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:
74216
Service:
DCA
Call Sign:
WFPA-CD
Channel:
35 (UHF)
File Number:
0000028532
FRN:
0001531243
Date Submitted:
12/16/2020

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

WXTV LICENSE PARTNERSHIP, G.P.

Doing Business As: WXTV LICENSE PARTNERSHIP, G.P.

Christopher G. Wood

5999 CENTER DRIVE

LOS ANGELES, CA 90045

United States

+1 (310) 348-3600 CWOOD@UNIVISION.NET General Partnership

Reimbursement Contact Information

Reimbursement Contact Name and Information

Applicant Address Phone Email

[Confidential]

 

 

 


Preparer Contact Information

Back to Top

Preparer Contact Name and Information

Applicant Address Phone Email

Theodore Stoner

VP Distribution Technology Strategy

Univision Management Company

Theodore Stoner

9405 NW 41st Street

Miami, FL 33178

United States

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

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. No
Briefly describe transition plan Install new antenna, mask filter, and switching components; use existing transmission line and transmitter; sweep/tune/test line & antenna; conduct proof of performance measurements on transmitter. See attached Implementation Plan for details.

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 Gatesair
Model UAXT-1AT
Year 2015
Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 1.1 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 3 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 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

Information not provided.

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 Class A
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other
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 Single Channel Panel
ERP: 5.8 kW
Manufacturer
Model 4DR-16-2HW
Year 2015

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? No
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? Yes
New Antenna Manufacturer and Types Class Class A
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 Single Channel Panel
ERP: 6.6 kW
Manufacturer
Model 4DR-4S
Year 2018
Justification for New Antenna Existing antenna panels are channel-specific and not usable on new channel.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna?
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? 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 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

Information not provided.

Transmission Line

Back to Top
Section Question Response
Transmission Line Related Expenses Do you have transmission line related expenses? No

Tower Equipment And Rigging Costs

Back to Top
Section Question Response
Tower Equipment or Rigging Costs Changes Do you have tower equipment or rigging costs changes? Yes

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Modify Existing
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? Candelabra
Is this tower currently shared with any other stations? Yes
One or more FM, AM or TV radio broadcaster(s) Yes
Others Types of Users Yes
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? Yes
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1231524
Coordinates (NAD83) Latitude (NAD83) 40° 02' 30.1" N-
Longitude (NAD83) 075° 14' 10.1" W-
Overall Structure Height 1254.91 feet
Support Structure Height 1124.00 feet
Ground Elevation Above Mean Sea Level (AMSL) 292.98 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Global Tower, LLC. through American Towers, LLC
Date Constructed 11/02/2011

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
30572 WPHI-FM FM
60560 WUVP-DT DTV
28628 WIP-FM FM
72278 WPHA-CD DTV
9622 WOGL FM
63153 WCAU DTV
55305 WTVE DTV
51434 WTDY-FM FM
65190 WRTI FM
74213 WXTU FM
12211 WPPZ-FM FM
51984 WPPX-TV DTV
12499 WPSG DTV
7623 WGTW-TV DTV
28480 WPPT DTV
1283 WDPN-TV DTV

Other Types of Users

Users
W36DO-D
WDUM-LD
WZPA-LD

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 tower with candelabra
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 Candelabra
Helicopter Services Required Are helicopter services required? No

Primary Tower

Back to Top

Other Tower Expenses Not Listed

Name Description

Tower Permit Drawing Package

The generation of a tower construction drawing package for one (1) broadcasters/customers.

Ground and Building Drawing Package

The generation of a civil construction drawing package for one (1) broadcasters/customers.

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 755
Explanation Univision stations are only staffed for daily station operations and minor equipment changes, major projects are contracted out externally. The large volume of work associated with repack schedule requires using external project management resources.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority No
Quantity N/A
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification No
FAA Consultation (including preparation of FAA Form 7460) No
Negotiation of Lease and other Matter for Shared Locations Yes
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

ATC Site Coordination Meeting

ATC Site Coordination Meetings per WFPA Cost Repack Breakdown

Other Expenses

Back to Top
Section Question Response
AM Pattern Disturbance Is an Impact Study needed? Yes
Is Remediation needed? No
Facility Expenses Name N/A
Other Distributed Transmission System Expenses Not listed N/A
Name N/A
Is Notification of a Medical Facility required as a result of DTV broadcasting? Yes
Permit and Filing Costs Local Zoning Yes
Non-zoning permits Yes
BLM or NFS Coordination No
FCC Construction Permit Minor Change Yes
FCC License to Cover Application Yes
FCC Special Temporary Authority Application No
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? No
Does this relocation require Equipment Storage? No
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? No

