Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Reimbursement Request

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission) FCC Form 399: Reimbursement Request

Facility ID:
73187
Service:
DTV
Call Sign:
WKRG-TV
Channel:
20 (UHF)
File Number:
0000028754
FRN:
0009961889
Date Submitted:
10/08/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Nexstar Media Inc.

Elizabeth Ryder

545 E. JOHN CARPENTER FREEWAY

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800 eryder@nexstar.tv Corporation

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Elizabeth Ryder

General Counsel

Nexstar Media Inc.

Elizabeth Ryder

545 E. John Carpenter Freeway

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800 eryder@nexstar.tv

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Replace transmitter, antenna and transmission line. Acquire interim antenna and line for continued operation during construction and duration of the assigned phase. Map and analyze tower; design and implement modifications if required. See attachment.

Question Response
Sharee Station Facility ID 8696
Call Sign WMXC
Type Commercial
Licensee Name IHM LICENSES, LLC
Status LICENSED
DTS No
Community of License MOBILE, AL
Pre-auction RF Channel 260
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 70657
Call Sign WABD
Type Commercial
Licensee Name CUMULUS LICENSING LLC
Status LICENSED
DTS No
Community of License MOBILE, AL
Pre-auction RF Channel 248
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 53142
Call Sign WRKH
Type Commercial
Licensee Name IHM LICENSES, LLC
Status LICENSED
DTS No
Community of License MOBILE, AL
Pre-auction RF Channel 241
Post-auction RF Channel
Neilsen DMA
Network Affiliation
Question Response
Sharee Station Facility ID 61999
Call Sign WHIL
Type Noncommercial Educational
Licensee Name THE BOARD OF TRUSTEES OF THE UNIVERSITY OF ALABAMA
Status LICENSED
DTS No
Community of License MOBILE, AL
Pre-auction RF Channel 217
Post-auction RF Channel
Neilsen DMA
Network Affiliation

Transmitters

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

Primary Transmitter

Back to Top

Existing Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model SIGMA CD3260P2-CF
Year 2005
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 60 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model THU9EVO-48 73.5 kW ATSC
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 73.5 kW
Justification for New Transmitter The manufacturer of the existing IOT transmitter advises that the transmitter cannot be re-tuned to the assigned channel. Budgeting for a LCSS TX equivalent to a ULXTE-120 which is fully reimbursable with the one-step-up allowance. See R&S for actual.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 100.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Additional Interior RF System

Interior RF System Existing Transmitter to Interim Transmission line

Transmitter Stacking Parts

Transmitter Stacking Parts

Transmitter Additional Components

Transmitter Additional Components

Transmitter Electrical and Installation

Transmitter Electrical and Installation

Transmitter Heat Exchanger pad and Ice Bridge

New Transmitter requires new concrete pad for heat exchangers and Ice Bridge

Transmitter Electrical Services

Transmitter Electrical Services

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-22GTH-R 4C160
Year 2005

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Top Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 961.0 kW
Manufacturer
Model TUM-C4-10/34H-1-R
Year 2018
Justification for New Antenna The existing primary antenna is a single channel slotted coaxial which cannot accommodate the assigned channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 7 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna?
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Additional Antenna Costs

Additional Antenna Costs

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? Yes
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 Elliptical
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 Multi-Channel
ERP: 1000.0 kW
Manufacturer
Model TUM-C4-10/34H-1-R
Year 2018
Justification for New Antenna An interim antenna is necessary to keep the WKRG and WFNA stations on the air during primary antenna replacements and for the duration of the assigned phases. This will be a shared expense.

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? Yes
Type New
Number of channels supported 2
Frequencies of channels supported RF channel
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? No
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? B
Feed Line Size 8 3/16 inches
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? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Enter a list of RF channel numbers.

