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:
30601
Service:
DTV
Call Sign:
KHRR
Channel:
16 (UHF)
File Number:
0000028472
FRN:
0019509470
Date Submitted:
11/29/2018

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

NBC TELEMUNDO LICENSE LLC

300 NEW JERSEY AVE, N.W.

SUITE 700

WASHINGTON, DC 20001

United States

+1 (202) 524-6401 MARGARET.TOBEY@NBCUNI.COM 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

Margaret L Tobey

NBCUniversal, LLC

300 New Jersey Ave. NW

Suite 700

Washington, DC 20001

United States

+1 (202) 524-6401 Margaret.Tobey@nbcuni.com

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 A broadband interim panel antenna will be installed to allow the current DTV antenna to be removed and replaced with one for the new channel. A new interim facility will maintain coverage while the main antenna is replaced and transmitter retuned.

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 Retune Existing
Use Primary (Main)
Ownership Owned
Owner 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 Rohde & Schwarz
Model NV-8610V
Year 2011
Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 7.55 kW

Primary Transmitter

Back to Top

Retuning Transmitter Costs

Section Question Response
New IOT Tubes Number of Tubes (including accessories) needed N/A
New Mask Filter
Power 10 kW
Other Power N/A
New Exciter Is a new exciter needed? No

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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service Yes
Description Transformer - 75 KVA K13 480/400Y-230
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

Information not provided.

Interim Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Interim
Description of Use N/A
Change Type Purchase
Manufacturer
Model THU9-8
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 11.9 kW
Justification for New Transmitter New Transmitter required to maintain coverage while work is done on main antenna and transmitter

Interim 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) No
Power N/A
Rigid Conduit and Wiring No
Size N/A
Length N/A
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A
Inside RF System Is an additional interior RF system required to support this interim transmitter? Yes

Interim Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

System Installation

Interim Transmitter Installation including cooling & electrical work

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? Yes
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top 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: 366.0 kW
Manufacturer
Model ATW25H5-HTCX-40S
Year 1985

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? Yes
New Antenna Manufacturer and Types Class Full Power
Mounting Top 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: 235.0 kW
Manufacturer
Model TFU-14ETT/VP-R 4C230
Year 2018
Justification for New Antenna New antenna is required because the current antenna is designed for our current channel (40)

Primary Antenna

Back to Top

Other Antenna Costs

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? 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

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Paint Blue

Due to local restrictions, all equipment must be painted a specific blue color.

Antenna Input Adapter

Input Adapter

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? No
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 Horizontal
Type Broadband Panel
Number of Stations Supported 2
Number of Panels/Bays 5
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 50.0 %
Other Antenna Type N/A
ERP: 300.0 kW
Manufacturer
Model TUA-C2-5/10H-1-S
Year 2018
Justification for New Antenna New interim antenna required to maintain coverage while main antenna is replaced

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? S
Feed Line Size 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 Utilize Existing
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 Andrew
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 260 feet per run

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 Flexible Air
Diameter 3 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 475 feet per run
Justification for New Transmission Line New line required to feed new interim antenna

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Paint Blue

Due to local restrictions, all equipment must be painted a specific blue color.

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

Auxiliary Tower

Back to Top

Add Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Auxiliary (Backup)
Description of Use Used during transition to maintain coverage
Ownership Leased
Is this tower consider Complex? Terrain Constrained
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? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1218276
Coordinates (NAD83) Latitude (NAD83) 32° 14' 57.0" N-
Longitude (NAD83) 111° 07' 00.9" W-
Overall Structure Height 210.96 feet
Support Structure Height 152.89 feet
Ground Elevation Above Mean Sea Level (AMSL) 4351.98 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Towers, LLC.
Date Constructed 01/26/1998

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
36022 KZLZ FM
56053 KHYT FM

Auxiliary 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: Minor Reinforcements needed

Auxiliary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? No

Auxiliary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Structural engineering tower load study for documented tower

Conduct structural analysis for tower reinforcements

Tower Permit Drawing Package

Ground & Building A&E Permit Drawing Package (Cost per customer)

Interim License Fee

Temporary Site License fee for use of tower for interim antenna during repack transition

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? Terrain Constrained
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? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? No
ASR Number
Coordinates (NAD83) Latitude (NAD83) 32° 14' 55.8" N-
Longitude (NAD83) 111° 06' 59.1" W-
Overall Structure Height 196.90 feet
Support Structure Height 159.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 4375.00 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner American Tower, LLC
Date Constructed 01/26/1998

