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:
83929
Service:
DTV
Call Sign:
WHDT
Channel:
34 (UHF)
File Number:
0000028620
FRN:
0002710192
Date Submitted:
01/18/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

GUENTER MARKSTEINER

DR

Doing Business As: GUENTER MARKSTEINER

GUENTER MARKSTEINER

5244 SW ORCHID BAY DRIVE

PALM CITY, FL 34990

United States

+1 (561) 983-6300 MARKSTEINER@WHDT.NET Individual

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

Joseph L. Snelson , Jr .

Technical Consultant

Meintel, Sgrignoli & Wallace

1282 Smallwood Drive, Suite 372

Waldorf, MD 20603

United States

+1 (303) 344-8037 joe.snelson@mswdtv.com

Broadcaster Information and Transition Plan

Back to Top
Question Response
Will the station be sharing equipment with another broadcast television station or stations (e.g., a shared antenna, co-location on a tower, use of the same transmitter room, multiple transmitters feeding a combiner, etc.)? If yes, enter the facility ID's of the other stations and click 'prefill' to download those stations' licensing information. Yes
Briefly describe transition plan Current transmission system consists of a main/aux transmitter feeding a transmission line which connects to an antenna on the tower. Work includes installing new transmission line, attaching to antenna and connecting to new repack channel transmitters.

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 Used in case of failure of main transmitter
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 CST-II
Year 2013
Type Inductive Output Tube
IOT Power Type Single
Power Capacity 20.0 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 TRN-5XU-2916D-L
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 20.0 kW
Justification for New Transmitter Current transmitter manufacturer is no longer in business. See attached narrative and 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 Provide new sub panel and wire into transmitter. Also, wire pumps and heat exchanger to transmitter. Cost based on past experience.
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 CST-II
Year 2000
Type Inductive Output Tube
IOT Power Type Two
Power Capacity 80.0 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 TRN-5XU-8916D-L
Transmitter Type Solid State
Solid State Cooling Liquid Cooled
Solid State Power capacity 60 kW
Justification for New Transmitter Current transmitter manufacturer is no longer in business. See previously submitted narrative and justification.

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) No
Power N/A
Rigid Conduit and Wiring Yes
Size 4 inches
Length 100.0 feet
Other Electrical Service No
Description N/A
HVAC Service Does the replacement transmitter require HVAC Service? Yes
Type Cooling Only
Size 15 tons
Other Size N/A
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? Yes
Size 900.0 square feet
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? No
Existing Antenna Manufacturer and Type Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Other
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type Custom - Customer Assembled
ERP: 700.0 kW
Manufacturer
Model TUA-SP4-12/48H-1-S-R
Year 2009

Primary Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Primary (Main)
Description of Use N/A
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Types Class Full Power
Mounting Side Mount
Antenna position in stack Not in Stack
Polarization Elliptical
Type Slotted Coaxial
Number of Stations Supported N/A
Number of Panels/Bays N/A
Lower Limit N/A
Upper Limit N/A
Design power capacity in use N/A
Other Antenna Type N/A
ERP: 1000.0 kW
Manufacturer
Model TFU-27JSC/VP-R P220
Year 2018
Justification for New Antenna Current antenna was assembled by licensee and actual performance on repack channel is unlikely. Upgrade for new antenna is for elliptical polarization. Upgrade cost was deducted from quote. NOTE: Bottom of quote shows both discount and upgrade deduction.

Primary Antenna

Back to Top

Other Antenna Costs

Section Question Response
Combiner for Shared Antenna Do you need a Combiner for a Shared Antenna? No
Type
Number of channels supported N/A
Frequencies of channels supported N/A
Frequency N/A
Do you need a combiner output splitter/switcher for dual feed lines? N/A
Elbow Complex Do you require the separate purchase of the Elbow Complex? Yes
Broadband or Single Channel? Single Channel
Feed Line Size 8 3/16 inches inches
Side Mount Brackets Do you require the separate purchase of side mount brackets for a high power antenna? No
Pattern Scatter Analysis Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? No
Sweep Test Do you require the sweep testing of transmission line and antenna? Yes

Primary Antenna

Back to Top

Other Antenna Cost Not Listed

Name Description

Custom Mounting Brackets

Due to WHDT being in a high-wind area (i.e. Florida), stronger mounting brackets are required. This was overlooked on the original proposal. See change order 3 Jan 2019

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 8 3/16 inches
Other Diameter N/A
Segment Length Other
Other Segment Length 19.33 feet
Number of parallel runs 1
Length 1700 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 8 3/16 inches
Other Diameter N/A
Segment Length 19 1/2 inches
Other Segment Length N/A
Number of parallel runs 1
Length 1700 feet per run
Justification for New Transmission Line See previously submitted narrative and justification. Also see attached quote which includes discounted price.