RF Channel Number
25
27

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Additional Combiner Costs

Additional Combiner Costs

Additional Antenna Costs

Additional Antenna Costs

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? Yes

Primary Transmission Line

Back to Top

Add Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is this transmission currently shared with any other stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1940 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 7 3/16 inches
Other Diameter N/A
Segment Length 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1940 feet per run
Justification for New Transmission Line Attached sweep demonstrates that existing transmission line is suitable for pre-auction Channel 27 but is not suitable for post-auction Channel 20 and must be replaced.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 8 3/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 1900 feet per run
Justification for New Transmission Line An interim transmission line is necessary for the interim antenna to keep station on the air during primary antenna replacement and for the duration of the assigned phase.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Additional Transmission Line Components

Additional Transmission Line Components

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership 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 Yes
Is tower documented for structural analysis? No
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1035771
Coordinates (NAD83) Latitude (NAD83) 30° 41' 20.4" N-
Longitude (NAD83) 087° 49' 50.6" W-
Overall Structure Height 1878.91 feet
Support Structure Height 1819.86 feet
Ground Elevation Above Mean Sea Level (AMSL) 169.95 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Nexstar Broadcasting, Inc.
Date Constructed 04/15/2015

FM, AM or TV radio broadcasters. Facility ID's, Call Signs and Services of other broadcast stations with whom the tower is shared

Facility ID Call Sign Service
53142 WRKH FM
61999 WHIL FM
70657 WABD FM
8696 WMXC FM

Other Types of Users

Users
Many microwave
Several RPU ant

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: Study needed for undocumented/poorly documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Major Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower License Permit Fees

Coast to Coast Tower does not have construction license in the state of Alabama

Weather Delays, Additional Charges

Weather Delays, Additional Charges

Land Clearing for Tower Rigging

Land Clearing required to rig tower for antenna and Line change out.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? Yes
Number of Hours 350
Explanation Schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. Internal accounting and Project management.
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 No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
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 No
RF exposure measurements No
Additional Field Engineering Service Yes
Number of Days 25
Justification It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application No
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? Yes
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? Yes
Does this relocation require MVPD Notification of a Channel Change? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Sales Tax

Sales and use tax on goods and services

Equipment Rentals

Equipment Rentals

Transmitter Road Grading

Tower Crew has informed the station that delivery trucks are too low for the road condition and must be graded before trucks can use the road.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $2,386,681.00 $1,608,821.00 N/A $1,601,803.65 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Primary Transmitter THU9EVO-48 73.5 kW ATSC $2,386,681.00 $1,608,821.00 $1,601,803.65
Transmitter Electrical Services $32,000.00 $32,000.00 See Williams Electric quotes $28,232.65 N/A
Transmitter Heat Exchanger pad and Ice Bridge $36,100.00 $36,100.00 Cost will be shared with WFNA as they both will use this pad and Ice Shield; see PCI proposal 19348-5 $36,100.00 N/A
Transmitter Electrical and Installation $169,800.00 $169,800.00 See Land Communications quote 1031 $166,550.00 N/A
Transmitter Additional Components $62,451.00 $62,451.00 See Rohde & Schwarz quote 206363.0 $62,451.00 N/A
Transmitter Stacking Parts $7,130.00 $7,130.00 See Rohde & Schwarz quote 199650.0 $7,130.00 N/A
Additional Interior RF System $0.00 $0.00 See Transmitter Electrical and Installation N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $0.00 See Transmitter Electrical and Installation N/A N/A
Switchgear - industrial 800 amp $38,200.00 $0.00 See Transmitter Electrical and Installation N/A N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $0.00 See Transmitter Electrical and Installation N/A N/A
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW $1,999,000.00 $1,301,340.00 See Rohde & Schwarz quote 157873.4 attached. $1,301,340.00 N/A

Components

Actual Information Description File Name
Transmitter Electrical Services

Component Description:
Transmitter electrical services
Amount:
$23,717.96

Component Description:
Transmitter electrical services
Amount:
$4,514.69
Transmitter Heat Exchanger pad and Ice Bridge

