Neilsen DMA | Portland-Auburn |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 65675 |
| Call Sign | WFNK |
| Type | Commercial |
| Licensee Name | WBIN MEDIA CO., INC. |
| Status | LICENSED |
| DTS | No |
| Community of License | LEWISTON, ME |
| Pre-auction RF Channel | 298 |
| Post-auction RF Channel | |
| Neilsen DMA | |
| Network Affiliation |
| Question | Response |
|---|---|
| Sharee Station Facility ID | 53065 |
| Call Sign | WPXT |
| Type | Commercial |
| Licensee Name | Hearst Properties Inc. |
| Status | LICENSED |
| DTS | No |
| Community of License | PORTLAND, ME |
| Pre-auction RF Channel | 34 |
| Post-auction RF Channel | 34 |
| Neilsen DMA | Portland-Auburn |
| 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 | Diamond | |
| Year | 2006 | |
| Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power Capacity | 5.5 kW |
| Section | Question | Response |
|---|---|---|
| New Transmitter | Use | Primary (Main) |
| Change Type | Purchase New | |
| Is this a request for upgraded equipment? | No | |
| Manufacturer | ||
| Model | THMU9-5 | |
| Transmitter Type | Solid State | |
| Solid State Cooling | Air Cooled | |
| Solid State Power capacity | 3.0 kW | |
| Justification for New Transmitter | Cannot retune Harris Diamond. 3.0 kW closest model in power to our needs. |
| 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 transmitter power | |
| 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 |
| Name | Description |
|---|---|
Site Preperation |
Cost to move FM equipment inside transmitter building. Needed to fit new WIPL transmitter equipment. |
Additional Transmitter Equipment |
Additional equipment needed for transmitter operation |
| 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 this antenna currently shared with any other stations? | No | |
| Is this antenna directional? | No | |
| Is antenna in operating condition? | Yes | |
| Is antenna located on or in close proximity to an antenna farm? | No | |
| Existing Antenna Manufacturer and Type | Class | Full Power |
| Mounting | Top Mount | |
| Antenna position in stack | Not in Stack | |
| Polarization | Horizontal | |
| Type | Other | |
| 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 | Slotted Cylinder | |
| ERP: | 14.35 kW | |
| Manufacturer | ||
| Model | ATW25H3HTO-35S | |
| Year | 1997 |
| 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: | 20.0 kW | |
| Manufacturer | ||
| Model | TLP-8C/VP-R | |
| Year | 2019 | |
| Justification for New Antenna | Cannot be retuned |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| 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? | Broadband | |
| Feed Line Size | 3 1/8 inches inches | |
| Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| Name | Description |
|---|---|
Auxillary-STA Antenna |
STA needed to stay on air during construction |
| 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? | Yes | |
| Is antenna directional? | No | |
| 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 | Middle | |
| Polarization | Horizontal | |
| Type | Broadband Panel | |
| Number of Stations Supported | 4 | |
| Number of Panels/Bays | 24 | |
| Lower Limit | 530.00 MHz | |
| Upper Limit | 650.00 MHz | |
| Design power capacity in use | 100.0 % | |
| Other Antenna Type | N/A | |
| ERP: | 137.4 kW | |
| Manufacturer | ||
| Model | ETU-8U3-HSP3C-24/34/35/43 | |
| Year | 2018 | |
| Justification for New Antenna | To transition from old channels without going off-air. ERP by channel: 24 11.4 34 116 35 14.35 43 137.4 |
| Section | Question | Response |
|---|---|---|
| Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
| 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 an antenna? | Yes |
| Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
| Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
| 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 | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 729 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 | 20 inches | |
| Other Segment Length | N/A | |
| Number of parallel runs | 1 | |
| Length | 1575 feet per run | |
| Justification for New Transmission Line | Existing 4 1/16-inch line not suitable for operating at both Channels 24 and 34. Replacement 4 1/16-inch line will be broadbanded for operation at both Channels 24 and 34. |
| Section | Question | Response |
|---|---|---|
| New Transmission Line Costs | Use | Interim |
| Description of Use | N/A | |
| Change Type | Purchase New | |
| Type | Rigid | |
| Diameter | 4 1/16 inches | |
| Segment Length | 20' | |
| Other Segment Length | ||
| Number of parallel runs | 1 | |
