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:
73312
Service:
DTV
Call Sign:
WPXH-TV
Channel:
33 (UHF)
File Number:
0000028297
FRN:
0003720042
Date Submitted:
10/09/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

ION MEDIA LICENSE COMPANY, LLC

Doing Business As: ION MEDIA LICENSE COMPANY, LLC

Bianca Frye

601 Clearwater Park Road

West Palm Beach, FL 33401

United States

+1 (561) 682-4110 BiancaFrye@ionmedia.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

The Preparer is same as the reimbursement contact.

 

 

 

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 Relocate from ASR #1059876 to ASR #1037278. Install interim antenna to meet repack deadline. Replace non-retunable transmitter, install side mounted antenna and transmission line to operate on post-repack channel.

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 DCX
Year 2002
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 20 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 HPTV-PRLX-U12
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 20 kW
Justification for New Transmitter See attached Transmitter Exhibits. See attached Transmitter Upgrade Disclaimer.

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 Electrical installation of 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? 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

Removal of Existing Equipment

Removal of existing transmitters and equipment / Site Prep

RF Interconnect

Interconnect between RF system and transmission line

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 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: 225.0 kW
Manufacturer
Model TFU-18DSC-R C170
Year 2002

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting 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: 295.0 kW
Manufacturer
Model TFU-18DSC/VP-R C170
Year 2019
Justification for New Antenna See attached Antenna Exhibit

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 4 1/16 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

Support pole and brackets

Top Mount support pole and antenna mounting brackets

Input Complex

Includes the necessary line sections, hangers, elbows, and engineering design to get the line from inside the tower up through the support pole to the antenna input

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? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type Wide Band (WB)
ERP: 20.0 kW
Manufacturer
Model TFU-8WB C160
Year 2019
Justification for New Antenna Interim antenna needed to meet repack deadline

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? B
Feed Line Size 4 1/16 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

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 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 19 3/4 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1009 feet per run

Primary Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Type Rigid
Diameter 4 1/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 870 feet per run
Justification for New Transmission Line See attached Antenna Exhibit

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep existing transmission line

Sweep existing transmission line

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 4 inches
Segment Length N/A
Other Segment Length
Number of parallel runs 1
Length 20 feet per run
Justification for New Transmission Line Interim transmission line needed for interim antenna to meet repack deadline

Interim 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 Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex?
Is this tower currently shared with any other stations? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1059876
Coordinates (NAD83) Latitude (NAD83) 33° 53' 27.0" N-
Longitude (NAD83) 086° 28' 13.0" W-
Overall Structure Height 1046.58 feet
Support Structure Height 994.08 feet
Ground Elevation Above Mean Sea Level (AMSL) 1003.92 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner SpectraSite Communications, LLC. through American Towers, LLC.
Date Constructed 05/27/1998


Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Primary Tower

Back to Top

Add 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 No
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Unknown
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1037278
Coordinates (NAD83) Latitude (NAD83) 33° 29' 02.0" N-
Longitude (NAD83) 086° 48' 21.0" W-
Overall Structure Height 1133.84 feet
Support Structure Height 1076.10 feet
Ground Elevation Above Mean Sea Level (AMSL) 915.34 feet
Structure Type TOWER - Free Standing or Guyed Structure
Tower Owner Nexstar Broadcasting, Inc.
Date Constructed 05/01/1983

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
77496 WVUA DTV

Primary Tower

Back to Top

Tower Modification Costs

Section Question Response
Engineering Study Please what type of engineering study is required, if any: No study needed
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

Name Description

Structural analysis

Structural analysis

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 180
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 Yes
Environmental Assessment Yes
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Information not provided.