Component Description:
Concrete pad and ice shield, installment #1, 50% shared cost with WFNA
Amount:
$12,032.50

Component Description:
Concrete pad and ice shield, installment #2, 50% shared cost with WFNA
Amount:
$12,032.50

Component Description:
Concrete pad and ice shield, installment #3, 50% shared cost with WFNA
Amount:
$12,035.00
Transmitter Electrical and Installation

Component Description:
Transmitter electrical and installation, installment #1
Amount:
$83,275.00

Component Description:
Transmitter electrical and installation, installment #2
Amount:
$83,275.00
Transmitter Additional Components

Component Description:
Additional transmitter components
Amount:
$62,451.00
Transmitter Stacking Parts

Component Description:
Transmitter stacking parts
Amount:
$7,130.00
Additional Interior RF System Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Switchgear - industrial 800 amp Information not provided.
Transformer 3 phase/480v - 300 KVA Information not provided.
UHF - Liquid Cooled Solid State Transmitter 68.5 - 75 kW

Component Description:
Transmitter, installment #3
Amount:
$130,134.00

Component Description:
Transmitter, installment #1
Amount:
$325,335.00

Component Description:
Transmitter, installment #2
Amount:
$845,871.00

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $640,354.50 $505,940.00 N/A $496,955.12 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Interim Antenna TUM-C4-10/34H-1-R $356,724.50 $263,893.50 $261,375.62
Additional Antenna Costs $4,750.00 $4,750.00 See Dielectric order confirmations 1697266,1932302 and 1932357; 50% shared cost with WFNA $4,732.12 a
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $2,500.00 The catalog price is $5,000; however, this will be a shared expense with WFNA since both stations will operate on one multi-channel interim antenna. Therefore, both stations will budget $2,500. N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $10,875.00 See Dielectric quote DMS171-2; 50% shared cost with WFNA FAC ID 83943 $10,875.00 N/A
New combiner, cost per channel (without antenna) $84,200.00 $20,559.00 The catalog price is $80,000; however, this will be a shared expense with WFNA since both stations will operate on one multi-channel interim antenna. Therefore, both stations will budget $40,000. Cost reduced to $20,559 per Dielectric quote 800309CMZ $20,559.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $204,092.50 $204,092.50 See Dielectric quote DMS171-2; 50% shared cost with WFNA FAC ID 83943 $204,092.50 N/A
Additional Combiner Costs $9,592.00 $9,592.00 See R&S quote 206354.1; 50% shared cost with WFNA $9,592.00 N/A
Sweep test of existing antenna $6,730.00 $3,200.00 The catalog price is $6,400; however, this will be a shared expense with WFNA since both stations will operate on one multi-channel interim antenna. Therefore, both stations will budget $3,200. $3,200.00 N/A
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,950.00 $8,325.00 See Dielectric quote DMS171-2; 50% shared cost with WFNA FAC ID 83943 $8,325.00 N/A
Primary Antenna TUM-C4-10/34H-1-R $283,630.00 $242,046.50 $235,579.50
Additional Antenna Costs $16,000.00 $16,000.00 See Dielectric order confirmation 1929699 and 1697264 $15,933.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized $247,000.00 $207,264.00 Cost reduced from $235,000 to $207,264 per Dielectric quote DMS139-2 less vpol cost $18,000 which is not reimbursable $207,264.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $12,382.50 Cost reduced from $13200 to $12382.50 per Dielectric quote DMS139-2 $12,382.50 N/A

Components

Actual Information Description File Name
Additional Antenna Costs

Component Description:
Additional antenna component, 50% shared cost with WFNA
Amount:
$1,685.62

Component Description:
Additional elbow, 50% shared cost with WFNA
Amount:
$1,560.00

Component Description:
Additional antenna component, 50% shared cost with WFNA
Amount:
$1,486.50
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)