| Length | 550 feet per run | |
| Justification for New Transmission Line | To feed interim antenna and stay on-air during construction |
| Section | Question | Response |
|---|---|---|
| Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
| Section | Question | Response |
|---|---|---|
| Existing Tower Description | Type of change | Modify Existing |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Leased | |
| Is this tower consider Complex? | 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 | 1045602 | |
| Coordinates (NAD83) | Latitude (NAD83) | 43° 50' 44.0" N- |
| Longitude (NAD83) | 070° 45' 41.0" W- | |
| Overall Structure Height | 1666.65 feet | |
| Support Structure Height | 1555.10 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 882.54 feet | |
| Structure Type | TOWER - Free Standing or Guyed Structure | |
| Tower Owner | Hearst Properties Inc. | |
| Date Constructed | 02/01/2003 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 65675 | WFNK | FM |
| 53065 | WPXT | DTV |
| 73288 | WMTW | DTV |
| 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 |
| 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 |
|---|---|---|
| Existing Tower Description | Type of change | Move Equipment |
| Tower Use | Primary (Main) | |
| Description of Use | N/A | |
| Ownership | Owned | |
| 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 | 1022678 | |
| Coordinates (NAD83) | Latitude (NAD83) | 43° 51' 06.4" N- |
| Longitude (NAD83) | 070° 19' 38.4" W- | |
| Overall Structure Height | 702.09 feet | |
| Support Structure Height | 648.94 feet | |
| Ground Elevation Above Mean Sea Level (AMSL) | 469.15 feet | |
| Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
| Tower Owner | SpectraSite Communications, LLC. through American Towers, LLC. | |
| Date Constructed | 04/15/1999 |
| Facility ID | Call Sign | Service |
|---|---|---|
| 53065 | WPXT | DTV |
| Section | Question | Response |
|---|---|---|
| Tower Rigging Costs | Complex Tower | N/A |
| Helicopter Services Required | Are helicopter services required? | Yes |
| Name | Description |
|---|---|
Structural Study |
Structural Analysis of Tower |
| Section | Question | Response |
|---|---|---|
| Outside Project Management Services | Do you require outside project management services? | Yes |
| Number of Hours | 100 | |
| Explanation | supervise entire project, station does not have qualified staff. | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare engineering section of Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | Yes | |
| For Main Facility | Yes | |
| Prepare and file Form FCC License to Cover Application | Yes | |
| For Auxiliary Facility | Yes | |
| 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 | No | |
| Additional Field Engineering Service | No | |
| Number of Days | N/A | |
| Justification | N/A |
| Name | Description |
|---|---|
LPTV Impact Analysis |
Study to determine if new antenna will impact signal of nearby LPTVs |
| 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 |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $239,567.71 | $173,421.21 | N/A | $167,960.00 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Primary Transmitter THMU9-5 | $239,567.71 | $173,421.21 | $167,960.00 | ||
| Site Preperation | $1,560.00 | $1,560.00 | Cost to move existing FM equipment inside transmitter building. Needed to install new WIPL transmitter equipment. | $1,560.00 | N/A |
| Other Electrical Service: Electrical installation for transmitter power | $38,033.21 | $38,033.21 | Cost for electrical installation of transmitter. Please see attached B.H. Milliken quotes dated 3-29-2019, 6-12-2019, and 7-3-2019. | $32,572.00 | N/A |
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | $155,600.00 | $89,453.50 | Cost estimate for remaining transmitter invoices. This estimate does not include reimbursed invoices on other transmitter line ($27,896.50). Please see attached Rhode & Schwarz Quote #109770.1 and attached Rhode & Schwarz Quote #128976.1. | $89,453.50 | N/A |
| Additional Transmitter Equipment | $16,478.00 | $16,478.00 | Please see attached Rohde Schwarz Quotes #184308.0.WIPL and #160952.0 | $16,478.00 | N/A |
| UHF - Air Cooled Solid State Transmitter 3.0 kW | $27,896.50 | $27,896.50 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Cost of Rhode & Schwarz transmitter. Please see attached quote (Quote #109770.1). | $27,896.50 | N/A |
| Actual Information Description | File Name |
|---|---|
| Site Preperation | |
| Other Electrical Service: Electrical installation for transmitter power | |
| UHF - Air Cooled Solid State Transmitter 2.501 - 3.999 kW | |
