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:
60559
Service:
DTV
Call Sign:
WVEA-TV
Channel:
20 (UHF)
File Number:
0000028215
FRN:
0003771037
Date Submitted:
11/19/2021

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

UNIMAS TAMPA LLC

Doing Business As: UNIMAS TAMPA LLC

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 CWOOD@UNIVISION.NET Limited Liability Company

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Theodore Stoner

VP Distribution Technology Strategy

Univision Communications Inc

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

+1 (513) 608-0308 tstoner@univision.net

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. No
Briefly describe transition plan Install new antenna in open aperture on tower, transmission line to new antenna, replace transmitter & mask filter, remove existing equipment; see attached Implementation Plan.

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 CD3200P2
Year 2002
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 42 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 THU9-24
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 37 kW
Justification for New Transmitter Existing transmitter is incapable of operation below channel 40. See attached IOT Replacement Analysis document.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) No
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Installation of 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinet, conduit/wiring to ancillary equipment
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

Primary Transmitter-Installation

Primary Transmitter-Installation

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 Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
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: 650.0 kW
Manufacturer
Model ATW30HS4-ESC1-47H
Year 2003

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? No
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? Yes
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: 300.0 kW
Manufacturer
Model ATW27H4-ESC170-20H
Year 2019
Justification for New Antenna Existing single-channel antenna is not capable of operation on the assigned WFTT post repack 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? 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Primary Antenna Other Expenses

Primary Antenna Other Expenses

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1250 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Type Rigid
Diameter 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 1520 feet per run
Justification for New Transmission Line Maintain continuity of operation throughout transition to new channel; avoid need for rigger assistance on cutover date.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

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 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 Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1211242
Coordinates (NAD83) Latitude (NAD83) 27° 50' 51.5" N-
Longitude (NAD83) 082° 15' 49.4" W-
Overall Structure Height 1571.83 feet
Support Structure Height 1451.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 76.11 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Florida West Coast Public Broadcasting, Inc.
Date Constructed 12/07/1999

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
69338 WEDQ DTV
5373 WBVM FM
57538 WXAX-CD DTV
21808 WEDU DTV

Other Types of Users

Users
W299CI

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 documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

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 520
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
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 No
Quantity N/A
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 No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
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 No
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

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 No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
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? No
Does this relocation require MVPD Notification of a Channel Change? No

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Equipment Rental

Equipment Rental

Internal Labor

Internal Univision Labor directly associated with Repack

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 $1,584,329.00 $446,177.81 N/A $446,177.81 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Primary Transmitter THU9-24 $1,584,329.00 $446,177.81 $446,177.81
Primary Transmitter-Installation $39,729.00 $39,729.00 Please see Rohde and Schwarz quote 279896.1 $39,729.00 N/A
Other Electrical Service: Installation of 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinet, conduit/wiring to ancillary equipment $34,800.00 $34,800.00 see Justifying Quote WVEA-TV EAGLE 1 ELECTRIC Proposal 607 $34,800.00 N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $367,216.59 Rohde & Schwarz Quote $367,216.59 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $4,432.22 Rohde & Schwarz Quote $4,432.22 N/A

Components

Actual Information Description File Name
Primary Transmitter-Installation

Component Description:
PO# LI#9 WVEA-DT InstallationQ#279896.1
Amount:
$39,729.00
Other Electrical Service: Installation of 480:400V step-down transformer, secondary distribution panel, primary AC conduit/wiring to transmitter cabinet, conduit/wiring to ancillary equipment

Component Description:
Service to disconnect all electrical connection
Amount:
$3,400.00

Component Description:
WVEA transmitter electrical install
Amount:
$26,700.00

Component Description:
Transmitter Electrical Install
Amount:
$3,100.00

Component Description:
Service to reinstall 3 - 120V existing outlets
Amount:
$1,600.00
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
35% Final Payment PO# Line 1
Amount:
$132,904.90

Component Description:
DP 35% Due Upon FAT PO# line 1
Amount:
$118,040.23

Component Description:
DP 30% Due Upon FAT PO# Line 1
Amount:
$101,177.34

Component Description:
DP Tax not charged on Finale Milestone Invoice
Amount:
$15,094.12

Component Description:
WVEA-DT
Amount:
$15,982.15
Transformer 3 phase/480v - 300 KVA

Component Description:
WVEA-TV-110-1st Primary Transmitter - Transformer
Amount:
$174.63

Component Description:
WVEA-TV-110-1st Primary Transmitter - Transformer
Amount:
$1,429.75

