Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MARQUEE BROADCASTING KENTUCKY, INC. |
Patricia R Lane 4400 BROOKEVILLE ROAD BROOKEVILLE, MD 20833 United States |
+1 (301) 661-9610 | patricia_lane@marqueebroadcasting.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
Edward J Murlatt Project Manager Ed Murlatt & Associates, Inc. |
Ed Murlatt 41 Foxpoint West Williamsville, NY 14221 United States |
+1 (716) 639-0860 | ed@ema4rf.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 | Replace transmitter, antenna, feedline, study shows tower cannot be strengthened to comply with Rev G. Tower Must Be Replaced. A minor facility upgrade is planned. Please see Detailed information in "WNKY 190104 Revised Transition Plan", attached |
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 | HX HU5000AD | |
Year | 2007 | |
Type | Solid State | |
Solid State Cooling | Air Cooled | |
Solid State Power Capacity | 5 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | Magma | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 10 kW | |
Justification for New Transmitter | Existing transmitter is not frequency agile. New transmitter will allow coordination with linked stations during testing phase and ensure the station meets the deadline for converting to its new channel. |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | No |
Switchgear (industrial 800 amp) | No | |
Transformer (480V) | No | |
Power | N/A | |
Rigid Conduit and Wiring | No | |
Size | N/A | |
Length | N/A | |
Other Electrical Service | Yes | |
Description | Estimated electrical and building modifications required to install new transmitter | |
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 |
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? | Yes | |
Is antenna in operating condition? | Yes | |
Is antenna located on or in close proximity to an antenna farm? | No | |
Existing Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | 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: | 120.0 kW | |
Manufacturer | ||
Model | SWMP16PN/16 | |
Year | 2009 |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Primary (Main) |
Description of Use | N/A | |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Types | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 90.0 kW | |
Manufacturer | ||
Model | ATW12H3-ESPX-24H | |
Year | 2019 | |
Justification for New Antenna | Existing antenna will not support operation on the new channel. Please see updated information in "WNKY 190104 Revised Transition Plan", attached. |
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? | 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 a high power antenna? | Yes |
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 |
---|---|---|
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 | Flexible Air | |
Diameter | 3 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 500 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 | Flexible Air | |
Diameter | 3 inches | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 500 feet per run | |
Justification for New Transmission Line | Plan to install new antenna and feedline above existing antenna, which eliminates the need for interim facilities. Please see details "WNKY 190104 Revised Transition Plan", attached. |
Name | Description |
---|---|
Additional Rigid Line |
Line required at tower top to connect Heliax to antenna input. |
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? | 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? | Yes |
ASR Number | 1042998 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 02' 05.5" N- |
Longitude (NAD83) | 086° 10' 40.9" W- | |
Overall Structure Height | 501.96 feet | |
Support Structure Height | 499.99 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 836.93 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | MMK License LLC | |
Date Constructed | 10/04/2016 |
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 |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Tower Rigging |
Tower rigging for installation of new antenna and feedline |
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? | Yes |
ASR Number | 1042998 | |
Coordinates (NAD83) | Latitude (NAD83) | 37° 02' 05.5" N- |
Longitude (NAD83) | 086° 10' 40.9" W- | |
Overall Structure Height | 501.96 feet | |
Support Structure Height | 499.99 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 836.93 feet | |
Structure Type | GTOWER - Guyed Structure Used for Communication Purposes | |
Tower Owner | MMK License LLC | |
Date Constructed | 10/04/2016 |
Section | Question | Response |
---|---|---|
Construct New Tower | Use | Primary (Main) |
Description of Use | N/A | |
Is this a request for upgraded equipment? | No | |
Height | 500.00 feet | |
Justification for New Tower | Please see 35469B WNKY-TV Bowling Green-Smiths Grove KY Review Letter 12-11-18 Sealed, attached, which condemns existing structure. And, please see additional details in WNKY 190104 Revised Transition Plan, also attached. |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | N/A |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Installation of Lighting Controller |