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Minor changes

Minor changes in line cost. These were discovered after installation planning. See Invoice MAN00694 line items 4 and 22 from Dielectric.

Tower Equipment And Rigging Costs

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

Primary Tower

Back to Top

Existing Tower

Section Question Response
Existing Tower Description Type of change Move Equipment
Tower Use Primary (Main)
Description of Use N/A
Ownership Leased
Is this tower consider Complex? 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? Unknown
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1028084
Coordinates (NAD83) Latitude (NAD83) 26° 34' 30.7" N-
Longitude (NAD83) 080° 14' 31.1" W-
Overall Structure Height 1532.13 feet
Support Structure Height 1528.85 feet
Ground Elevation Above Mean Sea Level (AMSL) 17.06 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner WFLX, LLC
Date Constructed 10/06/2015

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
39736 WFLX DTV
20436 WRMF FM

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? 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 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 Yes
RF exposure measurements Yes
Additional Field Engineering Service No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

Progress Reporting

Prepare and file 6 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC.

Power Engineering

Engineering plan to change generator and transfer switch for 380 vac service. Preparation of electrical plan for transmitter room.

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 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? 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 $2,691,559.52 $2,585,119.62 N/A $2,414,550.00 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Primary Transmitter TRN-5XU-8916D-L $1,992,559.52 $1,970,119.62 $1,816,650.00
Other -- Building Addition Size: 900.0 $100,459.52 $100,459.52 See previously submitted narrative and justification. Also, see attached estimate for construction in the West Palm Beach, FL area. Use of small factory was used based on a commercial structure that will need to meet commercial code requirements. $16,470.00 N/A
Switchgear - industrial 800 amp $38,200.00 $35,000.00 See attached quote for electrical panel from Knight Electric. $0.00 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,788,000.00 $1,785,060.10 Current transmitter manufacturer is no longer in business. See previously submitted narrative and justification. Also, see attached quotation from Anywave for discounted cost. $1,785,060.00 N/A
4" Rigid Conduit and Wiring (Cost per foot) $10,100.00 $9,600.00 N/A $0.00 N/A
15 Ton system $55,800.00 $40,000.00 N/A $15,120.00 N/A
Auxiliary Transmitter TRN-5XU-2916D-L $699,000.00 $615,000.00 $597,900.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW $684,000.00 $600,000.00 N/A $590,000.00 N/A
Other Electrical Service: Provide new sub panel and wire into transmitter. Also, wire pumps and heat exchanger to transmitter. Cost based on past experience. $15,000.00 $15,000.00 See attached narrative and justification $7,900.00 N/A

Components

Actual Information Description File Name
Other -- Building Addition Size: 900.0

Component Description:
line item 5 - space planning and transmitter room engineering total cost: $16,470.00 50 percent of total cost: $8,235.00
Amount:
$8,235.00

Component Description:
Line item 5 -Space planning and building layout drawings for cooling system, transmission line, etc. See invoice detail. Final payment.
Amount:
$8,235.00
Switchgear - industrial 800 amp Information not provided.
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
Line Item 1 - Final Payment for main transmitter.
Amount:
$892,530.00

Component Description:
line item 1 - 60kW main transmitter total cost: $1,785,060.00 50 percent of total cost: $892,530.00
Amount:
$892,530.00
4" Rigid Conduit and Wiring (Cost per foot) Information not provided.
15 Ton system

Component Description:
Line Item 4 - Air Filtration unit final payment
Amount:
$1,710.00

Component Description:
line item 3 - 12 ton HVAC total cost: $11,700.00 50 percent of total cost: $5,850.00
Amount:
$5,850.00