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
36022 KZLZ FM

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: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

Section Question Response
Tower Rigging Costs Complex Tower Terrain constrained
Helicopter Services Required Are helicopter services required? Yes

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawling Package

Ground & Building A&E Permit Drawing Package (Cost per customer)

Structural engineering tower load study for documented tower

Conduct structural analysis for tower reinforcements

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 1040
Explanation Project oversight of transmitter install, electrical connectivity, tower work, and antenna installation. Additional time will be spent tracking financial and legal process and coordinating with other broadcasters.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development No
Prepare engineering section of Form FCC Construction Permit Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare engineering section of Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
For Main Facility Yes
Prepare request for Special Temporary Authority 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 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 Yes
RF exposure measurements Yes
Additional Field Engineering Service Yes
Number of Days 30
Justification Ground Level RF design for primary and interim systems

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 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

Other Expenses

Back to Top

Other Expenses Not Listed

Information not provided.

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 $883,256.71 $558,614.62 N/A $471,665.16 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Interim Transmitter THU9-8 $764,859.71 $501,317.73 $466,778.16
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW $494,500.00 $354,354.42 See item 1 of attached quote "KHRR Transmitter Quote Updated 9-11", plus 7.56% sales tax $354,354.42 N/A
UHF inside RF system including switching $147,500.00 $24,103.60 6,962.00 switching N/A N/A
System Installation $122,859.71 $122,859.71 See 2nd item of Marsand quote, plus added cost from invoice for interim filter install $112,423.74 N/A
Primary Transmitter NV-8610V $118,397.00 $57,296.89 $4,887.00
UHF and VHF - minor banding issues $105,200.00 $52,409.89 N/A N/A N/A
10 kW mask filter $8,310.00 $0.00 included in transmitter install N/A N/A
Other Electrical Service: Transformer - 75 KVA K13 480/400Y-230 $4,887.00 $4,887.00 See attached invoice. $4,887.00 N/A

Components

Actual Information Description File Name
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW

Component Description:
See first item of invoice plus a portion of the tax on line 3. See attached explanation of variance for line 2.
Amount:
$354,354.42
UHF inside RF system including switching Information not provided.
System Installation

Component Description:
See 2nd item of invoice.
Amount:
$10,435.97

Component Description:
See 2nd line of invoice.
Amount:
$41,743.88

Component Description:
Invoice sent as an addition to work outlined in existing PO
Amount:
$18,500.00

Component Description:
See 2nd item of invoice
Amount:
$52,179.86
UHF and VHF - minor banding issues Information not provided.
10 kW mask filter Information not provided.
Other Electrical Service: Transformer - 75 KVA K13 480/400Y-230

Component Description:
Transformer
Amount:
$4,887.00

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 $608,779.10 $473,039.10 N/A $195,832.14 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Interim Antenna TUA-C2-5/10H-1-S $273,907.85 $255,122.85 $18,832.50
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 300 horizontally polarized $229,197.85 $229,197.85 N/A N/A N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,000.00 N/A N/A N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $16,425.00 N/A $14,782.50 N/A
Sweep test of existing antenna $6,730.00 $4,500.00 See 3rd item of Marsand quote. $4,050.00 N/A
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) $9,570.00 $0.00 N/A $0.00 N/A
Primary Antenna TFU-14ETT/VP-R 4C230 $334,871.25 $217,916.25 $176,999.64
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $176,777.50 Cost above reflects Antenna cost and line sweep from attached antenna proposal $139,974.76 N/A
Sweep test of existing antenna $6,730.00 $4,500.00 N/A $4,050.00 N/A
Paint Blue $23,600.00 $23,600.00 See attachment "KHRR Primary Antenna Paint Blue Cost". See attachment "KHRR Paint Requirement Tucson Mountain" for justification. $21,240.00 N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $10,297.50 N/A $9,267.76 N/A
Antenna Input Adapter $2,741.25 $2,741.25 Estimate includes lines 4 and 5 of attached proposal. $2,467.12 N/A

Components

Actual Information Description File Name
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 300 horizontally polarized Information not provided.
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:
See line 2 of invoice.
Amount:
$7,391.25

Component Description:
See line 2 of invoice.
Amount:
$7,391.25
Sweep test of existing antenna