New lighting controller needed to be mounted and have AC supplied. Please see "Cover Letter with Stewart Richey Quote" uploaded 11-6-19 |
Excess Foundation Installation Cost |
Additional cost for installation of new tower foundations. See details in cover letter uploaded as "Cover letter with ERI Proposal 20190912-721 for additional expenses related to tower foundation installation" |
Sales tax on Locked Portion |
6% Kentucky Sales tax due on portion of tower expenses that are locked. |
Site Prep for New Tower |
Costs to move electrical service entry and clear areas for guys and tag path for new tower construction. Please see proposals and cover letter uploaded as "Tower Site Prep for New Tower.pdf" Work is outside the SOW in the ERI proposal. |
Collateral Expenses |
Cost of new waveguide and antenna mount for STL required to move dish. Please see details in "WNKY 190104 Revised Transition Plan", attached. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 240 | |
Explanation | Originally estimate of 80 hours was increased to 160 when 399 uploads and maintenance were added. We increased the number of hours again due to the change in tower status to "replace", Details in "WNKY 190104 Revised Transition Plan" attached. | |
Outside RF consulting Engineering Services | Perform engineering study for new channel assignment and antenna development | Yes |
Prepare engineering section of Form FCC Construction Permit Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare engineering section of Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
Do you have Distributed Transmission System engineering services? | N/A | |
Critical Facility | N/A | |
Terrain-Shielded Facility | N/A | |
Attorney and Other Outside Consulting Services | Prepare and file Form FCC Construction Permit Application | Yes |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare and file Form FCC License to Cover Application | Yes | |
For Auxiliary Facility | No | |
For Main Facility | Yes | |
Prepare request for Special Temporary Authority | No | |
Quantity | N/A | |
NEPA Section 106 environmental review | Yes | |
Environmental Assessment | No | |
ASR Modification | Yes | |
FAA Consultation (including preparation of FAA Form 7460) | No | |
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 |
Name | Description |
---|---|
Additional Legal Services |
Miscellaneous repack related services |
Site Survey |
Transition assessment |
Site prep |
Return trip for site prep, etc. |
6 Percent KY Sales Tax |
Kentucky Sales Tax applicable on services billed after July 1, 2018. |
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 | No | |
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 |
---|---|
6 Percent KY Sales Tax |
Sales tax will be applicable to all expenses in this category. |
Lease Negotiations |
Estimate for legal work related to negotiating with tenants on tower |
Inside RF Modifications |
Modifications to inside RF to connect to new antenna and transmission line. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $792,713.90 | $250,271.58 | N/A | $163,925.26 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Primary Transmitter Magma | $792,713.90 | $250,271.58 | $163,925.26 | ||
Other Electrical Service: Estimated electrical and building modifications required to install new transmitter | $24,713.90 | $24,713.90 | In addition to Electrical quote attached as WNKY Transmitter Electrical Work, there will be 6% due to the state of Kentucky for sales tax bringing the total to $24,713.90. Details in "WNKY 190104 Revised Transition Plan", attached. | $23,315.00 | N/A |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | $494,500.00 | $84,947.42 | Balance that will be due on reimbursable portion of Anywave transmitter plus sales tax due. Please see detailed explanation uploaded as "WNKY 190104 Revised Transition Plan" | N/A | N/A |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW | $273,500.00 | $140,610.26 | ***System Notice: Estimate adjusted and locked because line has been superseded.***Original transmitter is being replaced with a lower cost Anywave transmitter. System components and installation materials are obtained from various sources. See explanation uploaded as "WNKY Main Transmitter Updated Quote Explanation.pdf" | $140,610.26 | N/A |
Actual Information Description | File Name |
---|---|
Other Electrical Service: Estimated electrical and building modifications required to install new transmitter | |
UHF - Liquid Cooled Solid State Transmitter 8.2 - 13 kW | Information not provided. |
UHF - Liquid Cooled Solid State Transmitter 4.9 . 6.5 kW |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $132,980.00 | $104,284.92 | N/A | $89,098.80 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Primary Antenna ATW12H3-ESPX-24H | $132,980.00 | $104,284.92 | $89,098.80 | ||