Component Description:
WVEA-DT-110-1st Primary Transmitter - Transformer
Amount:
$1,522.68

Component Description:
WVEA-DT-110-1st Primary Transmitter - Transformer
Amount:
$1,305.16

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 $283,103.69 $189,651.43 N/A $189,651.35 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Primary Antenna ATW27H4-ESC170-20H $283,103.69 $189,651.43 $189,651.35
Primary Antenna Other Expenses $7,063.69 $7,063.69 Estimated Cost Justification WVEA-TV-210-Primary Antenna - Other Expenses v0 $7,063.66 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $11,824.98 Estimated Cost Justification WVEA-TV-210-Primary Antenna - Side Mount Brackets, High Power V0 $11,824.96 N/A
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed) $13,900.00 $12,632.81 Estimated Cost Justification WVEA-TV-210-Primary Antenna - Elbow Complex V0 $12,632.81 N/A
Sweep test of existing antenna $6,730.00 $6,778.47 Estimated Cost Justification WVEA-DT-210-Primary Antenna - Sweep Test V0 $6,778.44 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $151,351.48 Antenna & freight per attached ERI quote, plus 7% sales/use tax on antenna $151,351.48 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Primary Antenna Other Expenses

Component Description:
7. WVEA-TV-210-Primary Antenna - Other Expenses:
Amount:
$2,825.46

Component Description:
Other Expenses
Amount:
$2,119.10

Component Description:
Other Expenses
Amount:
$2,119.10
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
3. WVEA-DT-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$1,438.68

Component Description:
WVEA-DT-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$3,455.00

Component Description:
WVEA-DT-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$3,455.00

Component Description:
WVEA-DT-210-Primary Antenna - Side Mount Brackets, High Power
Amount:
$3,476.28
Elbow complex, single channel, at antenna input, per 7 3/16. feedline (if needed)

Component Description:
WVEA-DT-210-Primary Antenna - Elbow Complex, 7 3/16"
Amount:
$3,701.63

Component Description:
2. WVEA-DT-210-Primary Antenna - Elbow Complex, 7 3/16"
Amount:
$1,567.30

Component Description:
WVEA-DT-210-Primary Antenna - Elbow Complex, 7 3/16"
Amount:
$3,681.94

Component Description:
WVEA-DT-210-Primary Antenna - Elbow Complex, 7 3/16"
Amount:
$3,681.94
Sweep test of existing antenna

Component Description:
WVEA-DT-210-Primary Antenna - Sweep Test
Amount:
$2,000.62

Component Description:
4. WVEA-DT-210-Primary Antenna - Sweep Test
Amount:
$710.76

Component Description:
WVEA-DT-210-Primary Antenna - Sweep Test
Amount:
$2,033.53

Component Description:
WVEA-DT-210-Primary Antenna - Sweep Test
Amount:
$2,033.53
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
ANTENNA
Amount:
$18,389.68

Component Description:
Antenna ATW27TH4-ESC 170-20H; Elbow Complex & Custom Mounts, System Sweep, Transmission Line System
Amount:
$44,226.27

Component Description:
ANTENNA ATW27H4-ESC170-20H
Amount:
$44,226.27

Component Description:
Trasar / Antenna Installation
Amount:
$44,509.26
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.

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 $747,840.00 $194,359.61 N/A $194,359.61 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Primary Transmission Line $747,840.00 $194,359.61 $194,359.61
Rigid Transmission Line - copper, 7 3/16" $440,800.00 $189,206.62 Budget increase supporting docs:WVEA-TV-310-Primary Transmission Line - 7-3-16 Rigid Copper Verified Budget Increase Justification v1; Increase request to be included on Inv #37100 Rev 4.2.20 Please see WVEA-TV Rohde and Schwarz quote 302588.0 $189,206.62 N/A
Rigid Transmission Line - copper, 6 1/8" $307,040.00 $5,152.99 ***System Notice: Estimate adjusted and locked because line has been superseded.*** $5,152.99 N/A

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 7 3/16"

Component Description:
WVEA-DT-310-Primary Transmission Line - 7 3/16"" Rigid Copper
Amount:
$54,288.03

Component Description:
WVEA-DT-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$56,854.15

Component Description:
5. WVEA-DT-310-Primary Transmission Line - 7 3/16" Rigid Copper
Amount:
$23,776.41

Component Description:
WVEA-DT-310-Primary Transmission Line - 7 3/16"" Rigid Copper
Amount:
$54,288.03
Rigid Transmission Line - copper, 6 1/8"

