Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
ION TELEVISION LICENSE, LLC Doing Business As: ION TELEVISION LICENSE, LLC |
601 Clearwater Park Road
West Palm Beach, FL 33401 United States |
+1 (561) 682-4110 | biancafry@ionmedia.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
The Preparer is same as the reimbursement contact. |
|
|
|
Question | Response |
---|---|
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. | Yes |
Briefly describe transition plan | Relocate operations from ASR# 1231524 to ASR# 1023152. Install and operate from shared-interim antenna utilizing new transmitter. Build Post-Repack facilities utilizing new side-mount antenna, transmission line, and transmitter. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | Ultimate | |
Year | 2003 | |
Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power Capacity | 10 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | THU9-10 EVO | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 15.5 kW | |
Justification for New Transmitter | See attached Ultimate and Optimum Transmitter Exhibit. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Electrical Installation for replacement transmitter | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Cooling Only | |
Size | 5 tons | |
Other Size | N/A | |
Transmitter Building Addition/Modification or Leasehold Improvement | Does the Transmitter Building require an addition, modification, other leashold improvement? | Yes |
Size | 144.0 square feet | |
Channel 14 Costs | Is an RF Consulting Engineer needed? | N/A |
Is a channel 14 Mask Filer needed? | N/A | |
Is additional field engineering time needed? | N/A | |
Number of Days | N/A |
Name | Description |
---|---|
Mask Filter Install and Proof |
Cost to install ERI main mask filter and complete proof of performance |
Site Preperation |
Cost to prepare site for secure offloading of equipment and vehicle access |
RF Interconnect |
Interconnect between RF System and transmission line |
Mask Filter |
New mask filter |
Main Transmitter - Retune |
Rechannel transmitter and installation of mask filter on post transition channel |
Removal of Existing Equipment |
Removal of existing transmitters and equipment / Site Prep |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Antenna Description | Type of change | Purchase New |
Antenna Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing antenna shared with another station or stations? | No | |
Is the existing antenna directional? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Bottom | |
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: | 200.0 kW | |
Manufacturer | ||
Model | TFU-20DSC-R P230 | |
Year | 2004 |
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? | 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: | 213.0 kW | |
Manufacturer | ||
Model | TFU-20DSC/VP-R P230 | |
Year | 2018 | |
Justification for New Antenna | Current slot antenna cannot be re-channeled |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | No |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 6 1/8 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | Yes | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | Yes | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Broadband Slot | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 24 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 698.00 MHz | |
Design power capacity in use | 95.0 % | |
Other Antenna Type | N/A | |
ERP: | 210.0 kW | |
Manufacturer | ||
Model | TFU-WB-24 | |
Year | 2018 | |
Justification for New Antenna | Shared-interim antenna needed to complete move to new channel. |
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 | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | No |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | No |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
RF Channel Number |
---|
32 |
33 |
34 |
31 |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmission Line Description | Type of change | Purchase New |
Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is the existing transmission line shared with another station or stations? | No | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 1261 feet per run |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Type | Rigid | |
Diameter | 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 | |
Justification for New Transmission Line | See attached Transmission Line Exhibit. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | Broadband | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1225 feet per run | |
Justification for New Transmission Line | Broadband Interim Transmission Line needed to combine channels into Shared-Interim Broadband Antenna. |