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $8,881.74 | Please see item 007 of "ERI proposal 20181112-836C", attached plus 6% KY sales tax. Also, please see "WNKY 190104 Revised Transition Plan", also attached. | $7,541.10 | N/A |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | $103,100.00 | $88,460.18 | Please see item 005 in “ERI Proposal 20181112-836 Rev C", attached plus 6% KY sales tax. Also, please see "WNKY 190104 Revised Transition Plan", attached. | $75,107.70 | N/A |
Sweep test of existing antenna | $6,730.00 | $6,943.00 | Widelity estimate plus 6% Kentucky tax | $6,450.00 | N/A |
Actual Information Description | File Name |
---|---|
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - Lower Power Side Mount, One Station antenna . medium power (50-200 kW), elliptically or circularly polarized | |
Sweep test of existing antenna |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $32,552.05 | $30,684.32 | N/A | $26,513.40 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Primary Transmission Line | $32,552.05 | $30,684.32 | $26,513.40 | ||
Additional Rigid Line | $3,052.05 | $3,052.05 | Please see justification in document uploaded as "Cover letter with ERI proposal 20191007-965 for additional materials required for tower replacememt" NOTE - Typo in name occurred in upload.Typoed original amount did not include sales tax | $3,052.05 | N/A |
Flexible Air Transmission Line - dielectric, 3" | $29,500.00 | $27,632.27 | Please see items 008 through 019 in "ERI Proposal 20181112-836 Rev C", attached plus 6% KY sales tax. Additional details in "WNKY 190104 Revised Transition Plan", also attached. | $23,461.35 | N/A |
Actual Information Description | File Name |
---|---|
Additional Rigid Line | |
Flexible Air Transmission Line - dielectric, 3" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $576,289.20 | $792,889.96 | N/A | $683,922.92 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Primary Tower GTOWER | $12,600.00 | $22,860.00 | $22,860.00 | ||
Structural engineering tower load study for well documented tower | $12,600.00 | $22,860.00 | ***System Notice: Estimate adjusted and locked because line has been superseded.***See attached quote from ERI. | $22,860.00 | The tower failed initial analysis. Minimal additional work was required to determine reinforcement possibilities. The tower must be replaced, and the 399 budget will be updated when the replacement proposal is received. |
Primary Tower GTOWER | $0.00 | $0.00 | $0.00 | ||
Primary Tower | $563,689.20 | $770,029.96 | $661,062.92 | ||
Collateral Expenses | $15,106.12 | $15,106.12 | Please see "Cover letter with RF Speciaties of PA quote 21346" uploaded on November 6 for explanation of additional costs. | $9,311.32 | N/A |
Installation of Lighting Controller | $1,660.00 | $1,660.00 | Cost of electrical and mechanical installation of new lighting controller. Please see" Cover Letter with Stewart Richey Quote" uploaded November 6, 2019 for additional details. | N/A | N/A |
Excess Foundation Installation Cost | $42,422.50 | $42,422.50 | Excess cost of foundation installation due to extreme terrain. See explanation uploaded as "Cover letter with ERI Proposal 20190912-721 for additional expenses related to tower foundation installation" | $42,422.50 | N/A |
New tower | $248,498.98 | $248,498.98 | Items 001.001 -001.028, 001.038-001.062, 001.093, 001.095, and 002 in "ERI Proposal #20181112-836 Rev C", additional justification in "WNKY 190104 Revised Transition Plan", new Cover letter with ERI proposal 20191007-965 for additional materials requ . . | $211,277.70 | N/A |
Site Prep for New Tower | $44,130.00 | $44,130.00 | Please see attached explanation titled "Tower Site Prep for New Tower.PDF" which explains work that outside the SOW in ERI's proposal. Increase explained in Letter explaining overrun of site prep expenses related to tower replacememt attached. | $44,130.00 | Sub-total is greater than estimate due to change in SOW for Daniel Bledsoe. |
Sales tax on Locked Portion | $1,371.60 | $1,371.60 | 6% Sales tax on Structural studies. Line item was locked when replacement tower was added. | N/A | N/A |
Tall Tower (greater than 500') | $210,500.00 | $416,840.76 | Installation services - Items 003 and 004 of "ERI Proposal 20181112-836 Rev C", attached. Additional clarification in "WNKY 190104 Revised Transition Plan", also attached. | $353,921.40 | N/A |
Actual Information Description | File Name |
---|---|
Structural engineering tower load study for well documented tower | |
Collateral Expenses | |
Installation of Lighting Controller | Information not provided. |
Excess Foundation Installation Cost | |
New tower | |
Site Prep for New Tower | |
Sales tax on Locked Portion | Information not provided. |
Tall Tower (greater than 500') |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $89,522.42 | $89,457.42 | N/A | $51,187.30 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Outside Professional Services | $89,522.42 | $89,457.42 | $51,187.30 | ||
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | $2,365.00 | $2,250.00 | N/A | $1,200.00 | N/A |
6 Percent KY Sales Tax | $3,580.62 | $3,580.62 | Estimated sales tax on professional services billed after July 1, 2018. Kentucky changed tax laws on that date to include services and labor. | N/A | N/A |