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Site Project Management

ATC fee for site coordination, management, and lease administration

Tower Project Management

ATC tower reconfiguration project management fee

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 $109,355.00 $23,251.94 N/A $18,321.60 N/A
Total for all systems $955,103.10 $569,052.39 N/A $459,004.34 N/A
Primary Transmitter UAXT-1AT $109,355.00 $23,251.94 $18,321.60
3 kW mask filter $4,155.00 $18,321.60 Per R&S Quote 117282.2 $18,321.60 N/A
UHF and VHF - minor banding issues $105,200.00 $4,930.34 Please see WFPA-CD UHF and VHF - minor banding issues Revision Justification Cover Letter $0.00 N/A

Components

Actual Information Description File Name
3 kW mask filter

Component Description:
DP 35% Final Payment PO# Line 1
Amount:
$6,592.35

Component Description:
DP forecast deposit; DP 30% downpayment
Amount:
$5,413.50

Component Description:
DP 35% Due Upon FAT PO# Line 1
Amount:
$6,315.75
UHF and VHF - minor banding issues

Component Description:
Invoice moved to correct budget category per NMI message
Amount:
N/A

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 $33,030.00 $16,603.52 N/A $10,203.52 N/A
Total for all systems $955,103.10 $569,052.39 N/A $459,004.34 N/A
Primary Antenna 4DR-4S $33,030.00 $16,603.52 $10,203.52
UHF - Lower Power Side Mount, Class A One Station antenna -- basic $26,300.00 $10,203.52 Please see WFPA antenna quote 001Q29263 and Antenna Clarification, plus freight charges on invoice $10,203.52 N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - Lower Power Side Mount, Class A One Station antenna -- basic

Component Description:
0-007 Kathrein-Scala 4DR-4S CH-35 (596-602 MHz) PARAPANEL UHF-TV
Amount:
$10,203.52
Sweep test of existing antenna Information not provided.

Cost Information

Back to Top

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 $608,400.00 $324,461.36 N/A $256,400.00 N/A
Total for all systems $955,103.10 $569,052.39 N/A $459,004.34 N/A
Primary Tower GTOWER $608,400.00 $324,461.36 $256,400.00
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) $421,000.00 $249,800.00 Vertical Technology Services, LLC. Quote #18241-PA-REV-1 $241,800.00 N/A
Minor tower reinforcement/modifications $158,000.00 $50,000.00 N/A N/A N/A
Ground and Building Drawing Package $4,700.00 $4,700.00 See line 168 of attached American Tower cost estimate. N/A N/A
Tower Permit Drawing Package $4,700.00 $4,700.00 See line 167 of attached American Tower cost estimate. N/A N/A
Structural engineering tower load study for a documented tower with candelabra $20,000.00 $15,261.36 see Estimated Cost Justification WFPA-CD-410-Existing Primary Tower - Structural Engineering Tower Load Study v0 $14,600.00 N/A

Components

Actual Information Description File Name
Complex Tower (includes, for example, those with candelabras and/or stacked antennas)

Component Description:
"50% Downpayment - upon award/full execution of agreement Reroute existing 6"" line to side mount antenna on arbor and in transmitter room"
Amount:
$124,900.00

Component Description:
"Final 50% upon completion of project Reroute existing 6"" line to side mount antenna on arbor and in transmitter room"
Amount:
$116,900.00
Minor tower reinforcement/modifications Information not provided.
Ground and Building Drawing Package Information not provided.
Tower Permit Drawing Package Information not provided.
Structural engineering tower load study for a documented tower with candelabra

Component Description:
Vendor Credit - Broadcast Tower Mapping
Amount:
($661.36)

Component Description:
BROADCAST STRUCTURAL, BROADCAST REPACK
Amount:
$6,333.00

Component Description:
BROADCAST TOWER MAPPING - DOMINO LANE PA
Amount:
$8,928.36