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? No
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning No
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change No
FCC License to Cover Application 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 $859,329.00 $741,347.35 N/A $691,249.05 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Primary Transmitter HPTV-PRLX-U12 $859,329.00 $741,347.35 $691,249.05
Other Electrical Service: Electrical installation of replacement transmitter $110,045.00 $110,045.00 Please see attached Miller Electric Quote and Miller Electric Change Order. $110,045.00 N/A
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $552,828.00 See attached Hitachi Comark Quote #P3465PRLXU12-011818-R1. Please see attached Hitachi Comark Quote P3465R2 WPXH Change Order. $547,763.70 N/A
RF Interconnect $20,034.00 $20,034.00 See attached Dielectric RF interconnect quote. $0.00 N/A
Removal of Existing Equipment $25,000.00 $25,000.00 See attached removal of existing equipment exhibit. N/A N/A
5 Ton system $20,250.00 $33,440.35 Please see attached MPE Services Quote Ductwork and MPE Services Quote HVAC. $33,440.35 N/A

Components

Actual Information Description File Name
Other Electrical Service: Electrical installation of replacement transmitter

Component Description:
Balance due payment for transmitter electrical installation. Supporting documentation is attached.
Amount:
$19,150.00

Component Description:
Progress payment for electrical installation of transmitter. Supporting documentation is attached. This invoice has been paid.
Amount:
$28,725.00

Component Description:
Progress payment for electrical installation of transmitter. Supporting documentation is attached.
Amount:
$62,170.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
Cost of RF system and 8 pole filter for primary transmitter. Supporting documentation is attached.
Amount:
$22,667.70

Component Description:
30% "deposit" payment for Comark transmitter. Supporting documentation attached. This invoice has been paid.
Amount:
$157,528.80

Component Description:
20% "due upon proof of performance" payment for Comark transmitter. Supporting documentation is attached.
Amount:
$105,019.20

Component Description:
50% "progress" payment on Comark transmitter. Supporting documentation attached.
Amount:
$262,548.00
RF Interconnect Information not provided.
Removal of Existing Equipment Information not provided.
5 Ton system

Component Description:
Cost of labor and materials for HVAC installation. Supporting documentation is attached.
Amount:
$28,140.35

Component Description:
Cost to build and install ductwork. Supporting documentation is attached.
Amount:
$5,300.00

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 $736,640.00 $448,101.80 N/A $327,171.30 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Interim Antenna TFU-8WB C160 $62,605.00 $52,788.00 $52,788.00
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,950.00 $1,463.00 N/A $1,463.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized $44,925.00 $44,925.00 Please see attached Dielectric Quote #900078CMZ WPXH ION INTERIM $44,925.00 N/A
Primary Antenna TFU-18DSC/VP-R C170 $674,035.00 $395,313.80 $274,383.30
Input Complex $23,072.00 $23,072.00 See attached Dielectric quote. N/A N/A
Support pole and brackets $118,163.00 $118,163.00 See attached Dielectric quote. $21,750.00 N/A
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed) $9,570.00 $8,055.00 N/A $7,249.50 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $5,760.00 N/A
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized $227,000.00 $126,102.00 Cost of primary antenna. V-Pol cost not included in reimbursement request. Please see attached Dielectric Quote #DMS045-6. $126,102.00 N/A
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized $289,500.00 $113,521.80 ***System Notice: Estimate adjusted and locked because line has been superseded.***V-Pol cost not included in reimbursement request. See attached Dielectric quote. Estimated cost includes shipping and tax not included in the attached manufacturer's quote. $113,521.80 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Cost of repack sweep of interim antenna operations. Supporting documentation is attached. This invoice has been paid.
Amount:
$6,400.00
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed)

Component Description:
Cost of reducer for interim antenna. Supporting documentation is attached. This invoice has been paid.
Amount:
$1,463.00
UHF - High Power, Side Mount, basic slot antenna, 20 kW input, directional,, horizontally polarized

Component Description:
Cost of interim antenna. Supporting documentation is attached. This invoice has been paid.
Amount:
$44,925.00
Input Complex Information not provided.
Support pole and brackets

Component Description:
10% "after repack sweep" for primary antenna mounting brackets. Explanation of variance and supporting documentation is attached.
Amount:
$2,175.00

Component Description:
65% "prior to ship" for antenna mounting brackets. Explanation of Variance and supporting documentation attached.
Amount:
$14,137.50

Component Description:
25% "deposit" for antenna mounting brackets. Explanation of Variance and supporting documentation attached.
Amount:
$5,437.50
Elbow complex, single channel, at antenna input, per 4 1/16. feedline (if needed)

