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:
126
Service:
DTV
Call Sign:
KDVR
Channel:
36 (UHF)
File Number:
0000028119
FRN:
0022824668
Date Submitted:
09/01/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Tribune Broadcasting Company II LLC

Elizabeth Ryder

545 E. John Carpenter Freeway

Dallas, TX 75062

United States

+1 (972) 373-8000 eryder@nexstar.tv 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

Bill Vanduynhoven , Vanduynhov .

Sr Director of Engineering RF Systems

Nexstar Broadcasting Inc.

Bill VAnduynhoven

2211 Rabbit Hill Cir

Dacula, GA 30019

United States

+1 (404) 312-8693 bvanduynhoven@nexstar.tv

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Mount new Antenna above current antenna New transmission line Replace transmitter

Transmitters

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

Auxiliary Transmitter

Back to Top

Add Transmitter Information

Section Question Response
Existing Transmitter Description Type of change Purchase New
Use Auxiliary (Backup)
Description of Use Backup
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 Innovator HU5000BD
Year 2008
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 5 kW

Auxiliary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Auxiliary (Backup)
Change Type Purchase New
Is this a request for upgraded equipment? No
Manufacturer
Model UAXTE-8
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 4.8 kW
Justification for New Transmitter Manufacturer has not responded with an acceptable quote. See justification

Auxiliary 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 100A 208V service
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

Auxiliary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Information not provided.

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-3
Year 1998
Type Inductive Output Tube
IOT Power Type Three
Power Capacity 60 kW

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model ULXTE-72
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 47.2 kW
Justification for New Transmitter Manufacturer has stated the current transmitter is not re-tunable

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) Yes
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 300 kVA
Rigid Conduit and Wiring Yes
Size 2 inches
Length 400.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? No
Type N/A
Size N/A
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size N/A
Channel 14 Costs Is an RF Consulting Engineer needed? N/A
Is a channel 14 Mask Filer needed? N/A
Is additional field engineering time needed? N/A
Number of Days N/A

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Site Survey

Site survey for new Transmitter

Space Modification

fix floor for new Transmitter

Electrical work

Design work and transmitter installation

Antennas

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

Primary Antenna

Back to Top

Existing Antenna Information

Section Question Response
Existing Antenna Description Type of change Purchase New
Antenna Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing antenna shared with another station or stations? No
Is the existing antenna directional? Yes
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model ATW-22H4-ESC3-32S
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? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? 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: 1000.0 kW
Manufacturer
Model TFU-26DSC/VP-R C170 MT
Year 2018
Justification for New Antenna Current antenna will not work on assigned channel Updated replacement antenna model number to make assigned 1 MW ERP 3/15/18

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 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? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Additional Elbows and Hangers

needed for installation

Taxes

taxes

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 Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 16
Lower Limit 470.00 MHz
Upper Limit 700.00 MHz
Design power capacity in use 90.0 %
Other Antenna Type N/A
ERP: 250.0 kW
Manufacturer
Model TFU-16WB-R C160
Year 2020
Justification for New Antenna Interim antenna to operate during transition

Interim Antenna

Back to Top

Other Antenna Costs

Section Question Response
Elbow Complex Do you require the separate purchase of the Elbow Complex? No
Broadband or Single Channel? N/A
Feed Line Size N/A
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? 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

Name Description

Taxes

taxes for the Antenna

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Purchase New
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 250 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 6 1/8 inches
Other Diameter N/A
Segment Length 20 inches
Other Segment Length N/A
Number of parallel runs 1
Length 420 feet per run
Justification for New Transmission Line Replace line so KDVR can continue to operate on existing antenna system during transition Old line is shorter then new line.

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 200 feet per run
Justification for New Transmission Line To feed interim antenna during transition

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 Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Owned
Is this tower consider Complex? Terrain Constrained
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? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1022259
Coordinates (NAD83) Latitude (NAD83) 39° 43' 42.1" N-
Longitude (NAD83) 105° 14' 15.7" W-
Overall Structure Height 375.00 feet
Support Structure Height 372.04 feet
Ground Elevation Above Mean Sea Level (AMSL) 7357.85 feet
Structure Type LTOWER - Lattice Tower
Tower Owner Tribune Broadcasting Denver License, LLC
Date Constructed 05/06/2014


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: Serious 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? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Information not provided.

