Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MISSION BROADCASTING, INC. |
30400 DETROIT ROAD SUITE 304 WESTLAKE, OH 44145 United States |
+1 (440) 526-2227 | missionbroadcasting@gmail.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
William T. Godfrey , Jr. . Consulting Engineers Kessler and Gehman Associates, Inc. |
William T. Godfrey, Jr. Kessler and Gehman Associates, Inc. 507-D NW 60th Street Gainesville, FL 32607 United States |
+1 (352) 332-3157 | bill@kesslerandgehman.com |
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 | See attached document. |
Section | Question | Response |
---|---|---|
Transmitter Related Expenses | Do you have transmitter related expenses? | Yes |
Section | Question | Response |
---|---|---|
Existing Transmitter Description | Type of change | Purchase New |
Use | Auxiliary (Backup) | |
Description of Use | Backup | |
Ownership | Owned | |
Owner | N/A | |
Site | N/A | |
Is this transmitter currently shared with another station? | No | |
Is this transmitter currently in operating condition? | Yes | |
Existing Transmitter Manufacturer and Type | Manufacturer | |
Model | UNKNOWN | |
Year | 2007 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Auxiliary (Backup) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | UAXTE-12 | |
Transmitter Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power capacity | 5 kW | |
Justification for New Transmitter | Existing transmitter cannot be converted to repacked channel per manufacturer. |
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 | 2 inches | |
Length | 50.0 feet | |
Other Electrical Service | No | |
Description | N/A | |
HVAC Service | Does the replacement transmitter require HVAC Service? | Yes |
Type | Heating and Cooling | |
Size | 5 tons | |
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 |
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 | UNKNOWN | |
Year | 2009 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 50 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | THU9EVO-20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31 kW | |
Justification for New Transmitter | Existing transmitter cannot be converted to repacked channel per manufacturer and manufacturer is no longer in business. Updated make/model/power to R&S 31kW instead of a Gates 50kW. Lower cost. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | No | |
Power | N/A | |
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? | Yes |
Size | 100.0 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 |
Section | Question | Response |
---|---|---|
Antenna Related Expenses | Do you have antenna related expenses? | Yes |
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? | Yes | |
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 | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels | 64 | |
Design power capacity in use | 75.0 % | |
Lower Limit | 600.00 MHz | |
Upper Limit | 630.00 MHz | |
Other Antenna Type | N/A | |
ERP: | 2000.0 kW | |
Manufacturer | ||
Model | 9551516 | |
Year | 2007 |
Facility ID | Call Sign |
---|---|
20426 | wtwo |
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? | Yes | |
Is antenna directional? | No | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 64 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 630.00 MHz | |
Design power capacity in use | 75.0 % | |
Other Antenna Type | N/A | |
ERP: | 3000.0 kW | |
Manufacturer | ||
Model | TUA-16/64H-1-R-T | |
Year | 2017 | |
Justification for New Antenna | Existing broadband panel has VSWR problem at repacked channel. Manufacturer is no longer in business and no product support is available. It is known that antenna was modified earlier and could have reduced original operating range. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Broadband | |
Feed Line Size | 7 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 |
RF Channel Number |
---|
35 |
18 |
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? | Yes | |
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 | Broadband Panel | |
Number of Stations Supported | 2 | |
Number of Panels/Bays | 16 | |
Lower Limit | 470.00 MHz | |
Upper Limit | 630.00 MHz | |
Design power capacity in use | 50.0 % | |
Other Antenna Type | N/A | |
ERP: | 500.0 kW | |
Manufacturer | ||
Model | TUA-O4-04/16 | |
Year | 2017 | |
Justification for New Antenna | Station has no way to remain on the air except to acquire/use an interim antenna. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | Yes |
Type | New | |
Number of channels supported | 2 | |
Frequencies of channels supported | RF channel | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | No | |
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? | 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 |
RF Channel Number |
---|
35 |
18 |
Section | Question | Response |
---|---|---|
Transmission Line Related Expenses | Do you have transmission line related expenses? | Yes |
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? | Yes | |
Is Transmission Line in operating condition? | Yes | |
Existing Transmission Line Manufacturer and Type | Manufacturer | Dielectric |
Type | Rigid | |
Diameter | 7 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 910 feet per run |
Facility ID | Call Sign |
---|---|
20426 | WTWO |
Name | Description |
---|---|
T Line extension |
Add 180 feet of 7" line to existing run to mate with antenna location. |
Section | Question | Response |
---|---|---|
Tower Equipment or Rigging Costs Changes | Do you have tower equipment or rigging costs changes? | Yes |
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 | 1027196 | |
Coordinates (NAD83) | Latitude (NAD83) | 39° 14' 33.0" N- |