Component Description:
65% "prior to ship" for primary elbow complex. Explanation of Variance and supporting documentation attached.
Amount:
$5,235.75

Component Description:
25% "deposit" for primary elbow complex. Explanation of Variance and supporting documentation attached.
Amount:
$2,013.75
Sweep test of existing antenna

Component Description:
25% "deposit" for repack sweep of primary antenna operations. Explanation of Variance and supporting documentation attached.
Amount:
$1,600.00

Component Description:
65% "prior to ship" for repack sweep of primary antenna operations. Explanation of Variance and supporting documentation attached.
Amount:
$4,160.00
UHF - Lower Power Side Mount, One station antenna -- 200-500 kW, elliptically or circularly polarized

Component Description:
10% "after repack sweep" for primary antenna. Explanation of variance and supporting documentation is attached.
Amount:
$12,610.20

Component Description:
25% "deposit" for primary antenna. Explanation of Variance and supporting documentation attached.
Amount:
$31,525.50

Component Description:
25% "deposit" for primary antenna. Explanation of Variance and supporting documentation attached.
Amount:
$81,966.30
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized

Component Description:
25% "deposit" for primary antenna. Explanation of Variance and supporting documentation attached.
Amount:
$31,525.50

Component Description:
65% "prior to ship" for primary antenna. Explanation of Variance and supporting documentation attached.
Amount:
$81,996.30

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 $131,420.00 $97,935.00 N/A $91,535.00 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Interim Transmission Line $1,480.00 $8,200.00 $8,200.00
Flexible Air Transmission Line - dielectric, 4" $1,480.00 $8,200.00 Please see attached Dielectric Quote #900078CMZ WPXH ION INTERIM $8,200.00 N/A
Primary Transmission Line $129,940.00 $89,735.00 $83,335.00
Rigid Transmission Line - copper, 4 1/16" $123,540.00 $83,335.00 N/A $83,335.00 N/A
Sweep existing transmission line $6,400.00 $6,400.00 N/A N/A N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 4"

Component Description:
Cost of interim transmission line. Supporting documentation is attached. This invoice has been paid.
Amount:
$8,200.00
Rigid Transmission Line - copper, 4 1/16"

Component Description:
10% "after repack sweep" for primary transmission line. Supporting documentation is attached. This invoice has been paid.
Amount:
$7,991.20

Component Description:
65% "prior to ship" for primary transmission line / 65% "prior to ship" for primary transmission lines additional cut pieces. Explanation of variance and supporting documentation attached.
Amount:
$54,167.75

Component Description:
25% "deposit" for primary transmission line / 25% "deposit" for primary transmission lines additional cut pieces. Explanation of variance and supporting documentation attached.
Amount:
$20,833.75

Component Description:
10% "after repack sweep" for transmission line cut pieces. Supporting documentation is attached.
Amount:
$342.30
Sweep existing transmission line Information not provided.

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 $1,009,500.00 $436,696.54 N/A $244,856.04 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Primary Tower TOWER $631,500.00 $120,000.00 $20,000.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $100,000.00 N/A N/A N/A
Tall Tower (greater than 500') $210,500.00 $20,000.00 ***System Notice: Estimate adjusted and locked because line has been superseded.***See AT Exhibit for more information. $20,000.00 N/A
Primary Tower TOWER $378,000.00 $316,696.54 $224,856.04
Tall Tower (greater than 500') $210,500.00 $278,265.54 Cost of tower services for new tower. $20,000 of the cost (deposit) is currently in cost element for old tower. Please see attached Worldwide Communications Quote #S-19-933. Please see attached Worldwide invoice #2382 and invoice #2413. $200,890.54 N/A
Minor tower reinforcement/modifications $158,000.00 $28,931.00 N/A $14,465.50 N/A
Structural analysis $9,500.00 $9,500.00 Cost for structural analysis. Please see attached FDH Infrastructure Quote #P18_2010_002, Stainless Quote P19_2010_001 and Vertical Bridge Engineering, LLC Quote dated 11-5-2018. $9,500.00 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Tall Tower (greater than 500')

