Go to the Federal Communications Commission homepage at www.fcc.gov

FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

Approved by OMB 3060-1178
Go to the Federal Communications Commission homepage at www.fcc.gov

(REFERENCE COPY - Not for submission)FCC Form 399: Incentive Auction Relocation Reimbursement Fund System

File Number:
0000027055
FRN:
0003828696
Facility ID:
65204
Repack Channel:
35 (UHF)
Entity:
Broadcaster
Filing Status:
Submitted
Date Submitted:
01/15/2019

Applicant Information

Back to Top

Applicant Name, Type, and Contact Information

Applicant Address Phone Email Applicant Type

TENNESSEE BROADCASTING PARTNERS

Doing Business As: TENNESSEE BROADCASTING PARTNERS

Beverly B. Poston

ONE TELEVISION PLACE

CHARLOTTE, NC 28205

United States

+1 (704) 372-4434 BPoston@bahakel.com 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

M. Anne Swanson

Legal Counsel

Wilkinson Barker Knauer LLP

M. Anne Swanson

1800 M Street NW

Suite 800N

Washington, DC 20036

United States

+1 (202) 383-3342 ASwanson@wbklaw.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. No
Briefly describe transition plan Install new interim antenna on tower for interim operations on existing channel, remove existing primary antenna from the tower. Install new primary antenna, install new primary transmitter. See Exhibit A.

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  
Ownership Owned
Owner  
Site  
Is this transmitter currently shared with another station? No
Is this transmitter currently in operating condition? Yes
Existing Transmitter Manufacturer and Type Manufacturer
Model DCX-2(IOX/DCX Product Family)
Year 2004
Type Inductive Output Tube
IOT Power Type Two
Description  
Power capacity 53 kw
Solid State Cooling  
Solid State Power Capacity  
Other Transmitter Type  

Primary Transmitter

Back to Top

New Transmitter Costs

Section Question Response
New Transmitter Use Primary (Main)
Description of Use  
Change Type Purchase New
Is this a request for upgraded equipment? Yes
Manufacturer
Model HPTV-PRLX-U32
Transmitter Type Solid state
IOT Power Type  
Other  
Power capacity  
Solid State Cooling Liquid
Solid State Power Capacity 55 kw
Other Transmitter Type  
Justification for New Transmitter Manufacturer unable to re-tune existing XMTR. Replacement required to operate on reassigned channel. New XMTR is upgrade to solid state, but at a cost less than IOT. Still more given IOT-related transitional cost for building expansion. See Exhibit B.

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
Rigid Conduit and Wiring Yes
Size 2 inches
Length 500.0 feet
Other Electrical Service Yes
Description Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit I.
HVAC Service Does the replacement transmitter require HVAC Service? No
Type
Size
Other Size  
Transmitter Building Addition/Modification or Leasehold Improvement Does the Transmitter Building require an addition, modification, other leashold improvement? No
Size
Channel 14 Costs Is an RF Consulting Engineer needed?
Is a channel 14 Mask Filer needed?
Is additional field engineering time needed?
Number of Days  

Primary Transmitter

Back to Top

Other Transmitter Cost Not Listed

Name Description

Site Design and Survey by Manufacturer

Cost for site design and survey by manufacturer to determine electrical, HVAC, and space considerations for new primary transmitter and RF system. See Exhibit C. (Survey itself is in Exhibit B.)

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? 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 Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Slotted coaxial
Number of Stations Supported N/A
Number of Panels N/A
Design power capacity in use N/A
Lower Limit N/A
Upper Limit N/A
Other Antenna Type N/A
ERP: 1000.00 kW
Manufacturer
Model TFU-30DSC-R-04
Year 2005

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? No
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type 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: 857.00 kW
Manufacturer
Model TFU-30DSC-R-04
Year 2018
Justification for New Antenna Existing primary antenna is on a fixed channel and cannot be re-tuned. New primary antenna is required to operate primary facility on reassigned channel. See Exhibit D.

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 6 1/8 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? Yes
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.