Component Description:
Dehydrator System
Amount:
$2,777.11

Component Description:
P1500wlp, 120vac, Dehydrator System
Amount:
$2,375.88

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 $381,100.00 $353,362.17 N/A $353,362.12 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Primary Tower TOWER $381,100.00 $353,362.17 $353,362.12
Minor tower reinforcement/modifications $158,000.00 $0.00 N/A N/A N/A
Structural engineering tower load study for well documented tower $12,600.00 $1,750.00 N/A $1,750.00 N/A
Tall Tower (greater than 500') $210,500.00 $351,612.17 see Estimated Estimated Cost Justification WVEA-TV-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment V1 $351,612.12 N/A

Components

Actual Information Description File Name
Minor tower reinforcement/modifications Information not provided.
Structural engineering tower load study for well documented tower

Component Description:
Tower Analysis to determine capacity of the existing tower and foundations per ANSI/TIA-222-GQuote
Amount:
$1,750.00
Tall Tower (greater than 500')

Component Description:
WVEA-DT-410-Existing Primary Tower - Tall Tower-Tower Rigging and Equip
Amount:
$63,303.64

Component Description:
WVEA-DT-410-Existing Primary Tower - Tall Tower - Tower Rigging and Equipment
Amount:
$62,255.92

Component Description:
6. WVEA-DT-410-Existing Primary Tower - Tall Tower-Tower Rigging and Equip
Amount:
$22,148.94

Component Description:
WVEA-DT-410-Existing Primary Tower - Tall Tower-Tower Rigging and Equip
Amount:
$63,303.64

Component Description:
WVEA-DT Antenna and Line Balance due upon completion
Amount:
$46,866.66

Component Description:
1/3 due with signed SOW & PO
Amount:
$46,866.66

Component Description:
1/3/ due with arrival onsite
Amount:
$46,866.66

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 $108,720.00 $212,573.64 N/A $212,573.64 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Outside Professional Services $108,720.00 $212,573.64 $212,573.64
Perform engineering study for new channel assignment and antenna development $7,360.00 $1,425.00 see Estimated Cost Justification WVEA-TV-590-RF Eng - Engineering Study for New Channel Assignment v2 $1,425.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $177.75 ` $177.75 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $0.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $0.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $0.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $625.00 N/A $625.00 N/A
Project management of the transition $82,160.00 $210,345.89 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $210,345.89 N/A
Prepare and or review reimbursement form $2,630.00 $0.00 N/A N/A N/A

Components

Actual Information Description File Name
Perform engineering study for new channel assignment and antenna development

Component Description:
K. Lahm - Antenna substitution study - 8/20,22/2018
Amount:
$437.50

Component Description:
Transmission facility analysis & design- antenna substitution study
Amount:
$350.00

Component Description:
WVEA-TV-590-RF Eng - Engineering Study for New Channel Assignment
Amount:
$375.00

Component Description:
Engineering Study
Amount:
$262.50
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Legal Services
Amount:
$177.75
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 engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prep form 2100
Amount:
$625.00
Project management of the transition

Component Description:
Project Management
Amount:
$650.18

Component Description:
Project Management Services
Amount:
$317.50

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$150.00

Component Description:
Project Management Services
Amount:
$399.75

Component Description:
Project management Services
Amount:
$230.75

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project status conf call
Amount:
$225.00

Component Description:
Project Management
Amount:
$895.62

Component Description:
K. Lahm - Antenna planning discussion - 12/20/2018
Amount:
$37.50