Component Description:
Security Deposit for Future Tower Service. Supporting documentation attached.
Amount:
$20,000.00
Tall Tower (greater than 500')

Component Description:
Cost to install rigid coax line into the building from wall to transmitter. Supporting documentation is attached.
Amount:
$15,000.00

Component Description:
Cost of weather delay for 5 men, 1 day. Supporting documentation is attached. This invoice has been paid.
Amount:
$3,250.00

Component Description:
75% "deposit" for tower services. Supporting documentation is attached.
Amount:
$181,875.00

Component Description:
Cost of extra materials needed to complete installation of transmission line from transmitter to antenna. Supporting documentation is attached.
Amount:
$765.54
Minor tower reinforcement/modifications

Component Description:
50% "down upon execution of proposal" for tower modification materials. Supporting documentation is attached.
Amount:
$14,465.50
Structural analysis

Component Description:
50% "invoiced upon order" for rigorous structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$1,500.00

Component Description:
50% "invoiced upon analysis completion" for structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$2,000.00

Component Description:
50% "invoiced upon analysis completion" for structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$1,500.00

Component Description:
50% "invoiced upon order" for rigorous structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$2,000.00

Component Description:
Cost of structural analysis. Supporting documentation is attached. This invoice has been paid.
Amount:
$2,500.00

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $189,650.00 $171,280.00 N/A $6,867.99 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Outside Professional Services $189,650.00 $171,280.00 $6,867.99
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet $10,520.00 $10,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A N/A N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $4,742.99 N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A N/A N/A
Project management of the transition $28,440.00 $18,530.00 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
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $125.00 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
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A N/A N/A
NEPA Section 106 environmental review, if needed $6,310.00 $6,000.00 N/A N/A N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $80,000.00 N/A N/A N/A

Components

Actual Information Description File Name
RF Exposure Measurements Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Environmental Assessment, if triggered by NEPA Section 106 review or for certain structures over 450 feet Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization Information not provided.
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Invoice for station's portion of general repack legal expenses incurred for 42 of the ION repack stations for period 2/1/2017 - 12/15/2017. Payee has corresponded with FCC staff and has provided corrected supporting documentation.
Amount:
$4,837.97

Component Description:
Invoice for WPXH's portion of general repack legal expenses incurred for 42 of the ION repack stations for period 2/1/2017 - 12/15/2017. Payee has corresponded with FCC staff. Hourly supporting documentation and invoice attached
Amount:
$4,742.99
Prepare request for Special Temporary Authorization Information not provided.
Project management of the transition Information not provided.
Prepare and or review reimbursement form Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Cost of RF consultant work for new channel assignment and antenna development. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$62.50

Component Description:
Cost of RF consultant work for new channel assignment and antenna development. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$62.50
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Cost of RF consultant preparation of engineering section of FCC form 2100. Hourly supporting documentation attached. This invoice has been paid.
Amount:
$2,000.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
NEPA Section 106 environmental review, if needed Information not provided.
Comprehensive coverage verification via field study, if needed 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 $63,280.00 $54,715.00 N/A $2,161.02 N/A
Total for all systems $2,989,819.00 $1,950,075.69 N/A $1,363,840.40 N/A
Other Expenses $63,280.00 $54,715.00 $2,161.02
MVPD Notification of Channel Change $1,200.00 $1,200.00 N/A N/A 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 $10,000.00 $10,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $10,000.00 $10,000.00 N/A $2,161.02 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
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 $3,000.00 N/A N/A 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

Component Description:
Cost of freight for interim antenna package and components. Supporting documentation is attached. This invoice has been paid.
Amount:
$205.02

Component Description:
Cost of freight for interim antenna package and components. Supporting documentation is attached. This invoice has been paid.
Amount:
$1,956.00
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits 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 Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $2,989,819.00 $1,950,075.69 $1,363,840.40

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. Yes
Construction of final facilities or all necessary modifications are complete. 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.

Mario Vasquez

Vice President - Finance, Operations


10/09/2019

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.

Mario Vasquez

Vice President - Finance, Operations


10/09/2019

Attachments

Back to Top