Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
ION TELEVISION LICENSE, LLC Doing Business As: ION MEDIA JACKSONVILLE LICENSE, INC. |
601 Clearwater Park Road West Palm Beach, FL 33401 United States |
+1 (561) 682-4110 | BiancaFrye@ionmedia.com | Corporation |
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 #1007163 to ASR #1006934. Replace non-retunable transmitter, install top mounted antenna and transmission line to operate on post-repack channel. |
Question | Response |
---|---|
Sharee Station Facility ID | 47884 |
Call Sign | WRMR |
Type | Commercial |
Licensee Name | SUNRISE BROADCASTING, LLC |
Status | LICENSED |
DTS | No |
Community of License | JACKSONVILLE, NC |
Pre-auction RF Channel | 254 |
Post-auction RF Channel | |
Neilsen DMA | |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 28171 |
Call Sign | WQSL |
Type | Commercial |
Licensee Name | DICK BROADCASTING COMPANY, INC. OF TENNESSEE |
Status | LICENSED |
DTS | No |
Community of License | JACKSONVILLE, NC |
Pre-auction RF Channel | 222 |
Post-auction RF Channel | |
Neilsen DMA | |
Network Affiliation |
Question | Response |
---|---|
Sharee Station Facility ID | 28172 |
Call Sign | WXQR-FM |
Type | Commercial |
Licensee Name | DICK BROADCASTING COMPANY, INC. OF TENNESSEE |
Status | LICENSED |
DTS | No |
Community of License | JACKSONVILLE, NC |
Pre-auction RF Channel | 288 |
Post-auction RF Channel | |
Neilsen DMA | |
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 | 23.5 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 | ION is requesting a liquid cooled transmitter as the current IOT transmitter is liquid cooled. 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) | Yes | |
Power | 150 kVA | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | 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 | 360.0 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 |
---|---|
Removal of Existing Equipment |
Removal of existing transmitters and equipment / Site Prep |
RF interconnect |
Interconnect between RF System and transmission line. |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Interim |
Description of Use | N/A | |
Change Type | Lease New | |
Manufacturer | ||
Model | AT72 1K011 1kW | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 1 kW | |
Justification for New Transmitter | Needed to keep station on air before main transmitter was installed |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | No |
Type | N/A | |
Size | N/A | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | No |
Size | N/A | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A | |
Inside RF System | Is an additional interior RF system required to support this interim transmitter? | No |
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: | 600.0 kW | |
Manufacturer | ||
Model | TFU-30 DSC-R CT 160 | |
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: | 401.0 kW | |
Manufacturer | ||
Model | TFU-26DSC/VP-R CT160 | |
Year | 2017 | |
Justification for New Antenna | Current slot antenna cannot be re-channeled |
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? | 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? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
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: | 65.0 kW | |
Manufacturer | ||
Model | TFU-WB-8 | |
Year | 2017 | |
Justification for New Antenna | Interim antenna needed to complete move to new channel. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
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 | 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 | 770 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 | 700 feet per run | |
Justification for New Transmission Line | See attached Transmission Line 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 | 1 5/8 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 600 feet per run | |
Justification for New Transmission Line | Transmission line for interim antenna needed 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 | 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 | 1006934 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 29' 42.0" N- |
Longitude (NAD83) | 077° 29' 18.0" W- | |
Overall Structure Height | 1012.78 feet | |
Support Structure Height | 1010.49 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 29.53 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Sunrise Broadcasting, LLC | |
Date Constructed | 01/01/1986 |
Facility ID | Call Sign | Service |
---|---|---|
47884 | WRMR | FM |
28172 | WXQR-FM | FM |
28171 | WQSL | FM |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Interim Antenna Installation |
Additional work to install interim antenna provided by tower landlord |
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 | Leased | |
Is this tower consider Complex? | ||
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 | 1007163 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 31' 11.0" N- |
Longitude (NAD83) | 077° 26' 51.0" W- | |
Overall Structure Height | 799.86 feet | |
Support Structure Height | 796.58 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 28.87 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | K2 Towers, LLC | |
Date Constructed | 05/19/1995 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Structural Study |
Structural analysis required after tower mapping completed |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | No |
Number of Hours | N/A | |
Explanation | N/A | |
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 Study |
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 | 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 | $1,032,641.82 | $810,811.20 | N/A | $737,686.20 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Interim Transmitter AT72 1K011 1kW | $126,000.00 | $14,616.64 | $8,616.64 | ||
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | $126,000.00 | $14,616.64 | Please see WPXU Loaner Agreement COMARK Broadcast Equipment Use Agreement --signed and Hitachi Comark Quote #CS00003341-WPXU | $8,616.64 | N/A |
Primary Transmitter HPTV-PRLX-U12 | $906,641.82 | $796,194.56 | $729,069.56 | ||
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $505,092.00 | See attached Hitachi Comark Quote P3466PRLXU12-031318-R1 and Hitachi Comark Quote #P#3466PRLXU12-031318-R2 Change Order. | $497,967.00 | N/A |
Removal of Existing Equipment | $27,079.82 | $27,079.82 | Please see attached Skyline Communications Quote #98921233. | $27,079.82 | N/A |
Other -- Building Addition Size: 360.0 | $124,762.00 | $124,762.00 | Please see Thermobond Quote #1902-85C and Worldwide Communications Quote S-19-998 (ION will not seek reimbursement for ice shield covering generator) | $89,762.00 | N/A |
Transformer 3 phase/480v - 150 KVA | $25,550.00 | $98,450.00 | Please see attached R. Brown Electric Quote #5713 | $98,450.00 | N/A |