Interim Antenna

Back to Top

New Antenna Costs

Section Question Response
New Antenna Description Use Interim
Description of Use N/A
Change Type Purchase New
Ownership Owned
Owner N/A
Is antenna shared? No
Is antenna directional? Yes
Will antenna be located on or in close proximity to an antenna farm? No
New Antenna Manufacturer and Type Class Full Power
Mounting Side-mount
Antenna position in stack Not in Stack
Polarization Horizontal
Type Broadband Slot
Number of Stations Supported 1
Number of Panels/Bays 8
Lower Limit 470.00 MHz
Upper Limit 698.00 MHz
Design power capacity in use 100.0 %
Other Antenna Type N/A
ERP: 232.00 kW
Manufacturer
Model TFU-8WB-1-R C160
Year 2018
Justification for New Antenna Station has no existing auxiliary antenna. New interim antenna is required to operate on existing channel while existing primary antenna is removed from tower and new primary antenna is installed. See Exhibit E.

Interim 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? Broadband
Feed Line Size 4 1/16 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

Interim Antenna

Back to Top

Other Antenna Cost Not Listed

Information not provided.

Transmission Line

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

Primary Transmission Line

Back to Top

Existing Transmission Line

Section Question Response
Existing Transmission Line Description Type of change 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
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 987 feet per run

Primary Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Information not provided.

Interim Transmission Line

Back to Top

New Transmission Line

Section Question Response
New Transmission Line Costs Use Interim
Description of Use N/A
Change Type Purchase New
Type Rigid
Diameter 4 1/16 inches
Segment Length 20'
Other Segment Length
Number of parallel runs 1
Length 900 feet per run
Justification for New Transmission Line New interim transmission line is required for use with new interim antenna while existing primary antenna is removed from tower and new primary antenna is installed. See Exhibit E.

Interim Transmission Line

Back to Top

Other Transmission Line Expenses Not Listed

Name Description

Waveguide Transition

Waveguide transition to connect existing RF system to interim transmission line for interim operations. See Exhibit E.

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? No
One or more FM, AM or TV radio broadcaster(s) N/A
Others Types of Users N/A
Is tower documented for structural analysis? Yes
Is tower compliant with Rev G? No
Existing Tower Structure Registration Do you have a tower registration number? Yes
ASR Number 1062330
Coordinates (NAD83) Latitude (NAD83) 35° 38' 16.0" N-
Longitude (NAD83) 088° 41' 33.0" W-
Overall Structure Height 1064.95 feet
Support Structure Height 987.85 feet
Ground Elevation Above Mean Sea Level (AMSL) 487.85 feet
Structure Type GTOWER - Guyed Structure Used for Communication Purposes
Tower Owner JACKSON TELECASTERS, INC.
Date Constructed 07/17/1969


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 documented tower
Tower Reinforcements Please select whether tower reinforcements are needed: Minor Reinforcements needed

Primary Tower

Back to Top

Tower Rigging Costs

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

Primary Tower

Back to Top

Other Tower Expenses Not Listed

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 480
Explanation Reassigned station does not have sufficient qualified internal personnel for project management. It is estimated that outside project management will be required for 60 days while new antennas, transmission line, and transmitter are installed.
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 Yes
For Main Facility Yes
Prepare engineering section of Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
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 Yes
For Main Facility Yes
Prepare and file Form FCC License to Cover Application Yes
For Auxiliary Facility Yes
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 No
Number of Days N/A
Justification N/A

Outside Professional Services Costs

Back to Top

Other Professional Services Expenses Not Listed

Name Description

WBBJ Additional Repack Related Legal Services

Attorneys Fees - Repack requirements (vendor contracts, refinancing, tax, affiliation agreements, equipment selection/justification). See Exhibit H

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 Yes
Other Miscellaneous Expenses Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? Yes
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? Yes
Does this relocation require Equipment Storage? 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? Yes

Other Expenses

Back to Top

Other Expenses Not Listed

Name Description

Wireless Microphones

To replace station's wireless microphones that will be displaced because existing channels are eliminated due to repack. See Exhibit F.

