Applicant | Address | Phone | Applicant Type | |
---|---|---|---|---|
MISSION BROADCASTING, INC. |
901 Indiana Avenue Suite 375 Wichita Falls, TX 76301 United States |
+1 (940) 228-7861 | missionbroadcasting@gmail.com | Corporation |
Applicant | Address | Phone | |
---|---|---|---|
[Confidential] |
|
|
|
Applicant | Address | Phone | |
---|---|---|---|
William T Godfrey , Jr. . Consulting Engineer 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 updated transition plan narrative, quotes and line analysis. |
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 | 40QXD2 | |
Year | 2001 | |
Type | Inductive Output Tube | |
IOT Power Type | Two | |
Power Capacity | 60 kW |
Section | Question | Response |
---|---|---|
New Transmitter | Use | Primary (Main) |
Change Type | Purchase New | |
Is this a request for upgraded equipment? | Yes | |
Manufacturer | ||
Model | HPTV-PRLX-U20 | |
Transmitter Type | Solid State | |
Solid State Cooling | Liquid Cooled | |
Solid State Power capacity | 34.0 kW | |
Justification for New Transmitter | Baseline ERP: 906 kW RMS Gain: 17.5 Azimuth Gain: 2.8 TX Line Loss: 0.663 H-pol Only TPO: 27.8 kW (Post-Filter) Comark HPTV-PRLX-U18 (30.0 kW) 1 Step Up: Comark HPTV-PRLX-U20 (34.0 kW) Upgrade: HPTV-PRLX-U32 See attached Comark quote |
Section | Question | Response |
---|---|---|
Electrical Service | Service Entrance (3 phases 800A 208V) | Yes |
Switchgear (industrial 800 amp) | Yes | |
Transformer (480V) | Yes | |
Power | 300 kVA | |
Rigid Conduit and Wiring | Yes | |
Size | 3 inches | |
Length | 500.0 feet | |
Other Electrical Service | Yes | |
Description | Remove beam supplies and install transformers. | |
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 | 400.0 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 |
Name | Description |
---|---|
Standby Exciter and Switch |
Standby Exciter with Automatic Change Over Switch |
Voltage Regulator |
Voltage Regulator |
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 | Top 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 | ATW22H5-HSP5L-38H | |
Year | 2002 |
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 | Top Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Elliptical | |
Type | Slotted Coaxial | |
Number of Stations Supported | N/A | |
Number of Panels/Bays | N/A | |
Lower Limit | N/A | |
Upper Limit | N/A | |
Design power capacity in use | N/A | |
Other Antenna Type | N/A | |
ERP: | 1000.0 kW | |
Manufacturer | ||
Model | TFU-24ETT/VP-R CT150 | |
Year | 2018 | |
Justification for New Antenna | Existing main antenna is a single channel slot coaxial top-mount which cannot accommodate the assigned channel. It is considered an upgrade but is fully reimbursable since additional gain is required to offset the change from waveguide to 8-3/16" line. |
Section | Question | Response |
---|---|---|
Combiner for Shared Antenna | Do you need a Combiner for a Shared Antenna? | |
Type | ||
Number of channels supported | N/A | |
Frequencies of channels supported | N/A | |
Frequency | N/A | |
Do you need a combiner output splitter/switcher for dual feed lines? | N/A | |
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | Single Channel | |
Feed Line Size | 8 3/16 inches inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for a high power antenna? | |
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 |
---|---|
Top Plate Mods |
The existing top plate will need to be studied and possibly modified to support and interface with the new top-mount replacement antenna. |
Additional Antenna Costs |
Additional Antenna Costs |
Section | Question | Response |
---|---|---|
New Antenna Description | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Ownership | Owned | |
Owner | N/A | |
Is antenna shared? | No | |
Is antenna directional? | Yes | |
Will antenna be located on or in close proximity to an antenna farm? | No | |
New Antenna Manufacturer and Type | Class | Full Power |
Mounting | Side Mount | |
Antenna position in stack | Not in Stack | |