Component Description:
See 3rd item of invoice.
Amount:
$450.00

Component Description:
See 3rd item of invoice
Amount:
$1,800.00

Component Description:
See 3rd item of invoice
Amount:
$2,250.00
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) Information not provided.
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
See line 1 of invoice.
Amount:
$69,987.38

Component Description:
See line 1 of invoice.
Amount:
$69,987.38

Component Description:
10% remaining balance on line 1
Amount:
$15,552.74
Sweep test of existing antenna

Component Description:
See 4th item of invoice.
Amount:
$450.00

Component Description:
See 4th item of invoice
Amount:
$2,250.00

Component Description:
See 4th item of invoice.
Amount:
$1,800.00
Paint Blue

Component Description:
45% of order.
Amount:
$10,620.00

Component Description:
Second 45% of order.
Amount:
$10,620.00
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
See line 3 of invoice.
Amount:
$4,633.88

Component Description:
See line 3 of invoice.
Amount:
$4,633.88

Component Description:
10% remaining of line 3
Amount:
$1,029.74
Antenna Input Adapter

Component Description:
See lines 4 and 5 of invoice.
Amount:
$1,233.56

Component Description:
See lines 4 and 5 of invoice.
Amount:
$1,233.56

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 $29,225.00 $31,493.65 N/A $28,344.28 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Interim Transmission Line $29,225.00 $31,493.65 $28,344.28
Flexible Air Transmission Line - dielectric, 3" $28,025.00 $30,293.65 See attached quote named "KHRR Interim Antenna Additional Proposal". Includes all items except painting. $27,264.28 N/A
Paint Blue $1,200.00 $1,200.00 See lines 23 and 24 on attachment "KHRR Interim Antenna Additional Items". See attachment "KHRR Paint Requirement Tucson Mountain" for justification. $1,080.00 N/A
Primary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3"

Component Description:
All lines except 24 and 25.
Amount:
$13,632.14

Component Description:
All lines except 24 and 25.
Amount:
$13,632.14
Paint Blue

Component Description:
See lines 24 and 25 of invoice.
Amount:
$540.00

Component Description:
See lines 24 and 25 of invoice.
Amount:
$540.00

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 $1,249,772.00 $490,100.30 N/A $437,706.02 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Auxiliary Tower GTOWER $634,534.00 $208,036.05 $186,398.77
Interim License Fee $19,296.00 $19,296.00 See supporting documentation from American Tower attached to invoice. This fee is for temporary use of tower space during the repack transition. $19,296.00 N/A
Structural engineering tower load study for documented tower $5,238.00 $5,238.00 N/A $5,238.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $169,372.80 Interim Antenna Install, old line removal, new line install $152,435.52 N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 N/A N/A N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $8,173.00 See line 5 of attached quote. $8,173.00 N/A
Minor tower reinforcement/modifications $158,000.00 $1,256.25 Full amount in proposal not invoiced because structural study deemed tower not needing modification. $1,256.25 N/A
Primary Tower GTOWER $615,238.00 $282,064.25 $251,307.25
Minor tower reinforcement/modifications $158,000.00 $1,256.25 Full amount in proposal not invoiced because structural study deemed tower not needing modification. $1,256.25 N/A
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study $26,300.00 $10,300.00 N/A $10,300.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $260,570.00 New Main antenna install including helicopter $234,513.00 N/A
Structural engineering tower load study for documented tower $5,238.00 $5,238.00 N/A $5,238.00 N/A
Tower Permit Drawling Package $4,700.00 $4,700.00 N/A N/A N/A
Tower Helicopter Lift $0.00 $0.00 included in above install cost N/A N/A

Components

Actual Information Description File Name
Interim License Fee

Component Description:
License fee for temporary use of tower for interim antenna during transition
Amount:
$19,296.00
Structural engineering tower load study for documented tower

Component Description:
Broadcast Structural
Amount:
$5,238.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
See 5th item of invoice, plus the two lines "Tower crew to cut, remove, install, and route..."
Amount:
$16,937.28

Component Description:
See 5th item of invoice, plus 2 lines at bottom labeled "Tower crew to cut..."
Amount:
$84,686.40

Component Description:
See 5th item of invoice, plus the two lines "Tower crew to cut, remove, install, and route..."
Amount:
$67,749.12
Tower Permit Drawing Package Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Broadcast Tower Mapping
Amount:
$8,173.00
Minor tower reinforcement/modifications

Component Description:
Capital contribution to tower modifications
Amount:
$1,256.25
Minor tower reinforcement/modifications

Component Description:
Capital contribution RF assessment
Amount:
$1,256.25
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Broadcast Tower Mapping
Amount:
$10,300.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
See 6th item of invoice
Amount:
$26,057.00

Component Description:
See 6th item of invoice.
Amount:
$104,228.00

Component Description:
See 6th item of invoice
Amount:
$130,285.00
Structural engineering tower load study for documented tower

Component Description:
Broadcast Structural
Amount:
$5,238.00
Tower Permit Drawling Package Information not provided.
Tower Helicopter Lift Information not provided.

