Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
Living Faith Ministries, Inc. Doing Business As: Living Faith Ministries, Inc. |
P.O. Box 1867 Abingdon, VA 24210 United States |
+1 (276) 676-3806 | mike@livingfaithtv.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Timothy Z Sawyer Technical Consultant T Z Sawyer Technical Consultants |
2130 Hutchison Grove Court Suite 100 Falls Church, VA 22043 United States |
+1 (703) 848-2130 | tzsawyer@tzsawyer.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. | No |
Briefly describe transition plan | Please see attached exhibit titled "WLFG Exhibit for Modified Transition Plan (August 2018)". |
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 | 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 | QXD2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60.0 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | No | |
Manufacturer | ||
Model | ULXTE-50 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 31.7 kW | |
Justification for New Transmitter | Existing tx cannot be rechanneled -210 MHz change in frequency. IOT operation not available, manufacturer no longer in business. See attached letter from manufacturer dated January 1, 2017. |
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 | 3 inches | |
Length | 200.0 feet | |
Other Electrical Service | Yes | |
Description | Transmitter disconnect service panel | |
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 |
Name | Description |
---|---|
Mask Filter System |
See GatesAir Proposal Q-77816 |
Channel 14 Cost Not Listed |
Additional Engineering |
Install Ch 14 filter and Mask |
Install Ch 14 filter and transmitter mask filter |
Installation and Proof |
See GatesAir Proposal Q-77816 |
Old Transmitter Removal |
Remove old transmitter from site |
Transmitter Building Modification |
See GatesAir Proposal Q-75623 |
RF Consultant |
Provide installation support services and review of associated systems during the installation of the primary transmitter |
Electrical |
See GatesAir Proposal Q-77816 |
RF Components for Install |
RF components and installation for main transmitter |
RF Accessories |
See GatesAir Proposal Q-77816 |
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? | 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: | 1000.0 kW | |
Manufacturer | ||
Model | 2050-32BT(1.25) | |
Year | 1998 |
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? | 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 | 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: | 479.0 kW | |
Manufacturer | ||
Model | ATW22H5-HTO12-14H | |
Year | 2018 | |
Justification for New Antenna | EXISTING ANTENNA CAN NOT BE RETUNED - CURRENTLY CH 49 - MOVING TO CH 14, 210 MHZ CHANGE IN FREQ. |
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 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 |
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? | 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: | 120.0 kW | |
Manufacturer | ||
Model | AL120-49-PM | |
Year | 2018 | |
Justification for New Antenna | Interim Antenna will be necessary if expense for new tower is not approved in time for timely construction of new tower by Phase 2 deadline. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | No |
Broadband or Single Channel? | N/A | |
Feed Line Size | N/A | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for 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 |
Name | Description |
---|---|
Transmission Line Connectors |
Transmission line interior interconnect segments and RF components (couplers/flanges) |
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 | 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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 19 3/4 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 250 feet per run |
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 | 6 1/8 inches | |
Other Diameter | N/A | |
Segment Length | 20 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 250 feet per run | |
Justification for New Transmission Line | NEW LINE SEGMENT LENGTH REQUIRED FOR CHANNEL CHANGE FROM CH 49 (OLD 19-3/4' SEGMENTS) TO CHANNEL 14 (NEW 20' SEGMENTS). |
Name | Description |
---|---|
Transmission Line Bridge |
Cost estimated; actual length will determine actual cost. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Flexible Air | |
Diameter | 4 inches | |
Segment Length | N/A | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 150 feet per run | |
Justification for New Transmission Line | Transmission line for required interim antenna operation. |
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 | Construct New |
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? | No | |
Is tower compliant with Rev G? | Unknown | |