Component Description:
Project Management Services
Amount:
$584.10

Component Description:
Project Management Services
Amount:
$853.14

Component Description:
Project Management Services
Amount:
$212.50

Component Description:
Project Management Services
Amount:
$784.70

Component Description:
Project conf call
Amount:
$37.50

Component Description:
Project Management Services
Amount:
$331.25

Component Description:
Project Management Services
Amount:
$66.00

Component Description:
Project Management Services
Amount:
$3,073.50

Component Description:
Project management
Amount:
$4,296.80

Component Description:
Project management Services
Amount:
$721.25

Component Description:
Project Management Services
Amount:
$669.06

Component Description:
Project Management
Amount:
$6,324.25

Component Description:
Project Management Services
Amount:
$476.45

Component Description:
Project Management Services
Amount:
$207.50

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$37.50

Component Description:
Project Management
Amount:
$4,388.65

Component Description:
Project Management Services
Amount:
$551.06

Component Description:
Project Management Services
Amount:
$892.50

Component Description:
Project Management Services
Amount:
$373.10

Component Description:
Project Management Services
Amount:
$1,963.30

Component Description:
Project Management Services
Amount:
$213.85

Component Description:
Project Management Services
Amount:
$309.40

Component Description:
Project Management
Amount:
$91.50

Component Description:
Project Management Services
Amount:
$480.26

Component Description:
Repack invoice review
Amount:
$150.00

Component Description:
Project Management Services
Amount:
$76.50

Component Description:
Project Management Services
Amount:
$136.50

Component Description:
Project Management Services
Amount:
$187.50

Component Description:
Project management
Amount:
$461.25

Component Description:
Project Management
Amount:
$6,772.15

Component Description:
Project Management Services
Amount:
$412.50

Component Description:
Project Management Services
Amount:
$1,325.45

Component Description:
Project Management Services
Amount:
$267.80

Component Description:
Project Management
Amount:
$9,471.20

Component Description:
Project Management Services
Amount:
$209.30

Component Description:
Project Management Services
Amount:
$394.12

Component Description:
Project Management
Amount:
$252.00

Component Description:
Project Management Services
Amount:
$866.12

Component Description:
Project Management Services
Amount:
$310.00

Component Description:
Project Management
Amount:
$249.00

Component Description:
Project Management Services
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$406.25

Component Description:
Project Management Services
Amount:
$416.25

Component Description:
Project Management Services
Amount:
$179.40

Component Description:
Project management
Amount:
$450.00

Component Description:
Project Management Services
Amount:
$516.84

Component Description:
Project Management
Amount:
$183.00

Component Description:
Project management
Amount:
$414.05

Component Description:
Project Management Services
Amount:
$52.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$94.50

Component Description:
Proj status conf call
Amount:
$2,208.21

Component Description:
Project management Services
Amount:
$448.75

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$150.00

Component Description:
Project Management
Amount:
$8,196.25

Component Description:
Project Management Services
Amount:
$217.50

Component Description:
Project management Services
Amount:
$310.00

Component Description:
Project Management Services
Amount:
$117.00

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$166.50

Component Description:
Project management Services
Amount:
$269.75

Component Description:
Project management Services
Amount:
$551.25

Component Description:
Proj conf call
Amount:
$525.00

Component Description:
Project management Services
Amount:
$431.25

Component Description:
Project Management Services
Amount:
$575.84

Component Description:
Project management Services
Amount:
$612.30

Component Description:
Project management Services
Amount:
$189.80

Component Description:
Project management Services
Amount:
$247.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$1,114.50

Component Description:
Project Management Services
Amount:
$97.50

Component Description:
Project management Services
Amount:
$326.25

Component Description:
Project management Services
Amount:
$447.20

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$538.50

Component Description:
Project Management Services
Amount:
$236.25

Component Description:
Project Management
Amount:
$2,734.15

Component Description:
Project management Services
Amount:
$372.50

Component Description:
Project management Services
Amount:
$468.75

Component Description:
Project management Services
Amount:
$275.00

Component Description:
Invoice revisions to meet FCC submittal requirements
Amount:
$30.00

Component Description:
Project Management
Amount:
$5,341.55

Component Description:
Project Management
Amount:
$99.00

Component Description:
Project management Services
Amount:
$178.75

Component Description:
Project Management
Amount:
$34.50

Component Description:
Project Management
Amount:
$112.50

Component Description:
K. Lahm - Project management consultations - 10/11&15/2018, 11/14/2018
Amount:
$112.50

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project Management Services
Amount:
$58.50

Component Description:
Project management Services
Amount:
$663.75

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$750.00

Component Description:
Project Management
Amount:
$3,042.80

Component Description:
Project Management Services, including: supervision
Amount:
$716.26

Component Description:
Project Management Services
Amount:
$291.25

Component Description:
Project management Services
Amount:
$478.75

Component Description:
Transmission line size check
Amount:
$37.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$21.00

Component Description:
Project Management
Amount:
$112.50

Component Description:
Project Management Services
Amount:
$200.20

Component Description:
Project Management
Amount:
$2,517.15

Component Description:
Project Management Services
Amount:
$428.34

Component Description:
Repack proj conf call
Amount:
$1,162.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$153.00