Tennessee Sales Tax

Sales tax to be paid to Tennessee for equipment purchased for repack.

Cost Information

Back to Top

Transmitters

Where no predetermined cost estimate is available, any estimate provided will also become the predetermined cost (displayed in italics).
Description Predetermined
Cost Estimate
Estimated Cost Estimated Cost Justification Actual Cost Actual Cost Justification
Sub-total $1,776,800.00 $1,379,348.00 N/A $485,716.80 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Primary Transmitter HPTV-PRLX-U32 $1,776,800.00 $1,379,348.00 $485,716.80
Site Design and Survey by Manufacturer $15,300.00 $15,300.00 N/A $15,300.00 N/A
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW $1,741,000.00 $1,344,048.00 N/A $470,416.80 N/A
2" Rigid Conduit and Wiring (Cost per foot) $13,000.00 $12,500.00 N/A N/A N/A
Other Electrical Service: Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit I. $7,500.00 $7,500.00 N/A N/A N/A

Components

Actual Information Description File Name
Site Design and Survey by Manufacturer

Component Description:
Downpayment invoice for Site Survey and Design.
Amount:
$2,000.00

Component Description:
Final invoice for Site Survey and Design.
Amount:
$13,300.00
UHF - Liquid Cooled Solid State Transmitter 52 - 61 kW

Component Description:
WBBJ Transmitter Deposit Invoice
Amount:
$470,416.80
2" Rigid Conduit and Wiring (Cost per foot) Information not provided.
Other Electrical Service: Circuit breakers and disconnects for transmitter, pumps, and heat exhangers. Cost estimate is based upon previous projects experience of a similar nature. See Exhibit I. 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 $386,245.00 $230,772.50 N/A $46,192.50 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Interim Antenna TFU-8WB-1-R C160 $201,700.00 $51,325.00 $46,192.50
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized $184,500.00 $44,925.00 N/A $40,432.50 N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A $5,760.00 N/A
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) $10,650.00 $0.00 N/A N/A N/A
Primary Antenna TFU-30DSC-R-04 $184,545.00 $179,447.50 $0.00
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) $5,120.00 $1,875.00 N/A N/A N/A
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) $12,000.00 $10,297.50 N/A N/A N/A
UHF - High Power, Side Mount, basic slot antenna, 857 kW input, horizontally polarized $160,875.00 $160,875.00 N/A N/A N/A
Sweep test of existing antenna $6,550.00 $6,400.00 N/A N/A N/A

Components

Actual Information Description File Name
UHF - Lower Power Side Mount, One station - 200-500 kW, horizontally polarized

Component Description:
WBBJ Interim Antenna First Payment
Amount:
$20,216.25

Component Description:
WBBJ Interim Antenna Second Payment
Amount:
$20,216.25
Sweep test of existing antenna

Component Description:
WBBJ Interim Antenna Repack Sweep Second Payment
Amount:
$2,880.00

Component Description:
WBBJ Interim Antenna Repack Sweep First Payment
Amount:
$2,880.00
Elbow complex, broadband, at antenna input, per 4 1/16. feedline (if needed) Information not provided.
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) Information not provided.
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) Information not provided.
UHF - High Power, Side Mount, basic slot antenna, 857 kW input, horizontally polarized Information not provided.
Sweep test of existing antenna Information not provided.

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 $125,512.50 $91,837.70 N/A $82,653.94 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Interim Transmission Line $125,512.50 $91,837.70 $82,653.94
Rigid Transmission Line - copper, 4 1/16" $124,200.00 $90,525.20 N/A $81,472.68 N/A
Waveguide Transition $1,312.50 $1,312.50 N/A $1,181.26 N/A
Primary Transmission Line $0.00 $0.00 $0.00

Components

Actual Information Description File Name
Rigid Transmission Line - copper, 4 1/16"

Component Description:
WBBJ Interim Rigid Transmission Line First Payment
Amount:
$40,736.34

Component Description:
WBBJ Interim Rigid Transmission Line Second Payment
Amount:
$40,736.34
Waveguide Transition