Existing Tower Structure Registration | Do you have a tower registration number? | No |
ASR Number | ||
Coordinates (NAD83) | Latitude (NAD83) | 36° 49' 47.3" N- |
Longitude (NAD83) | 082° 04' 44.4" W- | |
Overall Structure Height | 200.00 feet | |
Support Structure Height | 200.00 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 4180.00 feet | |
Structure Type | LTOWER - Lattice Tower | |
Tower Owner | LIVING FAITH MINISTRIES, INC. | |
Date Constructed | 01/01/1995 |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 143.10 feet | |
Justification for New Tower | Please see attached exhibit titled "WLFG - Exhibit for New Tower Justification (September 2018)" |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
RF Engineer Consultant |
Proposed tower construction; notification of same |
Tower Expenses |
Cursory Review |
Stone and Gravel |
Stone and gravel on unimproved driveway for access to tower and transmitter sites during winter weather |
Weather Conditions |
Winter weather conditions restricting access and crew working conditions |
Soil Conditions |
Actual Soil Conditions versus assumed standard soil conditions |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 100 | |
Explanation | CONSULTING SERVICES DURING TRANSITION STATION DOES NOT HAVE RESOURCES ON STAFF | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | Yes | |
Quantity | 1 | |
NEPA Section 106 environmental review | No | |
Environmental Assessment | No | |
ASR Modification | 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 | No | |
RF Field Engineering Services | Comprehensive coverage verification via field study | No |
RF exposure measurements | Yes | |
Additional Field Engineering Service | No | |
Number of Days | N/A | |
Justification | N/A |
Name | Description |
---|---|
Additional Repack Legal Services Not Otherwise Specified in Form 399 |
Non-catalog legal services such as review of quarterly transition status reports and other miscellaneous non-catalog legal fees. |
Interim Antenna Considerations |
Consulting Engineer Interim Antenna Operations Analysis |
Insurance Costs |
Insurance coverage for repack related equipment installation and transportation |
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 |
Name | Description |
---|---|
AC Line Conditioners |
Electrical Surge Suppressor - for Solid State Transmitter |
Land Mobile Mitigation Expenses Engineering Evaluation |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Engineering Evaluation |
Land Mobile Mitigation Group A Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group A Stations |
Land Mobile Mitigation Group B Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group B Stations |
Land Mobile Mitigation Group C Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group C Stations |
Land Mobile Mitigation Group D Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group D Stations |
Land Mobile Mitigation Group E Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group E Stations |
Land Mobile Mitigation Group F Stations |
Preliminary Estimate of LM Filters/RF Traps/Mitigation Expenses Group F Stations |
Services for land mobile interference identification process |
Land Mobile Services |
Site Security |
Site security service for tower location while construction is underway |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,114,926.17 | $1,112,426.17 | N/A | $963,101.20 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Primary Transmitter ULXTE-50 | $1,114,926.17 | $1,112,426.17 | $963,101.20 | ||
RF Accessories | $63,987.22 | $63,987.22 | N/A | $42,551.50 | N/A |
RF Components for Install | $6,000.00 | $6,000.00 | N/A | N/A | N/A |
Electrical | $9,007.62 | $9,007.62 | N/A | $5,990.06 | N/A |
RF Consultant | $10,000.00 | $10,000.00 | N/A | $2,250.00 | N/A |
Transmitter Building Modification | $7,866.00 | $7,866.00 | N/A | $7,866.00 | N/A |
Old Transmitter Removal | $4,500.00 | $4,500.00 | N/A | N/A | N/A |
Installation and Proof | $58,543.75 | $58,543.75 | N/A | $38,931.59 | N/A |
Install Ch 14 filter and Mask | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
Channel 14 Cost Not Listed | $8,625.80 | $8,625.80 | Additional expenses were incurred as indicated in the attached invoices. | $8,625.80 | Additional expenses were incurred as indicated in the attached invoices. |
Mask Filter System | $71,421.66 | $71,421.66 | N/A | $37,779.82 | N/A |
Other Electrical Service: Transmitter disconnect service panel | $3,500.00 | $3,500.00 | N/A | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | $818,624.12 | $818,624.12 | N/A | $818,356.43 | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | N/A | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $10,400.00 | $9,800.00 | N/A | $0.00 | N/A |