Outside Professional Services Costs

Back to Top
Section Question Response
Outside Project Management Services Do you require outside project management services? No
Number of Hours N/A
Explanation N/A
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 2
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 No
For Auxiliary Facility N/A
For Main Facility N/A
Prepare and file Form FCC License to Cover Application No
For Auxiliary Facility N/A
For Main Facility N/A
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 No
Address transition timing and coordination issues w/ other stations and wireless providers No
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements 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 Yes
Non-zoning permits No
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application 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

Name Description

State Taxes

Colorado State Taxes

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,882,165.60 $1,574,556.47 N/A $1,418,112.09 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Primary Transmitter ULXTE-72 $1,630,665.60 $1,420,901.47 $1,264,457.37
Electrical work $25,484.20 $25,484.20 N/A $25,484.20 N/A
Space Modification $26,557.50 $26,557.50 flooring $26,557.50 N/A
Site Survey $5,823.90 $5,823.90 N/A $5,823.90 N/A
2" Rigid Conduit and Wiring (Cost per foot) $10,400.00 $10,035.87 N/A $10,035.87 N/A
Transformer 3 phase/480v - 300 KVA $36,800.00 $35,000.00 N/A $35,000.00 N/A
Service entrance 3 phase/800 amp/208 volt $14,400.00 $13,700.00 N/A N/A N/A
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW $1,473,000.00 $1,268,000.00 N/A $1,125,255.90 N/A
Switchgear - industrial 800 amp $38,200.00 $36,300.00 N/A $36,300.00 N/A
Auxiliary Transmitter UAXTE-8 $251,500.00 $153,655.00 $153,654.72
Other Electrical Service: 100A 208V service $15,000.00 $15,000.00 N/A $15,000.00 N/A
UHF - Air Cooled Solid State Transmitter 4 - 6 kW $236,500.00 $138,655.00 N/A $138,654.72 N/A

Components

Actual Information Description File Name
Electrical work

Component Description:
Electrical work
Amount:
$25,484.20
Space Modification

Component Description:
fix floor for new transmitter
Amount:
$26,557.50
Site Survey

Component Description:
site survey
Amount:
$5,823.90
2" Rigid Conduit and Wiring (Cost per foot)

Component Description:
Conduit
Amount:
$10,035.87
Transformer 3 phase/480v - 300 KVA

Component Description:
electrical work
Amount:
$31,784.20

Component Description:
Electrical work
Amount:
$3,215.80
Service entrance 3 phase/800 amp/208 volt Information not provided.
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW

Component Description:
3rd payment ULXTE-72
Amount:
$350,244.86

Component Description:
ULXTE-72 Deposit
Amount:
$343,127.69

Component Description:
Installation and proof 75,671.20 change order #Q86768 5,831.72
Amount:
$81,502.92

Component Description:
2nd payment for ULXTE-72
Amount:
$350,380.43

Component Description:
Site Survey
Amount:
N/A
Switchgear - industrial 800 amp

Component Description:
Electrical work
Amount:
$6,300.00

Component Description:
electrical work
Amount:
$30,000.00
Other Electrical Service: 100A 208V service

Component Description:
electrical work
Amount:
$15,000.00
UHF - Air Cooled Solid State Transmitter 4 - 6 kW

Component Description:
Installation and proof 12,362.49 change order #Q-86891 1,834.57
Amount:
$14,197.06

Component Description:
UAXTE-8 Int. Tx
Amount:
$124,457.66

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 $492,913.85 $389,303.85 N/A $347,882.66 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Interim Antenna TFU-16WB-R C160 $223,943.00 $125,113.00 $125,038.00
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $12,150.00 N/A $12,150.00 N/A
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $189,500.00 $102,000.00 N/A $101,925.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $6,400.00 N/A
Taxes $4,563.00 $4,563.00 taxes $4,563.00 N/A
Primary Antenna TFU-26DSC/VP-R C170 MT $268,970.85 $264,190.85 $222,844.66
Additional Elbows and Hangers $14,790.85 $14,790.85 needed for installation $14,790.85 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $20,000.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,300.00 $11,000.00 N/A $10,297.50 N/A
Taxes $12,000.00 $12,000.00 taxes $8,831.31 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $200,000.00 $200,000.00 N/A $183,165.00 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $5,760.00 N/A

Components

Actual Information Description File Name
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Side mount
Amount:
$12,150.00
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
Antenna - TFU-16WB
Amount:
$101,925.00
Sweep test of existing antenna

Component Description:
Sweep Test
Amount:
$6,400.00
Taxes

Component Description:
taxes for aux antenna
Amount:
$4,563.00
Additional Elbows and Hangers

Component Description:
hangers and elbows needed for install
Amount:
$14,790.85
Side mount brackets for high power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed)

Component Description:
deposit - elbow complex
Amount:
$4,633.88

Component Description:
last 10% of this component
Amount:
$1,029.74

Component Description:
2nd payment - elbow complex
Amount:
$4,633.88
Taxes

Component Description:
Taxes for Dielectric invoice #661005
Amount:
$3,072.66

Component Description:
Taxes
Amount:
$1,109.31

Component Description:
taxes
Amount:
$7,722.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
last 10% of antenna and Vpol components
Amount:
$19,305.00

