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:
57838
Service:
DTV
Call Sign:
WNCT-TV
Channel:
12 (High VHF)
File Number:
0000028589
FRN:
0009961889
Date Submitted:
03/10/2022

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

Nexstar Media Inc.

Elizabeth Ryder

545 E. John Carpenter Freeway

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800 eryder@nexstar.tv Corporation

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

Elizabeth Ryder

General Counsel

NEXSTAR BROADCASTING, INC.

Elizabeth Ryder

545 E. John Carpenter Freeway

Suite 700

Irving, TX 75062

United States

+1 (972) 373-8800 eryder@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. Yes
Briefly describe transition plan Replace transmitter using existing antenna and line. See attached. An interim antenna and line will be required while the repack work is performed for the co-located WITN facility which is part of the antenna stack.

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 PTCD10P1
Year 2002
Type Solid State
Solid State Cooling Air Cooled
Solid State Power Capacity 3.8 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? No
Manufacturer
Model VAXTE-6R37
Transmitter Type Solid State
Solid State Cooling Air Cooled
Solid State Power capacity 4.8 kW
Justification for New Transmitter The manufacturer of the existing transmitter advises that the transmitter cannot be re-tuned to the assigned channel. See attachment.

Primary Transmitter

Back to Top

Other Transmitter Costs

Section Question Response
Electrical Service Service Entrance (3 phases 800A 208V) No
Switchgear (industrial 800 amp) Yes
Transformer (480V) Yes
Power 150 kVA
Rigid Conduit and Wiring Yes
Size 3 inches
Length 100.0 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

Standby Exciter and Switch

Standby Exciter with Automatic Change Over Switch

Additional Transmitter Costs

Additional Transmitter Costs

Transmitter Site Survey

Transmitter Site Survey

Additional Interior RF System

Interior RF System Existing Transmitter to Interim Transmission line

Transmitter Electrical and Installation

Transmitter Electrical and Installation

Modification to HVAC System

Modifications to HVAC Air Ducts to accommodate new RePack Transmitter. Please see Attached Eneco East, LLC Estimate 1/20/20

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 Retune Existing
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? No
Is antenna in operating condition? Yes
Is antenna located on or in close proximity to an antenna farm? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Top Mount
Antenna position in stack Bottom
Polarization Horizontal
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 35.0 kW
Manufacturer Dielectric
Model THA-O4-6H/24HD-1-R
Year 2003

Primary Antenna

Back to Top

Adjustment to Existing Antenna

Section Question Response
Sweep Test of Existing Antenna Do you need a sweep test of existing antenna? Yes

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

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 Elliptical
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 174.00 MHz
Upper Limit 216.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 195.0 kW
Manufacturer
Model TLS-V8BB/VP-R
Year 2019
Justification for New Antenna The licensed WNCT antenna shall be repurposed; however, it is part of a stack configuration with WITN. Therefore, an interim facility is required while the WITN repack facility is built-out.

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 3 1/8 inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for an antenna? Yes
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? Yes
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Additional Antenna Costs

Additional Antenna Costs

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change Utilize Existing
Use Primary (Main)
Description of Use N/A
Ownership Owned
Owner N/A
Site N/A
Is the existing transmission line shared with another station or stations? No
Is Transmission Line in operating condition? Yes
Existing Transmission Line Manufacturer and Type Manufacturer Dielectric
Type Rigid
Diameter 6 1/8 inches
Other Diameter N/A
Segment Length Broadband
Other Segment Length N/A
Number of parallel runs 1
Length 2174 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Sweep Tests

Sweep line to confirm acceptability on assigned channel

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 Rigid
Diameter 3 1/8 inches
Segment Length 19 ½ '
Other Segment Length
Number of parallel runs 1
Length 1900 feet per run
Justification for New Transmission Line The licensed WNCT antenna and line shall be repurposed; however, it is part of a stack configuration with WITN. Therefore, an interim antenna and line are required while the WITN repack facility is built-out.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Test Transition

Test Transition

TL 3-50 EIA LENGTH 15' TO 20'

TL 3-50 EIA LENGTH 15' TO 20'

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? 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? No
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1006359
Coordinates (NAD83) Latitude (NAD83) 35° 21' 55.9" N-
Longitude (NAD83) 077° 23' 34.6" W-
Overall Structure Height 1984.88 feet
Support Structure Height 1856.93 feet
Ground Elevation Above Mean Sea Level (AMSL) 25.92 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner Tall Towers, Inc.
Date Constructed 02/12/2016

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
64609 WERO FM
594 WITN-TV DTV
54388 WNCT-FM FM

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: No 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

Information not provided.