Component Description:
Line item 3 - AC Compressor final payment
Amount:
$5,850.00

Component Description:
Invoice item 4 - Air Filtration part of the HVAC expense item. Amount requested reflects 50% down payment.
Amount:
$1,710.00
UHF - Liquid Cooled Solid State Transmitter 14.2 - 20 kW

Component Description:
line item 2 - 20kW backup transmitter total cost: $590,000.00 50 percent of total cost: $295,000.00
Amount:
$295,000.00

Component Description:
Line Item 2 - Final payment for Aux transmitter
Amount:
$295,000.00
Other Electrical Service: Provide new sub panel and wire into transmitter. Also, wire pumps and heat exchanger to transmitter. Cost based on past experience.

Component Description:
line item 7 - step-down power transformer total cost: $7.900.00 50 percent of total cost: $3,950.00
Amount:
$3,950.00

Component Description:
Line item 7 - Step down transformer. Final payment.
Amount:
$3,950.00

Cost Information

Back to Top

Antennas

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $214,360.00 $208,820.00 N/A $168,498.00 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Primary Antenna TFU-27JSC/VP-R P220 $214,360.00 $208,820.00 $168,498.00
Custom Mounting Brackets $21,600.00 $21,600.00 Due to WHDT being in a high-wind area (i.e. Florida), stronger mounting brackets are required. This was overlooked on the original proposal. See change order 3 Jan 2019 N/A N/A
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) $15,250.00 $10,040.00 See attached quote with discount included. $9,036.00 N/A
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized $170,780.00 $170,780.00 Current antenna was assembled by licensee and actual performance on repack channel is unlikely. Upgrade for new antenna is for elliptical polarization. Upgrade cost was deducted from quote. NOTE: Bottom of quote shows both discount and upgrade deduction. $153,702.00 line item 1 - main antenna total cost: $170,780.00 45 percent of total cost: $76,851.00
Sweep test of existing antenna $6,730.00 $6,400.00 N/A $5,760.00 N/A

Components

Actual Information Description File Name
Custom Mounting Brackets Information not provided.
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed)

Component Description:
Line item 3, 45% due prior to shipment.
Amount:
$4,518.00

Component Description:
item 3 - elbow complex total cost: $10,040.00 45 percent of total cost: $4,518.00
Amount:
$4,518.00
UHF - High Power, Side Mount, basic slot antenna, 1000 kW input, directional,, elliptically or circularly polarized

Component Description:
Line item 1, 45% due prior to shipment.
Amount:
$76,851.00

Component Description:
line item 1 - main antenna total cost: $170,780.00 45 percent of total cost: $76,851.00
Amount:
$76,851.00
Sweep test of existing antenna

Component Description:
Line item 23, 45% due prior to shipment.
Amount:
$2,880.00

Component Description:
line item 22 - sweep total cost of item 22: $6,400.00 45 percent of total cost: $2,880.00
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 $595,212.00 $381,627.20 N/A $339,309.72 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Primary Transmission Line $595,212.00 $381,627.20 $339,309.72
Minor changes $5,312.00 $5,312.00 Minor changes in line cost. These were discovered after installation planning. See Invoice MAN00694 line items 4 and 22 from Dielectric. $2,390.40 N/A
Rigid Transmission Line - copper, 8 3/16" $589,900.00 $376,315.20 See attached quote that includes discount. $336,919.32 N/A

Components

Actual Information Description File Name
Minor changes

Component Description:
Line item 22, 45% due prior to shipment.
Amount:
$2,390.40
Rigid Transmission Line - copper, 8 3/16"

Component Description:
Line item 4, 45% due prior to shipment.
Amount:
$167,577.48

Component Description:
line item 4 - transmission line total cost: $376,315.20 45 percent of total cost: $169,341.84
Amount:
$169,341.84

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 $200,000.00 N/A $0.00 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Primary Tower GTOWER $210,500.00 $200,000.00 $0.00
Tall Tower (greater than 500') $210,500.00 $200,000.00 N/A $0.00 N/A

Components

Information not provided.