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 $351,124.89 $294,809.09 N/A $95,364.51 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Outside Professional Services $351,124.89 $294,809.09 $95,364.51
Additional Field Engineering Service, 30 Days $62,409.89 $62,409.89 See "post-repack" quote, plus invoice for site survey $10,000.00 N/A
Project management of the transition $164,320.00 $156,000.00 N/A $83,936.75 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 request for Special Temporary Authorization $2,050.00 $349.20 N/A $349.20 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $396.90 N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,050.00 N/A $0.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $40,000.00 N/A N/A N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $681.66 N/A

Components

Actual Information Description File Name
Additional Field Engineering Service, 30 Days

Component Description:
Engineering site visit, inspection, measurements, drawing and planning for repack transmitter and RF installation, budgeting and planning.
Amount:
$10,000.00
Project management of the transition

Component Description:
Project Management Services
Amount:
$10,050.00

Component Description:
Jan 2018 Project Management
Amount:
$13,875.00

Component Description:
Project Management Services
Amount:
$348.95

Component Description:
Project Management Services
Amount:
$2,145.00

Component Description:
Project Management Services
Amount:
$2,145.00

Component Description:
See breakdown of project management charges on invoice.
Amount:
$4,249.20

Component Description:
NTP Project Management
Amount:
$18,960.00

Component Description:
October 2018 Project Management
Amount:
$2,700.00

Component Description:
Project Management Services
Amount:
$6,630.00

Component Description:
Project Management Services
Amount:
$3,510.00

Component Description:
See "Project Management" on invoice, itemized with work that has been completed.
Amount:
$21,246.00

Component Description:
Project Management Services
Amount:
$4,290.00

Component Description:
See invoice for breakdown of project management costs incurred in July-December 2017.
Amount:
$16,996.80
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
Preparation of STA for interim facility
Amount:
$349.20
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
See line 2 and half of line 1, less 10% vendor discount.
Amount:
$170.10

Component Description:
See lines 1-2 of invoice, less 10% vendor discount.
Amount:
$226.80
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Comprehensive coverage verification via field study, if needed Information not provided.
RF Exposure Measurements Information not provided.
Prepare and or review reimbursement form

Component Description:
Lines 3-5 of invoice, less 10% discount.
Amount:
$499.86

Component Description:
See half of line 1, less 10% vendor discount.
Amount:
$94.50

Component Description:
Review of Form 399
Amount:
$87.30

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 $108,818.46 $101,003.46 N/A $40,284.61 N/A
Total for all systems $3,230,976.16 $1,949,060.22 N/A $1,269,196.72 N/A
Other Expenses $108,818.46 $101,003.46 $40,284.61
MVPD Notification of Channel Change $12,000.00 $12,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $20,000.00 $20,000.00 N/A N/A N/A
Equipment Storage $5,000.00 $5,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $10,000.00 $10,000.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $40,338.46 $40,338.46 removal of old transmitter and loose/broken tile found underneath $36,534.61 N/A
Non-zoning permits $4,700.00 $4,700.00 N/A N/A N/A
Local Zoning $4,700.00 $4,700.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $3,750.00 N/A $3,750.00 N/A

Components

Actual Information Description File Name
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Storage Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
See 1st line of invoice
Amount:
$3,803.85

Component Description:
See 1st line of invoice.
Amount:
$15,215.38

Component Description:
Additional disposal work to remove tile in transmitter room to clear space for new transmitter.
Amount:
$2,300.00

Component Description:
See 1st line of invoice
Amount:
$19,019.23
Non-zoning permits Information not provided.
Local Zoning Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing
Amount:
$3,750.00

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,230,976.16 $1,949,060.22 $1,269,196.72

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.

Margaret L Tobey

Assistant Secretary


11/29/2018

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.

Margaret L Tobey

Assistant Secretary


11/29/2018

Attachments

Back to Top