Name | Description |
---|---|
Troubleshoot and Document Existing Line |
Troubleshoot and document existing transmission line between tower and transmitter room |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Modify Existing |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | No | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1023152 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 39.0" N- |
Longitude (NAD83) | 075° 14' 25.0" W- | |
Overall Structure Height | 1116.13 feet | |
Support Structure Height | 1112.85 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 252.29 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | ABC INC DBA = WPVI-TV | |
Date Constructed | 01/01/1957 |
Facility ID | Call Sign | Service |
---|---|---|
12499 | WPSG | DTV |
25453 | KYW-TV | DTV |
8616 | WPVI-TV | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Existing Tower Description | Type of change | Move Equipment |
Tower Use | Primary (Main) | |
Description of Use | N/A | |
Ownership | Leased | |
Is this tower consider Complex? | Candelabra | |
Is this tower currently shared with any other stations? | Yes | |
One or more FM, AM or TV radio broadcaster(s) | Yes | |
Others Types of Users | No | |
Is tower documented for structural analysis? | Unknown | |
Is tower compliant with Rev G? | No | |
Existing Tower Structure Registration | Do you have a tower registration number? | Yes |
ASR Number | 1231524 | |
Coordinates (NAD83) | Latitude (NAD83) | 40° 02' 30.1" N- |
Longitude (NAD83) | 075° 14' 10.1" W- | |
Overall Structure Height | 1254.91 feet | |
Support Structure Height | 1124.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 292.98 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | Global Tower, LLC. through American Towers, LLC | |
Date Constructed | 11/02/2011 |
Facility ID | Call Sign | Service |
---|---|---|
12499 | WPSG | DTV |
28628 | WIP-FM | FM |
1283 | WDPN-TV | DTV |
72278 | WPHA-CD | DTV |
63153 | WCAU | DTV |
7623 | WGTW-TV | DTV |
30572 | WPHI-FM | FM |
55305 | WTVE | DTV |
74216 | WFPA-CD | DTV |
12211 | WPPZ-FM | FM |
9622 | WOGL | FM |
60560 | WUVP-DT | DTV |
65190 | WRTI | FM |
74213 | WXTU | FM |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Candelabra |
Helicopter Services Required | Are helicopter services required? | No |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 80 | |
Explanation | Required by tower landlord | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | 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 | Yes | |
Prepare or Review FCC Form 399 for Reimbursement | Yes | |
Address transition timing and coordination issues w/ other stations and wireless providers | Yes | |
RF Field Engineering Services | Comprehensive coverage verification via field study | Yes |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | Yes |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Obtain building permits from local zoning authorities |
The cost of preparation and submission of the needed forms for permits, on behalf of the three broadcasters for jurisdictional permits, required for electrical, building and required tasks assoc with the install of the the equip in the transmitter spaces |
Filing Fee |
Cost of filing fee for CP Minor Modification |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $868,668.28 | $569,902.82 | N/A | $523,794.22 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Primary Transmitter THU9-10 EVO | $868,668.28 | $569,902.82 | $523,794.22 | ||
Removal of Existing Equipment | $25,000.00 | $25,000.00 | N/A | $0.00 | N/A |
Main Transmitter - Retune | $18,800.00 | $18,800.00 | Please see attached SJ Ramer Associates Quote #1816R and SJ Ramer Filter and TX Retune Quote #19022R.1. | $18,800.00 | N/A |
Mask Filter | $37,900.00 | $37,900.00 | Please see attached ERI Quote #20190410-185 Rev A Filter WPPX. | $37,900.00 | N/A |
RF Interconnect | $25,000.00 | $25,000.00 | N/A | $15,487.40 | N/A |
Site Preperation | $3,500.00 | $3,500.00 | Cost to prepare site for secure offloading of equipment and vehicle access. Please see Krystopa estimate #6232 | $3,500.00 | N/A |
Other -- Building Addition Size: 144.0 | $13,830.00 | $13,830.00 | See attached APCON Quote #01 for 12' x 12' (144 sq ft) building addition. And Albarell Electric quotes dated 6/6/19 and 11/8/19 | $13,830.00 | N/A |
5 Ton system | $20,250.00 | $19,250.00 | N/A | $7,654.00 | N/A |