Component Description:
Antenna mounting brackets, installment #3, 50% shared cost with WFNA
Amount:
$1,087.50

Component Description:
Antenna mounting brackets, installment #1, line 2 of invoice, 50% shared cost with WFNA
Amount:
$4,893.75

Component Description:
Antenna mounting brackets, installment #2, line 2 of invoice, 50% shared cost with WFNA
Amount:
$4,893.75
New combiner, cost per channel (without antenna)

Component Description:
Combiner, installment #2, 50% of shared cost with WFNA FAC ID 83943
Amount:
$9,251.55

Component Description:
Combiner, balance due, 50% shared cost with WFNA FAC ID 83943
Amount:
$2,055.90

Component Description:
Combiner, installment #1, 50% of shared cost with WFNA FAC ID 83943
Amount:
$9,251.55
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
Antenna, installment #3, 50% shared cost with WFNA
Amount:
$20,409.25

Component Description:
Antenna, installment #1, line 1 of invoice, 50% shared cost with WFNA
Amount:
$91,841.62

Component Description:
Antenna, installment #2, line 1 of invoice, 50% shared cost with WFNA
Amount:
$91,841.63
Additional Combiner Costs

Component Description:
Additional combiner components, 50% shared cost with WFNA
Amount:
$9,592.00
Sweep test of existing antenna

Component Description:
Interim antenna sweep test, 50% shared cost with WFNA
Amount:
$3,200.00
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Elbow complex, installment #1, line 3 of invoice, 50% shared cost with WFNA
Amount:
$3,746.25

Component Description:
Elbow complex, installment #2, line 3 of invoice, 50% shared cost with WFNA
Amount:
$3,746.25

Component Description:
Elbow complex, installment #3, 50% shared cost with WFNA
Amount:
$832.50
Additional Antenna Costs

Component Description:
Additional antenna component
Amount:
$9,153.00

Component Description:
Additional antenna components
Amount:
$6,780.00
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized

Component Description:
Main antenna, balance due
Amount:
$20,726.40

Component Description:
Main antenna, installment #1, line 1 of invoice
Amount:
$93,268.80

Component Description:
Main antenna, installment #2, line 1 of invoice
Amount:
$93,268.80
Sweep test of existing antenna Information not provided.
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
Elbow complex, installment #2, line 3 of invoice
Amount:
$5,572.13

Component Description:
Elbow complex, balance due
Amount:
$1,238.24

Component Description:
Elbow complex, installment #1, line 3 of invoice
Amount:
$5,572.13

Cost Information

Back to Top

Transmission Line

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,222,650.00 $578,149.50 N/A $578,124.50 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Interim Transmission Line $660,050.00 $220,290.00 $220,265.00
Additional Transmission Line Components $750.00 $750.00 See Dielectric order confirmation 1932357; 50% shared cost with WFNA $725.00 N/A
Rigid Transmission Line - copper, 8 3/16" $659,300.00 $219,540.00 See Dielectric quote DMS171-2; 50% shared cost with WFNA $219,540.00 N/A
Primary Transmission Line $562,600.00 $357,859.50 $357,859.50
Rigid Transmission Line - copper, 7 3/16" $562,600.00 $357,859.50 The main transmission line measures well on the pre-auction channel and does not measure well on the post-auction channel (see attached sweep). Therefore, the main transmission line must be replaced. Cost reduced to $357859.50 per Dielectric quote $357,859.50 N/A

Components

Actual Information Description File Name
Additional Transmission Line Components

Component Description:
Transmission line tuner, 50% shared cost with WFNA
Amount:
$725.00
Rigid Transmission Line - copper, 8 3/16"

Component Description:
Transmission line, installment #1, line 4 of invoice, 50% shared cost with WFNA
Amount:
$98,793.00

Component Description:
Transmission line, installment #3, 50% shared cost with WFNA
Amount:
$21,954.00