Component Description:
Antenna deposit
Amount:
$77,355.00

Component Description:
2nd payment - VPOL
Amount:
$9,517.50

Component Description:
applied monies from other category - for Primary Antenna
Amount:
$9,420.00

Component Description:
deposit - VPOL
Amount:
$9,517.50

Component Description:
2nd payment - antenna
Amount:
$77,355.00
Sweep test of existing antenna

Component Description:
2nd payment - sweep test
Amount:
$2,880.00

Component Description:
deposit - sweep test
Amount:
$2,880.00

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 $96,640.00 $91,790.32 N/A $80,590.32 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Interim Transmission Line $11,800.00 $11,200.00 $0.00
Flexible Air Transmission Line - dielectric, 3" $11,800.00 $11,200.00 N/A N/A N/A
Primary Transmission Line $84,840.00 $80,590.32 $80,590.32
Rigid Transmission Line - copper, 6 1/8" $84,840.00 $80,590.32 N/A $80,590.32 N/A

Components

Actual Information Description File Name
Flexible Air Transmission Line - dielectric, 3" Information not provided.
Rigid Transmission Line - copper, 6 1/8"

Component Description:
cut pieces
Amount:
$4,125.00

Component Description:
tax
Amount:
$3,072.66

Component Description:
2nd payment - TLSCR's
Amount:
$1,856.25

Component Description:
last 10% of this component
Amount:
$6,651.90

Component Description:
cut pieces
Amount:
$2,433.66

Component Description:
deposit - TLSCR's
Amount:
$1,856.25

Component Description:
TLSR'S last 10%
Amount:
$412.50

Component Description:
hanger assembly
Amount:
$315.00

Component Description:
2nd payment - transmission line
Amount:
$29,933.55

Component Description:
deposit - transmission line
Amount:
$29,933.55

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 $1,499,300.00 $545,800.00 N/A $422,670.00 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Primary Tower LTOWER $1,499,300.00 $545,800.00 $422,670.00
Serious tower reinforcement/modifications $1,052,000.00 $400,000.00 N/A $398,750.00 N/A
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $120,000.00 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 $25,800.00 BAsed on final billing $23,920.00 N/A

Components

Actual Information Description File Name
Serious tower reinforcement/modifications

Component Description:
tower work
Amount:
$398,750.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) Information not provided.
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study

Component Description:
Final billing
Amount:
$11,117.00

Component Description:
Tower Structural Assmt and Appr Mapping plus summary report
Amount:
$8,800.00

Component Description:
Structural analysis and report and PM
Amount:
$3,003.00

Component Description:
Report and PM
Amount:
$1,000.00

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 $37,245.00 $34,500.00 N/A $0.00 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Outside Professional Services $37,245.00 $34,500.00 $0.00
Prepare request for Special Temporary Authorization $4,100.00 $3,000.00 N/A N/A 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 N/A N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A N/A N/A
RF Exposure Measurements $21,050.00 $20,000.00 N/A N/A N/A

Components

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 $123,890.00 $122,215.00 N/A $57,189.32 N/A
Total for all systems $4,132,154.45 $2,758,165.64 N/A $2,326,444.39 N/A
Other Expenses $123,890.00 $122,215.00 $57,189.32
State Taxes $2,700.00 $2,700.00 N/A $2,609.32 N/A
MVPD Notification of Channel Change $11,000.00 $11,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $0.00 $0.00 N/A N/A N/A
Equipment Storage $10,000.00 $10,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $52,000.00 $52,000.00 N/A $50,830.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $25,000.00 $25,000.00 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
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $0.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $3,750.00 N/A
Local Zoning $10,000.00 $10,000.00 N/A N/A N/A

Components

Actual Information Description File Name
State Taxes

Component Description:
State Taxes
Amount:
$1,745.65

Component Description:
Taxes
Amount:
$109.51

Component Description:
Taxes
Amount:
$14.18

Component Description:
Taxes
Amount:
$185.63

Component Description:
State taxes
Amount:
$554.35
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:
Freight
Amount:
$5,741.42

Component Description:
freight and shipping
Amount:
$7,897.50

Component Description:
Freight
Amount:
$19,105.95

Component Description:
Freight and shipping
Amount:
$9,227.71

Component Description:
Freight and shipping
Amount:
$119.17

Component Description:
Freight and Shipping
Amount:
$4,780.00

Component Description:
Freight and shipping
Amount:
$1,128.40

Component Description:
off loading components
Amount:
$2,192.56

Component Description:
Freight and shipping
Amount:
$637.29
Disposal Costs (for equipment and other waste, net of any salvage value) 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.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification

Component Description:
medical testing
Amount:
$3,750.00
Local Zoning Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $4,132,154.45 $2,758,165.64 $2,326,444.39

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.

Teri Ann Guillory

Broadcasting Operations


09/01/2020

Attachments

Back to Top