Polarization | Horizontal | |
Type | 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: | 906.0 kW | |
Manufacturer | ||
Model | TUA-P4-4/10U-1 SM | |
Year | 2018 | |
Justification for New Antenna | An interim antenna is necessary to keep station on the air during primary antenna replacement and for the duration of the assigned phase. |
Section | Question | Response |
---|---|---|
Elbow Complex | Do you require the separate purchase of the Elbow Complex? | Yes |
Broadband or Single Channel? | S | |
Feed Line Size | 6 1/8 inches | |
Side Mount Brackets | Do you require the separate purchase of side mount brackets for an antenna? | Yes |
Pattern Scatter Analysis | Do you require separate purchase of pattern scatter analysis for a side mount high or medium power antenna? | Yes |
Sweep Test | Do you require the sweep testing of transmission line and antenna? | Yes |
Name | Description |
---|---|
Additional Antenna Costs |
Additional Antenna Costs |
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 | Waveguide | |
Diameter | N/A | |
Other Diameter | N/A | |
Segment Length | N/A | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2016 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 | 8 3/16 inches | |
Other Diameter | N/A | |
Segment Length | 19 1/2 inches | |
Other Segment Length | N/A | |
Number of parallel runs | 1 | |
Length | 2016 feet per run | |
Justification for New Transmission Line | Existing line is old style Andrew circular waveguide which has channel-specific mode filters that have not been made in close to 30 years and cannot be re-purposed for assigned post-auction channel. |
Section | Question | Response |
---|---|---|
New Transmission Line Costs | Use | Interim |
Description of Use | N/A | |
Change Type | Purchase New | |
Type | Rigid | |
Diameter | 6 1/8 inches | |
Segment Length | 20' | |
Other Segment Length | ||
Number of parallel runs | 1 | |
Length | 1800 feet per run | |
Justification for New Transmission Line | An interim transmission line is necessary for the interim antenna to keep station on the air during primary antenna replacement and for the duration of the assigned phase. |
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? | ||
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 | 1036554 | |
Coordinates (NAD83) | Latitude (NAD83) | 34° 26' 31.0" N- |
Longitude (NAD83) | 092° 13' 04.0" W- | |
Overall Structure Height | 1898.93 feet | |
Support Structure Height | 1850.37 feet | |
Ground Elevation Above Mean Sea Level (AMSL) | 337.92 feet | |
Structure Type | TOWER - Free Standing or Guyed Structure | |
Tower Owner | Mission Broadcasting, Inc. | |
Date Constructed | 08/22/2001 |
Facility ID | Call Sign | Service |
---|---|---|
2770 | KETS | 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: | Major Reinforcements needed |
Section | Question | Response |
---|---|---|
Tower Rigging Costs | Complex Tower | Other |
Helicopter Services Required | Are helicopter services required? | No |
Name | Description |
---|---|
Weather and Materials Delay |
Weather and Materials Delay |
Waveguide Removal |
Removal and disposal of over 2,000 ft of waveguide that cannot be re-purposed. |
Section | Question | Response |
---|---|---|
Outside Project Management Services | Do you require outside project management services? | Yes |
Number of Hours | 750 | |
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 | 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 | 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 | 20 | |
Justification | It will be necessary to survey the site, plan the equipment, develop specifications for purchasing, and oversee multiple vendor RF projects. Station does not have available personnel or personnel trained in such services. |
Name | Description |
---|---|
Prepare Engineering Portion of a License to Cover a Post-Transition Construction Permit Application |
Prepare Engineering Portion of a License to Cover a Post-Transition Construction Permit Application |