Component Description:
Project Management
Amount:
$4,820.80

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$394.50

Component Description:
Project management services
Amount:
$234.65

Component Description:
Project Management Services
Amount:
$521.25

Component Description:
Project management Services
Amount:
$116.35

Component Description:
Project management Services
Amount:
$365.95

Component Description:
Project Management
Amount:
$4,195.15

Component Description:
Project management Services, including: invoice processing
Amount:
$347.75

Component Description:
Project management Services, including: invoice
Amount:
$384.15

Component Description:
Project Management Services
Amount:
$46.50

Component Description:
Project Management Services
Amount:
$706.82

Component Description:
Project Management Services
Amount:
$699.74

Component Description:
Project Management Services
Amount:
$821.28

Component Description:
Structural study / update ant specs
Amount:
$1,350.00

Component Description:
Proj conf call
Amount:
$75.00

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Project Management
Amount:
$97.50

Component Description:
Project Management
Amount:
$46.50

Component Description:
Project Management
Amount:
$3,006.25

Component Description:
Project Management
Amount:
$2,630.60

Component Description:
Project Management
Amount:
$736.32

Component Description:
Project Management
Amount:
$2,491.95

Component Description:
Project Management
Amount:
$3,070.85

Component Description:
Project Management
Amount:
$5,163.40

Component Description:
Project management Services
Amount:
$365.95

Component Description:
Project management Services
Amount:
$323.75

Component Description:
Project Management
Amount:
$3,344.50

Component Description:
Project Management
Amount:
$3,792.95

Component Description:
Project management
Amount:
$438.75

Component Description:
Project Management Services
Amount:
$156.00

Component Description:
Project Management Services
Amount:
$1,064.36

Component Description:
Project Management Services
Amount:
$713.90

Component Description:
Project Management Services
Amount:
$466.10

Component Description:
Project Management
Amount:
$5,080.55

Component Description:
Project Management
Amount:
$7,644.95

Component Description:
Project management Services, including: invoice
Amount:
$323.05

Component Description:
Project Management Services
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$814.20

Component Description:
Project Management Services
Amount:
$85.50

Component Description:
Project Management Services
Amount:
$234.00

Component Description:
Project Management Services
Amount:
$111.00

Component Description:
Project Management
Amount:
$4,286.85

Component Description:
Project management Services
Amount:
$116.35

Component Description:
Project management services
Amount:
$335.00

Component Description:
Project management Services
Amount:
$563.75

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$450.00

Component Description:
Project management
Amount:
$357.50

Component Description:
Project management Services
Amount:
$269.75

Component Description:
Project Management Services
Amount:
$328.75

Component Description:
Project management
Amount:
$312.00

Component Description:
Transmission line installation issues - holes
Amount:
$412.50

Component Description:
Project Management Services
Amount:
$5,443.50

Component Description:
Project Management Services
Amount:
$243.10

Component Description:
Project Management Services
Amount:
$625.00

Component Description:
Project management Services
Amount:
$234.65

Component Description:
Project Management
Amount:
$2,842.55

Component Description:
Project management
Amount:
$333.75

Component Description:
Project Management Services
Amount:
$311.25

Component Description:
Project Management Services
Amount:
$34.50

Component Description:
Project Management Services
Amount:
$1,400.66

Component Description:
Project Management Services
Amount:
$1,594.18

Component Description:
Project management Services
Amount:
$143.00

Component Description:
Project Management
Amount:
$52.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$139.50

Component Description:
Project Management Services
Amount:
$57.00

Component Description:
Project Management Services
Amount:
$112.50

Component Description:
Project Management
Amount:
$373.75

Component Description:
Project management Services
Amount:
$737.50

Component Description:
Project Management and repack Implementation Engineering Services
Amount:
$1,076.75

Component Description:
Project Management
Amount:
$58.50

Component Description:
Project Management Services including: coordinate tower rigging projects with local engineers
Amount:
$160.50

Component Description:
Project Management Services
Amount:
$406.25

Component Description:
Project management
Amount:
$285.00

Component Description:
Project Management
Amount:
$487.50

Component Description:
Project Management
Amount:
$1,995.45

Component Description:
Project Management and Repack Implementation Engineering Services
Amount:
$2,821.82

Component Description:
Project management
Amount:
$416.65

Component Description:
Project management Services
Amount:
$745.00

Component Description:
Project management Services
Amount:
$337.35

Component Description:
Project Management
Amount:
$412.50

Component Description:
Project Management Services
Amount:
$641.92

Component Description:
Project management Services
Amount:
$1,181.25

Component Description:
Project Management
Amount:
$864.94

Component Description:
Project Management
Amount:
$5,374.35

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
TX line design
Amount:
$225.00