Longitude (NAD83) | 087° 23' 29.0" W- | |
Overall Structure Height | 999.00 feet | |
Support Structure Height | 892.38 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 549.86 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Nexstar Broadcasting, Inc. | |
Date Constructed | 07/01/1965 |
Facility ID | Call Sign | Service |
---|---|---|
20426 | WTWO | DTV |
Section | Question | Response |
---|---|---|
Engineering Study | Please what type of engineering study is required, if any: | Study needed for undocumented/poorly documented tower |
Tower Reinforcements | Please select whether tower reinforcements are needed: | Minor Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Weather Days |
Costs associated with tower crew unable to work due to adverse weather |
Additional Tower Modifications |
Tower should have been classified as "Serious" instead of "Minor". |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 500 | |
Explanation | It will be necessary to 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. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 2 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | 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 | 2 | |
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 | 15 | |
Justification | It is necessary to survey the site, plan the equipment, develop specifications for purchasing, & oversee multiple vendor RF projects. Station does not have available personnel trained in such services. |
Section | Question | Response |
---|---|---|
AM Pattern Disturbance | Is an Impact Study needed? | No |
Is Remediation needed? | No | |
Facility Expenses | Name | N/A |
Other Distributed Transmission System Expenses Not listed | N/A | |
Name | N/A | |
Is Notification of a Medical Facility required as a result of DTV broadcasting? | Yes | |
Permit and Filing Costs | Local Zoning | Yes |
Non-zoning permits | No | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | Yes | |
FCC License to Cover Application | Yes | |
FCC Special Temporary Authority Application | Yes | |
Other Miscellaneous Expenses | Does this relocation require paying Disposal Costs (for equipment and other waste, net of any salvage value)? | Yes |
Does this relocation require Equipment Delivery or Handling Charges not otherwise included in individual item costs? | Yes | |
Does this relocation require Equipment Storage? | Yes | |
Does this relocation require the Development and Airing of an Announcement regarding an upcoming channel change? | Yes | |
Does this relocation require MVPD Notification of a Channel Change? | Yes |
Name | Description |
---|---|
Sales Tax |
Sales and Use Tax for goods and services |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $2,778,050.00 | $1,136,645.41 | N/A | $805,516.41 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Primary Transmitter THU9EVO-20 | $2,482,800.00 | $848,445.41 | $787,245.41 | ||
Other -- Building Addition Size: 100.0 | $5,000.00 | $5,000.00 | Need to move walls, plumbing, electrical wiring, lighting fixtures, etc. | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $5,200.00 | $5,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | $947,000.00 | $550,518.75 | See Rohde & Schwarz quote 802-045384.0 total cost $745,165 less ($8355) discount on full site survey and less ($186,291.25) reported on TM 35-50kW line; | $550,518.75 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $14,050.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | $1,473,000.00 | $236,726.66 | ***System Notice: Estimate adjusted and locked because line has been superseded.*** | $236,726.66 | N/A |
Auxiliary Transmitter UAXTE-12 | $295,250.00 | $288,200.00 | $18,271.00 | ||
Other -- HVAC Service Type: H Size:5 (Other) | $19,250.00 | $19,250.00 | N/A | $18,271.00 | N/A |
2" Rigid Conduit and Wiring (Cost per foot) | $1,300.00 | $1,300.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $37,150.00 | N/A | N/A | N/A |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | $236,500.00 | $230,500.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Other -- Building Addition Size: 100.0 | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 21 - 31 kW | |
Service entrance 3 phase/800 amp/208 volt | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 35 - 50 kW | |
Other -- HVAC Service Type: H Size:5 (Other) | |
2" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Switchgear - industrial 800 amp | Information not provided. |
UHF - Air Cooled Solid State Transmitter 4 - 6 kW | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $955,050.00 | $556,383.75 | N/A | $231,654.36 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Interim Antenna TUA-O4-04/16 | $300,270.00 | $215,640.00 | $0.00 | ||
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | $9,340.00 | $9,090.00 | N/A | N/A | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $0.00 | Use same combiner as purchased for new primary antenna. | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | N/A | N/A |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 500 horizontally polarized | $200,000.00 | $200,000.00 | Use shorter antenna and fewer number of bays than full power panel | N/A | N/A |
Primary Antenna TUA-16/64H-1-R-T | $654,780.00 | $340,743.75 | $231,654.36 | ||
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | $16,850.00 | $12,903.75 | Cost revised from $16400 to $12903.75; see lines 2-4 of Dielectric quote 700304CMZ-2; costs are shared equally between WAWV and WTWO FAC ID 20426; this amount represents WAWV 50% share of cost | $11,613.36 | N/A |