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 $150,980.00 $161,387.47 N/A $146,043.12 N/A
Total for all systems $955,103.10 $569,052.39 N/A $459,004.34 N/A
Outside Professional Services $150,980.00 $161,387.47 $146,043.12
Project management of the transition $119,290.00 $135,637.47 The estimated cost has been adjusted to include all invoices submitted for reimbursement at this time. $135,637.47 Invoices submitted
ATC Site Coordination Meeting $2,500.00 $2,500.00 Please see attached WFPA Cost Breakdown and ATC Invoice 460211202 $2,500.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $2,000.00 N/A $1,418.85 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $35.55 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $2,500.00 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 $2,000.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $7,000.00 N/A $1,625.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 American tower tenant coordination fees; see line 175 of attached ATC cost estimate $2,500.00 N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A $326.25 N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project Management Services
Amount:
$329.22

Component Description:
K. Lahm - Execution plan update - 8/3/2018
Amount:
$75.00

Component Description:
Project Management Services
Amount:
$292.50

Component Description:
Project Management Services
Amount:
$160.50

Component Description:
WFPA-CD-510-Project Management
Amount:
$75.00

Component Description:
Project Management
Amount:
$64.50

Component Description:
Project Management Services
Amount:
$316.50

Component Description:
Project Management Services
Amount:
$555.00

Component Description:
Project Management
Amount:
$456.66

Component Description:
Project Management
Amount:
$2,682.45

Component Description:
Project Management Services
Amount:
$129.00

Component Description:
Project Management
Amount:
$4,597.65

Component Description:
Project Management
Amount:
$841.50

Component Description:
Project management Services
Amount:
$278.75

Component Description:
Project Management Services,
Amount:
$415.36

Component Description:
Project Management
Amount:
$2,183.25

Component Description:
Project Management
Amount:
$3,978.80

Component Description:
Project management Services
Amount:
$414.70

Component Description:
Project management Services
Amount:
$556.25

Component Description:
Project Management Services
Amount:
$427.50

Component Description:
Project management Services
Amount:
$431.25

Component Description:
Project Management
Amount:
$3,072.95

Component Description:
Project management Services
Amount:
$254.80

Component Description:
Project management Services
Amount:
$393.75

Component Description:
Project Management Services
Amount:
$153.00

Component Description:
Project Management Services
Amount:
$602.98

Component Description:
Project management Services
Amount:
$707.50

Component Description:
Project Management Services
Amount:
$1,519.50

Component Description:
Project management Services
Amount:
$138.75

Component Description:
Project Management Services
Amount:
$708.00

Component Description:
Project Management Services
Amount:
$308.10

Component Description:
Project Management
Amount:
$2,461.85

Component Description:
Project Management Services
Amount:
$46.50

Component Description:
Project management Services
Amount:
$429.00

Component Description:
Project Management
Amount:
$4,483.10

Component Description:
Project Management Services
Amount:
$916.50

Component Description:
Project management Services
Amount:
$663.75

Component Description:
Project Management
Amount:
$4,201.20

Component Description:
Project Management Services
Amount:
$1,204.50

Component Description:
Project management Services
Amount:
$401.05

Component Description:
Project Management Services
Amount:
$289.50

Component Description:
Project management
Amount:
$396.25

Component Description:
Project Management
Amount:
$2,832.90

Component Description:
Project management Services
Amount:
$223.60

Component Description:
Project Management
Amount:
$4,119.05

Component Description:
Project Management
Amount:
$3,327.40

Component Description:
Project management services
Amount:
$622.50

Component Description:
Project management Services
Amount:
$723.45

Component Description:
Project Management
Amount:
$345.74

Component Description:
Project management Services
Amount:
$272.35

Component Description:
Project Management
Amount:
$1,237.30

Component Description:
Project Management
Amount:
$2,859.25

Component Description:
Project Management
Amount:
$411.00

Component Description:
Project management
Amount:
$221.65

Component Description:
Project Management Services
Amount:
$415.50

Component Description:
Project Management Services
Amount:
$297.70

Component Description:
Project management
Amount:
$149.50

Component Description:
Project management Services
Amount:
$283.40

Component Description:
Project Management
Amount:
$4,030.85

Component Description:
Project management
Amount:
$154.05

Component Description:
Project Management Services
Amount:
$867.30

Component Description:
Project Management
Amount:
$4,425.60

Component Description:
Project management
Amount:
$438.75

Component Description:
Project Management
Amount:
$3,118.30

Component Description:
Project management Services
Amount:
$573.75

Component Description:
Project management
Amount:
$503.75

Component Description:
Project Management
Amount:
$3,598.75

Component Description:
Project management Services
Amount:
$291.25

Component Description:
Project management services
Amount:
$1,035.00

Component Description:
Project Management Services
Amount:
$400.50

Component Description:
Project management Services
Amount:
$531.25

Component Description:
Project management Services
Amount:
$272.50

Component Description:
Project management services
Amount:
$141.00

Component Description:
Project Management
Amount:
$549.00

Component Description:
Project Management
Amount:
$3,384.10

Component Description:
Project management services
Amount:
$46.50

Component Description:
Project Management
Amount:
$639.56

Component Description:
Project Management
Amount:
$1,483.60

Component Description:
Project management services
Amount:
$538.50

Component Description:
Project Management
Amount:
$2,826.25

Component Description:
Project management
Amount:
$430.00

Component Description:
Project management Services
Amount:
$269.75

Component Description:
Project Management
Amount:
$2,990.55

Component Description:
Project Management Services
Amount:
$590.00

Component Description:
Engineering Travel
Amount:
$4,930.34

Component Description:
Project Management
Amount:
$356.25

Component Description:
Project Management
Amount:
$3,267.15

Component Description:
Project Management
Amount:
$2,135.70

Component Description:
Project management Services
Amount:
$405.00

Component Description:
Project management Services
Amount:
$307.50

Component Description:
Project Management
Amount:
$1,896.00

Component Description:
Project management
Amount:
$295.00

Component Description:
Project Management Services
Amount:
$428.34

Component Description:
Invoice revisions to meet FCC submittal requirements
Amount:
$22.50

Component Description:
Project Management Services
Amount:
$342.50

Component Description:
Project management services
Amount:
$1,300.50

Component Description:
Project management Services
Amount:
$252.50

Component Description:
Project management
Amount:
$227.50

Component Description:
Project Management
Amount:
$1,829.40

Component Description:
Cost Reconciliation
Amount:
$3,638.95

Component Description:
Field work planning discussion
Amount:
$112.50

Component Description:
Project Management
Amount:
$495.60

Component Description:
Project Management
Amount:
$2,622.00

Component Description:
Project management Services
Amount:
$247.50

Component Description:
Project Management
Amount:
$3,575.30

Component Description:
Project Management Services
Amount:
$423.00

Component Description:
Project Management Services
Amount:
$268.75

Component Description:
Project management
Amount:
$486.25

Component Description:
Project Management
Amount:
$2,765.90

Component Description:
Project management Services
Amount:
$224.25

Component Description:
Project Management Services
Amount:
$129.00

Component Description:
Project Management Services
Amount:
$216.45

Component Description:
Project management Services
Amount:
$116.35

Component Description:
Project management Services
Amount:
$403.75

Component Description:
Project Management Services
Amount:
$469.50

Component Description:
Project Management Services,
Amount:
$771.72

Component Description:
Project Management Services
Amount:
$256.25

Component Description:
Project Management
Amount:
$337.50

Component Description:
Project Management
Amount:
$3,034.50

Component Description:
Project Management
Amount:
$3,837.20

Component Description:
Project management services
Amount:
$225.00

Component Description:
Project management Services
Amount:
$355.00

Component Description:
Project management Services
Amount:
$368.75
ATC Site Coordination Meeting

Component Description:
WFPA-CD-590-ATC Site Coordination Meeting
Amount:
$2,500.00
Attorney Fees - Negotiation of lease and other matters for shared locations

Component Description:
Legal Services
Amount:
$783.00

Component Description:
Legal Services
Amount:
$142.20

Component Description:
Legal Services
Amount:
$142.20

Component Description:
Legal Services
Amount:
$248.85

Component Description:
Legal Services
Amount:
$102.60
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application

Component Description:
Legal Services
Amount:
$35.55
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
WFPA-CD-530-RF Eng - Construction Permit Application (Main)
Amount:
$2,000.00
Perform engineering study for new channel assignment and antenna development

Component Description:
K. Lahm - Mask filter selection 7/3/2018 & radiation center analysis 12/26/2019
Amount:
$125.00

Component Description:
"Engineering study work for new channel assignment and antenna development (Off-the-shelf Antenna), Preparation of the engineering section of FCC Form 2100."
Amount:
$125.00

Component Description:
Professional Services
Amount:
$250.00

Component Description:
K. Lahm - Proof measurement network analyzer
Amount:
$250.00

Component Description:
K. Lahm - Remote coaching of final field data collection & preparation of UAXT transmitter performance report - 2/27 & 3/16/2020
Amount:
$875.00
Address transition timing and coordination issues w/ other stations and wireless

Component Description:
CAPITAL CONTRIBUTION - DOMINO LANE PA
Amount:
$2,500.00
Prepare and or review reimbursement form