Component Description:
WBBJ Interim Transition Second Payment
Amount:
$590.63

Component Description:
WBBJ Interim Transition First Payment
Amount:
$590.63

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 $370,800.00 $362,000.00 N/A $20,700.00 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Primary Tower GTOWER $370,800.00 $362,000.00 $20,700.00
Structural engineering tower load study for well documented tower $12,300.00 $12,000.00 N/A $20,700.00 Costs for analysis and testing are higher than estimated costs. See Exhibit K, Exhibit L, and Exhibit M. See attached revised invoices and WBBJ Form 399 Amendment 2-26-18
Tall Tower (greater than 500') $205,000.00 $200,000.00 N/A N/A N/A
Minor tower reinforcement/modifications $153,500.00 $150,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Structural engineering tower load study for well documented tower

Component Description:
Invoice for Ultrasound thickness testing on tower members (re-submitted)
Amount:
$5,000.00

Component Description:
Invoice for Utrasound Testing at west guy anchor.
Amount:
$1,000.00

Component Description:
WBBJ Tower Wind and Ice Analysis Invoice
Amount:
$1,250.00

Component Description:
Invoice for tower inspection, structural analysis, and wind and ice report.
Amount:
N/A

Component Description:
WBBJ Tower Structural Analysis Invoice
Amount:
$6,200.00

Component Description:
WBBJ Tower Inspection Invoice
Amount:
$6,000.00

Component Description:
Invoice for corrosion risk analysis on tower.
Amount:
$1,250.00
Tall Tower (greater than 500') Information not provided.
Minor tower reinforcement/modifications 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 $127,145.00 $124,250.00 N/A $23,812.90 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Outside Professional Services $127,145.00 $124,250.00 $23,812.90
WBBJ Additional Repack Related Legal Services $12,000.00 $12,000.00 N/A $10,271.40 See WBBJ Form 399 Amendment 2-26-18
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase $2,050.00 $2,000.00 N/A N/A N/A
ASR modification (prepare FCC Form 854) $2,050.00 $2,000.00 N/A N/A N/A
Attorney Fees - Prepare and File request for Special Temporary Authorization $3,585.00 $3,500.00 N/A N/A N/A
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application $2,305.00 $2,250.00 N/A N/A N/A
Attorney Fees - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application $4,100.00 $4,000.00 N/A N/A N/A
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application $5,120.00 $5,000.00 N/A $918.00 N/A
Prepare request for Special Temporary Authorization $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), License to Cover Application $1,535.00 $1,500.00 N/A N/A N/A
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application $2,050.00 $2,000.00 N/A N/A N/A
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application $3,070.00 $3,000.00 N/A N/A N/A
Perform engineering study for new channel assignment and antenna development $7,170.00 $7,000.00 N/A $1,750.00 Please see revised invoices and WBBJ Form 399 Amendment 2-26-18.
Address transition timing and coordination issues w/ other stations and wireless $2,560.00 $2,500.00 N/A N/A N/A
Prepare and or review reimbursement form $2,560.00 $2,500.00 N/A $10,873.50 See Exhibit J. See WBBJ Form 399 Amendment 2-26-18.
Project management of the transition $73,920.00 $72,000.00 N/A $0.00 N/A

Components

Actual Information Description File Name
WBBJ Additional Repack Related Legal Services

Component Description:
WBBJ Post-Auction Repack Legal Services.
Amount:
$1,638.40

Component Description:
WBBJ Post-Auction Repack Legal Services.
Amount:
$7,814.00

Component Description:
WBBJ Post-Auction Repack Legal Services.
Amount:
$819.00
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 - Aux Antenna, prepare and File Form 2100 Construction Permit or License Application Information not provided.
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application

Component Description:
Construction Permit Legal Issues.
Amount:
$438.00

Component Description:
Construction Permit Legal Issues.
Amount:
$480.00
Prepare request for Special Temporary Authorization Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, License to Cover Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), License to Cover Application Information not provided.
RF Consulting Engineer Fees- Aux Antenna: Prepare engineering section of FCC Form 2100, Construction Permit Application Information not provided.
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application Information not provided.
Perform engineering study for new channel assignment and antenna development