New combiner, cost per channel (without antenna) | $84,200.00 | $80,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,550.00 | N/A | $2,880.00 | N/A |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized | $547,000.00 | $241,290.00 | Cost reduced from $532,000 to $241,290; WAWV and WTWO (FAC ID 20426) are sharing antenna cost; therefore, 50% of the antenna cost on Dielectric quote 700304CMZ-2 is allocated to WAWV | $217,161.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, broadband, at antenna input, per 3 1/8. feedline (if needed) | Information not provided. |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
UHF – Broadband Panel, Side Mount Auxiliary/Interim, 500 horizontally polarized | Information not provided. |
Elbow complex, broadband, at antenna input, per 7 3/16. feedline (if needed) | |
New combiner, cost per channel (without antenna) | Information not provided. |
Sweep test of existing antenna | |
UHF - High Power Top Mount (200-1000 kW), Two Station broadband panel antenna, horizontally polarized |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $57,060.00 | $57,060.00 | N/A | $0.00 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Primary Transmission Line | $57,060.00 | $57,060.00 | $0.00 | ||
T Line extension | $57,060.00 | $57,060.00 | 180 feet of 7" BB T-Line. | N/A | N/A |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $762,656.19 | $751,956.19 | N/A | $450,156.19 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Primary Tower TOWER | $762,656.19 | $751,956.19 | $450,156.19 | ||
Additional Tower Modifications | $326,156.19 | $326,156.19 | Tower should have been classified as "Serious" instead of "Minor". "Additional Tower Modifications" added to cover 50% share of tower mods PCI quote 17612-6 and 50% share of tower foundation mods PCI quote 17623-6 and addendum plus extra costs invoiced | $326,156.19 | N/A |
Weather Days | $41,700.00 | $41,700.00 | See attached quotes from Precision Communications, Inc. (PCI). | $41,700.00 | N/A |
Tall Tower (greater than 500') | $210,500.00 | $205,000.00 | N/A | $82,300.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,600.00 | N/A | $0.00 | N/A |
Minor tower reinforcement/modifications | $158,000.00 | $153,500.00 | N/A | $0.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Tower Modifications | |
Weather Days | |
Tall Tower (greater than 500') | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | Information not provided. |
Minor tower reinforcement/modifications |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $200,650.00 | $196,660.00 | N/A | $9,346.00 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Outside Professional Services | $200,650.00 | $196,660.00 | $9,346.00 | ||
Additional Field Engineering Service, 15 Days | $81,000.00 | $81,000.00 | 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 | $2,050.00 | N/A | N/A | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,050.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $7,360.00 | $7,170.00 | N/A | N/A | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,305.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,120.00 | N/A | N/A | N/A |
Prepare request for Special Temporary Authorization | $4,100.00 | $3,070.00 | N/A | $1,000.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,535.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,070.00 | N/A | $0.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,170.00 | N/A | $1,925.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,560.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,560.00 | N/A | $1,225.00 | N/A |
Project management of the transition | $79,000.00 | $77,000.00 | N/A | $5,196.00 | N/A |
Actual Information Description | File Name |
---|---|
Additional Field Engineering Service, 15 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 | |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Prepare and or review reimbursement form | |
Project management of the transition |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $257,690.00 | $257,348.00 | N/A | $53,253.48 | N/A |
Total for all systems | $5,011,156.19 | $2,956,053.35 | N/A | $1,549,926.44 | N/A |
Other Expenses | $257,690.00 | $257,348.00 | $53,253.48 | ||
Sales Tax | $210,000.00 | $210,000.00 | Sales and use tax for goods and services based on IN state rates. | $53,253.48 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Develop and air announcement of upcoming channel change | $1,500.00 | $1,500.00 | Costs to develop and produce spots and crawls for viewer notification | N/A | N/A |
Equipment Storage | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Equipment Delivery and Handling Charges | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $3,000.00 | $3,000.00 | N/A | N/A | N/A |
Local Zoning | $500.00 | $500.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $195.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $333.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,250.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Sales Tax | |
MVPD Notification of Channel Change | Information not provided. |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Storage | Information not provided. |
Equipment Delivery and Handling Charges | Information not provided. |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | 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. |
DTV Medical Facility Notification | Information not provided. |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $5,011,156.19 | $2,956,053.35 | $1,549,926.44 |
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 |
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. |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Dennis P. Thatcher President 03/06/2019 |