| Additional Transmitter Equipment | |
| UHF - Air Cooled Solid State Transmitter 3.0 kW |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $89,818.75 | $61,697.14 | N/A | $44,297.14 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Interim Antenna ETU-8U3-HSP3C-24/34/35/43 | $29,880.00 | $17,400.00 | $0.00 | ||
| Sweep test of existing antenna | $6,730.00 | $6,250.00 | N/A | N/A | N/A |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 137 horizontally polarized | $0.00 | $0.00 | N/A | N/A | N/A |
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $11,150.00 | N/A | N/A | N/A |
| Primary Antenna TLP-8C/VP-R | $59,938.75 | $44,297.14 | $44,297.14 | ||
| Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $1,703.00 | Cost of antenna side mount brackets. Please see Dielectric Quote #800110CMZ-6 attached. | $1,703.00 | N/A |
| Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $15,475.39 | Cost of primary antenna elbow complex. Please see attached Dielectric Quotes #800110CMZ-6, #1699007, #1698961, #WIPL-1858120, and #1881120R2. Plus sales tax. | $15,475.39 | N/A |
| Sweep test of existing antenna | $6,730.00 | $6,400.00 | Cost for repack sweep. Please see attached Dielectric Quote #800110CMZ-6. | $6,400.00 | N/A |
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, elliptically or circularly polarized | $20,718.75 | $20,718.75 | Cost of UHF Side Mount Antenna (TLP-8C/VP-R). Cost of VPOL is not included in estimate. Please see Dielectric Quote #800110CMZ-6. | $20,718.75 | N/A |
| Auxillary-STA Antenna | $0.00 | $0.00 | N/A | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| Sweep test of existing antenna | Information not provided. |
| UHF – Broadband Panel, Side Mount Auxiliary/Interim, 137 horizontally polarized | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | Information not provided. |
| Side mount brackets for high power antennas (if not included in antenna base cost) | |
| Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | |
| Sweep test of existing antenna | |
| UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, elliptically or circularly polarized | |
| Auxillary-STA Antenna | Information not provided. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $301,750.00 | $220,049.35 | N/A | $142,787.35 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Interim Transmission Line | $78,100.00 | $75,900.00 | $0.00 | ||
| Rigid Transmission Line - copper, 4 1/16" | $78,100.00 | $75,900.00 | N/A | N/A | N/A |
| Primary Transmission Line | $223,650.00 | $144,149.35 | $142,787.35 | ||
| Rigid Transmission Line - copper, 4 1/16" | $223,650.00 | $144,149.35 | Cost of primary transmission line. Please see Dielectric Quote #800110CMZ-6 and Dielectric Quote #1881120R1 attached. | $142,787.35 | N/A |
| Actual Information Description | File Name |
|---|---|
| Rigid Transmission Line - copper, 4 1/16" | Information not provided. |
| Rigid Transmission Line - copper, 4 1/16" |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $522,550.00 | $531,485.29 | N/A | $531,485.29 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Primary Tower TOWER | $248,050.00 | $193,885.29 | $193,885.29 | ||
| Structural Analysis | $11,250.00 | $11,250.00 | Cost for structural analysis. Please see attached FDH Infrastructure Services Quote #P-18-3699-001 and All-Points Technology Corporation, P.C. Quote dated 05-15-2018. | $11,250.00 | N/A |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $2,500.00 | Cost for tower mapping. Please see attached All-Points Technology Corporation, P.C. Quote dated 05-15-2018. | $2,500.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $180,135.29 | Cost for tower services on the new tower. Please see Coast to Coast Tower Service, Inc. Quote #02211907T attached. Plus applicable weather delays charges. | $180,135.29 | N/A |
| Primary Tower GTOWER | $274,500.00 | $337,600.00 | $337,600.00 | ||
| Structural Study | $4,000.00 | $4,000.00 | Please see American Tower Quote #305312 | $4,000.00 | N/A |
| Tower Helicopter Lift | $60,000.00 | $60,000.00 | Please see attached Worldwide Communications Quote #S-19-957. | $60,000.00 | N/A |
| Tall Tower (greater than 500') | $210,500.00 | $273,600.00 | Please see attached Worldwide Communications Quote #S-19-956. Plus applicable weather delay charges. | $273,600.00 | N/A |
| Actual Information Description | File Name |
|---|---|
| Structural Analysis | |
| Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
| Tall Tower (greater than 500') | |
| Structural Study | |
| Tower Helicopter Lift | |