Component Description:
Invoice for Engineering study work for new channel assignment and antenna development.
Amount:
$62.50

Component Description:
Invoice for Engineering study work for new channel assignment and antenna development.
Amount:
$187.50

Component Description:
Invoice for Engineering study work for new channel assignment and antenna development.
Amount:
$1,500.00

Component Description:
Invoice for Engineering study work for new channel assignment and antenna development.
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:
WBBJ Post-Auction Repack Legal Issues.
Amount:
$3,882.00

Component Description:
WBBJ Post-Auction Repack Legal Issues.
Amount:
$759.00

Component Description:
WBBJ Repack Legal Issues
Amount:
$660.00

Component Description:
WBBJ Post-Auction Repack Legal Services.
Amount:
$1,475.00

Component Description:
WBBJ Post-Auction Repack Legal Services.
Amount:
$175.00

Component Description:
WBBJ Post-Auction Repack Legal Services (re-submitted)
Amount:
$175.50

Component Description:
WBBJ Post-Auction Repack Legal Issues.
Amount:
$662.00

Component Description:
WBBJ Post-Auction Repack Legal Issues.
Amount:
$3,260.00
Project management of the transition 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 $301,667.00 $301,404.00 N/A $32,855.09 N/A
Total for all systems $3,088,169.50 $2,489,612.20 N/A $691,931.23 N/A
Other Expenses $301,667.00 $301,404.00 $32,855.09
Tennessee Sales Tax $238,875.00 $238,875.00 N/A $32,855.09 N/A
Wireless Microphones $6,016.00 $6,016.00 N/A N/A N/A
MVPD Notification of Channel Change $1,000.00 $1,000.00 N/A N/A N/A
Develop and air announcement of upcoming channel change $1,000.00 $1,000.00 N/A N/A N/A
Equipment Delivery and Handling Charges $13,500.00 $13,500.00 N/A N/A N/A
Disposal Costs (for equipment and other waste, net of any salvage value) $27,928.00 $27,928.00 N/A N/A N/A
Non-zoning permits $500.00 $500.00 N/A N/A N/A
FCC Filing Fees - Special Temporary Authorization request $195.00 $190.00 N/A N/A N/A
FCC Filing Fees - Form 2100 license to cover application $333.00 $325.00 N/A N/A N/A
FCC Filing Fees - Form 2100 minor change CP application $1,070.00 $1,070.00 N/A N/A N/A
DTV Medical Facility Notification $11,250.00 $11,000.00 N/A N/A N/A

Components

Actual Information Description File Name
Tennessee Sales Tax

Component Description:
WBBJ Transmitter Deposit Sales Tax
Amount:
$32,855.09
Wireless Microphones Information not provided.
MVPD Notification of Channel Change Information not provided.
Develop and air announcement of upcoming channel change Information not provided.
Equipment Delivery and Handling Charges Information not provided.
Disposal Costs (for equipment and other waste, net of any salvage value) Information not provided.
Non-zoning permits Information not provided.
FCC Filing Fees - Special Temporary Authorization request Information not provided.
FCC Filing Fees - Form 2100 license to cover application Information not provided.
FCC Filing Fees - Form 2100 minor change CP application Information not provided.
DTV Medical Facility Notification Information not provided.

Cost Information

Back to Top

Grand Total

Predetermined
Cost Estimate
Estimated Cost Actual Cost
Total for all systems $3,088,169.50 $2,489,612.20 $691,931.23

Construction Status

Back to Top
Question Response
Is construction complete? 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.

Beverly Poston

President


01/15/2019

Certification

Back to Top
Section Question Response
Submission of Actual Cost Documentation 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 and represents that he/she is authorized to submit this TV Broadcaster Relocation Fund Reimbursement Form on behalf of the above-named entity. The above-named entity acknowledges that all certifications and attached documentation are considered material.

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

  3. 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).

  4. 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.

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

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

  7. 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.

Beverly Poston

President


01/15/2019

Attachments

Back to Top