Component Description:
Transmission line, installment #1, line 4 of invoice, 50% shared cost with WFNA
Amount:
$98,793.00
Rigid Transmission Line - copper, 7 3/16"

Component Description:
Rigid transmission line, installment #1, line 4 of invoice
Amount:
$161,036.77

Component Description:
Rigid transmission line, installment #2, line 4 of invoice
Amount:
$161,036.77

Component Description:
Transmission line, balance due
Amount:
$12,382.50

Component Description:
Transmission line, installment #3
Amount:
$23,403.46

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $712,350.00 $498,411.00 N/A $473,352.84 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Primary Tower GTOWER $712,350.00 $498,411.00 $473,352.84
Weather Delays, Additional Charges $26,550.00 $26,550.00 See Coast to Coast rate sheet, daily field updates and related invoices $26,547.84 N/A
Tall Tower (greater than 500') $210,500.00 $337,375.00 See Coast to Coast quote 01231904T $337,375.00 N/A
Tower License Permit Fees $25,000.00 $25,000.00 N/A $22,594.00 N/A
Land Clearing for Tower Rigging $3,000.00 $3,000.00 N/A $2,600.00 N/A
Major tower reinforcement/modifications $421,000.00 $81,486.00 See Coast to Coast proposal #01231901T and FDH Infrastructure P18_322024_001 (shared cost with WFNA) $81,486.00 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $25,000.00 N/A $2,750.00 N/A

Components

Actual Information Description File Name
Weather Delays, Additional Charges

Component Description:
Antenna installation additional charges
Amount:
$7,406.84

Component Description:
Weather delays, additional work and materials required
Amount:
$19,141.00
Tall Tower (greater than 500')

Component Description:
Antenna replacement, installment #1
Amount:
$118,081.00

Component Description:
Antenna installation, balance due
Amount:
$14,294.00

Component Description:
Antenna installation, installment #3
Amount:
$100,000.00

Component Description:
Antenna installation
Amount:
$10,000.00

Component Description:
Antenna installation, installment #4
Amount:
$60,000.00

Component Description:
Antenna installation, installment #2
Amount:
$35,000.00
Tower License Permit Fees

Component Description:
Fees for permitting in AL
Amount:
$22,594.00
Land Clearing for Tower Rigging

Component Description:
Land clearing for tower crew, 50% shared cost with WFNA
Amount:
$1,150.00

Component Description:
Road grading for tower equipment, 50% shared cost with WFNA
Amount:
$1,450.00
Major tower reinforcement/modifications

Component Description:
Tower modifications, installment #2
Amount:
$41,432.00

Component Description:
Tower modifications materials, installment #1
Amount:
$17,745.00

Component Description:
Tower modification materials
Amount:
$17,745.00

Component Description:
Deposit as agreed per Nexstar Commitment Letter and Coast to Coast Tower Service
Amount:
$10,000.00

Component Description:
Reverse request - cost should be shared with WFNA.
Amount:
($17,745.00)

Component Description:
Tower modifications, installment #1
Amount:
$22,309.00

Component Description:
Tower modifications
Amount:
$12,309.00

Component Description:
Tower modification services, installment #1
Amount:
$22,309.00
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Structural analysis, 50% shared cost with WFNA
Amount:
$2,750.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $140,220.00 $135,250.00 N/A $43,111.50 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Outside Professional Services $140,220.00 $135,250.00 $43,111.50
Additional Field Engineering Service, 25 Days $50,000.00 $50,000.00 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
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 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 N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $1,500.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $625.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $3,000.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $7,000.00 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 $2,500.00 N/A
Project management of the transition $55,300.00 $52,500.00 N/A $28,486.50 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 25 Days 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.
Attorney Fees - Prepare and File request for Special Temporary Authorization 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 Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
STA to operate using Dielectric interim antenna while new post auction main facility is built out
Amount:
$1,500.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Prepare engineering portion of License to Cover Application
Amount:
$625.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare engineering section FCC Form 2100, item 4 from invoice summary
Amount:
$3,000.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Perform engineering study for new channel assignment, item 3 from invoice summary
Amount:
$7,000.00
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Prepare reimbursement form, item 2 from invoice summary
Amount:
$2,500.00
Project management of the transition