| Tall Tower (greater than 500') |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $164,105.00 | $73,994.76 | N/A | $10,868.45 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Outside Professional Services | $164,105.00 | $73,994.76 | $10,868.45 | ||
| LPTV Impact Analysis | $250.00 | $250.00 | Study to determine if new antenna will impact signal of nearby LPTVs | $250.00 | 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | $4,210.00 | $4,000.00 | 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 | N/A | N/A |
| Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | $1,580.00 | $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 |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | $2,105.00 | $2,000.00 | N/A | $0.00 | included in H-E invoice 171370 |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $0.00 | Invoiced combined with engineering study and antenna design, submitted in that area, so dollars no longer needed here | $0.00 | included in H-E invoice 171370 |
| Perform engineering study for new channel assignment and antenna development | $7,360.00 | $8,494.76 | Incudes prep for FCC CP, which was $3,000. Under combined budget amount of $10,000 | $10,618.45 | Includes multiple categories |
| 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 | $0.00 | included in H-E invoice 171370 |
| Project management of the transition | $15,800.00 | $15,000.00 | We have no qualified staff for this project. Estimating 100 hours @ $150/hr | N/A | N/A |
| Comprehensive coverage verification via field study, if needed | $84,200.00 | $0.00 | 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 |
| Actual Information Description | File Name |
|---|---|
| LPTV Impact Analysis | |
| 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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application | Information not provided. |
| Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Prepare request for Special Temporary Authorization | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
| RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application | Information not provided. |
| Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
| Perform engineering study for new channel assignment and antenna development | |
| 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. |
| 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. |
| Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
|---|---|---|---|---|---|
| Sub-total | $39,410.00 | $29,085.00 | N/A | $19,770.00 | N/A |
| Total for all systems | $1,357,201.46 | $1,089,732.75 | N/A | $917,168.23 | N/A |
| Other Expenses | $39,410.00 | $29,085.00 | $19,770.00 | ||
| MVPD Notification of Channel Change | $500.00 | $500.00 | To ID and notify MVPD's | $500.00 | N/A |
| Develop and air announcement of upcoming channel change | $1,300.00 | $1,300.00 | production and air time | N/A | N/A |
| Equipment Storage | $5,974.00 | $5,974.00 | off site storage and staging | $5,974.00 | N/A |
| Equipment Delivery and Handling Charges | $10,946.00 | $10,946.00 | This is what ION has been charged by vendors to ship equipment needed for repack channel change. | $10,946.00 | N/A |
| Disposal Costs (for equipment and other waste, net of any salvage value) | $3,000.00 | $3,000.00 | To dispose of electronic waste (old xmtr's) and associated gear, plus old line, antenna, etc. | N/A | N/A |
| Non-zoning permits | $2,500.00 | $2,500.00 | Building permits, filing fees and cost to create them | N/A | N/A |
| Local Zoning | $2,000.00 | $2,000.00 | N/A | N/A | N/A |
| DTV Medical Facility Notification | $11,550.00 | $2,350.00 | N/A | $2,350.00 | 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 | $0.00 | FCC will supply per 8/2/17 e-mail | N/A | N/A |
| Actual Information Description | File Name |
|---|---|
| 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) | Information not provided. |
| Non-zoning permits | Information not provided. |
| Local Zoning | Information not provided. |
| DTV Medical Facility Notification | |
| 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. |
| Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
|---|---|---|---|
| Total for all systems | $1,357,201.46 | $1,089,732.75 | $917,168.23 |
| 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. | Mario Vasquez Vice President - Finance, Operations 10/07/2021 |
| Section | Question | Response |
|---|---|---|
| Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
| I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Mario Vasquez Vice President - Finance, Operations 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. | Mario Vasquez Vice President - Finance, Operations 10/07/2021 |