Site prep | $8,000.00 | $8,000.00 | To accurately reflect actual costs for this service. | $8,000.00 | N/A |
Site Survey | $2,526.80 | $2,526.80 | N/A | $2,526.80 | N/A |
Additional Legal Services | $4,100.00 | $4,100.00 | Estimate 10 hours of additional legal services to review forms and associated emails and phone calls. | $1,949.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | Correction of tower ownership and final exact location of new tower. | N/A | N/A |
NEPA Section 106 environmental review, if needed | $6,310.00 | $6,000.00 | 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 | $2,376.00 | 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 |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | $2,980.00 | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $1,942.50 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $0.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $1,788.00 | See detailed description on Garvey Schubert Barer invoices. |
Project management of the transition | $37,920.00 | $42,000.00 | Number of hours required for project management were underestimated. Customer was unable to navigate the 399, so invoice upload and 399 maintenance was added to project management. Tower replacement and 399 rework continues to increase hours required. | $28,425.00 | N/A |
Actual Information Description | File Name |
---|---|
Attorney Fees -Prepare and File FCC Form 2100 (main), License to Cover Application | |
6 Percent KY Sales Tax | Information not provided. |
Site prep | |
Site Survey | |
Additional Legal Services | |
ASR modification (prepare FCC Form 854) | Information not provided. |
NEPA Section 106 environmental review, if needed | Information not provided. |
Attorney Fees - Prepare and File FCC Form 2100 (main), Construction Permit Application | |
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 | |
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 | $58,674.10 | $49,494.10 | N/A | $11,521.16 | N/A |
Total for all systems | $1,682,731.67 | $1,317,082.30 | N/A | $1,026,168.84 | N/A |
Other Expenses | $58,674.10 | $49,494.10 | $11,521.16 | ||
FCC Filing Fees - Form 2100 license to cover application | $335.00 | $335.00 | The FCC increased the filing fee after the budget was created. We did not see the minor discrepancy until we tried to upload the receipt. | $335.00 | The FCC increased the filing fee for the License to Cover after the budget was submitted. We increased the estimated cost after we entered this explanation. |
Inside RF Modifications | $10,500.00 | $10,500.00 | Estimated cost of time and materials to make connection to Heliax feeding antenna. Building entry moved due to replacement tower location. Tower base moved 20 feet from existing and ice bridge had to be relocated to pass existing tower. | $4,399.11 | N/A |
Lease Negotiations | $2,000.00 | $2,000.00 | Preliminary estimate pending tower inspection. Cost of legal work related to negotiating changes in leases with existing tenants on tower. | N/A | N/A |
6 Percent KY Sales Tax | $2,204.10 | $2,204.10 | 6 percent Kentucky sales tax is applied to the pre-tax total. Please see additional details in "WNKY 190104 Revised Transition Plan", attached. | N/A | N/A |
MVPD Notification of Channel Change | $1,845.00 | $1,845.00 | Station does not have sufficient staff to handle this task in house. Estimate from DTV Notification is uploaded as "EST-001400 DTVNotification Estimate for MVPD Notification.pdf". | $1,845.00 | N/A |
Develop and air announcement of upcoming channel change | $5,000.00 | $5,000.00 | Production of announcements | N/A | N/A |
Equipment Delivery and Handling Charges | $15,000.00 | $15,000.00 | Estimated delivery and handling costs have increased to cover cost of shipping tower steel, antenna, transmission line, etc. | $2,332.05 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $10,000.00 | $10,000.00 | N/A | N/A | N/A |
Local Zoning | $45.00 | $45.00 | Warren County, KY building permit to construct replacement tower. | $45.00 | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $0.00 | N/A | N/A | N/A |
DTV Medical Facility Notification | $11,550.00 | $2,565.00 | Estimate from DTVNotification is uploaded as "EST-001399 DTVNotification estimate for Medical Facility Notification.pdf" | $2,565.00 | N/A |
Actual Information Description | File Name |
---|---|
FCC Filing Fees - Form 2100 license to cover application | |
Inside RF Modifications | |
Lease Negotiations | Information not provided. |
6 Percent KY Sales Tax | Information not provided. |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | Information not provided. |
Local Zoning | |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
DTV Medical Facility Notification |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $1,682,731.67 | $1,317,082.30 | $1,026,168.84 |
Question | Response |
---|---|
The facility has ceased operating on its pre-auction channel. | Yes |
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. | Edward J Murlatt Project Manager 11/16/2019 |
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. | Edward J Murlatt Project Manager 11/16/2019 |