Channel 14 -- Additional field engineering time, 2 days | $750.00 | $750.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***FIELD TUNING OF SPECIAL CHANNEL 14 FILTER AND PROOF 2-ON-SITE DAYS | $750.00 | N/A |
Actual Information Description | File Name |
---|---|
RF Accessories | |
RF Components for Install | Information not provided. |
Electrical | |
RF Consultant | |
Transmitter Building Modification | |
Old Transmitter Removal | Information not provided. |
Installation and Proof | |
Install Ch 14 filter and Mask | Information not provided. |
Channel 14 Cost Not Listed | |
Mask Filter System | |
Other Electrical Service: Transmitter disconnect service panel | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 31.7 kW | |
Switchgear - industrial 800 amp | Information not provided. |
3" Rigid Conduit and Wiring (Cost per foot) | Information not provided. |
Channel 14 -- Additional field engineering time, 2 days |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $387,160.00 | $266,386.00 | N/A | $65,943.00 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Interim Antenna AL120-49-PM | $121,130.00 | $116,400.00 | $0.00 | ||
Transmission Line Connectors | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | $89,400.00 | $85,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Primary Antenna ATW22H5-HTO12-14H | $266,030.00 | $149,986.00 | $65,943.00 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $11,700.00 | N/A | N/A | N/A |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | $247,000.00 | $131,886.00 | N/A | $65,943.00 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Transmission Line Connectors | Information not provided. |
UHF - Lower Power Side Mount, One station antenna - medium power (50-200 kW), horizontally polarized | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | Information not provided. |
UHF - High Power Top Mount (200-1000 kW), One station antenna, horizontally polarized | |
Sweep test of existing antenna | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $86,600.00 | $83,500.00 | N/A | $29,363.80 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Interim Transmission Line | $11,100.00 | $10,500.00 | $0.00 | ||
Flexible Air Transmission Line - dielectric, 4" | $11,100.00 | $10,500.00 | N/A | N/A | N/A |
Primary Transmission Line | $75,500.00 | $73,000.00 | $29,363.80 | ||
Rigid Transmission Line - copper, 6 1/8" | $50,500.00 | $48,000.00 | N/A | $29,363.80 | N/A |
Transmission Line Bridge | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Flexible Air Transmission Line - dielectric, 4" | Information not provided. |
Rigid Transmission Line - copper, 6 1/8" | |
Transmission Line Bridge | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $664,596.22 | $662,296.22 | N/A | $528,002.41 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Primary Tower LTOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $664,596.22 | $662,296.22 | $528,002.41 | ||
New tower | $516,426.81 | $516,426.81 | Additional expenses were incurred as indicated in the attached invoices. | $516,426.81 | N/A |
Soil Conditions | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Weather Conditions | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Short Tower (less than 500') | $84,200.00 | $81,900.00 | N/A | N/A | N/A |
Tower Expenses | $2,640.00 | $2,640.00 | N/A | $2,640.00 | Additional expenses were incurred as indicated in the attached invoices. |
Stone and Gravel | $8,829.41 | $8,829.41 | N/A | $6,935.60 | N/A |
RF Engineer Consultant | $2,500.00 | $2,500.00 | N/A | $2,000.00 | N/A |
Actual Information Description | File Name |
---|---|
New tower | |
Soil Conditions | Information not provided. |
Weather Conditions | Information not provided. |
Short Tower (less than 500') | Information not provided. |
Tower Expenses | |
Stone and Gravel | |
RF Engineer Consultant |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $150,795.04 | $216,500.11 | N/A | $193,872.76 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Outside Professional Services | $150,795.04 | $216,500.11 | $193,872.76 | ||
Insurance Costs | $15,559.09 | $15,559.09 | N/A | $15,559.09 | N/A |
Interim Antenna Considerations | $5,000.00 | $5,000.00 | N/A | $3,581.25 | N/A |
Additional Repack Legal Services Not Otherwise Specified in Form 399 | $61,095.95 | $61,095.95 | Additional expenses were incurred as indicated in the attached invoices. | $61,095.95 | Additional expenses were incurred as indicated in the attached invoices. |
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | N/A |
Attorney Fees - Negotiation of lease and other matters for shared locations | $4,210.00 | $2,009.00 | N/A | $2,009.00 | N/A |