Component Description:
Project Management
Amount:
$1,483.60

Component Description:
Project Management
Amount:
$611.25

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project Management
Amount:
$7,040.95

Component Description:
Project Management
Amount:
$4,740.20

Component Description:
Project Management Services
Amount:
$287.95

Component Description:
Project Management Services including: coordinate tower rigging projects
Amount:
$142.50

Component Description:
Project Management
Amount:
$5,366.60

Component Description:
Project management Services
Amount:
$405.00

Component Description:
Project Management Services
Amount:
$529.50
Prepare and or review reimbursement form Information not provided.

Cost Information

Back to Top

Other Expenses

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $107,746.94 $98,836.94 N/A $98,836.94 N/A
Total for all systems $3,212,839.63 $1,494,961.60 N/A $1,494,961.47 N/A
Other Expenses $107,746.94 $98,836.94 $98,836.94
Internal Labor $18,896.40 $18,896.40 N/A $18,896.40 N/A
Equipment Rental $4,227.16 $4,227.16 Please see Rohde & Schwarz Quote 182752.2 plus actual expenses on Invoice 9500125536 $4,227.16 N/A
Equipment Storage $15,782.41 $15,782.41 Please see Rohde & Schwarz Quote 182752.2 plus actual expenses on Invoice 9500125536 $15,782.41 N/A
Equipment Delivery and Handling Charges $13,777.71 $13,777.71 Please see Rohde & Schwarz Quote 182752.2 plus actual expenses on Invoice 9500125536 $13,777.71 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $42,068.26 $42,068.26 Please see Estimated Cost Justification WVEA-TV-610-Disposal Costs v1 $42,068.26 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $335.00 please see Estimated Cost Justification WVEA-TV-610-FCC Filing Fee - License to Cover Application V0 $335.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $0.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $3,750.00 N/A $3,750.00 N/A

Components

Actual Information Description File Name
Internal Labor

Component Description:
Internal Labor 2016
Amount:
$43.58

Component Description:
Internal Labor 2018
Amount:
$951.32

Component Description:
Internal Labor 2017
Amount:
$625.39

Component Description:
Internal Labor 2021
Amount:
$4,973.89

Component Description:
Internal Labor 2019
Amount:
$5,555.83

Component Description:
Internal Labor 2020
Amount:
$6,746.39
Equipment Rental

Component Description:
WVEA-TV-610-Equipment Rental
Amount:
$4,227.16
Equipment Storage

Component Description:
WVEA-TV-610-Equipment Storage
Amount:
$15,782.41
Equipment Delivery and Handling Charges

Component Description:
PO# LI#8 WVEA-DT ConsolidationQ#182752.2
Amount:
$13,777.71
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
20 Yd container svc chg
Amount:
$750.00

Component Description:
WVEA-TV-610-Disposal Costs
Amount:
$16,924.65

Component Description:
"WVEA-DT 14607 Boyette Rd Riverview (Tampa), FL 33569 Demo"
Amount:
$16,924.65

Component Description:
20Yd container svd chg
Amount:
$750.00

Component Description:
20Yd container svc chg
Amount:
$750.00

Component Description:
20Yd container svc chg
Amount:
$750.00

Component Description:
20Yd container scv chg
Amount:
$600.00

Component Description:
Delivery 20 yd open top
Amount:
$1,350.96

Component Description:
20 Yd flat rolloff
Amount:
$984.00

Component Description:
20Yd container svc chg
Amount:
$750.00

Component Description:
20 Yd flat rolloff
Amount:
$784.00

Component Description:
20Yd container svc chg
Amount:
$750.00
FCC Filing Fees - Form 2100 license to cover application

Component Description:
License to Cover
Amount:
$335.00
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
Medical Notification
Amount:
$3,750.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,212,839.63 $1,494,961.60 $1,494,961.47

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. No
Construction of final facilities or all necessary modifications are complete. No
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. No

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.

Jose Franchi , Franchi .

VP Finance


11/19/2021

Certification

Back to Top
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).

  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.

  2. The above-named entity certifies that the statements in this form and attached documentation are true, complete, and correct.

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

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

  5. 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 (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. 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.

  7. The above-named entity certifies that the cost information/documents submitted reflect costs actually incurred.

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

  9. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a prerequisite 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.

Jose Franchi , Franchi .

VP Finance


11/19/2021

Attachments

Back to Top