Component Description:
Legal Services
Amount:
$195.75

Component Description:
Legal Services
Amount:
$130.50

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 $53,338.10 $43,348.10 N/A $28,036.10 N/A
Total for all systems $955,103.10 $569,052.39 N/A $459,004.34 N/A
Other Expenses $53,338.10 $43,348.10 $28,036.10
Tower Project Management $5,000.00 $5,000.00 See attached ATC site cost estimate spreadsheet, line 170 N/A N/A
Site Project Management $9,480.00 $9,480.00 See attached ATC site cost estimate spreadsheet $9,480.00 N/A
DTV Medical Facility Notification $11,550.00 $2,000.00 N/A $2,000.00 N/A
AM Pattern Disturbance -- Impact study $7,890.00 $7,500.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $71.10 $71.10 Please see WFPA-CD Channel Change Announcement Budget Revision Justification Letter $71.10 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $16,485.00 $16,485.00 Please see attached Magness Demolition Proposal Rev 1 $16,485.00 N/A
Non-zoning permits $750.00 $750.00 See line 202 of attached American Tower cost estimate. N/A N/A
Local Zoning $667.00 $667.00 See line 222 of attached American Tower cost estimate. 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 $1,070.00 N/A N/A N/A

Components

Actual Information Description File Name
Tower Project Management Information not provided.
Site Project Management

Component Description:
PO LINE 1 - NTP Billable - Project Mgmt
Amount:
$9,480.00
DTV Medical Facility Notification

Component Description:
Medical Notification Mailing Complete per FCC Repack
Amount:
$2,000.00
AM Pattern Disturbance -- Impact study Information not provided.
Develop and air announcement of upcoming channel change

Component Description:
WFPA-CD-610-Channel Change Announcement
Amount:
$71.10
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
WFPA - Decommission and remove equipment at 310 Domino Lane
Amount:
$16,485.00
Non-zoning permits Information not provided.
Local Zoning 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.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $955,103.10 $569,052.39 $459,004.34

Reimbursement Status

Back to Top
Question Response
The facility has ceased operating on its pre-auction channel. No
Construction of final facilities or all necessary modifications are complete. No
All receipts for reimbursement have been submitted no further costs are expected to be incurred. Note this will lock the Form 399 from further editing and begin close-out procedures with the Fund Administrator. No

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

WILLFUL FALSE STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT.

  1. The Authorized Person signing below certifies that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

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

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

  4. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (broadcasters) or to continue to carry the signal of a broadcaster that changes channels (MVPD).

  5. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

  6. The above-named entity certifies that it will maintain and provide to the Commission detailed records, including receipts, of all costs eligible for reimbursement actually incurred.

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

  8. The above-named entity certifies that it is in full compliance with all statutes, rules, regulations and governmental requirements for which compliance is a pre-requisite for obtaining the payments herein requested.

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jose Franchi , Franchi .

VP Finance


12/16/2020

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation Statements

WILLFUL FALSE, FRAUDULENT, OR FICTITIOUS STATEMENTS ON THIS FORM ARE PUNISHABLE BY FINE AND/OR IMPRISIONMENT (U.S. CODE, TITLE 18, SECTION 1001), AND/OR REVOCATION OF ANY STATION LICENSE OR CONSTRUCTION PERMIT (U.S. CODE, TITLE 47, SECTION 312(a)(1), AND/OR FORFEITURE (U.S. CODE, TITLE 47, SECTION 503), AND ANY FALSE AND/OR FRAUDULENT STATEMENTS COULD SUBJECT THIS ENTITY TO LIABILITY UNDER THE FALSE CLAIMS ACT (U.S. CODE, TITLE 31, SECTIONS 3729-3733).

  1. The Authorized Person signing below certifies and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity.

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

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

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

  5. The above-named entity certifies that the equipment and services paid for with money from the TV Broadcaster Relocation Fund are necessary to change channels (full power and Class A stations) and/or otherwise modify a television station’s facility as a result of the spectrum repack (LPTV/TV Translator stations); or to minimize service disruption resulting from a repacked television station (FM stations); or to continue to carry the signal of a broadcaster that changes channels (MVPD) .

  6. The above-named entity certifies that all payments from the TV Broadcaster Relocation Fund (Fund) received by the entity listed on this form will be used only for expenses that are eligible for reimbursement from the Fund.

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

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

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

I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above.

Jose Franchi , Franchi .

VP Finance


12/16/2020

Attachments

Back to Top