RF interconnect | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
5 Ton system | $20,250.00 | $15,810.74 | N/A | $15,810.74 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Air Cooled Solid State Transmitter 1 - 2.5 kW | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | |
Removal of Existing Equipment | |
Other -- Building Addition Size: 360.0 | |
Transformer 3 phase/480v - 150 KVA | |
RF interconnect | Information not provided. |
5 Ton system |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $377,410.00 | $255,680.00 | N/A | $221,487.00 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Interim Antenna TFU-WB-8 | $105,700.00 | $13,593.00 | $6,400.00 | ||
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $7,193.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $0.00 | ION re-used an interim antenna previously purchased for another station | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Primary Antenna TFU-26DSC/VP-R CT160 | $271,710.00 | $242,087.00 | $215,087.00 | ||
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $196,352.00 | The estimated cost has been re-entered due to a technical error with the LMS form. Per FCC procedure, we have re-entered the original cost estimate that ties to our original submission while the technical issue is resolved. | $196,352.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $22,000.00 | N/A | N/A | N/A |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | $9,570.00 | $12,335.00 | Please see Dielectric Quotes #DMS046-1 and #1932992 | $12,335.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | Information not provided. |
Sweep test of existing antenna | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med 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) | Information not provided. |
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $125,600.00 | $101,981.43 | N/A | $101,981.43 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Interim Transmission Line | $19,800.00 | $18,798.82 | $18,798.82 | ||
Flexible Air Transmission Line - dielectric, 1 5/8" | $19,800.00 | $18,798.82 | Please see attached Dielectric Quote #900088CMZ WPXU ION INTERIM Line | $18,798.82 | N/A |
Primary Transmission Line | $105,800.00 | $83,182.61 | $83,182.61 | ||
Sweep existing transmission line | $6,400.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Rigid Transmission Line - copper, 4 1/16" | $99,400.00 | $76,782.61 | Cost of transmission line. Please see Dielectric Quote DMS046-1 and #1932906 | $76,782.61 | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 1 5/8" | |
Sweep existing transmission line | |
Rigid Transmission Line - copper, 4 1/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,070,750.00 | $883,416.00 | N/A | $873,416.00 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Primary Tower TOWER | $400,950.00 | $682,916.00 | $677,916.00 | ||
Structural analysis | $5,000.00 | $5,000.00 | Cost of tower structural study or modification design. Please see Sunrise Broadcasting Quote dated 11-30-2018 attached. | $5,000.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $182,960.00 | Please see attached Worldwide Communications Quote #S-19-963 plus tax. And Sunrise Broadcasting Tower Mods Quote | $182,960.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $5,000.00 | N/A | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $488,806.00 | Cost of tower services. Please see attached CSS Quote #QUIONTV041819, Worldwide Communications Quotes #S-19-934-A, #S-19-989, and #S-19-992. Plus applicable sales tax and weather delay charges. | $488,806.00 | N/A |
Interim Antenna Installation | $1,150.00 | $1,150.00 | Additional work performed by tower landlord to install interim antenna. Please see Sunrise Broadcasting #IONHRTWR-04 | $1,150.00 | N/A |
Primary Tower TOWER | $669,800.00 | $200,500.00 | $195,500.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $160,000.00 | Cost for removal of old antenna and transmission lines off of old tower. Please see attached Worldwide Communications Quote #S-19-934. Estimate does not include $20,000 deposit to Worldwide that was submitted and approved on a different cost element. | $160,000.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $8,500.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $8,500.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $20,000.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $20,000.00 | N/A |
Structural Study | $12,000.00 | $12,000.00 | N/A | $7,000.00 | N/A |
Actual Information Description | File Name |
---|---|
Structural analysis | |
Minor tower reinforcement/modifications | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Tall Tower (greater than 500') | |
Interim Antenna Installation | |
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | |
Tall Tower (greater than 500') | |
Structural Study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $161,710.00 | $153,250.00 | N/A | $6,867.99 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Outside Professional Services | $161,710.00 | $153,250.00 | $6,867.99 | ||
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 | $1,562.50 | 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 |
Impact Study | $500.00 | $500.00 | Cost of LPTV impact study. Please see du Treil #243318 for detailed billing | $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 |
Actual Information Description | File Name |
---|---|
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. |
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. |
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. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $141,466.56 | $131,901.56 | N/A | $75,734.01 | N/A |
Total for all systems | $2,909,578.38 | $2,337,040.19 | N/A | $2,017,172.63 | N/A |
Other Expenses | $141,466.56 | $131,901.56 | $75,734.01 | ||
Equipment Storage | $28,359.75 | $28,359.75 | What ION has been charged by vendors to store equipment before it was ready to be installed | $28,189.68 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
Non-zoning permits | $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 |
DTV Medical Facility Notification | $11,550.00 | $2,000.00 | N/A | $2,000.00 | N/A |
MVPD Notification of Channel Change | $1,000.00 | $1,000.00 | 2nd notification was needed because of a transition date change | $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 Delivery and Handling Charges | $45,026.81 | $45,026.81 | This is what vendors have charged to ship repack equipment. | $44,544.33 | N/A |
Actual Information Description | File Name |
---|---|
Equipment Storage | |
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. |
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 Delivery and Handling Charges |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,909,578.38 | $2,337,040.19 | $2,017,172.63 |
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 |