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 | Yes | |
BLM or NFS Coordination | No | |
FCC Construction Permit Minor Change | No | |
FCC License to Cover Application | No | |
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 |
Shipping Costs |
Shipping costs are not typically included in quotes and must be added as an additional expense. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,317,838.75 | $1,291,113.75 | N/A | $1,135,113.75 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Primary Transmitter HPTV-PRLX-U20 | $1,317,838.75 | $1,291,113.75 | $1,135,113.75 | ||
UHF - Liquid Cooled Solid State Transmitter 34.0 kW | $987,751.00 | $987,751.00 | See attached Comark quote P#3511PRLXU20-011918-R4 | $987,751.00 | N/A |
Standby Exciter and Switch | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Voltage Regulator | $52,637.75 | $52,637.75 | See Staco Energy Products quote QUO-8233-0CHRI0-1 | $52,637.75 | N/A |
Other -- Building Addition Size: 400.0 | $96,000.00 | $96,000.00 | Based on industry standard rate of $240 per sq ft. Additional building modifications may be required for heat exchanger pads, transformers and pumps space, interim line feed-through, etc. and shelter to protect such equipment from the environment. | N/A | N/A |
Other Electrical Service: Remove beam supplies and install transformers. | $41,050.00 | $41,050.00 | Electrical and installation costs per Land Communications quote; Total costs of $94,725 allocated between Other Electrical service, 3" Rigid Conduit, Switchgear and Service Entrance; installation was not provided by manufacturer | $41,050.00 | N/A |
3" Rigid Conduit and Wiring (Cost per foot) | $26,000.00 | $3,675.00 | N/A | $3,675.00 | N/A |
Transformer 3 phase/480v - 300 KVA | $36,800.00 | $35,000.00 | N/A | N/A | N/A |
Switchgear - industrial 800 amp | $38,200.00 | $36,300.00 | N/A | $36,300.00 | N/A |
Service entrance 3 phase/800 amp/208 volt | $14,400.00 | $13,700.00 | N/A | $13,700.00 | N/A |
Actual Information Description | File Name |
---|---|
UHF - Liquid Cooled Solid State Transmitter 34.0 kW | |
Standby Exciter and Switch | Information not provided. |
Voltage Regulator | |
Other -- Building Addition Size: 400.0 | Information not provided. |
Other Electrical Service: Remove beam supplies and install transformers. | |
3" Rigid Conduit and Wiring (Cost per foot) | |
Transformer 3 phase/480v - 300 KVA | Information not provided. |
Switchgear - industrial 800 amp | |
Service entrance 3 phase/800 amp/208 volt |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $509,479.00 | $396,472.50 | N/A | $345,892.30 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Interim Antenna TUA-P4-4/10U-1 SM | $170,735.00 | $150,918.00 | $125,338.00 | ||
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | $12,300.00 | $3,600.00 | See Dielectric order confirmation 1697032 | $3,600.00 | N/A |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | $5,260.00 | $5,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | N/A | N/A |
Additional Antenna Costs | $16,000.00 | $16,000.00 | See related invoices | $1,820.00 | N/A |
Side mount brackets for high power antennas (if not included in antenna base cost) | $23,150.00 | $12,623.00 | Cost revised down from 22,000 based on Dielectric quote 700440CMZ-1 attached. | $12,623.00 | N/A |
UHF - High Power, Side Mount, basic slot antenna, 906 kW input, directional,, horizontally polarized | $107,295.00 | $107,295.00 | See Dielectric quote 700440CMZ-1 | $107,295.00 | N/A |
Primary Antenna TFU-24ETT/VP-R CT150 | $338,744.00 | $245,554.50 | $220,554.30 | ||
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | $289,500.00 | $198,307.50 | See attached Dielectric quote less vpol cost | $198,307.50 | N/A |
Additional Antenna Costs | $2,264.00 | $2,264.00 | See related invoices | $2,263.80 | N/A |
Top Plate Mods | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Sweep test of existing antenna | $6,730.00 | $6,400.00 | N/A | $6,400.00 | N/A |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) | $15,250.00 | $13,583.00 | See attached Dielectric quote | $13,583.00 | N/A |