Component Description:
Project management services
Amount:
$229.00

Component Description:
Project management services Oct 2019
Amount:
$50.00

Component Description:
Project management services 10.27.18 through 11.30.18
Amount:
$4,975.00

Component Description:
Project management services 7.28.18 through 9.28.18
Amount:
$675.00

Component Description:
Project management services
Amount:
$1,098.00

Component Description:
Project management services
Amount:
$7,071.00

Component Description:
Project management services March 2019
Amount:
$143.00

Component Description:
Project management services July 2019
Amount:
$130.00

Component Description:
Project management services
Amount:
$1,284.00

Component Description:
Project management services 3.2.19 through 3.29.19
Amount:
$300.00

Component Description:
Project management services
Amount:
$558.00

Component Description:
Project management services 5/26/18 through 6/29/18
Amount:
$300.00

Component Description:
Project management services April 2019
Amount:
$201.50

Component Description:
Project management services various, item 7 from invoice summary
Amount:
$2,987.00

Component Description:
Prepare FCC Schedule 387, item 5 from invoice summary
Amount:
$300.00

Component Description:
Project management services
Amount:
$50.00

Component Description:
Prepare FCC Schedule 387, item 6 from invoice summary
Amount:
$150.00

Component Description:
Project management services June 2019
Amount:
$195.00

Component Description:
Project management services April 2019
Amount:
$190.00

Component Description:
Project management services June 2019
Amount:
$50.00

Component Description:
Project Management for Structural Analysis and Tower Modifications including consultants Kessler and Gehman Associates. Services from January 27, 2018 through February 23, 2018.
Amount:
$375.00

Component Description:
Project management services 1/1/18 through 1/26/18
Amount:
$75.00

Component Description:
Project management services Aug 2019
Amount:
$205.00

Component Description:
Project management services, item 1 from invoice summary
Amount:
$2,325.00

Component Description:
Project management services 9.29.18 through 10.26.18
Amount:
$825.00

Component Description:
Project management services Sep 2020
Amount:
$125.00

Component Description:
Project management services 3.30.19 through 4.26.19
Amount:
$375.00

Component Description:
Project management services 2.1.19 through 3.1.19
Amount:
$225.00

Component Description:
Project management services 12.2018
Amount:
$250.00

Component Description:
Project management services 1.1.19 through 1.31.19
Amount:
$525.00

Component Description:
Project management services 12.1.18 through 12.31.18
Amount:
$300.00

Component Description:
Project management services May 2019
Amount:
$100.00

Component Description:
Project management services 6.1.19 through 6.28.19
Amount:
$525.00

Component Description:
Project management services July 2019
Amount:
$270.00

Component Description:
Project management services 01.2019
Amount:
$75.00

Component Description:
Project management services 4.27.19 through 5.31.19
Amount:
$975.00

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $327,050.00 $326,500.00 N/A $269,604.12 N/A
Total for all systems $5,429,305.50 $3,653,071.50 N/A $3,462,951.73 N/A
Other Expenses $327,050.00 $326,500.00 $269,604.12
Develop and air announcement of upcoming channel change $3,500.00 $3,500.00 N/A N/A N/A
Equipment Storage $25,000.00 $25,000.00 N/A $12,742.50 N/A
Equipment Delivery and Handling Charges $55,000.00 $55,000.00 See related invoices $54,049.72 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $37,000.00 $37,000.00 See quotes from USA Commercial Removal $37,000.00 N/A
Non-zoning permits $25,000.00 $25,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,963.20 N/A
Sales Tax $160,000.00 $160,000.00 We included sales and use tax for transmitter, antenna, line and tower work at the broadcast equipment tax rate of 4.75% for the state of AL. See related invoices $159,413.70 N/A
Transmitter Road Grading $3,000.00 $3,000.00 N/A N/A N/A
Equipment Rentals $5,000.00 $5,000.00 Equipment rentals required; see related invoices $3,435.00 N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage

Component Description:
Dielectric storage charges
Amount:
$2,340.00

Component Description:
Combiner storage, 50% shared cost with WFNA
Amount:
$3,772.50

Component Description:
Antenna storage, 50% shared cost with WFNA
Amount:
$1,170.00

Component Description:
Antenna storage, 50% shared cost with WFNA
Amount:
$1,170.00

Component Description:
Antenna storage cost
Amount:
$5,460.00
Equipment Delivery and Handling Charges

Component Description:
Antenna components shipping; 50% shared cost with WFNA
Amount:
$763.12

Component Description:
Transmitter consolidation services
Amount:
$15,154.00

Component Description:
Interim antenna freight; 50% shared cost with WFNA
Amount:
$3,304.22

Component Description:
Antenna shipping cost, 50% shared cost with WFNA
Amount:
$27.11

Component Description:
Additional antenna component shipping cost, 50% shared cost with WFNA
Amount:
$314.18

Component Description:
Antenna shipping cost, 50% shared cost with WFNA
Amount:
$599.52

Component Description:
Antenna shipping cost
Amount:
$663.72

Component Description:
Combiner freight cost, 50% shared cost with WFNA
Amount:
$3,138.75

Component Description:
Antenna freight cost
Amount:
$10,732.50

Component Description:
Antenna shipping cost, 50% shared cost with WFNA
Amount:
$1,019.62

Component Description:
Additional antenna components shipping cost
Amount:
$3,170.01

Component Description:
Antenna freight cost, 50% shared cost with WFNA
Amount:
$6,068.50

Component Description:
Antenna freight cost
Amount:
$6,608.54

Component Description:
Freight costs related to concrete pad and ice shield, 50% shared cost with WFNA
Amount:
$900.00

Component Description:
Antenna shipping cost, 50% shared cost with WFNA
Amount:
$313.50

Component Description:
Antenna shipping cost
Amount:
$1,272.43

Component Description:
Antenna freight, 50% shared cost with WFNA
Amount:
$6,068.50
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Transmitter site removal of transmitter units, dummy loads, transmission and conduit lines with quote.
Amount:
$20,000.00

Component Description:
Disposal costs
Amount:
$17,000.00
Non-zoning permits Information not provided.
DTV Medical Facility Notification

Component Description:
Notification of Medical Facilities
Amount:
$2,963.20
Sales Tax

Component Description:
WKRG City and County Sales and Use Tax
Amount:
$37,356.00

Component Description:
Tax on transmitter stacking parts
Amount:
$713.00

Component Description:
Tax due on antenna component
Amount:
$503.41

Component Description:
Tax due on transmitter components
Amount:
$4,683.85

Component Description:
Tax on additional combiner components, 50% shared cost with WFNA
Amount:
$719.41

Component Description:
Tax due on transmitter
Amount:
$97,600.48

Component Description:
Tax on transmitter consolidation services
Amount:
$1,136.55

Component Description:
WKRG State Sales and Use Tax
Amount:
$16,701.00
Transmitter Road Grading Information not provided.
Equipment Rentals

Component Description:
Equipment rentals
Amount:
$3,435.00
MVPD Notification of Channel Change Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $5,429,305.50 $3,653,071.50 $3,462,951.73

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. Yes
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. Yes

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

  2. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Elizabeth Ryder

General Counsel


10/08/2021

Certification

Back to Top
Section Question Response
Submission of Final Allocation or Accounting Information Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material representations.

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

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

  4. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

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

  6. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Elizabeth Ryder

General Counsel


10/08/2021

Attachments

Back to Top