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 304
Explanation Schedule and coordinate multiple vendors, complete progress reports, and update Schedule 399. Station does not have available personnel or personnel trained in project management for such complex projects. Internal accounting and Project management.
Outside RF consulting Engineering Services Perform engineering study for new channel assignment and antenna development Yes
Prepare engineering section of Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
Do you have Distributed Transmission System engineering services? N/A
Critical Facility N/A
Terrain-Shielded Facility N/A
Attorney and Other Outside Consulting Services Prepare and file Form FCC Construction Permit Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility No
For Main Facility Yes
Prepare request for Special Temporary Authority Yes
Quantity 1
NEPA Section 106 environmental review No
Environmental Assessment No
ASR Modification Yes
FAA Consultation (including preparation of FAA Form 7460) Yes
Negotiation of Lease and other Matter for Shared Locations No
Prepare or Review FCC Form 399 for Reimbursement Yes
Address transition timing and coordination issues w/ other stations and wireless providers Yes
RF Field Engineering Services Comprehensive coverage verification via field study No
RF exposure measurements No
Additional Field Engineering Service Yes
Number of Days 17
Justification It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services.

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 No
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? 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 $281,319.26 $212,369.26 N/A $168,369.26 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Primary Transmitter VAXTE-6R37 $281,319.26 $212,369.26 $168,369.26
Modification to HVAC System $2,621.51 $2,621.51 Modifications to HVAC Air Ducts to accommodate new RePack Transmitter. Please see Attached Eneco East, LLC Estimate 1/20/20 $2,621.51 N/A
Transmitter Electrical and Installation $28,527.55 $28,527.55 See GatesAir quote Q-86899 $28,527.55 N/A
Transmitter Site Survey $7,209.00 $7,209.00 See GatesAir quote Q-84948 $7,209.00 N/A
Standby Exciter and Switch $25,000.00 $25,000.00 N/A N/A N/A
3" Rigid Conduit and Wiring (Cost per foot) $5,200.00 $0.00 See Transmitter electrical and installation N/A N/A
Transformer 3 phase/480v - 150 KVA $25,550.00 $0.00 See Transmitter electrical and installation N/A N/A
Switchgear - industrial 800 amp $38,200.00 $0.00 See Transmitter electrical and installation N/A N/A
High VHF - Air Cooled Solid State Transmitter 4.8 kW $124,989.07 $124,989.07 See GatesAir quote Q-82767 $124,989.07 N/A
Additional Transmitter Costs $5,022.13 $5,022.13 See GatesAir quotes Q-85565 $8931.59, Q-86437 ($4383.46) and Q-87812 $474.00 $5,022.13 N/A
Additional Interior RF System $19,000.00 $19,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Modification to HVAC System

Component Description:
Air duct modification to make room for new transmitter
Amount:
$2,621.51
Transmitter Electrical and Installation

Component Description:
Transmitter electrical and installation
Amount:
$28,527.55
Transmitter Site Survey

Component Description:
Transmitter site survey
Amount:
$7,209.00
Standby Exciter and Switch Information not provided.
3" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Transformer 3 phase/480v - 150 KVA Information not provided.
Switchgear - industrial 800 amp Information not provided.
High VHF - Air Cooled Solid State Transmitter 4.8 kW

Component Description:
Transmitter, installment #1
Amount:
$41,663.02

Component Description:
Transmitter, installment #2
Amount:
$41,663.02

Component Description:
Transmitter, installment #3
Amount:
$41,663.03
Additional Transmitter Costs

Component Description:
Additional transmitter costs
Amount:
$474.00

Component Description:
Transmitter change orders
Amount:
$4,548.13
Additional Interior RF System Information not provided.

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 $305,345.00 $161,418.00 N/A $117,612.00 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Interim Antenna TLS-V8BB/VP-R $279,665.00 $137,018.00 $114,412.00
Sweep test of existing antenna $6,730.00 $6,550.00 N/A $3,000.00 N/A
Additional Antenna Costs $17,185.00 $17,185.00 See Dielectric change order 8/23/19 $3,249.00 N/A
Side mount brackets for high power antennas (if not included in antenna base cost) $23,150.00 $10,313.00 See Dielectric quote 700456CMZ-2 $10,313.00 N/A
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) $9,340.00 $3,500.00 See Dielectric quote 700456CMZ-2. $3,500.00 N/A
High-VHF, One station antenna . side mount,, elliptically or circularly polarized $218,000.00 $94,350.00 See Dielectric quote 700456CMZ-2 $94,350.00 N/A
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,260.00 $5,120.00 N/A N/A N/A
Primary Antenna THA-O4-6H/24HD-1-R $25,680.00 $24,400.00 $3,200.00
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) $18,950.00 $18,000.00 N/A N/A N/A
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $3,200.00 N/A