Actual Information Description | File Name |
---|---|
Elbow complex, single channel, at antenna input, per 6 1/8. feedline (if needed) | |
Pattern scatter analysis for side mount high/med power antennas (if not included in antenna base cost) | Information not provided. |
Sweep test of existing antenna | Information not provided. |
Additional Antenna Costs | |
Side mount brackets for high power antennas (if not included in antenna base cost) | |
UHF - High Power, Side Mount, basic slot antenna, 906 kW input, directional,, horizontally polarized | |
UHF - High Power Top Mount (200-1000 kW), One station antenna , elliptically or circularly polarized | |
Additional Antenna Costs | |
Top Plate Mods | Information not provided. |
Sweep test of existing antenna | |
Elbow complex, single channel, at antenna input, per 8 3/16. feedline (if needed) |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,063,152.00 | $698,620.80 | N/A | $652,172.50 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Interim Transmission Line | $363,600.00 | $254,998.80 | $224,612.50 | ||
Rigid Transmission Line - copper, 6 1/8" | $363,600.00 | $254,998.80 | Revised down from 345,600 based on Dielectric quote 700440CMZ-1 attached. | $224,612.50 | N/A |
Primary Transmission Line | $699,552.00 | $443,622.00 | $427,560.00 | ||
Rigid Transmission Line - copper, 8 3/16" | $699,552.00 | $443,622.00 | See attached Dielectric quote | $427,560.00 | N/A |
Actual Information Description | File Name |
---|---|
Rigid Transmission Line - copper, 6 1/8" | |
Rigid Transmission Line - copper, 8 3/16" |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $1,093,550.00 | $1,050,250.00 | N/A | $635,455.07 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Primary Tower TOWER | $1,093,550.00 | $1,050,250.00 | $635,455.07 | ||
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | $421,000.00 | $400,000.00 | 1,850 ft tower | $397,855.07 | N/A |
Major tower reinforcement/modifications | $421,000.00 | $400,000.00 | N/A | N/A | N/A |
Waveguide Removal | $94,350.00 | $94,350.00 | See Precision Communications Inc quote 18854-5 | $94,350.00 | N/A |
Weather and Materials Delay | $130,900.00 | $130,900.00 | Weather delays based on Precision Communications invoicing; per contract $700 per man per day | $130,900.00 | N/A |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study | $26,300.00 | $25,000.00 | N/A | $12,350.00 | N/A |
Actual Information Description | File Name |
---|---|
Complex Tower (includes, for example, those with candelabras and/or stacked antennas) | |
Major tower reinforcement/modifications | Information not provided. |
Waveguide Removal | |
Weather and Materials Delay | |
Tower mapping for an undocumented/poorly documented tower and preparation of documentation necessary for tower load study |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $204,045.00 | $195,875.00 | N/A | $62,708.50 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Outside Professional Services | $204,045.00 | $195,875.00 | $62,708.50 | ||
Attorney Fees - Prepare and File request for Special Temporary Authorization | $3,680.00 | $3,500.00 | N/A | N/A | 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 | N/A | N/A |
Prepare request for Special Temporary Authorization | $2,050.00 | $1,500.00 | N/A | $1,500.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), License to Cover Application | $1,580.00 | $1,500.00 | N/A | $0.00 | N/A |
Project management of the transition | $118,500.00 | $112,500.00 | N/A | $56,383.50 | N/A |
Prepare Engineering Portion of a License to Cover a Post-Transition Construction Permit Application | $625.00 | $625.00 | N/A | $625.00 | N/A |
Additional Field Engineering Service, 20 Days | $50,000.00 | $50,000.00 | Based on $2,500 per site visit plus expenses times 20 days for construction administration services. | 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 | $2,000.00 | N/A | $550.00 | N/A |