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | N/A | N/A |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | $5,260.00 | $5,000.00 | N/A | $2,541.40 | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | N/A | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | N/A | N/A |
Project management of the transition | $15,800.00 | $53,768.07 | Additional expenses were incurred as indicated in the attached invoices. | $53,768.07 | Additional expenses were incurred as indicated in the attached invoices. |
Prepare and or review reimbursement form | $2,630.00 | $45,318.00 | Additional expenses were incurred as indicated in the attached invoices. | $45,318.00 | Additional expenses were incurred as indicated in the attached invoices. |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $7,000.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $3,000.00 | N/A |
RF Exposure Measurements | $21,050.00 | $10,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Insurance Costs | |
Interim Antenna Considerations | |
Additional Repack Legal Services Not Otherwise Specified in Form 399 | |
Attorney Fees - Prepare and File request for Special Temporary Authorization | Information not provided. |
Attorney Fees - Negotiation of lease and other matters for shared locations | |
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 | |
Prepare request for Special Temporary Authorization | Information not provided. |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | Information not provided. |
Project management of the transition | |
Prepare and or review reimbursement form | |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | |
RF Exposure Measurements | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $280,002.00 | $279,397.00 | N/A | $17,997.00 | N/A |
Total for all systems | $2,768,279.43 | $2,702,405.50 | N/A | $1,798,280.17 | N/A |
Other Expenses | $280,002.00 | $279,397.00 | $17,997.00 | ||
Site Security | $8,500.00 | $8,500.00 | N/A | N/A | N/A |
Services for land mobile interference identification process | $6,507.90 | $6,507.90 | N/A | $6,507.90 | Additional expenses were incurred as indicated in the attached invoices. |
Land Mobile Mitigation Group F Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Group E Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Group D Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Group C Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Group B Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Group A Stations | $25,000.00 | $25,000.00 | Please see attachment. | N/A | N/A |
Land Mobile Mitigation Expenses Engineering Evaluation | $25,000.00 | $25,000.00 | Please see attachment. | $5,662.50 | N/A |
AC Line Conditioners | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
MVPD Notification of Channel Change | $1,804.10 | $1,804.10 | N/A | $1,853.10 | Additional expenses were incurred as indicated in the attached invoices. |
Develop and air announcement of upcoming channel change | $2,500.00 | $2,500.00 | 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) | $20,000.00 | $20,000.00 | N/A | N/A | N/A |
Non-zoning permits | $2,500.00 | $2,500.00 | LOCAL ELECTRICAL PERMITS AND DRAWINGS | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | $3,973.50 | N/A |
FCC Filing Fees - Form 2100 minor change CP application | $1,110.00 | $1,070.00 | N/A | N/A | N/A |
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $325.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
Site Security | Information not provided. |
Services for land mobile interference identification process | |
Land Mobile Mitigation Group F Stations | Information not provided. |
Land Mobile Mitigation Group E Stations | Information not provided. |
Land Mobile Mitigation Group D Stations | Information not provided. |
Land Mobile Mitigation Group C Stations | Information not provided. |
Land Mobile Mitigation Group B Stations | Information not provided. |
Land Mobile Mitigation Group A Stations | Information not provided. |
Land Mobile Mitigation Expenses Engineering Evaluation | |
AC Line Conditioners | Information not provided. |
MVPD Notification of Channel Change | |
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. |
DTV Medical Facility Notification | |
FCC Filing Fees - Form 2100 minor change CP application | Information not provided. |
FCC Filing Fees - Form 2100 license to cover application | Information not provided. |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $2,768,279.43 | $2,702,405.50 | $1,798,280.17 |
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. | Michael Smith President 04/25/2019 |
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). |
|
I declare, under penalty of perjury, that I am an authorized representative of the above-named applicant for the Authorization(s) specified above. | Michael Smith President 04/25/2019 |