Other Electrical Service: Electrical Installation for replacement transmitter | $31,153.28 | $31,153.28 | Costs for electrical installation for new transmitter in Philadelphia. Please see invoice package Shoreline Electric #2018-T9-1 (Revised) for details. | $31,153.28 | Estimated cost was based on pre-determined cost estimate. Actual cost for transmitter electrical installation greater than estimated cost. In addition, ION is only requesting reimbursement for Shoreline Electric #2018-T9-1 (Revised). |
Mask Filter Install and Proof | $9,235.00 | $9,235.00 | Please see SJ Ramer quote #2021007.1 | $9,235.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW | $684,000.00 | $386,234.54 | See attached Rohde & Schwarz Transmitter Quotes & Breakdown #01 | $386,234.54 | Cost of additional components needed for transmitter operation greater than estimated costs. |
Actual Information Description | File Name |
---|---|
Removal of Existing Equipment | |
Main Transmitter - Retune | |
Mask Filter | |
RF Interconnect | |
Site Preperation | |
Other -- Building Addition Size: 144.0 | |
5 Ton system | |
Other Electrical Service: Electrical Installation for replacement transmitter | |
Mask Filter Install and Proof | |
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $552,088.00 | $453,972.25 | N/A | $367,207.50 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Interim Antenna TFU-WB-24 | $277,648.00 | $260,258.00 | $184,882.00 | ||
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | $13,700.00 | $10,780.00 | See attached Dielectric Quote #700481CMZ. | $10,374.00 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $63,660.00 | See attached Dielectric Quote #800055CMZ. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $12,800.00 | See attached Dielectric Quote #700481CMZ. | $3,520.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 210 kW input, directional,, elliptically or circularly polarized | $173,018.00 | $173,018.00 | See attached Dielectric Quote #700481CMZ. | $170,988.00 | N/A |
Primary Antenna TFU-20DSC/VP-R P230 | $274,440.00 | $193,714.25 | $182,325.50 | ||
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $16,425.00 | See attached Dielectric Quote #45098. | $10,676.25 | N/A |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $10,298.00 | See attached Dielectric Quote #45098. | $10,298.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | See attached Dielectric Quote #45098. | $5,760.00 | N/A |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized | $227,000.00 | $155,591.25 | The estimated cost has been re-entered due to a technical error with the LMS form. Per FCC procedure, we have re-entered the original cost estimate that ties to our original submission while the technical issue is resolved. | $155,591.25 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, broadband, at antenna input, per 6 1/8. feedline (if needed) | |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power, Side Mount, basic slot antenna, 24 bay,, 210 kW input, directional,, elliptically or circularly polarized | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Sweep test of existing antenna | |
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $539,682.00 | $375,986.60 | N/A | $338,663.24 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Interim Transmission Line | $287,182.00 | $198,410.80 | $196,621.89 | ||
Troubleshoot and Document Existing Line | $2,982.00 | $2,982.00 | Cost to document existing line between tower and transmitter to potentially save money purchasing new line | $2,982.00 | N/A |
Rigid Transmission Line - copper, 6 1/8" broadband | $284,200.00 | $195,428.80 | See attached Dielectric Quote #700467CMZ. | $193,639.89 | N/A |
Primary Transmission Line | $252,500.00 | $177,575.80 | $142,041.35 | ||
Rigid Transmission Line - copper, 6 1/8" | $252,500.00 | $177,575.80 | See attached Dielectric Quote #45098 (Line Items 4 and 5). | $142,041.35 | N/A |
Actual Information Description | File Name |
---|---|
Troubleshoot and Document Existing Line | |
Rigid Transmission Line - copper, 6 1/8" broadband | |
Rigid Transmission Line - copper, 6 1/8" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,078,800.00 | $949,750.00 | N/A | $376,050.00 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Primary Tower GTOWER | $421,000.00 | $92,400.00 | $82,400.00 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $92,400.00 | See attached Vertical Technology Services Quote #17455-PA-REV-1 (Line Item C) | $82,400.00 | N/A |
Primary Tower TOWER | $657,800.00 | $857,350.00 | $293,650.00 | ||
Tall Tower (greater than 500') | $210,500.00 | $293,650.00 | See attached Vertical Technology Services Quote #17455-PA-REV-1 (Line Item B) and ESC quote for engineering review. And VTS quote #21097-PA-090121-REV1 for main antenna installation | $293,650.00 | 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 | N/A | N/A |