ASR modification (prepare FCC Form 854) | $2,105.00 | $2,000.00 | N/A | N/A | N/A |
Prepare and or review reimbursement form | $2,630.00 | $2,500.00 | N/A | $1,375.00 | N/A |
Address transition timing and coordination issues w/ other stations and wireless | $2,630.00 | $2,500.00 | N/A | N/A | N/A |
Perform engineering study for new channel assignment and antenna development | $7,360.00 | $7,000.00 | N/A | $2,275.00 | N/A |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | $3,155.00 | $3,000.00 | N/A | N/A | N/A |
Actual Information Description | File Name |
---|---|
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. |
Project management of the transition | |
Prepare Engineering Portion of a License to Cover a Post-Transition Construction Permit Application | |
Additional Field Engineering Service, 20 Days | Information not provided. |
FAA consultant, including cost of preparing FAA Form 7460 (Notice of Proposed Construction), if needed for height increase | |
ASR modification (prepare FCC Form 854) | Information not provided. |
Prepare and or review reimbursement form | |
Address transition timing and coordination issues w/ other stations and wireless | Information not provided. |
Perform engineering study for new channel assignment and antenna development | |
Prepare engineering section of FCC Form 2100 (main), Construction Permit Application | Information not provided. |
Description | Predetermined Cost Estimate |
Estimated Cost | Estimated Cost Justification | Actual Cost | Actual Cost Justification |
---|---|---|---|---|---|
Sub-total | $440,336.00 | $439,781.00 | N/A | $218,886.75 | N/A |
Total for all systems | $4,628,400.75 | $4,072,113.05 | N/A | $3,050,228.87 | N/A |
Other Expenses | $440,336.00 | $439,781.00 | $218,886.75 | ||
Shipping Costs | $25,000.00 | $25,000.00 | Most likely will exceed $25,000 when actual shipping costs are provided. 399 will be updated at that time. | $11,549.84 | N/A |
MVPD Notification of Channel Change | $3,500.00 | $3,500.00 | N/A | $2,963.20 | N/A |
Develop and air announcement of upcoming channel change | $3,500.00 | $3,500.00 | Costs to produce spots and crawls for viewer notification. | N/A | N/A |
Sales Tax | $296,000.00 | $296,000.00 | Sales and use tax for goods and services based on state and local tax rates. | $138,422.94 | N/A |
Equipment Delivery and Handling Charges | $40,591.00 | $40,591.00 | See related costs per Dielectric invoicing | $40,590.77 | N/A |
Disposal Costs (for equipment and other waste, net of any salvage value) | $24,000.00 | $24,000.00 | Disposal costs per Quotes from USA Commercial/Kevin Ballentine | $24,000.00 | N/A |
DTV Medical Facility Notification | $11,550.00 | $11,000.00 | N/A | N/A | N/A |
FCC Filing Fees - Special Temporary Authorization request | $195.00 | $190.00 | N/A | N/A | N/A |
Local Zoning | $1,000.00 | $1,000.00 | N/A | N/A | N/A |
Non-zoning permits | $25,000.00 | $25,000.00 | N/A | N/A | N/A |
Equipment Storage | $10,000.00 | $10,000.00 | N/A | $1,360.00 | N/A |
Actual Information Description | File Name |
---|---|
Shipping Costs | |
MVPD Notification of Channel Change | |
Develop and air announcement of upcoming channel change | Information not provided. |
Sales Tax | |
Equipment Delivery and Handling Charges | |
Disposal Costs (for equipment and other waste, net of any salvage value) | |
DTV Medical Facility Notification | Information not provided. |
FCC Filing Fees - Special Temporary Authorization request | Information not provided. |
Local Zoning | Information not provided. |
Non-zoning permits | Information not provided. |
Equipment Storage |
Predetermined Cost Estimate |
Estimated Cost | Actual Cost | |
---|---|---|---|
Total for all systems | $4,628,400.75 | $4,072,113.05 | $3,050,228.87 |
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 07/20/2021 |
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. | Dennis P. Thatcher President 07/20/2021 |