Components

Actual Information Description File Name
Sweep test of existing antenna

Component Description:
Auxiliary antenna sweep test
Amount:
$3,000.00
Additional Antenna Costs

Component Description:
Additional antenna costs
Amount:
$3,249.00
Side mount brackets for high power antennas (if not included in antenna base cost)

Component Description:
Side mounts, balance due
Amount:
$1,031.30

Component Description:
Side mounts, installment #2
Amount:
$4,640.85

Component Description:
Side mounts, installment #1
Amount:
$4,640.85
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed)

Component Description:
Elbow complex, balance due
Amount:
$350.00

Component Description:
Elbow complex, installment #2
Amount:
$1,575.00

Component Description:
Elbow complex, installment #1
Amount:
$1,575.00
High-VHF, One station antenna . side mount,, elliptically or circularly polarized

Component Description:
Aux antenna, balance due
Amount:
$9,435.00

Component Description:
Aux antenna, installment #2
Amount:
$42,457.50

Component Description:
Aux antenna, installment #1
Amount:
$42,457.50
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, broadband, at antenna input, per 8 3/16. feedline (if needed) Information not provided.
Sweep test of existing antenna

Component Description:
Sweep measurements
Amount:
$3,200.00

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 $206,671.00 $200,971.00 N/A $5,671.00 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Interim Transmission Line $200,271.00 $194,571.00 $2,671.00
TL 3-50 EIA LENGTH 15' TO 20' $1,936.00 $1,936.00 See Dielectric quote 700456CMZ-2 $1,936.00 N/A
Test Transition $735.00 $735.00 See Dielectric quote 700456CMZ-2 $735.00 N/A
Rigid Transmission Line - copper, 3 1/8" $197,600.00 $191,900.00 N/A N/A N/A
Primary Transmission Line $6,400.00 $6,400.00 $3,000.00
Sweep Tests $6,400.00 $6,400.00 N/A $3,000.00 N/A

Components

Actual Information Description File Name
TL 3-50 EIA LENGTH 15' TO 20'

Component Description:
Transmission line, balance due
Amount:
$193.60

Component Description:
Transmission line, installment #2
Amount:
$871.20

Component Description:
Transmission line, installment #1
Amount:
$871.20
Test Transition

Component Description:
Trans test, balance due
Amount:
$73.50

Component Description:
Trans Test, installment #2
Amount:
$330.75

Component Description:
Trans Test, installment #1
Amount:
$330.75
Rigid Transmission Line - copper, 3 1/8" Information not provided.
Sweep Tests

Component Description:
Transmission line sweep test
Amount:
$3,000.00

Cost Information

Back to Top

Tower Equipment and Rigging Costs

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $210,500.00 $84,490.00 N/A $64,490.00 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Primary Tower GTOWER $210,500.00 $84,490.00 $64,490.00
Tall Tower (greater than 500') $210,500.00 $84,490.00 Rigging to replace elbow complex or tune existing elbow complex and installation of interim antenna and interim transmission line. $64,490.00 N/A

Components

Actual Information Description File Name
Tall Tower (greater than 500')

Component Description:
Deposit as agreed per Nexstar Commitment Letter and Coast to Coast Tower Service
Amount:
$10,000.00

Component Description:
Interim antenna installation
Amount:
$64,490.00

Component Description:
Retainer credit for cancelled services
Amount:
($10,000.00)

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 $116,952.00 $112,350.00 N/A $44,992.19 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Outside Professional Services $116,952.00 $112,350.00 $44,992.19
Project management of the transition $48,032.00 $45,600.00 N/A $42,867.19 N/A
Additional Field Engineering Service, 17 Days $34,000.00 $34,000.00 N/A N/A N/A
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,105.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,105.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,680.00 $3,500.00 N/A 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 N/A N/A
Prepare request for Special Temporary Authorization $2,050.00 $1,500.00 N/A $1,500.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $625.00 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
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,630.00 $2,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Project management of the transition

Component Description:
Project Management for Structural Analysis and Tower Modifications including consultant Kessler & Gehman; services 5/27/17 to 6/30/17
Amount:
$12,250.00

Component Description:
Project management services 1.1.19 through 1.31.19
Amount:
$450.00