Major tower reinforcement/modifications | $421,000.00 | $538,700.00 | Please see WPVI-KYW Joint Venture Budgetary Estimate_Scripps_RevA | N/A | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Major tower reinforcement/modifications | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $157,020.00 | $161,750.00 | N/A | $11,070.59 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Outside Professional Services | $157,020.00 | $161,750.00 | $11,070.59 | ||
RF Exposure Measurements | $21,050.00 | $20,000.00 | N/A | N/A | N/A |
Comprehensive coverage verification via field study, if needed | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | $1,632.60 | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $4,000.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $4,742.99 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $750.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,000.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,945.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | See AT exhibit for more information. | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Project management of the transition | $12,640.00 | $25,000.00 | Please see WPVI-KYW Joint Venture Budgetary Estimate_Scripps_RevA | N/A | N/A |
Actual Information Description | File Name |
---|---|
RF Exposure Measurements | Information not provided. |
Comprehensive coverage verification via field study, if needed | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | Information not provided. |
ASR modification (prepare FCC Form 854) | Information not provided. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | |
Attorney Fees - Negotiation of lease and other matters for shared locations | Information not provided. |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
Prepare request for Special Temporary Authorization | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | Information not provided. |
Project management of the transition | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $149,311.20 | $148,738.60 | N/A | $87,594.71 | N/A |
Total for all systems | $3,345,569.48 | $2,660,100.27 | N/A | $1,704,380.26 | N/A |
Other Expenses | $149,311.20 | $148,738.60 | $87,594.71 | ||
Obtain building permits from local zoning authorities | $750.00 | $750.00 | See AT exhibit for more information. | N/A | N/A |
MVPD Notification of Channel Change | $4,000.00 | $4,000.00 | N/A | $4,000.00 | N/A |
Develop and air announcement of upcoming channel change | $0.00 | $0.00 | The amount is yet to be determined (TBD) and ION will submit on-air announcement costs when finalized. | N/A | N/A |
Equipment Storage | $52,237.77 | $52,237.77 | This is the cost WPPX has incurred to store repack equipment before installation | $52,237.77 | Sub-total and estimated cost are equal |
Equipment Delivery and Handling Charges | $15,638.43 | $15,638.43 | This is what WPPX has been charged by vendors to deliver repack equipment | $15,559.54 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
Non-zoning permits | $15,000.00 | $15,000.00 | N/A | N/A | N/A |
Local Zoning | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
AM Pattern Disturbance -- Impact study | $7,890.00 | $7,500.00 | As required per the Construction Permit Authorization's Waivers/Special Conditions, a proof of performance study shall be conducted to establish that the AM array (WNWR) has not been adversely affected. | $2,700.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,382.40 | N/A | $11,382.40 | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Filing Fee | $1,715.00 | $1,715.00 | Cost of filing fee for Minor CP Modification and filing fee for license to cover | $1,715.00 | N/A |
Actual Information Description | File Name |
---|---|
Obtain building permits from local zoning authorities | Information not provided. |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Non-zoning permits | Information not provided. |
Local Zoning | Information not provided. |
AM Pattern Disturbance -- Impact study | |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Filing Fee |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $3,345,569.48 | $2,660,100.27 | $1,704,380.26 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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 |
Section | Question | Response |
---|---|---|
Submission of Estimated Expenses Statements | WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Mario Vasquez Vice President - Finance, Operations 01/28/2022 |
Section | Question | Response |
---|---|---|
Submission of Actual Cost Documentation Statements | WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Mario Vasquez Vice President - Finance, Operations 01/28/2022 |