Cost Information

Back to Top

Outside Professional Services

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $165,940.00 $84,250.00 N/A $20,040.00 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Outside Professional Services $165,940.00 $84,250.00 $20,040.00
Power Engineering $10,500.00 $10,500.00 Design of replacement electrical mains for new transmitters. $10,500.00 N/A
Progress Reporting $21,000.00 $21,000.00 Prepare and file 6 required progress reports on FCC Form 2100, Schedule 387 on a quarterly basis with the FCC. $0.00 N/A
Comprehensive coverage verification via field study, if needed $84,200.00 $20,000.00 N/A $2,650.00 N/A
Attorney Fees - Negotiation of lease and other matters for shared locations $4,210.00 $4,000.00 N/A $0.00 N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,365.00 $2,250.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,580.00 $1,500.00 N/A $0.00 N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,260.00 $5,000.00 N/A $0.00 N/A
RF Exposure Measurements $21,050.00 $5,000.00 N/A $0.00 N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,155.00 $3,000.00 N/A $2,120.00 N/A
Perform engineering study for new channel assignment and antenna development $7,360.00 $4,730.00 N/A $0.00 N/A
Address transition timing and coordination issues w/ other stations and wireless $2,630.00 $2,500.00 N/A $0.00 N/A
Prepare and or review reimbursement form $2,630.00 $4,770.00 Actual cost of budget preparation and entering into 399 form. $4,770.00 see itemized invoice 6876.

Components

Actual Information Description File Name
Power Engineering

Component Description:
Line item 6 - Eng 2
Amount:
$5,250.00

Component Description:
line item 6 - ENG-2 total cost: $10,500.00 50 percent of total cost: $5,250.00
Amount:
$5,250.00
Progress Reporting Information not provided.
Comprehensive coverage verification via field study, if needed

Component Description:
Interference Study
Amount:
$2,650.00
Attorney Fees - Negotiation of lease and other matters for shared locations Information not provided.
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application Information not provided.
Prepare engineering section of 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.
RF Exposure Measurements Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application

Component Description:
Prepare Form 2100 & Exhibits for filing CP application with FCC
Amount:
$2,120.00
Perform engineering study for new channel assignment and antenna development

Component Description:
Previously paid. Ignore or delete this entry
Amount:
N/A
Address transition timing and coordination issues w/ other stations and wireless Information not provided.
Prepare and or review reimbursement form

Component Description:
Form 399 budget preparation
Amount:
$4,770.00

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 $70,777.10 $64,177.10 N/A $0.00 N/A
Total for all systems $3,948,348.62 $3,523,993.92 N/A $2,942,397.72 N/A
Other Expenses $70,777.10 $64,177.10 $0.00
Equipment Storage $8,000.00 $8,000.00 leased storage space estimate $0.00 N/A
MVPD Notification of Channel Change $2,000.00 $2,000.00 Notification will need to be made to MVPD's as required. Applicant to explore using an outside firm to determine which facilities will need to be notified and send the appropriate notification letters. $0.00 N/A
Equipment Delivery and Handling Charges $40,282.10 $40,282.10 See attached quote for delivery of 2 transmitters and estimating $10,000 for 1,700 ft. of 8" transmission line and antenna. $0.00 N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $5,000.00 $5,000.00 Applicant will be required to dispose of the current transmission line and transmitters. The exact costs are not known at this time. $0.00 N/A
FCC Filing Fees - Form 2100 license to cover application $335.00 $325.00 N/A $0.00 N/A
FCC Filing Fees - Form 2100 minor change CP application $1,110.00 $1,070.00 N/A $0.00 N/A
DTV Medical Facility Notification $11,550.00 $5,000.00 N/A $0.00 N/A
Develop and air announcement of upcoming channel change $500.00 $500.00 N/A $0.00 N/A
Non-zoning permits $2,000.00 $2,000.00 Estimated permit cost to modify unused portion of building to accommodate new transmitters . $0.00 N/A

Components

Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,948,348.62 $3,523,993.92 $2,942,397.72

Reimbursement Status

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

Certification

Back to Top
Section Question Response
Submission of Estimated Expenses Statements

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

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

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

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

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

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

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

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

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

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

GUENTER MARKSTEINER

LICENSEE


01/18/2019

Certification

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

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

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

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

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

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

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

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

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

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

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

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

GUENTER MARKSTEINER

LICENSEE


01/18/2019

Attachments

Back to Top