Component Description:
Project management services
Amount:
$5,820.50

Component Description:
Project management services
Amount:
$150.00

Component Description:
Project management services
Amount:
$408.00

Component Description:
Project management services
Amount:
$250.00

Component Description:
Project management services
Amount:
$435.00

Component Description:
Project management services
Amount:
$258.00

Component Description:
Project management services
Amount:
$990.00

Component Description:
Project management services
Amount:
$250.00

Component Description:
Project management services March 2019
Amount:
$260.00

Component Description:
Project management services Jun 2020
Amount:
$55.00

Component Description:
Project management services Mar 2020
Amount:
$75.00

Component Description:
Project management services Dec 2019
Amount:
$155.00

Component Description:
Project management services 10.27.18 through 11.30.18
Amount:
$825.00

Component Description:
Project Management for Structural Analysis and Tower Modifications including consultants Kessler and Gehman Associates. Services from January 27, 2018 through February 23, 2018.
Amount:
$750.00

Component Description:
Project Management for Structural Analysis and Tower Modifications; services 10/27/17 to 12/31/17
Amount:
$2,137.50

Component Description:
Project management services 6.1.19 through 6.28.19
Amount:
$3,450.00

Component Description:
Project management services
Amount:
$308.00

Component Description:
Project management services Jul 2019
Amount:
$130.00

Component Description:
Project management services May 2020
Amount:
$60.00

Component Description:
Project management services 4.27.19 through 5.31.19
Amount:
$150.00

Component Description:
Project management services 5.26.18 through 6.29.18
Amount:
$300.00

Component Description:
Project management services 9.29.18 through 10.26.18
Amount:
$150.00

Component Description:
Project management services
Amount:
$508.00

Component Description:
Project management services
Amount:
$1,950.00

Component Description:
Project management services
Amount:
$940.00

Component Description:
Project management services 12.1.18 through 12.31.18
Amount:
$900.00

Component Description:
Project management services 2.1.19 through 3.1.19
Amount:
$600.00

Component Description:
Project management services 7.28.18 through 9.28.18
Amount:
$1,275.00

Component Description:
Project management services
Amount:
$4,853.69

Component Description:
Project Management for Structural Analysis and Tower Modifications; services 1/1/18 to 1/26/18
Amount:
$1,650.00

Component Description:
Project management services February 2019
Amount:
$123.50

Component Description:
Project management services 3.30.19 to 4.26.19
Amount:
$1,950.00
Additional Field Engineering Service, 17 Days Information not provided.
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase Information not provided.
ASR modification (prepare FCC Form 854) Information not provided.
Attorney Fees - Prepare and File request for Special Temporary Authorization 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 Information not provided.
Prepare request for Special Temporary Authorization

Component Description:
Prepare STA
Amount:
$1,500.00
Prepare engineering section of FCC Form 2100 (main), License to Cover Application

Component Description:
Prepare License to Cover Application
Amount:
$625.00
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development Information not provided.
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form 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 $118,550.00 $118,000.00 N/A $37,695.37 N/A
Total for all systems $1,488,667.26 $1,138,398.26 N/A $438,829.82 N/A
Other Expenses $118,550.00 $118,000.00 $37,695.37
MVPD Notification of Channel Change $2,000.00 $2,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $3,500.00 $3,500.00 N/A N/A N/A
Equipment Storage $25,000.00 $25,000.00 N/A $2,020.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $26,500.00 $26,500.00 Per vendor quote attached to invoice, necessary costs to remove all components. $26,500.00 N/A
Non-zoning permits $25,000.00 $25,000.00 N/A N/A N/A
DTV Medical Facility Notification $11,550.00 $11,000.00 N/A $2,616.00 N/A
Equipment Delivery and Handling Charges $25,000.00 $25,000.00 N/A $6,559.37 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

Component Description:
Interim antenna storage
Amount:
$2,020.00
Disposal Costs (for equipment and other waste, net of any salvage value)

Component Description:
Dipsosal costs
Amount:
$26,500.00
Non-zoning permits Information not provided.
DTV Medical Facility Notification

Component Description:
Notification of medical facilities
Amount:
$2,616.00
Equipment Delivery and Handling Charges

Component Description:
Transmitter freight cost
Amount:
$3,420.62

Component Description:
Interim antenna freight and shipping
Amount:
$3,138.75

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $1,488,667.26 $1,138,398.26 $438,829.82

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.

Elizabeth Ryder

General Counsel


03/10/2022

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.

Elizabeth Ryder

General Counsel


03/10/2022

Attachments

Back to Top